As filed with the Securities and Exchange Commission on September 25, 2003
Registration No. 333-108070


SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549


Pre-Effective

Amendment No. 1
to
Form S-1
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


Nelnet, Inc.

(Exact name of registrant as specified in its charter)
         
Nebraska   6141   84-0748903
(State or other jurisdiction of
incorporation or organization)
  (Primary Standard Industrial
Classification Code Number)
  (I.R.S. Employer
Identification No.)


121 South 13th Street, Suite 201

Lincoln, Nebraska 68508
Telephone: (402) 458-2370
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)

Terry J. Heimes

Chief Financial Officer
Nelnet, Inc.
121 South 13th Street, Suite 201
Lincoln, Nebraska 68508
Telephone: (402) 458-2303
Facsimile: (402) 458-2294
(Name, address, including zip code, and telephone number, including area code, of agent for service)


Copies to:

         
Gerald S. Tanenbaum, Esq.
Cahill Gordon & Reindel LLP
80 Pine Street
New York, New York 10005
Telephone: (212) 701-3000
Facsimile: (212) 269-5420
  Daniel F. Kaplan, Esq.
Perry, Guthery, Haase & Gessford, P.C., L.L.O.
233 South 13th Street, Suite 1400
Lincoln, Nebraska 68508
Telephone: (402) 476-9200
Facsimile: (402) 476-0094
  Joseph A. Hall, Esq.
Davis Polk & Wardwell
450 Lexington Avenue
New York, New York 10017
Telephone: (212) 450-4000
Facsimile: (212) 450-3800


      Approximate date of commencement of proposed sale to the public: As soon as practicable after the effective date of this registration statement.

      If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act, check the following box.      o

      If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.      o

      If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.      o

      If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.      o

      If delivery of the prospectus is expected to be made pursuant to Rule 434, please check the following box.      o


CALCULATION OF REGISTRATION FEE

         


Proposed Maximum Amount of
Title of Each Class of Securities to be Registered Aggregate Offering Price Registration Fee(1)

Class A common stock, par value $0.01 per share   $200,000,000   $16,180

(1) Previously paid.


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




 

PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.      Other Expenses of Issuance and Distribution

      The following table shows the costs and expenses, other than underwriting discounts, payable in connection with the sale and distribution of the securities being registered. Except as otherwise noted, the registrant will pay all of these amounts. All amounts except the Securities and Exchange Commission Registration Fee and the National Association of Securities Dealers, Inc. Filing Fee are estimated.

           
Securities and Exchange Commission Registration Fee
  $ 16,180  
National Association of Securities Dealers, Inc. Filing Fee
    20,500  
New York Stock Exchange Listing Fees
    *  
Printing Expenses
    *  
Legal Fees and Expenses
    *  
Accounting Fees and Expenses
    *  
Transfer Agent and Registrar Agent Fees
    *  
Miscellaneous
    *  
     
 
 
Total
  $ *  
     
 


To be provided by amendment.

Item 14.      Indemnification of Directors and Officers

      Under the Nebraska Business Corporation Act, a Nebraska corporation may provide indemnification to directors and officers for judgments, fines, settlements and expenses, including attorney’s fees, incurred in connection with any threatened, pending or completed action, suit or proceeding other than an action by or in the right of the corporation. This applies to any civil, criminal, investigative or administrative action provided that the director or officer involved acted in good faith, in a manner he reasonably believed to be in or not opposed to the best interests of the corporation and, with respect to any criminal action or proceeding, had no reasonable cause to believe his conduct was unlawful. The corporation may also provide indemnification to directors and officers for judgments, fines, settlements and expenses, including attorney’s fees, incurred in connection with any threatened, pending or completed action or suit by or in the right of the corporation if such director or officer acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of the corporation. However, no indemnification shall be made in respect of any claim, issue or matter in which such person is adjudged to be liable for negligence or misconduct in the performance of his duties to the corporation unless the court in which the action is brought deems indemnity proper. The grant of indemnification to a director or officer shall be determined by a majority of a quorum of disinterested directors, by a written opinion from independent legal counsel or by the shareholders. Indemnification shall be provided to any directors and officers for expenses, including attorney’s fees, actually and reasonably incurred in the defense of any action, suit or proceeding to the extent that he or she has been successful on the merits.

      The registrant’s amended and restated articles of incorporation provide that the registrant shall, to the maximum extent and in the manner permitted by the Nebraska Business Corporation Act, indemnify each of its directors, officers, employees and agents against expenses, including attorney’s fees, judgments, fines, settlements and other amounts actually and reasonably incurred in connection with any proceeding arising by reason of the fact that such person is or was an agent of the registrant. The registrant shall pay expenses incurred in defending any civil or criminal action or proceeding for which indemnification is available in advance of the final disposition of such action or proceeding, following authorization thereof by the board of directors in the case of an employee or agent, upon receipt of an undertaking by or on behalf of the indemnified party to repay such amount if it shall be ultimately determined by final judicial decision, from which there is no further right of appeal, that the indemnified party is not entitled to be indemnified.

II-1


 

      In addition, the registrant’s amended and restated articles of incorporation provide that the registrant may purchase and maintain insurance on behalf of any person who is or was an agent of the registrant against any liability asserted against or incurred by such person in such capacity arising out of such person’s status as such, whether or not the registrant would have the power to indemnify him or her against such liability under the registrant’s amended and restated articles of incorporation and the Nebraska Business Corporation Act. The registrant has obtained insurance for the benefit of its officers and directors insuring such persons against liabilities, including liabilities under the securities laws.

      The registrant’s amended and restated articles of incorporation also limit the personal liability of the directors and officers of the registrant for breaches of fiduciary duty to the registrant or its shareholders, except in certain circumstances including (1) breach of the duty of loyalty to the registrant or its shareholders, (2) acts or omissions not in good faith or involving intentional misconduct or a knowing violation of law, (3) acts or omissions for which the Nebraska Business Corporation Act does not permit indemnity for directors under Section 21-2018(2)(e) of the Nebraska Business Corporation Act, which include intentional infliction of harm on the registrant or its shareholders, voting for or assenting to an unlawful distribution and intentional violation of criminal law, or (4) any transaction from which the director derived an improper personal benefit.

 
Item 15. Recent Sales of Unregistered Securities.

      During the past three years, the Company has issued unregistered securities in the transactions described below. Securities issued in such transactions were offered and sold in reliance upon the exemption from registration under Section 4(2) of the Securities Act of 1933, relating to sales by an issuer not involving any public offering. The sales of securities were made without the use of an underwriter and the certificates evidencing the shares bear a restricted legend permitting the transfer thereof only upon registration of the shares or an exemption under said Act.

  1. On May 25, 2001, the registrant issued 1,535,520 shares of Class A common stock to Farmers & Merchants Investment Inc. for approximately $1.31 per share, or an aggregate of $2,009,703. The securities issued in this transaction were issued in reliance on an exemption from registration under Section 4(2) of the Securities Act, as a transaction by an issuer not involving any public offering. The recipient of the securities represented its intentions to acquire the securities for investment only and not with a view to, or for sale or in connection with, any distribution thereof. Appropriate legends were affixed to the certificates representing the securities in such transaction.
 
  2. On March 12, 2003, the registrant issued an aggregate of 331,800 shares of Class A common stock to 35 employees for $2.43 per share, or an aggregate of $806,274. The securities issued in these transactions were issued in reliance on an exemption from registration under Section 4(2) of the Securities Act, as transactions by an issuer not involving any public offering. The recipients of the securities represented their intentions to acquire the securities for investment only and not with a view to, or for sale or in connection with, any distribution thereof. Appropriate legends were affixed to the certificates representing the securities in such transactions.
 
  3. On August 14, 2003, in connection with the recapitalization effected pursuant to the registrant’s amended and restated articles of incorporation, the registrant issued an aggregate of 45,038,488 shares of its Class A and Class B common stock to the holders of its pre-recapitalization Class A voting common stock and Class B non-voting common stock. The securities issued in this transaction were issued in reliance on the exemption from registration under Section 3(a)(9) of the Securities Act, relating to securities exchanged by an issuer with its existing security holders exclusively where no commission or other remuneration is paid or given, directly or indirectly, for soliciting such exchange.

II-2


 

 
Item 16. Exhibits and Financial Statement Schedules.

(a) Exhibits

      See Exhibit Index beginning on page II-6 of this registration statement.

(b) Financial Statement Schedules

      None.

 
Item 17. Undertakings.

(a)  The undersigned registrant hereby undertakes to provide to the underwriters at the closing specified in the underwriting agreement certificates in such denominations and registered in such names as required by the underwriters to permit prompt delivery to each purchaser.
 
(b)  Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted against the registrant by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.
 
(c)  The undersigned registrant hereby undertakes that:

  (1)  For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective.
 
  (2)  For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

II-3


 

SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the registrant has duly caused this Pre-Effective Amendment No. 1 to the Registration Statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the city of Lincoln, State of Nebraska, on September 25, 2003.

  NELNET, INC.

  By:  /s/ MICHAEL S. DUNLAP
 
  Name: Michael S. Dunlap
  Title:  Chairman and Co-Chief Executive
Officer (Principal Executive Officer)

      Pursuant to the requirements of the Securities Act of 1933, this Pre-Effective Amendment No. 1 to the Registration Statement has been signed by the following persons in the capacities and on the dates indicated.

             
Signature Title Date



 
/s/ MICHAEL S. DUNLAP

Michael S. Dunlap
  Chairman and
Co-Chief Executive Officer
(Principal Executive Officer)
  September 25, 2003
 
*

Stephen F. Butterfield
  Vice Chairman and
Co-Chief Executive Officer
  September 25, 2003
 
*

Terry J. Heimes
  Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)   September 25, 2003
 
*

Don R. Bouc
  President and Director   September 25, 2003
 
*

James P. Abel
  Director   September 25, 2003
 
*

Thomas E. Henning
  Director   September 25, 2003
 
*

Lee E. Mikles
  Director   September 25, 2003
 
*

Arturo Moreno
  Director   September 25, 2003

II-4


 

             
Signature Title Date



 
*

Brian J. O’Connor
  Director   September 25, 2003
 
*

James H. VanHorn
  Director   September 25, 2003
 
*By:   /s/ MICHAEL S. DUNLAP

Name: Michael S. Dunlap
Title:  Attorney-in-Fact
       

II-5


 

EXHIBIT INDEX

         
Exhibit
No. Description


  1 .1   Form of Underwriting Agreement.
  2 .1   Plan of Reorganization, Plan of Merger and Merger Agreement, dated as of October 14, 1999, by and between Union Financial Services, Inc. and National Education Loan Network, Inc.
  2 .2   Articles of Merger certified by Union Financial Services, Inc., dated October 15, 1999.
  2 .3   Agreement and Plan of Reorganization, dated as of March 1, 2000, by and among UNIPAC Service Corporation, NelNet, Inc. (subsequently renamed National Education Loan Network, Inc.) and National Education Loan Network, Inc.
  2 .4   Plan of Merger, dated as of March 1, 2000, by and among NelNet, Inc. (subsequently renamed National Education Loan Network, Inc.), National Education Loan Network, Inc. and UNIPAC Service Corporation.
  2 .5   Articles of Merger certified by NelNet, Inc., dated March 1, 2000.
  2 .6   Letter Agreement relating to the purchase of the stock of InTuition Holdings, Inc., dated as of June 15, 2000, between NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Farmers & Merchants Investment Inc.
  2 .7   Transfer Agreement with Irrevocable Power of Attorney, dated as of June 28, 2001, by and between InTuition Development Holdings, LLC and InTuition Guarantee Services II, Inc. (which subsequently became Nelnet Guarantee Services Inc.) relating to the membership interests in InTuition Guarantee Services, LLC (which subsequently became GuaranTec LLP).
  2 .8   Master Stock Purchase Agreement, dated as of December 12, 2001, by and between EFS, Inc. and NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.)
  2 .9   Stock Purchase Agreement, dated as of January 24, 2002, by and among NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Hilario Arguinchona.
  2 .10   Purchase Agreement, dated as of February 14, 2002, by and between InTuition Guarantee Services, LLC and NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.)
  2 .11   Stock Purchase Agreement, dated May 1, 2002, by and among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) and Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.)
  2 .12   Stock Purchase Agreement, dated as of May 1, 2002, by and between Farmers & Merchants Investment Inc. and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.)
  2 .13   Stock Purchase Agreement, dated May 2, 2002, by and among Packers Service Group, Inc. and Infovisa, Inc.
  2 .14   Stock Purchase Agreement, dated as of May 9, 2002, among Thomas Morrill, James Callier, Michael Cruskie, Dominic Rotondi and Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) concerning Charter Account Systems, Inc.
  2 .15   Senior Stock Purchase (Call) Option Agreement by and between NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Maine Educational Loan Marketing Corporation, dated as of June 30, 2000.
  2 .16   Purchase Agreement, dated as of July 3, 2003, by and between Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), Union Financial Services, Inc. and Packers Service Group, Inc.
  3 .1*   Second Amended and Restated Articles of Incorporation of Nelnet, Inc.
  3 .2*   Amended and Restated Bylaws of Nelnet, Inc.
  4 .1*   Form of Class A Common Stock Certificate of Nelnet, Inc.
  4 .2   Indenture of Trust by and between Nelnet Student Loan Corporation-2 and Zions First National Bank, as Trustee, dated as of June 1, 2000.


 

         
Exhibit
No. Description


  4 .3   Series 2000 Supplemental Indenture of Trust by and between Nelnet Student Loan Corporation-2 and Zions First National Bank, as Trustee, authorizing the issuance of $1,000,000,000 NELNET Student Loan Corporation-2 Taxable Student Loan Asset-Backed Notes Series 2000, dated as of June 1, 2000.
  4 .4   Indenture of Trust by and between Nelnet Student Loan Trust 2002-1 and Zions First National Bank, as Trustee, dated as of May 1, 2002.
  4 .5   Indenture of Trust by and between Nelnet Student Loan Trust 2002-2 and Zions First National Bank, as Trustee, dated as of September 1, 2002.
  4 .6   Indenture of Trust between Nelnet Student Loan Trust 2003-1 and Zions First National Bank, as Trustee, dated as of January 1, 2003.
  4 .7   Indenture of Trust by and among Nelnet Education Loan Funding, Inc., Wells Fargo Bank Minnesota, National Association, as Indenture Trustee, and Wells Fargo Bank Minnesota, National Association, as Eligible Lender Trustee, dated as of June 1, 2003.
  4 .8   Series 2003-1 Supplemental Indenture of Trust by and between Nelnet Education Loan Funding, Inc. and Wells Fargo Bank Minnesota, National Association, as Indenture Trustee, authorizing the issuance of $1,030,000,000 Nelnet Education Loan Funding, Inc. Student Loan Asset-Backed Notes Series 2003-1, dated as of June 1, 2003.
  4 .9   Instruments with respect to other long-term debt of Nelnet, Inc. and its consolidated subsidiaries are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K since the amount of debt authorized under each such omitted instrument does not exceed 10 percent of the total assets of Nelnet, Inc. and its subsidiaries on a consolidated basis. Nelnet, Inc. hereby agrees to furnish a copy of any such instrument to the Securities and Exchange Commission upon request.
  4 .10   Option Agreement, dated as of January 24, 2002, by and between NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Hilario Arguinchona.
  4 .11*   Registration Rights Agreement, dated as of           , 2003, by and among Nelnet, Inc. and the shareholders of Nelnet, Inc. signatory thereto.
  5 .1*   Opinion of Perry, Guthery, Haase & Gessford, P.C., L.L.O. regarding the legality of the securities being registered.
  10 .1   Stockholders Agreement for UNIPAC Service Corporation, dated as of March 2, 2000, by and among UNIPAC Service Corporation, Farmers & Merchants Investment Inc., Packers Service Group, Inc., Great Plains Financial, LLC, New Horizon Holdings, LLC and the shareholders of UNIPAC Service Corporation.
  10 .2   Agreement to Terminate Stockholders Agreement, dated as of August 4, 2003, by and among Nelnet Loan Services, Inc. (f/k/a UNIPAC Service Corporation) (subsequently renamed Nelnet, Inc.) and those stockholders party to the Stockholders Agreement dated as of March 2, 2000.
  10 .3   Warehouse Loan and Security Agreement among NHELP-I, Inc., as the Borrower, Norwest Bank Minnesota, National Association, as the Trustee, and Concord Minutemen Capital Company, LLC, as the Lender, dated as of September 30, 1998.
  10 .4   First Amendment to Warehouse Loan and Security Agreement, among NHELP-I Inc., as the Borrower, Norwest Bank Minnesota, National Association, as the Trustee, and Concord Minutemen Capital Company, LLC, as the Lender, dated as of December 15, 1998.
  10 .5   Second Amendment to Warehouse Loan and Security Agreement among NHELP-I, Inc., as the Borrower, Norwest Bank Minnesota, National Association, as the Trustee, and Concord Minutemen Capital Company, LLC, as the Lender, dated as of September 29, 1999.
  10 .6   Third Amendment to Warehouse Loan and Security Agreement, dated as of November 16, 1999, among NHELP-I, Inc., Concord Minutemen Capital Company, LLC and Norwest Bank Minnesota, National Association.
  10 .7   Fourth Amendment to Warehouse Loan and Security Agreement, dated as of February 1, 2000, among NHELP-I, Inc., Concord Minutemen Capital Company, LLC and Norwest Bank Minnesota, National Association.


 

         
Exhibit
No. Description


  10 .8   Fifth Amendment to Warehouse Loan and Security Agreement among NHELP-I, Inc., as the Borrower, Wells Fargo Bank Minnesota, National Association, as the successor Trustee, and Concord Minutemen Capital Company, LLC, as the Lender, dated as of September 1, 2000.
  10 .9   Sixth Amendment to Warehouse Loan and Security Agreement, dated as of September 24, 2002, among NHELP-I, Inc., Concord Minutemen Capital Company, LLC and Wells Fargo Bank Minnesota, National Association.
  10 .10   Warehouse Note Purchase and Security Agreement among NHELP-III, Inc., as the Issuer, Norwest Bank Minnesota, National Association, as the Trustee, Delaware Funding Corporation, as a Note Purchaser, Three Rivers Funding Corporation, as a Note Purchaser, Morgan Guaranty Trust Company of New York, as DFC Agent and Administrative Agent, and Mellon Bank, N.A., as TRFC Agent, dated as of September 1, 1999.
  10 .11   First Amendment to Warehouse Note Purchase and Security Agreement among NHELP-III, Inc., as the Issuer, Wells Fargo Bank Minnesota, National Association, as the successor Trustee, Delaware Funding Corporation, as a Note Purchaser, Three Rivers Funding Corporation, as a Note Purchaser, Morgan Guaranty Trust Company of New York, as DFC Agent and Administrative Agent, and Mellon Bank, N.A., as TRFC Agent, dated as of September 1, 2000.
  10 .12   Second Amendment to Warehouse Note Purchase and Security Agreement among NHELP-III, Inc., as the Issuer, Wells Fargo Bank Minnesota, National Association, as the successor Trustee, Delaware Funding Corporation, as a Note Purchaser, Three Rivers Funding Corporation, as a Note Purchaser, JPMorgan Chase Bank, as DFC Agent and Administrative Agent, and Mellon Bank, N.A., as TRFC Agent, dated as of September 12, 2002.
  10 .13   Amendment to Warehouse Note Purchase and Security Agreement, dated as of June 1, 2003, by and among NHELP-III, Inc., as the Issuer, Delaware Funding Corporation, as Note Purchaser, Three Rivers Funding Corporation, as Note Purchaser, JPMorgan Chase Bank (successor to Morgan Guaranty and Trust Company of New York), as DFC Agent and Administrative Agent, and Mellon Bank, N.A., as TRFC Agent.
  10 .14   Warehouse Loan and Security Agreement among NELnet Student Loan Warehouse Corporation-1, as Borrower, Zions First National Bank, as Trustee, Thunder Bay Funding Inc., as Lender, and Royal Bank of Canada, as Facility Agent and Alternate Lender, dated as of February 1, 2002.
  10 .15   Amended and Restated Warehouse Loan and Security Agreement among Nelnet Education Loan Funding, Inc., as Borrower, Wells Fargo Bank Minnesota, National Association, as Eligible Lender Trustee, Zions First National Bank, as Trustee, Thunder Bay Funding Inc., as Lender, and Royal Bank of Canada, as Facility Agent and Alternate Lender, dated as of April 28, 2003.
  10 .16   Warehouse Note Purchase and Security Agreement among Nelnet Education Loan Funding, as Borrower, Wells Fargo Bank Minnesota, National Association, as Trustee, Wells Fargo Bank Minnesota, National Association, as Eligible Lender Trustee, Quincy Capital Corporation, as Bank of America Conduit Lender, Bank of America, N.A., as Bank of America Alternate Lender, Bank of America, N.A., as Bank of America Facility Agent, Gemini Securitization Corp., as Deutsche Bank Conduit Lender, Deutsche Bank AG, New York Branch, as Deutsche Bank Alternate Lender, Deutsche Bank AG, New York Branch, as Deutsche Bank Facility Agent, Barton Capital Corporation, as Societe Generale Conduit Lender, Societe Generale, as Societe Generale Alternate Lender, Societe Generale, as Societe Generale Facility Agent, and Bank of America, N.A., as Administrative Agent, dated as of May 1, 2003.
  10 .17   Credit Agreement, dated as of January 11, 2002, by and among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Bank of America, N.A.
  10 .18   First Amendment to Credit Agreement, dated as of January 24, 2003, by and among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Bank of America, N.A.


 

         
Exhibit
No. Description


  10 .19   Second Amendment to Credit Agreement and First Amendment to Application and Agreement for Standby Letter of Credit, dated as of August 18, 2003, by and among National Education Loan Network, Inc. (formerly known as Nelnet, Inc.), Nelnet, Inc. (formerly known as Nelnet Loan Services, Inc.) and Bank of America, N.A.
  10 .20   Security Agreement, dated as of January 11, 2002, by and between Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) and Bank of America, N.A.
  10 .21   Guaranty Agreement, dated as of January 11, 2002, by and among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.), Nelnet Corporation, Nelnet Marketing Solutions, Inc., ClassCredit, Inc., Nelnet Guarantee Services, Inc., InTuition, Inc., EFS, Inc., EFS Services, Inc., EFS Finance Co., GuaranTec LLP and National Higher Education Loan Program, Inc.
  10 .22   Intercreditor Agreement, dated as of January 11, 2002, by and among Farmers & Merchants Investment Inc., Bank of America, N.A. and Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.)
  10 .23   Irrevocable Letter of Credit in the amount of $50,000,000, dated as of May 23, 2003, by and between Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Bank of America, N.A.
  10 .24   Continuing Guaranty, dated as of May 23, 2003, by and between Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) and Bank of America, N.A.
  10 .25   Agreement Between 5280 Solutions and Nelnet/Unipac, dated as of April 12, 2001.
  10 .26   Employment Contract, dated as of May 1, 2001, by and between NHELP, Inc. and Richard H. Pierce.
  10 .27   Marketing Expense Reimbursement Agreement, dated as of January 1, 1999, by and between Union Bank and Trust Company and National Education Loan Network, Inc.
  10 .28   First Amendment of Marketing Expense Reimbursement Agreement, dated as of April 1, 2001, by and between Union Bank and Trust Company and NELnet, Inc. (f/k/a National Education Loan Network, Inc.) (subsequently renamed National Education Loan Network, Inc.)
  10 .29   Second Amendment of Marketing Expense Reimbursement Agreement, dated as of December 21, 2001, by and between Union Bank and Trust Company and NELnet, Inc. (f/k/a National Education Loan Network, Inc.) (subsequently renamed National Education Loan Network, Inc.)
  10 .30   Amended and Restated Participation Agreement, dated as of June 1, 2001, by and between NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Union Bank and Trust Company.
  10 .31   First Amendment of Amended and Restated Participation Agreement, dated as of December 19, 2001, by and between Union Bank and Trust Company and NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.)
  10 .32   Second Amendment of Amended and Restated Participation Agreement, dated as of December 1, 2002, by and between Union Bank and Trust Company and Nelnet, Inc. (f/k/a NELnet, Inc.) (subsequently renamed National Education Loan Network, Inc.)
  10 .33   Alternative Loan Participation Agreement, dated as of June 29, 2001, by and between NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Union Bank and Trust Company.
  10 .34   Amended and Restated Agreement, dated as of January 1, 1999, by and between Union Bank and Trust Company and National Education Loan Network, Inc.
  10 .35   Agreement to Amend, dated as of April 1, 2001, by and between NELnet, Inc. (f/k/a/ National Education Loan Network, Inc.) (subsequently renamed National Education Loan Network, Inc.) and Union Bank and Trust Company, relating to the Amended and Restated Agreement dated as of January 1, 1999.
  10 .36   Guaranteed Purchase Agreement, dated as of March 19, 2001, by and between NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Union Bank and Trust Company.


 

         
Exhibit
No. Description


  10 .37   First Amendment of Guaranteed Purchase Agreement, dated as of February 1, 2002, by and between NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Union Bank and Trust Company.
  10 .38   Second Amendment of Guaranteed Purchase Agreement, dated as of December 1, 2002, by and between Nelnet, Inc. (f/k/a/ NELnet, Inc.) (subsequently renamed National Education Loan Network, Inc.) and Union Bank and Trust Company.
  10 .39   Underwriting Agreement by and among Union Financial Services-1, Inc., PaineWebber Incorporated and the other underwriters listed on Schedule A thereto, dated June 30, 1999.
  10 .40   Indemnity Agreement, dated as of June 30, 1999, among National Education Loan Network, Inc. (subsequently renamed Nelnet, Inc.), PaineWebber Incorporated, Salomon Smith Barney Inc., Merrill Lynch, Pierce, Fenner & Smith Incorporated and J.P. Morgan Securities Inc.
  10 .41   Underwriting Agreement by and among NELNET Student Loan Corporation-2, PaineWebber Incorporated and the other underwriters listed on Schedule A thereto, dated as of May 24, 2000.
  10 .42   Indemnity Agreement, dated as of May 24, 2000, among UNIPAC Service Corporation and PaineWebber Incorporated, as representative for the underwriters listed on Schedule A of the Underwriting Agreement, dated May 24, 2000, between NELNET Student Loan Corporation-2 and the underwriters party thereto.
  10 .43   Underwriting Agreement by and between NELNET Student Loan Corporation-2, Credit Suisse First Boston Corporation and the other underwriters listed on Schedule A thereto, dated as of March 9, 2001.
  10 .44   Indemnity Agreement, dated as of March 9, 2001, among UNIPAC Service Corporation and Credit Suisse First Boston Corporation, as representative for the underwriters listed on Schedule A to the Underwriting Agreement, dated March 9, 2001, between NELNET Student Loan Corporation-2 and the underwriters party thereto.
  10 .45   Underwriting Agreement by and between NELNET Student Loan Corporation-2, UBS PaineWebber Inc. and the other underwriters listed on Schedule A thereto, dated as of August 29, 2001.
  10 .46   Indemnity Agreement, dated August 29, 2001, among UNIPAC Service Corporation and UBS PaineWebber Inc., as representative for the underwriters listed on Schedule A to the Underwriting Agreement, dated August 29, 2001, among NELNET Student Loan Corporation-2 and the underwriters party thereto.
  10 .47   Underwriting Agreement by and among NELNET Student Loan Corporation-2, J.P. Morgan Securities Inc. and Banc of America Securities LLC, dated as of March 20, 2002.
  10 .48   Indemnity Agreement, dated as of March 20, 2002, among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), Banc of America Securities LLC, as an underwriter, and J.P. Morgan Securities Inc., as an underwriter.
  10 .49   Underwriting Agreement by and among Nelnet Student Loan Funding, LLC, Banc of America Securities LLC, J.P. Morgan Securities Inc. and the other underwriters listed on Schedule A thereto, dated as of May 9, 2002.
  10 .50   Indemnity Agreement, dated as of May 9, 2002, among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) and Banc of America Securities LLC and J.P. Morgan Securities Inc, as representatives for the underwriters listed on Schedule A to the Underwriting Agreement, dated May 9, 2002, between Nelnet Student Loan Funding, LLC and the underwriters party thereto.
  10 .51   Underwriting Agreement by and among Nelnet Student Loan Funding, LLC, J.P. Morgan Securities Inc., Morgan Stanley & Co. Incorporated and the other underwriters listed on Schedule A thereto, dated as of September 26, 2002.
  10 .52   Indemnity Agreement, dated as of September 26, 2002, among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), and J.P. Morgan Securities Inc. and Morgan Stanley & Co. Incorporated, as representatives of the underwriters listed on Schedule A to the Underwriting Agreement, dated as of September 26, 2002, between Nelnet Student Loan Funding, LLC and the underwriters party thereto.


 

         
Exhibit
No. Description


  10 .53   Underwriting Agreement by and among Nelnet Student Loan Funding, LLC, Deutsche Bank Securities Inc., Banc of America Securities LLC and the other underwriters listed on Schedule A thereto, dated as of January 29, 2003.
  10 .54   Indemnity Agreement, dated as of January 29, 2003, among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) and Banc of America Securities LLC and Deutsche Bank Securities Inc., as representatives of the underwriters listed on Schedule A to the Underwriting Agreement, dated January 29, 2003, among Nelnet Student Loan Funding, LLC and the underwriters party thereto.
  10 .55   Underwriting Agreement by and among Nelnet Education Loan Funding, Inc., Banc of America Securities LLC and Deutsche Bank Securities Inc., dated as of July 9, 2003.
  10 .56   Indemnity Agreement, dated as of July 9, 2003, among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), and Banc of America Securities LLC and Deutsche Bank Securities Inc., as representatives of the underwriters listed on Schedule A to the Underwriting Agreement, dated July 9, 2003, among Nelnet Education Loan Funding, Inc. and the underwriters party thereto.
  10 .57   Underwriting Agreement by and among Nelnet Student Loan Funding, LLC, J.P. Morgan Securities Inc., Morgan Stanley & Co. Incorporated and the other underwriters listed on Schedule A thereto, dated as of July 16, 2003.
  10 .58   Indemnity Agreement, dated as of July 16, 2003, among Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), and J.P. Morgan Securities Inc. and Morgan Stanley & Co. Incorporated, as representatives of the underwriters listed on Schedule A to the Underwriting Agreement, dated July 16, 2003, among Nelnet Student Loan Funding, LLC and the underwriters party thereto.
  10 .59   Trust Agreement, dated as of April 1, 2001, among NELNET Student Loan Corporation-1, as Depositor, MELMAC LLC, as Depositor, NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.), as Administrator, The Chase Manhattan Bank, as Collateral Agent, Note Registrar and Note Paying Agent, and Wilmington Trust Company, as Trustee, Certificate Registrar and Certificate Paying Agent.
  10 .60   Trust Agreement, dated as of December 1, 2001, among EMT Corp., as Depositor, NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.), as Administrator, JPMorgan Chase Bank, as Collateral Agent, Note Registrar and Note Paying Agent, and Wilmington Trust Company, as Trustee, Certificate Registrar and Certificate Paying Agent.
  10 .61   ISDA Master Agreement, dated as of August 20, 2001, by and between Bank of America, N.A., UNIPAC Service Corporation and NELnet, Inc. (subsequently renamed National Education Loan Network, Inc.)
  10 .62   ISDA Master Agreement, dated as of May 20, 2002, by and between JPMorgan Chase Bank, Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.)
  10 .63   ISDA Master Agreement, dated as of May 20, 2002, by and between Bank of America, N.A. and NELNET Student Loan Trust 2002-1.
  10 .64   ISDA Master Agreement, dated as of May 20, 2002, by and between JPMorgan Chase Bank and NELNET Student Loan Trust 2002-1.
  10 .65   ISDA Master Agreement, dated as of October 8, 2002, by and between JPMorgan Chase Bank and NELNET Student Loan Trust 2002-2.
  10 .66   Interest Rate Swap Confirmation, dated as of May 19, 2002, from Bank of America, N.A. to Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), relating to the ISDA Master Agreement among the same parties dated August 20, 2001.
  10 .67   Interest Rate Swap Confirmation, dated as of May 20, 2002, from JPMorgan Chase Bank to Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), relating to the ISDA Master Agreement among the same parties dated May 20, 2002.


 

         
Exhibit
No. Description


  10 .68   Interest Rate Swap Confirmation, dated as of May 20, 2002, from JPMorgan Chase Bank to Nelnet Student Loan Trust 2002-1, relating to the ISDA Master Agreement between the same parties dated May 20, 2002.
  10 .69   Interest Rate Swap Confirmation, dated as of May 20, 2002, from Bank of America, N.A. to Nelnet Student Loan Trust 2002-1, relating to the ISDA Master Agreement between the same parties dated May 20, 2002.
  10 .70   Interest Rate Swap Confirmation, dated as of October 8, 2002, from JPMorgan Chase Bank to Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), relating to the ISDA Master Agreement among the same parties dated May 20, 2002.
  10 .71   Interest Rate Swap Confirmation, dated as of October 8, 2002, from JPMorgan Chase Bank to Nelnet Student Loan Trust 2002-2, relating to the ISDA Master Agreement between the same parties dated October 8, 2002.
  10 .72   Interest Rate Swap Confirmation, dated as of October 8, 2002, from JPMorgan Chase Bank to Nelnet Student Loan Trust 2002-2, relating to the ISDA Master Agreement between the same parties dated October 8, 2002.
  10 .73   Interest Rate Swap Confirmation, dated as of July 25, 2003, from Bank of America, N.A. to Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.) and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.), relating to the ISDA Master Agreement among the same parties dated August 20, 2001.
  10 .74   Interest Rate Swap Confirmation, dated as of July 30, 2003, from JPMorgan Chase Bank to Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.), relating to the ISDA Master Agreement among the same parties and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) dated May 20, 2002.
  10 .75   Interest Rate Swap Confirmation, dated as of August 13, 2003, from JPMorgan Chase Bank to Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.), relating to the ISDA Master Agreement among the same parties and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) dated May 20, 2002.
  10 .76   Interest Rate Swap Confirmation, dated as of August 26, 2003, from JPMorgan Chase Bank to Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.), relating to the ISDA Master Agreement among the same parties and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) dated May 20, 2002.
  10 .77   Interest Rate Swap Confirmation, dated as of August 28, 2003, from JPMorgan Chase Bank to Nelnet, Inc. (subsequently renamed National Education Loan Network, Inc.), relating to the ISDA Master Agreement among the same parties and Nelnet Loan Services, Inc. (subsequently renamed Nelnet, Inc.) dated May 20, 2002.
  10 .78   Agreement For Use of Revolving Purchase Facility, dated as of January 1, 1999, by and between Union Bank and Trust Company and National Education Loan Network, Inc.
  10 .79*   Agreement, dated as of        , 2003, between Nelnet, Inc. and Michael S. Dunlap.
  10 .80*   Nelnet, Inc. Executive Officers’ Bonus Plan.
  10 .81*   Nelnet, Inc. Directors Stock Compensation Plan.
  10 .82*   Nelnet, Inc. Employee Share Purchase Plan.
  10 .83*   Share Retention Policy.
  21 .1   Subsidiaries of Nelnet, Inc.
  23 .1†   Consent of KPMG LLP, Independent Auditors.
  23 .2*   Consent of Perry, Guthery, Haase & Gessford, P.C., L.L.O. (included in Exhibit 5.1).
  24 .1†   Powers of Attorney authorizing execution of registration statement on Form S-1 on behalf of certain directors and officers of Nelnet, Inc.


 


To be filed by amendment.

†  Previously filed.

___________ Shares

Nelnet, Inc.

Class A Common Stock

Underwriting Agreement

dated , 2003


TABLE OF CONTENTS

SECTION 1.        REPRESENTATIONS AND WARRANTIES........................................................      3
     (a)  Compliance with Registration Requirements.....................................................      3
     (b)  Offering Materials Furnished to Underwriters..................................................      3
     (c)  Distribution of Offering Material By the Company..............................................      3
     (d)  The Underwriting Agreement....................................................................      4
     (e)  Authorization of the Common Shares............................................................      4
     (f)  No Applicable Registration or Other Similar Rights............................................      4
     (g)  No Material Adverse Change....................................................................      4
     (h)  Independent Accountants.......................................................................      4
     (i)  Preparation of the Financial Statements.......................................................      4
     (j)  Incorporation and Good Standing of the Company and its Subsidiaries...........................      5
     (k)  Capitalization and Other Capital Stock Matters................................................      5
     (l)  No Prior Sales of Common Stock................................................................      5
     (m)  Stock Exchange Listing........................................................................      5
     (n)  Non-Contravention of Existing Instruments; No Further Authorizations or Approvals Required....      5
     (o)  No Material Actions or Proceedings............................................................      6
     (p)  Intellectual Property Rights..................................................................      6
     (q)  All Necessary Permits, etc....................................................................      7
     (r)  Title to Properties...........................................................................      7
     (s)  Tax Law Compliance............................................................................      7
     (t)  Company Not an "Investment Company"...........................................................      7
     (u)  Insurance.....................................................................................      7
     (v)  No Price Stabilization or Manipulation........................................................      8
     (w)  Related Party Transactions....................................................................      8
     (x)  No Unlawful Contributions or Other Payments...................................................      8
     (y)  Company's Accounting System...................................................................      8
     (z)  ERISA Compliance..............................................................................      8
     (aa) Brokers.......................................................................................      8
     (bb) No Outstanding Loans or Other Indebtedness....................................................      9
     (cc) Compliance with Laws..........................................................................      9
     (dd) Statistical and Market Data...................................................................      9
     (ee) Directed Share Program........................................................................      9
SECTION 2.        PURCHASE, SALE AND DELIVERY OF THE COMMON SHARES......................................      9
     The Firm Common Shares.............................................................................      9
     The First Closing Date.............................................................................     10
     The Optional Common Shares; the Second Closing Date................................................     10
     Public Offering of the Common Shares...............................................................     10
     Payment for the Common Shares......................................................................     10
     Delivery of the Common Shares......................................................................     11
     Delivery of Prospectus to the Underwriters.........................................................     11
SECTION 3.        ADDITIONAL COVENANTS..................................................................     11
     (a)  Representatives' Review of Proposed Amendments and Supplements................................     11
     (b)  Securities Act Compliance.....................................................................     11
     (c)  Amendments and Supplements to the Prospectus and Other Securities Act Matters.................     12
     (d)  Copies of any Amendments and Supplements to the Prospectus....................................     12
     (e)  Blue Sky Compliance...........................................................................     12
     (f)  Use of Proceeds...............................................................................     13

i

     (g)  Transfer Agent................................................................................     13
     (h)  Earnings Statement............................................................................     13
     (i)  Periodic Reporting Obligations................................................................     13
     (j)  Company to Provide Interim Financial Statements...............................................     13
     (k)  Directed Share Program........................................................................     13
     (l)  New York Stock Exchange Listing...............................................................     13
     (m)  Company to Provide Copy of the Prospectus in Form That May be Downloaded from the Internet....     13
     (n)  Agreement Not to Offer or Sell Additional Securities..........................................     14
     (o)  Future Reports to the Representatives.........................................................     14
     (p)  Investment Limitation.........................................................................     14
     (q)  No Manipulation of Price......................................................................     14
SECTION 4.        PAYMENT OF EXPENSES...................................................................     15
SECTION 5.        CONDITIONS OF THE OBLIGATIONS OF THE UNDERWRITERS.....................................     15
     (a)  Accountants' Comfort Letter...................................................................     15
     (b)  Compliance with Registration Requirements; No Stop Order; No Objection from NASD..............     16
     (c)  No Material Adverse Change or Ratings Agency Change...........................................     16
     (d)  Representations and Warranties................................................................     16
     (e)  Opinions of Counsel for the Company...........................................................     16
     (f)  Opinion of Counsel for the Underwriters.......................................................     17
     (g)  Officers' Certificate.........................................................................     17
     (h)  Bring-down Comfort Letter.....................................................................     17
     (i)  Lock-Up Agreement from Certain Securityholders of the Company.................................     17
     (j)  No Legal Impediment to Issuance...............................................................     18
     (k)  Good Standing.................................................................................     18
     (l)  New York Stock Exchange Listing...............................................................     18
     (m)  Additional Documents..........................................................................     18
SECTION 6.        REIMBURSEMENT OF UNDERWRITERS' EXPENSES...............................................     18
SECTION 7.        EFFECTIVENESS OF THIS AGREEMENT.......................................................     19
SECTION 8.        INDEMNIFICATION.......................................................................     19
     (a)  Indemnification of the Underwriters...........................................................     19
     (b)  Indemnification of the Company, its Directors and Officers....................................     19
     (c)  Notifications and Other Indemnification Procedures............................................     20
     (d)  Settlements...................................................................................     21
     (e)  Indemnification of the QIU....................................................................     21
     (f)  Indemnification for Directed Shares...........................................................     21
SECTION 9.        CONTRIBUTION..........................................................................     22
SECTION 10.       DEFAULT OF ONE OR MORE OF THE SEVERAL UNDERWRITERS....................................     23
SECTION 11.       TERMINATION OF THIS AGREEMENT.........................................................     23
SECTION 12.       REPRESENTATIONS AND INDEMNITIES TO SURVIVE DELIVERY...................................     24
SECTION 13.       NOTICES...............................................................................     24
SECTION 14.       SUCCESSORS............................................................................     25
SECTION 15.       PARTIAL UNENFORCEABILITY..............................................................     25
SECTION 16.       GOVERNING LAW PROVISIONS..............................................................     25
SECTION 17.       GENERAL PROVISIONS....................................................................     25

SCHEDULE A.       UNDERWRITERS .........................................................................    A-1
EXHIBIT A-1.      FORM OF OPINION OF CAHILL GORDON & REINDEL LLP .......................................  A-1-1
EXHIBIT A-2.      LETTER OF CAHILL GORDON & REINDEL LLP ................................................  A-2-1
EXHIBIT A-3.      FORM OF OPINION OF PERRY, GUTHERY, HAASE & GESSFORD, P.C., L.L.O .....................  A-3-1

ii

EXHIBIT A-4.      LETTER OF PERRY, GUTHERY, HAASE & GESSFORD, P.C., L.L.O ..............................  A-4-1
EXHIBIT B         FORM OF LOCK-UP LETTER ...............................................................    B-1

iii

UNDERWRITING AGREEMENT

, 2003

BANC OF AMERICA SECURITIES LLC
J.P. MORGAN SECURITIES INC.
CREDIT SUISSE FIRST BOSTON CORPORATION
MORGAN STANLEY & CO. INCORPORATED
As Representatives of the several Underwriters

C/O

BANC OF AMERICA SECURITIES LLC
9 West 57(th) Street
New York, New York 10019

AND

J.P. MORGAN SECURITIES INC.
277 Park Avenue
New York, New York 10172

Ladies and Gentlemen:

INTRODUCTORY. Nelnet, Inc., a Nebraska corporation (the "Company), proposes to issue and sell to the several underwriters named in Schedule A (the "Underwriters") an aggregate of [___] shares (the "Firm Common Shares") of its Class A Common Stock, par value $0.01 per share (the "Class A Common Stock"). In addition, the Company has granted to the Underwriters an option to purchase up to an additional [___] shares (the "Optional Common Shares") of Class A Common Stock, as provided in Section
2. The Firm Common Shares and, if and to the extent such option is exercised, the Optional Common Shares are collectively called the "Common Shares". The Class A Common Stock and the Company's Class B Common Stock, par value $0.01 per share, are collectively called the "Common Stock". Banc of America Securities LLC ("BAS") and J.P. Morgan Securities Inc. ("JPMSI") have agreed to act as joint book-running managers in connection with the offering and sale of the Common Shares and BAS, JPMSI, Credit Suisse First Boston Corporation and Morgan Stanley & Co. Incorporated have agreed to act as representatives of the several Underwriters (in such capacity, the "Representatives") in connection with the offering and sale of the Common Shares.

The Company and the Underwriters agree that up to ________ of the Firm Common Shares to be purchased by the Underwriters (the "Directed Shares") shall be reserved for sale by the Underwriters to certain eligible directors, officers and employees of the Company and persons having business relationships with the Company (collectively, the "Participants"), as part of the distribution of the Common Shares by the Underwriters (the "Directed Share Program") subject to the terms of this Agreement, the applicable rules, regulations and interpretations of the National Association of Securities Dealers, Inc. and all


other applicable laws, rules and regulations. One of the Underwriters (the "Designated Underwriter") shall be selected to process the sales to the Participants under the Directed Share Program. To the extent that such Directed Shares are not orally confirmed for purchase by the Participants by the end of the first business day after the date of this Agreement, such Directed Shares may be offered to the public as part of the public offering contemplated hereby.

The Company has prepared and filed with the Securities and Exchange Commission (the "Commission") a registration statement on Form S-1 (File No. 333-[___]), which contains a form of prospectus to be used in connection with the public offering and sale of the Common Shares. Such registration statement, as amended, including the financial statements and exhibits thereto, in the form in which it was declared effective by the Commission under the Securities Act of 1933 and the rules and regulations promulgated thereunder (collectively, the "Securities Act"), including any information deemed to be a part thereof at the time of effectiveness pursuant to Rule 430A or Rule 434 under the Securities Act, is called the "Registration Statement". Any registration statement filed by the Company pursuant to Rule 462(b) under the Securities Act is called the "Rule
462(b) Registration Statement", and from and after the date and time of filing of the Rule 462(b) Registration Statement, the term "Registration Statement" shall include the Rule 462(b) Registration Statement. Such prospectus, in the form first used by the Underwriters to confirm sales of the Common Shares, is called the "Prospectus"; provided, however, if the Company has, with the consent of the Representatives, elected to rely upon Rule 434 under the Securities Act, the term "Prospectus" shall mean the Company's prospectus subject to completion (each, a "preliminary prospectus") dated [___] (such preliminary prospectus is called the "Rule 434 preliminary prospectus"), together with the applicable term sheet (the "Term Sheet") prepared and filed by the Company with the Commission under Rules 434 and 424(b) under the Securities Act and all references in this Agreement to the date of the Prospectus shall mean the date of the Term Sheet. All references in this Agreement to the Registration Statement, the Rule 462(b) Registration Statement, a preliminary prospectus, the Prospectus or the Term Sheet, or any amendments or supplements to any of the foregoing, shall include any copy thereof filed with the Commission pursuant to its Electronic Data Gathering, Analysis and Retrieval System ("EDGAR").

The Company hereby confirms its engagement of JPMSI as, and JPMSI hereby confirms its agreement with the Company to render services as, a "qualified independent underwriter", within the meaning of Section (b)(15) of Rule 2720 of the NASD with respect to the offering and sale of the Common Shares. JPMSI, solely in its capacity as the qualified independent underwriter and not otherwise, is referred to herein as the "QIU". The price at which the Common Shares will be sold to the public shall not be higher than the maximum price recommended by the QIU.

The Company hereby confirms its agreements with the Underwriters and the QIU as follows:

2

SECTION 1. REPRESENTATIONS AND WARRANTIES.

The Company hereby represents, warrants and covenants to each Underwriter as follows:

(a) Compliance with Registration Requirements. The Registration Statement and any Rule 462(b) Registration Statement have been declared effective by the Commission under the Securities Act. The Company has complied to the Commission's satisfaction with all requests of the Commission for additional or supplemental information. No stop order suspending the effectiveness of the Registration Statement or any Rule 462(b) Registration Statement is in effect and no proceedings for such purpose have been instituted or are pending or, to the knowledge of the Company, are contemplated or threatened by the Commission.

Each preliminary prospectus and the Prospectus when filed complied in all material respects with the Securities Act and, if filed by electronic transmission pursuant to EDGAR (except as may be permitted by Regulation S-T under the Securities Act), was identical to the copy thereof delivered to the Underwriters for use in connection with the offer and sale of the Common Shares. Each of the Registration Statement, any Rule 462(b) Registration Statement and any post-effective amendment thereto, at the time it became effective and at all subsequent times, complied and will comply in all material respects with the Securities Act and did not and will not contain any untrue statement of a material fact or omit to state a material fact required to be stated therein or necessary to make the statements therein not misleading. The Prospectus, as amended or supplemented, as of its date and at all subsequent times, did not and will not contain any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements therein, in the light of the circumstances under which they were made, not misleading. The representations and warranties set forth in the two immediately preceding sentences do not apply to statements in or omissions from the Registration Statement, any Rule 462(b) Registration Statement, or any post-effective amendment thereto, or the Prospectus, or any amendments or supplements thereto, made in reliance upon and in conformity with information relating to any Underwriter furnished to the Company in writing by the Representatives expressly for use therein. There are no contracts or other documents required to be described in the Prospectus or to be filed as exhibits to the Registration Statement which have not been described or filed as required.

(b) Offering Materials Furnished to Underwriters. The Company has delivered to each Representative one complete manually signed copy of the Registration Statement and of each consent and certificate of experts filed as a part thereof, and conformed copies of the Registration Statement (without exhibits) and preliminary prospectuses and the Prospectus, as amended or supplemented, in such quantities and at such places as the Representatives have reasonably requested for each of the Underwriters.

(c) Distribution of Offering Material By the Company. The Company has not distributed and will not distribute, prior to the later of the Second Closing Date (as defined below) and the completion of the Underwriters' distribution of the Common Shares, any offering material in connection with the offering and sale of the Common Shares other than a preliminary prospectus, the Prospectus or the Registration Statement.

3

(d) The Underwriting Agreement. This Agreement has been duly authorized, executed and delivered by, and is a valid and binding agreement of, the Company, enforceable in accordance with its terms, except as rights to indemnification and contribution hereunder may be limited by applicable law and except as the enforcement hereof may be limited by bankruptcy, insolvency, reorganization, moratorium or other similar laws relating to or affecting the rights and remedies of creditors or by general equitable principles.

(e) Authorization of the Common Shares. The Common Shares to be purchased by the Underwriters from the Company have been duly authorized for issuance and sale pursuant to this Agreement and, when issued and delivered by the Company pursuant to this Agreement, will be validly issued, fully paid and nonassessable and will conform to the description thereof in the Prospectus. The issuance of the Common Shares is not subject to any preemptive or similar rights.

(f) No Applicable Registration or Other Similar Rights. There are no persons with registration or other similar rights to have any equity or debt securities registered for sale under the Registration Statement or included in the offering contemplated by this Agreement except for such rights as have been duly waived.

(g) No Material Adverse Change. Except as otherwise disclosed in the Prospectus, subsequent to the respective dates as of which information is given in the Prospectus: (i) there has been no material adverse change, or any development that could reasonably be expected to result in a material adverse change, in the condition, financial or otherwise, or in the earnings, business, operations or prospects, whether or not arising from transactions in the ordinary course of business, of the Company and its subsidiaries, considered as one entity (any such change is called a "Material Adverse Change"); (ii) the Company and its subsidiaries, considered as one entity, have not incurred any material liability or obligation, indirect, direct or contingent, not in the ordinary course of business or entered into any material transaction or agreement not in the ordinary course of business; (iii) there has been no dividend or distribution of any kind declared, paid or made by the Company on any class of its capital stock or repurchase or redemption by the Company of any class of its capital stock; and (iv) the Company and its subsidiaries have not sustained any material loss or interference with their respective businesses from fire, explosion, flood, earthquake, accident or other calamity, whether or not covered by insurance.

(h) Independent Accountants. KPMG LLP, who have expressed their opinion with respect to the financial statements (which term as used in this Agreement includes the related notes thereto) filed with the Commission as a part of the Registration Statement and included in the Prospectus, are, to the knowledge of the Company after due inquiry, independent public accountants as required by the Securities Act.

(i) Preparation of the Financial Statements. The financial statements filed with the Commission as a part of the Registration Statement and included in the Prospectus conform in all material respects to the requirements of the Securities Act and present fairly in all material respects the consolidated financial position of the Company and its subsidiaries as of and at the dates indicated and the results of their operations and cash flows for the periods specified. Such financial statements have been prepared in conformity with generally accepted accounting principles applied on a consistent basis throughout the periods involved, except as may be expressly stated therein. No other financial statements or supporting schedules are required to be included in the Registration Statement. The financial data set forth in the Prospectus under the captions "Prospectus Summary--Summary Consolidated

4

Financial Data", "Selected Consolidated Financial Data" and "Capitalization" fairly present the information set forth therein on a basis consistent with that of the audited financial statements contained in the Registration Statement.

(j) Incorporation and Good Standing of the Company and its Subsidiaries. Each of the Company and its subsidiaries has been duly incorporated and, to the extent a subsidiary is a corporation, is validly existing as a corporation in good standing under the laws of the jurisdiction of its incorporation and has corporate power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus and, in the case of the Company, to enter into and perform its obligations under this Agreement. Each of the Company and each subsidiary is duly qualified as a foreign corporation to transact business and is in good standing in each other jurisdiction in which such qualification is required, whether by reason of the ownership or leasing of property or the conduct of business, except for such jurisdictions where the failure to so qualify or to be in good standing would not, individually or in the aggregate, result in a Material Adverse Change. All of the issued and outstanding capital stock of each subsidiary has been duly authorized and validly issued, is fully paid and nonassessable and, except for minority interests in certain subsidiaries, is owned by the Company, directly or through subsidiaries, free and clear of any security interest, mortgage, pledge, lien, encumbrance or claim. The Company does not own or control, directly or indirectly, any corporation, association or other entity other than the subsidiaries listed in Exhibit 21.1 to the Registration Statement.

(k) Capitalization and Other Capital Stock Matters The authorized, issued and outstanding capital stock of the Company is as set forth in the Prospectus under the caption "Capitalization" (other than for subsequent issuances, if any, pursuant to employee benefit plans described in the Prospectus). The outstanding Common Stock conforms in all material respects to the description thereof contained in the Prospectus. All of the issued and outstanding shares of Common Stock have been duly authorized and validly issued, are fully paid and nonassessable and have been issued in compliance with federal and state securities laws. None of the outstanding shares of Common Stock was issued in violation of any preemptive rights, rights of first refusal or other similar rights to subscribe for or purchase securities of the Company. There are no authorized or outstanding options, warrants, preemptive rights, rights of first refusal or other rights to purchase, or equity or debt securities convertible into or exchangeable or exercisable for, any capital stock of the Company or any of its subsidiaries other than those described in the Prospectus. The description of the Company's employee stock purchase plan set forth in the Prospectus accurately and fairly presents the information required to be shown with respect to such plan.

(l) No Prior Sales of Common Stock. Except as described in the Registration Statement, the Company has not sold, issued or distributed any shares of Common Stock during the six-month period preceding the date hereof, including any sales pursuant to Rule 144A under, or Regulations D or S of, the Securities Act.

(m) Stock Exchange Listing. The Common Shares have been approved for listing on the New York Stock Exchange, subject only to official notice of issuance.

(n) Non-Contravention of Existing Instruments; No Further Authorizations or Approvals Required. Neither the Company nor any of its subsidiaries is in violation of its charter or by-laws or is in default (or, with the giving of notice or lapse of time, would be in default) ("Default") under any indenture, mortgage, deed of trust, loan or credit agreement, note, contract, franchise, lease or other instrument to which the Company or any of its

5

subsidiaries is a party or by which it or any of them may be bound, or to which any of the property or assets of the Company or any of its subsidiaries is subject (each, an "Existing Instrument"), except for such Defaults as would not, individually or in the aggregate, result in a Material Adverse Change. The Company's execution, delivery and performance of this Agreement and consummation by the Company of the transactions contemplated hereby and by the Prospectus (i) have been duly authorized by all necessary corporate action on the part of the Company and will not result in any violation of the provisions of the charter or by-laws of the Company or any of its subsidiaries, (ii) will not conflict with or constitute a breach of, or Default under, or result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of the Company or any of its subsidiaries pursuant to, or require the consent of any other party to, any Existing Instrument, except for such conflicts, breaches, Defaults, liens, charges or encumbrances as would not, individually or in the aggregate, result in a Material Adverse Change and (iii) will not result in any violation of any law, administrative regulation or administrative or court decree applicable to the Company or any of its subsidiaries, except for such violations as would not, individually or in the aggregate, result in Material Adverse Change. No consent, approval, authorization or other order of, or registration, qualification or filing with, any court or other governmental or regulatory authority or agency is required for the Company's execution, delivery and performance of this Agreement and consummation by the Company of the transactions contemplated hereby and by the Prospectus, except such as have been obtained or made by the Company and are in full force and effect under the Securities Act, applicable state securities or blue sky laws and from the NASD.

(o) No Material Actions or Proceedings. There are no legal or governmental actions, investigations, suits or proceedings pending or threatened or, to the Company's knowledge, contemplated (i) against or affecting the Company or any of its subsidiaries, (ii) which has as the subject thereof any executive officer or director of, or property owned or leased by, the Company or any of its subsidiaries or (iii) relating to environmental or discrimination matters, where in any such case (A) there is a reasonable possibility that such action, suit or proceeding might be determined adversely to the Company or such subsidiary and (B) any such action, suit or proceeding, if so determined adversely, would reasonably be expected to result in a Material Adverse Change or adversely affect the consummation of the transactions contemplated by this Agreement. No material labor dispute with the employees of the Company or any of its subsidiaries exists or, to the Company's knowledge, is threatened or imminent.

(p) Intellectual Property Rights. The Company and its subsidiaries own or possess sufficient trademarks, trade names, patent rights, copyrights, domain names, licenses, approvals, trade secrets and other similar rights (collectively, "Intellectual Property Rights") necessary to conduct their respective businesses as now conducted; and the expected expiration of any of such Intellectual Property Rights would not result in a Material Adverse Change. Neither the Company nor any of its subsidiaries has received any notice of infringement or conflict with asserted Intellectual Property Rights of others, which infringement or conflict, if the subject of an unfavorable decision, would result in a Material Adverse Change. The Company is not a party to or bound by any options, licenses or agreements with respect to the Intellectual Property Rights of any other person or entity that are required to be set forth in the Prospectus and are not described in all material respects. None of the technology employed by the Company has been obtained or is being used by the Company in violation of any contractual obligation binding on the Company or, to the Company's knowledge, any of its officers, directors or employees or otherwise in violation of

6

the rights of any persons, which violations would, individually or in the aggregate, result in a Material Adverse Change.

(q) All Necessary Permits, etc. The Company and each subsidiary possess such valid and current material licenses, certificates, authorizations or permits issued by, and have made all material declarations and filings with, the appropriate state, federal or foreign regulatory agencies or bodies necessary to conduct their respective businesses, and neither the Company nor any subsidiary has received any notice of proceedings relating to the revocation or modification of, or non-compliance with, any such license, certificate, authorization or permit which, singly or in the aggregate, if the subject of an unfavorable decision, ruling or finding, could result in a Material Adverse Change.

(r) Title to Properties. The Company and each of its subsidiaries have good and marketable title to all the properties and assets reflected as owned in the financial statements referred to in Section 1(i) above (or elsewhere in the Prospectus), in each case free and clear of any security interests, mortgages, liens, encumbrances, equities, claims and other defects, except such as do not materially and adversely affect the value of such property, do not materially interfere with the use made or proposed to be made of such property by the Company or such subsidiary and could not reasonably be expected, individually or in the aggregate, to result in a Material Adverse Change. The real property, improvements, equipment and personal property held under lease by the Company or any subsidiary are held under valid and enforceable leases, with such exceptions as are not material and do not materially interfere with the use made or proposed to be made of such real property, improvements, equipment or personal property by the Company or such subsidiary.

(s) Tax Law Compliance. The Company and its subsidiaries have filed all necessary federal, state and foreign income and franchise tax returns and have paid all taxes required to be paid by any of them and, if due and payable, any related or similar assessment, fine or penalty levied against any of them, except as may be being contested in good faith and by appropriate proceedings. The Company has made adequate charges, accruals and reserves in the applicable financial statements referred to in Section 1 (i) above in respect of all federal, state and foreign income and franchise taxes for all periods as to which the tax liability of the Company or any of its subsidiaries has not been finally determined.

(t) Company Not an "Investment Company". The Company has been advised of the rules and requirements under the Investment Company Act of 1940, as amended (the "Investment Company Act"). The Company is not, and after receipt of payment for the Common Shares will not be, an "investment company" within the meaning of Investment Company Act and will conduct its business in a manner so that it will not become subject to the Investment Company Act.

(u) Insurance. Each of the Company and its subsidiaries is insured by recognized, financially sound and reputable institutions with policies in such amounts and with such deductibles and covering such risks as are generally deemed adequate and customary for their businesses including, but not limited to, policies covering property owned or leased by the Company and its subsidiaries against theft, damage, destruction, acts of vandalism and earthquakes. The Company has no reason to believe that it or any subsidiary will not be able (i) to renew its existing insurance coverage as and when such policies expire or (ii) to obtain comparable coverage from similar institutions as may be necessary or appropriate to conduct its business as now conducted and at a cost that would not result in a Material Adverse Change.

7

(v) No Price Stabilization or Manipulation. The Company has not taken and will not take, directly or indirectly, any action designed to or that might be reasonably expected to cause or result in stabilization or manipulation of the price of the Common Stock to facilitate the sale or resale of the Common Shares.

(w) Related Party Transactions. There are no relationships or related-party transactions involving the Company or any of its subsidiaries or any other person required to be described in the Prospectus which have not been described as required.

(x) No Unlawful Contributions or Other Payments. Neither the Company nor any of its subsidiaries has made any contribution or other payment to any official of, or candidate for, any federal, state or foreign office in violation of any law which violation is required to be disclosed in the Prospectus.

(y) Company's Accounting System. The Company and its subsidiaries maintain systems of accounting controls sufficient to provide reasonable assurances that
(i) transactions are executed in accordance with management's general or specific authorization; (ii) transactions are recorded as necessary to permit preparation of financial statements in conformity with generally accepted accounting principles and to maintain accountability for assets; (iii) access to assets is permitted only in accordance with management's general or specific authorization; and (iv) the recorded accountability for assets is compared with existing assets at reasonable intervals and appropriate action is taken with respect to any differences.

(z) ERISA Compliance. The Company and its subsidiaries and any "employee benefit plan" (as defined under the Employee Retirement Income Security Act of 1974, as amended, and the regulations and published interpretations thereunder (collectively, "ERISA") ) established or maintained by the Company, its subsidiaries or their "ERISA Affiliates" (as defined below) are in compliance in all material respects with ERISA. "ERISA Affiliate" means, with respect to the Company or any of its subsidiaries, any member of any group of organizations described in Sections 414(b),(c),(m) or (o) of the Internal Revenue Code of 1986, as amended, and the regulations and published interpretations thereunder (the "Code") of which the Company or such subsidiary is a member. No "reportable event" (as defined under ERISA) has occurred or is reasonably expected to occur with respect to any "employee benefit plan" established or maintained by the Company, its subsidiaries or any of their ERISA Affiliates. No "employee benefit plan" established or maintained by the Company, its subsidiaries or any of their ERISA Affiliates, if such "employee benefit plan" were terminated, would have any "amount of unfunded benefit liabilities" (as defined under ERISA). None of the Company, its subsidiaries nor any of their ERISA Affiliates has incurred or reasonably expects to incur any liability under (i) Title IV of ERISA with respect to termination of, or withdrawal from, any "employee benefit plan" or
(ii) Sections 412, 4971, 4975 or 4980B of the Code. Each "employee benefit plan" established or maintained by the Company, its subsidiaries or any of their ERISA Affiliates that is intended to be qualified under Section 401(a) of the Code is so qualified and nothing has occurred, whether by action or failure to act, which would cause the loss of such qualification, which could reasonably be expected, individually or in the aggregate, to result in a Material Adverse Change.

(aa) Brokers. There is no broker, finder or other party that is entitled to receive from the Company any brokerage or finder's fee or other fee or commission as a result of any transactions contemplated by this Agreement.

8

(bb) No Outstanding Loans or Other Indebtedness. There are no outstanding loans, advances (except normal advances for business expenses in the ordinary course of business) or guarantees of indebtedness by the Company to or for the benefit of any of the executive officers or directors of the Company, except as disclosed in the Prospectus to the extent required to be so disclosed.

(cc) Compliance with Laws. The Company has not been advised, and has no reason to believe, that it or any of its subsidiaries is not conducting business in compliance with all applicable laws, rules and regulations of the jurisdictions in which it is conducting business, except where failure to be so in compliance would not result in a Material Adverse Change.

(dd) Statistical and Market Data. Nothing has come to the attention of the Company that has caused the Company to believe that the statistical and market-related data included in the Prospectus is not based on or derived from sources that are reliable and accurate in all material respects.

(ee) Directed Share Program. (i) The Registration Statement, the Prospectus and any preliminary prospectus comply, and any further amendments or supplements thereto will comply, with any applicable laws or regulations of foreign jurisdictions in which the Prospectus or any preliminary prospectus, as amended or supplemented, if applicable, are distributed in connection with the Directed Share Program, and (ii) no authorization, approval, consent, license, order, registration or qualification of or with any government, governmental instrumentality or court, other than such as have been obtained, is necessary under the securities laws and regulations of foreign jurisdictions in which the Directed Shares are offered outside the United States, except where the failure to be so in compliance would not result in a Material Adverse Change. The Company has not offered, or caused the Underwriters to offer, any Common Shares to any person pursuant to the Directed Share Program with the intent to unlawfully influence (i) a customer or supplier of the Company to alter the customer's or supplier's level or type of business with the Company or (ii) a trade journalist or publication to write or publish favorable information about the Company or its products.

Any certificate signed by an officer of the Company and delivered to the Representatives or to counsel for the Underwriters shall be deemed to be a representation and warranty by the Company to each Underwriter as to the matters set forth therein.

The Company acknowledges that the Underwriters and, for purposes of the opinions to be delivered pursuant to Section 5 hereof, counsel to the Company and counsel to the Underwriters, will rely upon the accuracy and truthfulness of the foregoing representations and hereby consents to such reliance.

SECTION 2. PURCHASE, SALE AND DELIVERY OF THE COMMON SHARES.

The Firm Common Shares. The Company agrees to issue and sell to the several Underwriters the Firm Common Shares upon the terms herein set forth. On the basis of the representations, warranties and agreements herein contained, and upon the terms but subject to the conditions herein set forth, the Underwriters agree, severally and not jointly, to purchase from the Company the respective number of Firm Common Shares set forth opposite their names on Schedule A. The purchase price per Firm Common Share to be paid by the several Underwriters to the Company shall be $[___] per share.

9

The First Closing Date. Delivery of certificates for the Firm Common Shares to be purchased by the Underwriters and payment therefore shall be made at the offices of Davis Polk & Wardwell, 450 Lexington Avenue, New York, New York (or such other place as may be agreed to by the Company and the Representatives) at 9:00 a.m. New York time, on [___], or such other time and date not later than 1:30 a.m. New York time, on [___] as the Representatives shall designate by notice to the Company (the time and date of such closing are called the "First Closing Date"). The Company hereby acknowledges that circumstances under which the Representatives may provide notice to postpone the First Closing Date as originally scheduled include, but are in no way limited to, any determination by the Company or the Representatives to recirculate to the public copies of an amended or supplemented Prospectus or a delay as contemplated by the provisions of Section 10 hereof.

The Optional Common Shares; the Second Closing Date. In addition, on the basis of the representations, warranties and agreements herein contained, and upon the terms but subject to the conditions herein set forth, the Company hereby grants an option to the several Underwriters to purchase, severally and not jointly, up to an aggregate of [___] Optional Common Shares from the Company at the purchase price per share to be paid by the Underwriters for the Firm Common Shares. The option granted hereunder is for use by the Underwriters solely in covering any over-allotments in connection with the sale and distribution of the Firm Common Shares. The option granted hereunder may be exercised at any time (but not more than once) upon notice by the Representatives to the Company which notice may be given at any time within 30 days from the date of this Agreement. Such notice shall set forth (i) the aggregate number of Optional Common Shares as to which the Underwriters are exercising the option, (ii) the names and denominations in which the certificates for the Optional Common Shares are to be registered and (iii) the time, date and place at which such certificates will be delivered (which time and date may be simultaneous with, but not earlier than, the First Closing Date; and in such case the term "First Closing Date" shall refer to the time and date of delivery of certificates for the Firm Common Shares and the Optional Common Shares). Such time and date of delivery, if subsequent to the First Closing Date, is called the "Second Closing Date" and shall be determined by the Representatives and shall not be earlier than three nor later than five full business days after delivery of such notice of exercise. If any Optional Common Shares are to be purchased, each Underwriter agrees, severally and not jointly, to purchase the number of Optional Common Shares (subject to such adjustments to eliminate fractional shares as the Representatives may determine) that bears the same proportion to the total number of Optional Common Shares to be purchased as the number of Firm Common Shares set forth on Schedule A opposite the name of such Underwriter bears to the total number of Firm Common Shares. The Representatives may cancel the option at any time prior to its exercise by giving written notice of such cancellation to the Company.

Public Offering of the Common Shares. The Representatives hereby advise the Company that the Underwriters intend to offer for sale to the public, as described in the Prospectus, their respective portions of the Common Shares as soon after this Agreement has been executed as the Representatives, in their judgment, have determined is advisable and practicable.

Payment for the Common Shares. Payment for the Common Shares shall be made at the First Closing Date (and, if applicable, at the Second Closing Date) by wire transfer of immediately available funds to the order of the Company.

10

It is understood that the Representatives have been authorized, for their own account and the accounts of the several Underwriters, to accept delivery of and receipt for, and make payment of the purchase price for, the Firm Common Shares and any Optional Common Shares the Underwriters have agreed to purchase. Either or both of BAS and JPMSI, individually and not as a Representative of the Underwriters, may (but shall not be obligated to) make payment for any Common Shares to be purchased by any Underwriter whose funds shall not have been received by such Representatives by the First Closing Date or the Second Closing Date, as the case may be, for the account of such Underwriter, but any such payment shall not relieve such Underwriter from any of its obligations under this Agreement.

Delivery of the Common Shares. The Company shall deliver, or cause to be delivered, to the Representatives for the accounts of the several Underwriters certificates for the Firm Common Shares at the First Closing Date, against the irrevocable release of a wire transfer of immediately available funds for the amount of the purchase price therefore. The Company shall also deliver, or cause to be delivered, to the Representatives for the accounts of the several Underwriters, certificates for the Optional Common Shares the Underwriters have agreed to purchase at the First Closing Date or the Second Closing Date, as the case may be, against the irrevocable release of a wire transfer of immediately available funds for the amount of the purchase price therefore. The certificates for the Common Shares shall be in definitive form and registered in such names and denominations as the Representatives shall have requested at least two full business days prior to the First Closing Date (or the Second Closing Date, as the case may be) and shall be made available for inspection on the business day preceding the First Closing Date (or the Second Closing Date, as the case may be) at a location in New York City as the Representatives may designate. Time shall be of the essence, and delivery at the time and place specified in this Agreement is a further condition to the obligations of the Underwriters.

Delivery of Prospectus to the Underwriters. Not later than 12:00 noon on the second business day following the date the Common Shares are first released by the Underwriters for sale to the public, the Company shall deliver, or cause to be delivered, copies of the Prospectus in such quantities and at such places as the Representatives shall request.

SECTION 3. ADDITIONAL COVENANTS.

The Company further covenants and agrees with each Underwriter as follows:

(a) Representatives' Review of Proposed Amendments and Supplements. During such period beginning on the date hereof and ending on the later of the First Closing Date or such date, as in the opinion of counsel for the Underwriters, the Prospectus is no longer required by law to be delivered in connection with sales by an Underwriter or dealer (the "Prospectus Delivery Period"), prior to amending or supplementing the Registration Statement (including any registration statement filed under Rule 462(b) under the Securities Act) or the Prospectus, the Company shall furnish to the Representatives for review a copy of each such proposed amendment or supplement, and the Company shall not file any such proposed amendment or supplement to which the Representatives reasonably object.

(b) Securities Act Compliance. After the date of this Agreement, the Company shall promptly advise the Representatives in writing (i) of the receipt of any comments of, or requests for additional or supplemental information from, the Commission, (ii) of the time

11

and date of any filing of any post-effective amendment to the Registration Statement or any amendment or supplement to any preliminary prospectus or the Prospectus, (iii) of the time and date that any post-effective amendment to the Registration Statement becomes effective, (iv) of the occurrence of any event within the Prospectus Delivery Period as a result of which the Prospectus as then amended or supplemented would include any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements therein, in the light of the circumstances existing when the Prospectus is delivered to a purchaser, not misleading, and (v) of the issuance by the Commission of any stop order suspending the effectiveness of the Registration Statement or any post-effective amendment thereto or of any order preventing or suspending the use of any preliminary prospectus or the Prospectus, or of any proceedings to remove, suspend or terminate from listing or quotation the Common Stock from any securities exchange upon which it is listed for trading or included or designated for quotation, or, to the Company's knowledge, the threatening or initiation of any proceedings for any of such purposes. The Company will use its best efforts to prevent the issuance of any such order suspending the effectiveness of the Registration Statement, preventing or suspending the use of any preliminary prospectus or the Prospectus or suspending any such qualification of the Shares and, if any such order is issued, will use its reasonable best efforts to obtain as soon as possible the withdrawal thereof. Additionally, the Company agrees that it shall comply with the provisions of Rules 424(b), 430A and 434, as applicable, under the Securities Act and will use its reasonable efforts to confirm that any filings made by the Company under such Rule 424(b) were received in a timely manner by the Commission.

(c) Amendments and Supplements to the Prospectus and Other Securities Act Matters. If, during the Prospectus Delivery Period, any event shall occur or condition exist as a result of which it is necessary to amend or supplement the Prospectus in order to make the statements therein, in the light of the circumstances existing when the Prospectus is delivered to a purchaser, not misleading, or if in the opinion of the Representatives or counsel for the Underwriters it is otherwise necessary to amend or supplement the Prospectus to comply with law, the Company agrees to promptly prepare (subject to Section 3(a) hereof), file with the Commission and furnish at its own expense to the Underwriters and to dealers, such amendments or supplements to the Prospectus so that the statements in the Prospectus as so amended or supplemented will not, in the light of the circumstances existing when the Prospectus is delivered to a purchaser, be misleading or so that the Prospectus, as amended or supplemented, will comply with law.

(d) Copies of any Amendments and Supplements to the Prospectus. The Company agrees to furnish the Representatives, without charge, during the Prospectus Delivery Period, as many copies of the Prospectus and any amendments and supplements thereto as the Representatives may reasonably request.

(e) Blue Sky Compliance. The Company shall cooperate with the Representatives and counsel for the Underwriters to qualify or register the Common Shares for sale under (or obtain exemptions from the application of) the state securities or blue sky laws or Canadian provincial Securities laws of those jurisdictions designated by the Representatives, shall comply with such laws and shall continue such qualifications, registrations and exemptions in effect so long as required for the distribution of the Common Shares. The Company shall not be required to qualify as a foreign corporation or to take any action that would subject it to general service of process in any such jurisdiction where it is not presently qualified or where it would be subject to taxation as a foreign corporation. The Company will advise the Representatives promptly of the suspension of the qualification or registration of (or any such

12

exemption relating to) the Common Shares for offering, sale or trading in any jurisdiction or any initiation or threat of any proceeding for any such purpose, and in the event of the issuance of any order suspending such qualification, registration or exemption, the Company shall use its best efforts to obtain the withdrawal thereof at the earliest possible moment.

(f) Use of Proceeds. The Company shall apply the net proceeds from the sale of the Common Shares sold by it in the manner described under the caption "Use of Proceeds" in the Prospectus.

(g) Transfer Agent. The Company shall engage and maintain, at its expense, a registrar and transfer agent for the Common Stock.

(h) Earnings Statement. As soon as practicable, the Company will make generally available to its security holders an earnings statement (which need not be audited) covering the year ending December 31, 2004 that satisfies the provisions of Section 11(a) of the Securities Act and Rule 158 of the Commission promulgated thereunder.

(i) Periodic Reporting Obligations. During the Prospectus Delivery Period the Company shall file, on a timely basis, with the Commission and the New York Stock Exchange all reports and documents required to be filed under the Exchange Act. Additionally, the Company shall report the use of proceeds from the issuance of the Common Shares as may be required under Rule 463 under the Securities Act.

(j) Company to Provide Interim Financial Statements. Prior to the Closing Date, the Company will furnish the Underwriters, as soon as they have been prepared by or are available to the Company, a copy of any unaudited interim financial statements of the Company for any period subsequent to the period covered by the most recent financial statements appearing in the Registration Statement and the Prospectus.

(k) Directed Share Program. In connection with the Directed Share Program, the Company will ensure that the Directed Shares will be restricted to the extent required by the NASD or the NASD rules from sale, transfer, assignment, pledge or hypothecation for a period of three months following the date of the effectiveness of the Registration Statement. The Designated Underwriter will notify the Company as to which Participants' Directed Shares will need to be so restricted. The Company will direct the transfer agent to place stop transfer restrictions upon such securities for such period of time. Should the Company release, or seek to release, from such restrictions any of the Directed Shares, the Company agrees to reimburse the Underwriters for any reasonable expenses (including, without limitation, legal expenses) they incur in connection with such release.

(l) New York Stock Exchange Listing. The Company will use its best efforts to list, subject to notice of issuance, the Common Shares on the New York Stock Exchange.

(m) Company to Provide Copy of the Prospectus in Form That May be Downloaded from the Internet. The Company shall cause to be prepared and delivered, at its expense, within one business day from the date of this Agreement, to BAS and JPMSI an "electronic Prospectus" to be used by certain of the Underwriters in connection with the offering and sale of the Common Shares. As used herein, the term "electronic Prospectus" means a form of Prospectus, and any amendment or supplement thereto, that meets each of the following conditions: (i) it shall be encoded in an electronic format, satisfactory to BAS and JPMSI, that may be transmitted electronically by certain of the Underwriters to offerees and

13

purchasers of the Common Shares for at least the Prospectus Delivery Period;
(ii) it shall disclose the same information as the paper Prospectus and Prospectus filed pursuant to EDGAR, except to the extent that graphic and image material cannot be disseminated electronically, in which case such graphic and image material shall be replaced in the electronic Prospectus with a fair and accurate narrative description or tabular representation of such material, as appropriate; and (iii) it shall be in or convertible into a paper format or an electronic format, satisfactory to BAS and JPMSI, that will allow investors to store and have continuously ready access to the Prospectus at any future time, without charge to investors (other than any fee charged for subscription to the Internet as a whole and for on-line time). Such electronic Prospectus may consist of a Rule 434 preliminary prospectus, together with the applicable Term Sheet, provided that it otherwise satisfies the format and conditions described in the immediately preceding sentence.

(n) Agreement Not to Offer or Sell Additional Securities. During the period commencing on the date hereof and ending on the 180th day following the date of the Prospectus, the Company will not, without the prior written consent of BAS and JPMSI (which consent may be withheld at the sole discretion of either BAS or JPMSI), directly or indirectly, sell, offer, contract or grant any option to sell, pledge, transfer or establish an open "put equivalent position" within the meaning of Rule 16a-1(h) under the Exchange Act, or otherwise dispose of or transfer, or announce the offering of, or file any registration statement under the Securities Act in respect of, any shares of Common Stock, options or warrants to acquire shares of the Common Stock or securities exchangeable or exercisable for or convertible into shares of Common Stock (other than as contemplated by this Agreement with respect to the Common Shares) ; provided, however, that the Company may issue shares of its Common Stock pursuant to any stock purchase plan or arrangement described in the Prospectus.

(o) Future Reports to the Representatives. During the period of two years hereafter, so long as the Common Shares are outstanding, the Company will furnish to BAS at 9 West 57th Street, New York, NY 10022, Attention: [ ] and JPMSI at 277 Park Avenue, New York, New York 10172, Attention: [ ]: (i) as soon as practicable after the end of each fiscal year, copies of the Annual Report of the Company containing the balance sheet of the Company as of the close of such fiscal year and statements of income, stockholders' equity and cash flows for the year then ended and the opinion thereon of the Company's independent public or certified public accountants; (ii) as soon as practicable after the filing thereof, copies of each proxy statement, Annual Report on Form 10-K, Quarterly Report on Form 10-Q, Current Report on Form 8-K or other report filed by the Company with the Commission, the NASD or any securities exchange; and (iii) as soon as available, copies of any report or communication of the Company mailed generally to holders of its capital stock. Notwithstanding the foregoing, no such report, statement or other document will be furnished to BAS or JPMSI to the extent it is available on EDGAR or on the Company's website.

(p) Investment Limitation. The Company shall not invest, or otherwise use the proceeds received by the Company from its sale of the Common Shares in such a manner as would require the Company or any of its subsidiaries to register as an investment company under the Investment Company Act.

(q) No Manipulation of Price. The Company will not take, directly or indirectly, any action designed to cause or result in, or that has constituted or might reasonably be expected to constitute, the stabilization or manipulation of the price of the Common Stock of the Company.

14

BAS and JPMSI, jointly on behalf of the several Underwriters, may, in their discretion, waive in writing the performance by the Company of any one or more of the foregoing covenants or extend the time for their performance.

SECTION 4. PAYMENT OF EXPENSES. The Company agrees to pay all costs, fees and expenses incurred in connection with the performance of its obligations hereunder and in connection with the transactions contemplated hereby, including without limitation (i) all expenses incident to the Company's authorization, issuance, sale and delivery of the Common Shares (including all printing and engraving costs), (ii) all fees and expenses of the registrar and transfer agent of the Common Stock, (iii) all necessary issue, transfer and other stamp taxes in connection with the issuance and sale of the Common Shares to the Underwriters, (iv) all fees and expenses of the Company's counsel, independent public or certified public accountants and other advisors, (v) all costs and expenses incurred in connection with the preparation, printing, filing, shipping and distribution of the Registration Statement (including financial statements, exhibits, consents and certificates of experts), each preliminary prospectus and the Prospectus, and all amendments and supplements thereto, (vi) all filing fees, attorneys' fees and expenses incurred by the Company or the Underwriters in connection with qualifying or registering (or obtaining exemptions from the qualification or registration of) all or any part of the Common Shares for offer and sale under the state securities or blue sky laws or the provincial securities laws of Canada, and, if requested by the Representatives, preparing and printing a "Blue Sky Survey" or memorandum, and any supplements thereto, advising the Underwriters of such qualifications, registrations and exemptions,
(vii) the filing fees incident to, and the reasonable fees and expenses of counsel for the Underwriters in connection with, the NASD's review and approval of the Underwriters' participation in the offering and distribution of the Common Shares, (viii) the fees and expenses associated with listing the Common Shares on the New York Stock Exchange, (ix) all expenses incurred by the Company in connection with any "road show" presentation to potential investors, (x) all other fees, costs and expenses referred to in Item 13 of Part II of the Registration Statement and (xi) all costs and expenses of the Underwriters, including the fees and disbursements of counsel for the Underwriters, in connection with matters related to the Directed Shares which are designated by the Company for sale to Participants. Except as provided in this Section 4,
Section 6, Section 8 and Section 9 hereof, the Underwriters shall pay their own expenses, including the fees and disbursements of their counsel.

SECTION 5. CONDITIONS OF THE OBLIGATIONS OF THE UNDERWRITERS. The obligations of the several Underwriters to purchase and pay for the Common Shares as provided herein on the First Closing Date and, with respect to the Optional Common Shares, the Second Closing Date, shall be subject to the accuracy of the representations and warranties on the part of the Company set forth in Section 1 hereof as of the date hereof and as of the First Closing Date as though then made and, with respect to the Optional Common Shares, as of the Second Closing Date as though then made, to the timely performance by the Company of its covenants and other obligations hereunder, and to each of the following additional conditions:

(a) Accountants' Comfort Letter. On the date hereof, the Representatives shall have received from KPMG LLP, independent public accountants for the Company, a letter dated the date hereof addressed to the Underwriters, in form and substance satisfactory to the Representatives, containing statements and information of the type ordinarily included in accountant's "comfort letters" to underwriters, delivered according to Statement of Auditing Standards No. 72 (or any successor bulletin), with respect to the audited and unaudited financial statements and certain financial information contained in the Registration Statement

15

and the Prospectus (and the Representatives shall have received additional conformed copies of such accountants' letter for each of the several Underwriters).

(b) Compliance with Registration Requirements; No Stop Order; No Objection from NASD. For the period from and after effectiveness of this Agreement and prior to the First Closing Date and, with respect to the Optional Common Shares, the Second Closing Date:

(i) the Company shall have filed the Prospectus with the Commission
(including the information required by Rule 430A under the Securities Act) in the manner and within the time period required by Rule 424(b) under the Securities Act; or the Company shall have filed a post-effective amendment to the Registration Statement containing the information required by such Rule 430A, and such post-effective amendment shall have become effective; or, if the Company elected to rely upon Rule 434 under the Securities Act and obtained the Representatives' consent thereto, the Company shall have filed a Term Sheet with the Commission in the manner and within the time period required by such Rule 424(b) ;

(ii) all requests by the Commission for additional information shall have been complied with to the reasonable satisfaction of the Representatives;

(iii) no stop order suspending the effectiveness of the Registration Statement, any Rule 462(b) Registration Statement, or any post-effective amendment to the Registration Statement, shall be in effect and no proceedings for such purpose shall have been instituted or threatened by the Commission; and

(iv) the NASD shall have raised no objection to the fairness and reasonableness of the underwriting terms and arrangements.

(c) No Material Adverse Change or Ratings Agency Change. For the period from and after the date of this Agreement and prior to the First Closing Date and, with respect to the Optional Common Shares, the Second Closing Date:

(i) in the judgment of the Representatives there shall not have occurred any Material Adverse Change; and

(ii) there shall not have occurred any downgrading, nor shall any notice have been given of any intended or potential downgrading or of any review for a possible change that does not indicate the direction of the possible change, in the rating accorded any securities of the Company or any of its subsidiaries by any "nationally recognized statistical rating organization" as such term is defined for purposes of Rule 436(g) (2) under the Securities Act.

(d) Representations and Warranties. The respective representations and warranties of the Company contained herein shall be true and correct on the date hereof and on and as of the First Closing Date and, with respect to the Optional Common Shares, the Second Closing Date; and the statements of the Company and its officers made in any certificates delivered pursuant to this Agreement shall be true and correct on and as of the First Closing Date, and with respect to the Optional Common Shares, the Second Closing Date.

(e) Opinions of Counsel for the Company. On each of the First Closing Date and the Second Closing Date the Representatives shall have received (i) the favorable opinion and

16

letter of Cahill Gordon & Reindel LLP, counsel for the Company, dated as of such Closing Date, forms of which are attached hereto as Exhibit A-1 and A-2 and (ii) the favorable opinion and letter of Perry, Guthery, Haase & Gessford, P.C., L.L.O., Nebraska counsel for the Company, dated as of such Closing Date, forms of which are attached hereto as Exhibit A-3 and A-4 (and the Representatives shall have received additional conformed copies of each such legal opinion and letter for each of the several Underwriters).

(f) Opinion of Counsel for the Underwriters. On each of the First Closing Date and the Second Closing Date the Representatives shall have received the favorable opinion of Davis Polk & Wardwell, counsel for the Underwriters, dated as of such Closing Date, with respect to the matters set forth in paragraphs
(i), (ii), (iii) and (v) (with respect to the caption "Underwriting" under subparagraph (i) only), and in Exhibit A-2 (and the Representatives shall have received additional conformed copies of such counsel's legal opinion for each of the several Underwriters).

(g) Officers' Certificate. On each of the First Closing Date and the Second Closing Date the Representatives shall have received a written certificate executed by one of the Co-Chief Executive Officers of the Company and by the Chief Financial Officer of the Company, in the capacity as such officers, dated as of such Closing Date, to the effect set forth in subsections
(b) (iii) and (c) (ii) of this Section 5, and further to the effect that, to the knowledge of such officers:

(i) for the period from and after the date of this Agreement and up to and including such Closing Date, there has not occurred any Material Adverse Change;

(ii) the representations, warranties and covenants of the Company set forth in Section 1 hereto are true and correct with the same force and effect as though expressly made on and as of such Closing Date; and

(iii) the Company has complied with all the agreements hereunder and satisfied all the conditions on its part to be performed or satisfied hereunder at or prior to such Closing Date.

(h) Bring-down Comfort Letter. On each of the First Closing Date and the Second Closing Date the Representatives shall have received from KPMG LLP, independent public accountants for the Company, a letter dated such date, in form and substance satisfactory to the Representatives, to the effect that they reaffirm the statements made in the letter furnished by them pursuant to subsection (a) of this Section 5, except that the specified date referred to therein for the carrying out of procedures shall be no more than five business days prior to the First Closing Date or Second Closing Date, as the case may be (and the Representatives shall have received additional conformed copies of such accountants' letter for each of the several Underwriters).

(i) Lock-Up Agreement from Certain Securityholders of the Company. On or prior to the date hereof, the Company shall have furnished to the Representatives an agreement in the form of Exhibit B hereto from each director, each executive officer and each beneficial owner of Common Stock (as defined and determined according to Rule 13d-3 under the Exchange Act, except that a one hundred eighty day period shall be used rather than the sixty day period set forth therein), and such agreement shall be in full force and effect on each of the First Closing Date and the Second Closing Date.

17

(j) No Legal Impediment to Issuance. No action shall have been taken and no statute, rule, regulation or order shall have been enacted, adopted or issued by any federal, state or foreign governmental or regulatory authority that would, as of the First Closing Date and, with respect to the Optional Common Shares, the Second Closing Date, prevent the issuance or sale of the Common Shares; and no injunction or order of any federal, state or foreign court shall have been issued that would, as of the First Closing Date and, with respect to the Optional Common Shares, the Second Closing Date, prevent the issuance or sale of the Common Shares.

(k) Good Standing. The Representatives shall have received on and as of the First Closing Date and, with respect to the Optional Common Shares, the Second Closing Date, satisfactory evidence of the good standing of the Company and each of its subsidiaries which is a "significant subsidiary" within the meaning of Rule 405 under the Securities Act in their respective jurisdictions of organization and their good standing as foreign entities in such other jurisdictions as the Representatives may reasonably request, in each case in writing or any standard form of telecommunication from the appropriate governmental authorities of such jurisdictions.

(l) New York Stock Exchange Listing. The Common Shares to be delivered on the First Closing Date and, with respect to the Optional Common Shares, the Second Closing Date, shall have been approved for listing on the New York Stock Exchange, subject to official notice of issuance.

(m) Additional Documents. On or before each of the First Closing Date and the Second Closing Date, the Representatives and counsel for the Underwriters shall have received such information, documents and opinions as they may reasonably require for the purposes of enabling them to pass upon the issuance and sale of the Common Shares as contemplated herein, or in order to evidence the accuracy of any of the representations and warranties, or the satisfaction of any of the conditions or agreements, herein contained.

If any condition specified in this Section 5 is not satisfied when and as required to be satisfied, this Agreement may be terminated by the Representatives by notice to the Company at any time on or prior to the First Closing Date and, with respect to the Optional Common Shares, at any time prior to the Second Closing Date, which termination shall be without liability on the part of any party to any other party, except that Section 4, Section 6, Section 8 and Section 9 hereof shall at all times be effective and shall survive such termination.

SECTION 6. REIMBURSEMENT OF UNDERWRITERS' EXPENSES. If this Agreement is terminated by the Representatives pursuant to Section 5 hereof, or if the sale to the Underwriters of the Common Shares on the First Closing Date is not consummated because of any refusal, inability or failure on the part of the Company to perform any agreement herein or to comply with any provision hereof, the Company agrees to reimburse the Representatives and the other Underwriters (or such Underwriters as have terminated this Agreement with respect to themselves), severally, upon demand, for all out-of-pocket expenses that shall have been reasonably incurred by the Representatives and the Underwriters in connection with the proposed purchase and the offering and sale of the Common Shares, including but not limited to fees and disbursements of counsel, printing expenses, travel expenses, postage, facsimile and telephone charges.

18

SECTION 7. EFFECTIVENESS OF THIS AGREEMENT. This Agreement shall become effective upon the execution of this Agreement by the parties hereto.

SECTION 8. INDEMNIFICATION.

(a) Indemnification of the Underwriters. The Company agrees to indemnify and hold harmless each Underwriter, its officers and employees, and each person, if any, who controls any Underwriter within the meaning of the Securities Act or the Exchange Act from and against any loss, claim, damage, liability or expense, as incurred, to which such Underwriter, officer, employee or controlling person may become subject, under the Securities Act, the Exchange Act or other federal or state statutory law or regulation, or at common law or otherwise (including in settlement of any litigation, if such settlement is effected with the written consent of the Company), insofar as such loss, claim, damage, liability or expense (or actions in respect thereof as contemplated below) arises out of or is based (i) upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, or any amendment thereto, including any information deemed to be a part thereof pursuant to Rule 430A or Rule 434 under the Securities Act, or the omission or alleged omission therefrom of a material fact required to be stated therein or necessary to make the statements therein not misleading; or (ii) upon any untrue statement or alleged untrue statement of a material fact contained in any preliminary prospectus or the Prospectus (or any amendment or supplement thereto), or the omission or alleged omission therefrom of a material fact necessary in order to make the statements therein, in the light of the circumstances under which they were made, not misleading; and to reimburse each Underwriter and each such controlling person for any and all expenses (including, without limitation, the fees and disbursements of counsel chosen by BAS and JPMSI) as such expenses are reasonably incurred by such Underwriter or such controlling person in connection with investigating, defending, settling, compromising or paying any such loss, claim, damage, liability, expense or action; provided, however, that the foregoing indemnity agreement shall not apply to any loss, claim, damage, liability or expense to the extent, but only to the extent, arising out of or based upon any untrue statement or alleged untrue statement or omission or alleged omission made in reliance upon and in conformity with written information furnished to the Company by the Representatives expressly for use in the Registration Statement, any preliminary prospectus or the Prospectus (or any amendment or supplement thereto) ; and provided, further, that with respect to any preliminary prospectus, the foregoing indemnity agreement shall not inure to the benefit of any Underwriter from whom the person asserting any loss, claim, damage, liability or expense purchased Common Shares, or any person controlling such Underwriter, if copies of the Prospectus were timely delivered to the Underwriter pursuant to Section 2 hereof and a copy of the Prospectus (as then amended or supplemented if the Company shall have furnished any amendments or supplements thereto) was not sent or given by or on behalf of such Underwriter to such person at or prior to the written confirmation of the sale of the Common Shares to such person, and if the Prospectus (as so amended or supplemented) would have cured the defect giving rise to such loss, claim, damage, liability or expense. The indemnity agreement set forth in this Section 8(a) shall be in addition to any liabilities that the Company may otherwise have.

(b) Indemnification of the Company, its Directors and Officers. Each Underwriter agrees, severally and not jointly, to indemnify and hold harmless the Company, each of its directors, each of its officers who signed the Registration Statement and each person who controls the Company within the meaning of the Securities Act or the Exchange Act, against any loss, claim, damage, liability or expense, as incurred, to which the Company, or any such

19

director, officer or controlling person may become subject, under the Securities Act, the Exchange Act or other federal or state statutory law or regulation, or at common law or otherwise (including in settlement of any litigation, if such settlement is effected with the written consent of such Underwriter), insofar as such loss, claim, damage, liability or expense (or actions in respect thereof as contemplated below) arises out of or is based upon any untrue or alleged untrue statement of a material fact contained in the Registration Statement, any preliminary prospectus or the Prospectus (or any amendment or supplement thereto), or arises out of or is based upon the omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, in each case to the extent, but only to the extent, that such untrue statement or alleged untrue statement or omission or alleged omission was made in the Registration Statement, any preliminary prospectus, the Prospectus (or any amendment or supplement thereto), in reliance upon and in conformity with written information furnished to the Company by the Representatives expressly for use therein; and to reimburse the Company, or any such director, officer or controlling person for any legal and other expense reasonably incurred by the Company, or any such director, officer or controlling person in connection with investigating, defending, settling, compromising or paying any such loss, claim, damage, liability, expense or action. The Company hereby acknowledges that the only information that the Underwriters have furnished to the Company expressly for use in the Registration Statement, any preliminary prospectus or the Prospectus (or any amendment or supplement thereto) are the statements set forth in the table in the second paragraph and in third, sixth, seventh, eighth, twelfth, thirteenth, seventeenth and eighteenth paragraphs under the caption "Underwriting" in the Prospectus; and the Underwriters confirm that such statements are correct. The indemnity agreement set forth in this Section 8(b) shall be in addition to any liabilities that each Underwriter may otherwise have.

(c) Notifications and Other Indemnification Procedures. Promptly after receipt by an indemnified party under this Section 8 of notice of the commencement of any action, such indemnified party will, if a claim in respect thereof is to be made against an indemnifying party under this Section 8, notify the indemnifying party in writing of the commencement thereof, but the omission so to notify the indemnifying party will not relieve the indemnifying party from any liability which it may have to any indemnified party for contribution or otherwise than under the indemnity agreement contained in this Section 8 or to the extent it is not prejudiced as a proximate result of such failure. In case any such action is brought against any indemnified party and such indemnified party seeks or intends to seek indemnity from an indemnifying party, the indemnifying party will be entitled to participate in, and, to the extent that it shall elect, jointly with all other indemnifying parties similarly notified, by written notice delivered to the indemnified party promptly after receiving the aforesaid notice from such indemnified party, to assume the defense thereof with counsel reasonably satisfactory to such indemnified party; provided, however, that if the defendants in any such action include both the indemnified party and the indemnifying party and the indemnified party shall have reasonably concluded that a conflict may arise between the positions of the indemnifying party and the indemnified party in conducting the defense of any such action or that there may be legal defenses available to it and/or other indemnified parties which are different from or additional to those available to the indemnifying party, the indemnified party or parties shall have the right to select separate counsel to assume such legal defenses and to otherwise participate in the defense of such action on behalf of such indemnified party or parties. Upon receipt of notice from the indemnifying party to such indemnified party of such indemnifying party's election so to assume the defense of such action and approval by the indemnified party of counsel, the indemnifying party will not be liable to such indemnified party under this Section 8 for any legal or other expenses subsequently incurred

20

by such indemnified party in connection with the defense thereof unless (i) the indemnified party shall have employed separate counsel in accordance with the proviso to the next preceding sentence (it being understood, however, that the indemnifying party shall not be liable for the expenses of more than one separate counsel (together with local counsel), approved by the indemnifying party or parties (JPMSI and BAS in the case of Section 8(b) and Section 9), representing the indemnified parties who are parties to such action) or (ii) the indemnifying party shall not have employed counsel satisfactory to the indemnified party to represent the indemnified party within a reasonable time after notice of commencement of the action, in each of which cases the fees and expenses of counsel shall be at the expense of the indemnifying party.

(d) Settlements. The indemnifying party under this Section 8 shall not be liable for any settlement of any proceeding effected without its written consent, but if settled with such consent or if there be a final judgment for the plaintiff, the indemnifying party agrees to indemnify the indemnified party against any loss, claim, damage, liability or expense by reason of such settlement or judgment. No indemnifying party shall, without the prior written consent of the indemnified party, effect any settlement, compromise or consent to the entry of judgment in any pending or threatened action, suit or proceeding in respect of which any indemnified party is or could have been a party and indemnity was or could have been sought hereunder by such indemnified party, unless such settlement, compromise or consent (x) includes an unconditional release of such indemnified party, in form and substance reasonably satisfactory to such indemnified party, from all liability on claims that are the subject matter of such action, suit or proceeding and (y) does not include any statement as to or any admission of fault, culpability or a failure to act by or on behalf of any indemnified party.

(e) Indemnification of the QIU. Without limitation and in addition to its obligation under the other subsections of this Section 8, the Company agrees to indemnify and hold harmless the QIU, its officers and employees and each person, if any, who controls the QIU within the meaning of the Securities Act or the Exchange Act from and against any loss, claim, damage, liability or expense, as incurred, arising out of or based upon the QIU's acting as a "qualified independent underwriter" (within the meaning of Rule 2720 to the NASD's Conduct Rules) in connection with the offering contemplated by this Agreement, and agrees to reimburse each such indemnified person for any legal or other expense reasonably incurred by them in connection with investigating, defending, settling, compromising or paying any such loss, claim, damage, liability, expense or action; provided, however, that the Company shall not be liable in any such case to the extent that any such loss, claim, damage, liability or expense results from the gross negligence, bad faith or willful misconduct of the QIU.

(f) Indemnification for Directed Shares. The Company agrees to indemnify and hold harmless the Designated Underwriter, its officer and employees, and each person, if any, who controls the Designated Underwriter within the meaning of the Securities Act or the Exchange Act against any loss, claim, damage, liability or expense, as incurred, to which such Designated Underwriter or such controlling person may become subject, which is caused by any untrue statement or alleged untrue statement of a material fact contained in any material prepared by or with the consent of the Company for distribution to Participants in connection with the Directed Share Program or caused by any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the

21

statements therein not misleading. The indemnity agreement set forth in this paragraph shall be in addition to any liabilities that the Company may otherwise have.

SECTION 9. CONTRIBUTION. If the indemnification provided for in Section 8 hereof is for any reason held to be unavailable to or otherwise insufficient to hold harmless an indemnified party in respect of any losses, claims, damages, liabilities or expenses referred to therein, then each indemnifying party shall contribute to the aggregate amount paid or payable by such indemnified party, as incurred, as a result of any losses, claims, damages, liabilities or expenses referred to therein (i) in such proportion as is appropriate to reflect the relative benefits received by the Company, on the one hand, and the Underwriters, on the other hand, from the offering of the Common Shares pursuant to this Agreement or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company, on the one hand, and the Underwriters, on the other hand, in connection with the statements or omissions which resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company, on the one hand, and the Underwriters, on the other hand, in connection with the offering of the Common Shares pursuant to this Agreement shall be deemed to be in the same respective proportions as the total net proceeds from the offering of the Common Shares pursuant to this Agreement (before deducting expenses) received by the Company, and the total underwriting discounts received by the Underwriters, in each case as set forth on the front cover page of the Prospectus (or, if Rule 434 under the Securities Act is used, the corresponding location on the Term Sheet) bear to the aggregate initial public offering price of the Common Shares as set forth on such cover. The relative fault of the Company, on the one hand, and the Underwriters, on the other hand, shall be determined by reference to, among other things, whether any such untrue or alleged untrue statement of a material fact or omission or alleged omission to state a material fact relates to information supplied by the Company, on the one hand, or the Underwriters, on the other hand, and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

The amount paid or payable by a party as a result of the losses, claims, damages, liabilities and expenses referred to above shall be deemed to include, subject to the limitations set forth in Section 8(c) hereof, any legal or other fees or expenses reasonably incurred by such party in connection with investigating or defending any action or claim. The provisions set forth in
Section 8(c) hereof with respect to notice of commencement of any action shall apply if a claim for contribution is to be made under this Section 9; provided, however, that no additional notice shall be required with respect to any action for which notice has been given under Section 8(c) hereof for purposes of indemnification.

The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 9 were determined by pro rata allocation (even if the Underwriters were treated as one entity for such purpose) or by any other method of allocation which does not take account of the equitable considerations referred to in this Section 9.

Notwithstanding the provisions of this Section 9, no Underwriter shall be required to contribute any amount in excess of the underwriting discounts received by such Underwriter in connection with the Common Shares underwritten by it and distributed to the public. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Securities Act) shall be entitled to contribution from any person who was not

22

guilty of such fraudulent misrepresentation. The Underwriters' obligations to contribute pursuant to this Section 9 are several, and not joint, in proportion to their respective underwriting commitments as set forth opposite their names in Schedule A. For purposes of this Section 9, each officer and employee of an Underwriter and each person, if any, who controls an Underwriter within the meaning of the Securities Act or the Exchange Act shall have the same rights to contribution as such Underwriter, and each director of the Company, each officer of the Company who signed the Registration Statement, and each person, if any, who controls the Company with the meaning of the Securities Act or the Exchange Act shall have the same rights to contribution as the Company.

SECTION 10. DEFAULT OF ONE OR MORE OF THE SEVERAL UNDERWRITERS. If, on the First Closing Date or the Second Closing Date, as the case may be, any one or more of the several Underwriters shall fail or refuse to purchase Common Shares that it or they have agreed to purchase hereunder on such date, and the aggregate number of Common Shares which such defaulting Underwriter or Underwriters agreed but failed or refused to purchase does not exceed 10% of the aggregate number of the Common Shares to be purchased on such date, the other Underwriters shall be obligated, severally, in the proportions that the number of Firm Common Shares set forth opposite their respective names on Schedule A bears to the aggregate number of Firm Common Shares set forth opposite the names of all such non-defaulting Underwriters, or in such other proportions as may be specified by the Representatives with the consent of the non-defaulting Underwriters, to purchase the Common Shares which such defaulting Underwriter or Underwriters agreed but failed or refused to purchase on such date. If, on the First Closing Date or the Second Closing Date, as the case may be, any one or more of the Underwriters shall fail or refuse to purchase Common Shares and the aggregate number of Common Shares with respect to which such default occurs exceeds 10% of the aggregate number of Common Shares to be purchased on such date, and arrangements satisfactory to the Representatives and the Company for the purchase of such Common Shares are not made within 48 hours after such default, this Agreement shall terminate without liability of any party to any other party except that the provisions of Section 4, Section 8 and Section 9 hereof shall at all times be effective and shall survive such termination. In any such case either the Representatives or the Company shall have the right to postpone the First Closing Date or the Second Closing Date, as the case may be, but in no event for longer than seven days in order that the required changes, if any, to the Registration Statement and the Prospectus or any other documents or arrangements may be effected.

As used in this Agreement, the term "Underwriter" shall be deemed to include any person substituted for a defaulting Underwriter under this Section
10. Any action taken under this Section 10 shall not relieve any defaulting Underwriter from liability in respect of any default of such Underwriter under this Agreement.

SECTION 11. TERMINATION OF THIS AGREEMENT. Prior to the First Closing Date, this Agreement may be terminated by the Representatives in their absolute discretion by notice given to the Company if at any time (i) trading or quotation in any of the securities issued or guaranteed by the Company shall have been suspended or limited by the Commission or on any exchange or in any over-the-counter market or trading in securities generally on the New York Stock Exchange shall have been suspended or limited, or minimum or maximum prices shall have been generally established on such stock exchange; (ii) a general banking moratorium shall have been declared by any of federal, New York or Nebraska authorities; or (iii) there shall have occurred any outbreak or escalation of national or international hostilities or any crisis or calamity, or any change in the United States or international financial

23

markets, or any substantial change or development involving a prospective substantial change in United States' or international political, financial or economic conditions, as in the judgment of the Representatives is material and adverse and makes it impracticable or inadvisable to market the Common Shares in the manner and on the terms described in the Prospectus or to enforce contracts for the sale of securities. Any termination pursuant to this Section 11 shall be without liability on the part of (a) the Company to any Underwriter, except that the Company shall be obligated to reimburse the expenses of the Representatives and the Underwriters pursuant to Section 4 hereof, (b) any Underwriter to the Company, or (c) of any party hereto to any other party except that the provisions of Section 8 and Section 9 shall at all times be effective and shall survive such termination.

SECTION 12. REPRESENTATIONS AND INDEMNITIES TO SURVIVE DELIVERY. The respective indemnities, agreements, representations, warranties and other statements of the Company, of its officers and of the several Underwriters set forth in or made pursuant to this Agreement will remain in full force and effect, regardless of any investigation made by or on behalf of any Underwriter or the Company or any of its or their partners, officers or directors or any controlling person, as the case may be, and will survive delivery of and payment for the Common Shares sold hereunder and any termination of this Agreement.

SECTION 13. NOTICES. All communications hereunder shall be in writing and shall be mailed, hand delivered or telecopied and confirmed to the parties hereto as follows:

If to the Representatives:

Banc of America Securities LLC
9 West 57th Street
New York, NY 10019
Facsimile: 212-933-2217
Attention: Trevor Ganshaw/Thomas Morrison

with a copy to:

Banc of America Securities LLC
9 West 57th Street
New York, NY 10019
Facsimile: 212-583-8567
Attention: Nicholas T. Ganz, Esq.

and

J.P. Morgan Securities Inc.
277 Park Avenue
New York, NY 10172
Facsimile: 212-
Attention: Equity Capital Markets

with a copy to:

J.P. Morgan Securities Inc.
277 Park Avenue
New York, NY 10172

24

Facsimile: 212-270-7487
Attention: Travis Epes, Esq.

If to the Company:

Nelnet, Inc.
121 South 13th Street, Suite 201
Lincoln, NE 68508
Facsimile: 402-458-2399
Attention: Terry J. Heimes, Chief Financial Officer

With a copy to:

Cahill Gordon and Reindel LLP
80 Pine Street
New York, NY 10005
Facsimile: 212-269-5420
Attention: Gerald S. Tanenbaum, Esq.

and

Perry, Guthery, Haase & Gessford, P.C., L.L.O. 233 South 13th Street, Suite 1400
Lincoln, NE 68508
Facsimile: 402-476-0094
Attention: Daniel F. Kaplan, Esq.

Any party hereto may change the address for receipt of communications by giving written notice to the others.

SECTION 14. SUCCESSORS. This Agreement will inure to the benefit of and be binding upon the parties hereto, including any substitute Underwriters pursuant to Section 10 hereof, and to the benefit of the employees, officers and directors and controlling persons referred to in Section 8 and Section 9 hereof, and in each case their respective successors, and no other person will have any right or obligation hereunder. The term "successors" shall not include any purchaser of the Common Shares as such from any of the Underwriters merely by reason of such purchase.

SECTION 15. PARTIAL UNENFORCEABILITY. The invalidity or unenforceability of any Section, paragraph or provision of this Agreement shall not affect the validity or enforceability of any other Section, paragraph or provision hereof. If any Section, paragraph or provision of this Agreement is for any reason determined to be invalid or unenforceable, there shall be deemed to be made such minor changes (and only such minor changes) as are necessary to make it valid and enforceable.

SECTION 16. GOVERNING LAW PROVISIONS. This Agreement shall be governed by and construed in accordance with the internal laws of the State of New York applicable to agreements made and to be performed in such state.

SECTION 17. GENERAL PROVISIONS. This Agreement constitutes the entire agreement of the parties to this Agreement and supersedes all prior written or oral and all contemporaneous

25

oral agreements, understandings and negotiations with respect to the subject matter hereof. This Agreement may be executed in two or more counterparts, each one of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument. This Agreement may not be amended or modified unless in writing by all of the parties hereto, and no condition herein (express or implied) may be waived unless waived in writing by each party whom the condition is meant to benefit. The Table of Contents and the
Section headings herein are for the convenience of the parties only and shall not affect the construction or interpretation of this Agreement.

Each of the parties hereto acknowledges that it is a sophisticated business person who was adequately represented by counsel during negotiations regarding the provisions hereof, including, without limitation, the indemnification provisions of Section 8 and the contribution provisions of
Section 9 hereof, and is fully informed regarding said provisions. Each of the parties hereto further acknowledges that the provisions of Sections 8 and 9 hereto fairly allocate the risks in light of the ability of the parties to investigate the Company, its affairs and its business in order to assure that adequate disclosure has been made in the Registration Statement, any preliminary prospectus and the Prospectus (and any amendments and supplements thereto), as required by the Securities Act and the Exchange Act.

The respective indemnities, contribution agreements, representations, warranties and other statements of the Company and the several Underwriters set forth in or made pursuant to this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation, or statement as to the results thereof, made by or on behalf of any Underwriter, the QIU, the officers or employees of any Underwriter or the QIU, any person controlling any Underwriter or the QIU, the Company, the officers or employees of the Company, or any person controlling the Company, (ii) acceptance of the Common Shares and payment for them hereunder and (iii) termination of this Agreement.

26

If the foregoing is in accordance with your understanding of our agreement, kindly sign and return to the Company the enclosed copies hereof, whereupon this instrument, along with all counterparts hereof, shall become a binding agreement in accordance with its terms.

Very truly yours,

NELNET, INC.

By:

The foregoing Underwriting Agreement is hereby confirmed and accepted by the Representatives in New York, New York as of the date first above written.

BANC OF AMERICA SECURITIES LLC
J.P. MORGAN SECURITIES INC.
CREDIT SUISSE FIRST BOSTON CORPORATION
MORGAN STANLEY & CO. INCORPORATED
Acting as Representatives of the
several Underwriters named in
the attached Schedule A.

By: BANC OF AMERICA SECURITIES LLC

By:

By: J.P. MORGAN SECURITIES INC.

By:

By: J.P. MORGAN SECURITIES INC.

(IN ITS CAPACITY AS QIU)

By:

27

SCHEDULE A

                                           NUMBER OF
                                           FIRM COMMON
                                           SHARES
                                           TO BE
UNDERWRITERS                               PURCHASED
------------                               ---------
Banc of America Securities LLC..........   [___]
J.P. Morgan Securities Inc..............   [___]
Credit Suisse First Boston Corporation .   [___]
Morgan Stanley & Co. Incorporated ......   [___]
[___] ..................................   [___]

      Total.............................   [___]

A-1

EXHIBIT A-1

Opinion of Cahill Gordon & Reindel LLP, counsel for the Company, to be delivered pursuant to Section 5(e) of the Underwriting Agreement. References to the Prospectus in this Exhibit A-1 include any supplements thereto at the First Closing Date (or the Second Closing Date, as the case may be).

(i) The Underwriting Agreement has been duly executed and delivered by the Company.

(ii) The Registration Statement and the Rule 462(b) Registration Statement, if any, has been declared effective by the Commission under the Securities Act. To the knowledge of such counsel, no stop order suspending the effectiveness of either of the Registration Statement or the Rule
462(b) Registration Statement, if any, has been issued under the Securities Act and no proceedings for such purpose have been instituted or are pending or are contemplated or threatened by the Commission. Any required filing of the Prospectus and any supplement thereto pursuant to Rule 424(b) under the Securities Act has been made in the manner and within the time period required by such Rule 424(b).

(iii) The Registration Statement, including any Rule 462(b) Registration Statement, the Prospectus, and each amendment or supplement to the Registration Statement and the Prospectus, as of their respective effective or issue dates (other than the financial statements included therein or in exhibits to or excluded from the Registration Statement, as to which no opinion need be rendered) comply as to form in all material respects with the applicable requirements of the Securities Act.

(iv) The statements in the Prospectus under the captions "Shares Eligible for Future Sale -- Sales of Restricted Shares" and "Certain United States Income Tax Considerations," insofar as such statements constitute matters of law, summaries of legal matters, documents or legal proceedings, or legal conclusions, has been reviewed by such counsel and fairly present and summarize, in all material respects, the matters referred to therein.

(v) No consent, approval, authorization or other order of, or registration or filing with, any court or other governmental authority or agency is required for the Company's execution, delivery and performance of the Underwriting Agreement and consummation by the Company of the transactions contemplated thereby and by the Prospectus, except as required under the Securities Act, applicable state securities or blue sky laws and from the NASD.

A-1-1


(vi) The Company is not, and after receipt of payment for the Common Shares will not be, an "investment company" within the meaning of Investment Company Act.

In rendering such opinion, such counsel may rely (A) as to matters involving the application of laws of any jurisdiction other than the Business Corporation Law of the State of New York or the federal law of the United States, to the extent they deem proper and specified in such opinion, upon the opinion (which shall be dated the First Closing Date or the Second Closing Date, as the case may be, shall be satisfactory in form and substance to the Underwriters, shall expressly state that the Underwriters may rely on such opinion as if it were addressed to them and shall be furnished to the Representatives) of other counsel reasonably satisfactory to counsel for the Underwriters and (B) as to matters of fact, to the extent they deem proper, on certificates of responsible officers of the Company and public officials.

A-1-2


EXHIBIT A-2

Letter of Cahill Gordon & Reindel LLP, counsel for the Company, to be delivered pursuant to Section 5(e) of the Underwriting Agreement. References to the Prospectus in this Exhibit A-2 include any supplements thereto at the First Closing Date (or the Second Closing Date, as the case may be).

Such counsel shall state that they have participated in conferences with certain officers and other representatives of the Company, with representatives of the independent auditors for the Company and with representatives of the Underwriters at which the contents of the Registration Statement and the Prospectus, and any supplements or amendments thereto, and related matters were discussed. Although such counsel has made certain inquiries and investigations in connection with the preparation of the Registration Statement, the limitations inherent in the role of outside counsel are such that such counsel cannot and does not assume any responsibility for the accuracy, completeness or fairness of the statements contained in the Registration Statement and the Prospectus, except as provided in clause (iv) of Exhibit A-1. Subject to the foregoing, such counsel advises you that, in connection with their work on this matter, no facts have come to their attention which would lead them to believe that either the Registration Statement or any amendments thereto, at the time the Registration Statement or such amendments became effective, contained an untrue statement of a material fact or omitted to state a material fact required to be stated therein or necessary to make the statements therein not misleading or that the Prospectus, as of its date or at the First Closing Date or the Second Closing Date, as the case may be, contained an untrue statement of a material fact or omitted to state a material fact necessary in order to make the statements therein, in the light of the circumstances under which they were made, not misleading (it being understood that such counsel need express no belief as to the financial statements or other financial or statistical data derived therefrom included in the Registration Statement or the Prospectus or any amendments or supplements thereto).

A-2-1


EXHIBIT A-3

Opinion of Perry, Guthery, Haase & Gessford, P.C., L.L.O., Nebraska counsel for the Company, to be delivered pursuant to Section 5(e) of the Underwriting Agreement. References to the Prospectus in this Exhibit A-3 include any supplements thereto at the First Closing Date (or the Second Closing Date, as the case may be).

(i) The Company has been duly incorporated and is validly existing as a corporation in good standing under the laws of the State of Nebraska.

(ii) The Company has corporate power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus and to enter into and perform its obligations under the Underwriting Agreement.

(iii) The Company is duly qualified as a foreign corporation to transact business and is in good standing in each jurisdiction in which such qualification is required, whether by reason of the ownership or leasing of property or the conduct of business, except for such jurisdictions where the failure to so qualify or to be in good standing would not, individually or in the aggregate, result in a Material Adverse Change.

(iv) Each significant subsidiary of the Company (as defined in Rule 405 under the Securities Act) has been duly incorporated and is validly existing as a corporation in good standing under the laws of the jurisdiction of its incorporation, has corporate power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus and, to the knowledge of such counsel, is duly qualified as a foreign corporation to transact business and is in good standing in each jurisdiction in which such qualification is required, whether by reason of the ownership or leasing of property or the conduct of business, except for such jurisdictions where the failure to so qualify or to be in good standing would not, individually or in the aggregate, result in a Material Adverse Change.

(v) The Company has an authorized capitalization as set forth in the Prospectus under the heading "Capitalization." All of the issued and outstanding shares of Common Stock have been duly authorized and validly issued, are fully paid and nonassessable and, to knowledge of such counsel, have been issued in compliance with the registration and qualification requirements of federal and state securities laws. The form of certificate used to evidence the Class A Common Stock is in due and proper form and complies with all applicable requirements of the charter

A-3-1


and by-laws of the Company and the Business Corporation Act of the State of Nebraska.

(vi) No stockholder of the Company or any other person has any preemptive right, right of first refusal or other similar right to subscribe for or purchase securities of the Company arising (i) by operation of the charter or by-laws of the Company or the Business Corporation Act of the State of Nebraska or, (ii) to the knowledge of such counsel, otherwise.

(vii) The Company has full right, power and authority to execute and deliver the Underwriting Agreement and to perform its obligations thereunder; and all action required to be taken for the due and proper authorization, execution and delivery of the Underwriting Agreement and the consummation by the Company of the transactions contemplated thereby have been duly and validly taken.

(viii) The Common Shares to be purchased by the Underwriters from the Company have been duly authorized for issuance and sale pursuant to the Underwriting Agreement and, when issued and delivered by the Company pursuant to the Underwriting Agreement against payment of the consideration set forth therein, will be validly issued, fully paid and nonassessable.

(ix) The outstanding Common Stock conforms to the description thereof contained in the Prospectus. The Common Shares, when issued and delivered by the Company pursuant to the Underwriting Agreement against payment of the consideration set forth therein, will conform to the description thereof in the Prospectus.

(x) The statements (i) in the Prospectus under the captions "Management -- Employee Share Purchase Plan," "Certain Transactions," "Description of Capital Stock" and "Shares Eligible for Future Sale" and
(ii) in Items 14 and 15 of the Registration Statement, insofar as such statements constitute terms of stock, matters of law, summaries of legal matters, the charter or by-laws of the Company, documents or legal proceedings, or legal conclusions, has been reviewed by such counsel and fairly present and summarize, in all material respects, the matters referred to therein.

(xi) To the knowledge of such counsel, except as described in the Prospectus, there are no legal, governmental or regulatory investigations, actions, suits or proceedings pending to which the Company or any of its subsidiaries is or may be a party or to which any property of the Company or any of its subsidiaries is or may be the subject which, individually or in the aggregate, if determined adversely to the

A-3-2


Company or any of its subsidiaries, could reasonably be expected to result in a Material Adverse Change; and to the knowledge of such counsel, no such investigations, actions, suits or proceedings are threatened or contemplated by any governmental or regulatory authority or threatened by others.

(xii) To the knowledge of such counsel, there are no Existing Instruments required to be described or referred to in the Registration Statement or to be filed as exhibits thereto other than those described or referred to therein.

(xiii) No consent, approval, authorization or other order of, or registration or filing with, any court or other governmental authority or agency is required for the Company's execution, delivery and performance of the Underwriting Agreement and consummation by the Company of the transactions contemplated thereby and by the Prospectus, except as required under the Securities Act, applicable state securities or blue sky laws and from the NASD.

(xiv) The execution and delivery of the Underwriting Agreement by the Company and the performance by the Company of its obligations thereunder (other than performance by the Company of its obligations under the indemnification and contribution sections of the Underwriting Agreement, as to which no opinion need be rendered) (i) have been duly authorized by all necessary corporate action on the part of the Company;
(ii) will not result in any violation of the provisions of the charter or by-laws of the Company or any of its subsidiaries; (iii) will not constitute a breach of, or Default under, or result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of the Company or any of its subsidiaries pursuant to any Existing Instrument, except for such breaches, Defaults, liens, charges or encumbrances as would not, individually or in the aggregate, result in a Material Adverse Change; or (iv) to the knowledge of such counsel, will not result in any violation of any law, administrative regulation or administrative or court decree applicable to the Company or any of its subsidiaries, except for such violations as would not, individually or in the aggregate, result in a Material Adverse Change.

(xv) Except as disclosed in the Prospectus, to the knowledge of such counsel, there are no persons with registration or other similar rights to have any equity or debt securities registered for sale under the Registration Statement or included in the offering contemplated by the Underwriting Agreement, except for such rights as have been duly waived.

(xvi) To the knowledge of such counsel, neither the Company nor any of its subsidiaries is in violation of its charter or by-laws or any

A-3-3


law, administrative regulation or administrative or court decree applicable to the Company or any of its subsidiaries or is in Default in the performance or observance of any obligation, agreement, covenant or condition contained in any material Existing Instrument, except in each such case for such violations or Defaults as would not, individually or in the aggregate, result in a Material Adverse Change.

In rendering such opinion, such counsel may rely (A) as to matters involving the application of laws of any jurisdiction other than the Business Corporation Act of the State of Nebraska or the federal law of the United States, to the extent they deem proper and specified in such opinion, upon the opinion (which shall be dated the First Closing Date or the Second Closing Date, as the case may be, shall be satisfactory in form and substance to the Underwriters, shall expressly state that the Underwriters may rely on such opinion as if it were addressed to them and shall be furnished to the Representatives) of other counsel reasonably satisfactory to counsel for the Underwriters, and (B) as to matters of fact, to the extent they deem proper, on certificates of responsible officers of the Company and public officials.

A-3-4


EXHIBIT A-4

Letter of Perry, Guthery, Haase & Gessford, P.C., L.L.O., Nebraska counsel for the Company, to be delivered pursuant to Section 5(e) of the Underwriting Agreement. References to the Prospectus in this Exhibit A-4 include any supplements thereto at the First Closing Date (or the Second Closing Date, as the case may be).

Such counsel shall state that they have participated in conferences with certain officers and other representatives of the Company, with representatives of the independent auditors for the Company and with representatives of the Underwriters at which the contents of the Registration Statement and the Prospectus, and any supplements or amendments thereto, and related matters were discussed. Although such counsel has made certain inquiries and investigations in connection with the preparation of the Registration Statement, such counsel does not assume any responsibility for the accuracy, completeness or fairness of the statements contained in the Registration Statement and the Prospectus, except as provided in clauses (ix) and (x) of Exhibit A-3. Subject to the foregoing, such counsel advises you that, in connection with their work on this matter, no facts have come to their attention which would lead them to believe that either the Registration Statement or any amendments thereto, at the time the Registration Statement or such amendments became effective, contained an untrue statement of a material fact or omitted to state a material fact required to be stated therein or necessary to make the statements therein not misleading or that the Prospectus, as of its date or at the First Closing Date or the Second Closing Date, as the case may be, contained an untrue statement of a material fact or omitted to state a material fact necessary in order to make the statements therein, in the light of the circumstances under which they were made, not misleading (it being understood that such counsel need express no belief as to the financial statements or other financial or statistical data derived therefrom included in the Registration Statement or the Prospectus or any amendments or supplements thereto).

A-4-1


EXHIBIT B

, 2003

Banc of America Securities LLC
J.P. Morgan Securities Inc.
Joint Book-Running Managers

RE: Nelnet Loan Services, Inc. (to be renamed Nelnet, Inc) (the "Company")

Ladies & Gentlemen:

The undersigned is an owner of record or beneficially of certain shares of Common Stock of the Company ("Common Stock"). The Company proposes to carry out a public offering of Common Stock (the "Offering") for which you will act as the representatives of the underwriters. The undersigned recognizes that the Offering will be of benefit to the undersigned and will benefit the Company by, among other things, raising additional capital for its operations. The undersigned acknowledges that you and the other underwriters are relying on the representations and agreements of the undersigned contained in this letter in carrying out the Offering and in entering into underwriting arrangements with the Company with respect to the Offering. However, the undersigned recognizes that whether or not the Offering takes place depends on a variety of factors and that you are under no obligation to enter into such underwriting arrangements.

In consideration of the foregoing, the undersigned hereby agrees that the undersigned will not, without the prior written consent of Banc of America Securities LLC and J.P. Morgan Securities Inc. (which consent may be withheld in their sole discretion), directly or indirectly, sell, offer, contract or grant any option to sell (including without limitation any short sale), pledge, transfer, establish an open "put equivalent position" within the meaning of Rule 16a-1(h) under the Securities Exchange Act of 1934, as amended, or otherwise dispose of any shares of Common Stock, options or warrants to acquire shares of Common Stock, or securities exchangeable or exercisable for or convertible into shares of Common Stock currently or hereafter owned either of record or beneficially (as defined in Rule 13d-3 under the Securities Exchange Act of 1934, as amended, but only including shares of Common Stock over which the undersigned has the power to control the disposition) by the undersigned, or publicly announce an intention to do any of the foregoing, for a period commencing on the effective date of the registration statement relating to the Offering and continuing through the close of trading on the date 180 days after the date of the final prospectus for the Offering. The foregoing sentence shall not apply to (i) any shares of Common Stock acquired as part of the Offering,
(ii) any shares of Common Stock or other securities acquired in open market transactions after commencement of the Offering, (iii) bona fide gifts or distributions (including if the undersigned is a partnership, to its partners) without consideration to persons who, as a result of such gift or distribution, will not be required to make a filing under Section 16(a) of the Securities Exchange Act of 1934, as amended, prior to the expiration of the 180-day period referenced above, (iv) transfers which occur by operation of law, (v) the conversion of one class of Common Stock into another class of Common Stock or
(vi) the transfer of any or all of the shares of Common Stock owned by the undersigned either during his or her lifetime or on death, by gift, will or intestate succession to the immediate family of the undersigned or to a trust the beneficiaries of which are exclusively the undersigned and/or a member or members of his or her immediate family; provided, however, that in any such case described in (iii), (iv) or (vi) it shall be a condition to such transfer that the transferee executes and delivers to Banc of America Securities LLC and J.P. Morgan Securities Inc. an agreement stating that the transferee is receiving and holding the Common Stock subject to the provisions of this letter agreement. The undersigned also agrees and consents to the entry of stop transfer instructions with the Company's transfer agent and registrar against the transfer of shares of Common

B-1

Stock or securities convertible into or exchangeable or exercisable for Common Stock held by the undersigned except in compliance with the foregoing restrictions.

With respect to the Offering only, the undersigned waives any registration rights relating to registration under the Securities Act of 1933, as amended, of any Common Stock owned either of record or beneficially by the undersigned, including any rights to receive notice of the Offering.

This agreement is irrevocable and will be binding on the undersigned and the respective successors, heirs, personal representatives and assigns of the undersigned. This agreement shall terminate upon the earlier to occur of (i) the expiration of the 180-day period referenced above and (ii) such time as the Company or Banc of America Securities LLC and J.P. Morgan Securities Inc. determine to abandon or terminate the Offering.

Printed Name of Holder

By:

Printed Name of Person Signing

(and indicate capacity of person signing if signing as custodian, trustee or on behalf of an entity)

B-2

Exhibit 2.1

PLAN OF REORGANIZATION, PLAN OF MERGER AND MERGER AGREEMENT

This Plan of Reorganization, Plan of Merger and Merger Agreement (the "Agreement") is entered into as of the 14th day of October, 1999, by and between Union Financial Services, Inc., a Nevada corporation ("UFS") and National Education Loan Network, Inc., a Nevada corporation (the "Corporation").

WHEREAS, UFS is the sole owner of all of the capital stock ("Company Stock") of the Corporation; and

WHEREAS, the Corporation is the sole shareholder of NHELP, Inc., a Nevada corporation, NEBHELP, INC., a Nebraska corporation, NHELP-I, Inc., a Nevada corporation, NHELP-II, Inc., a Nevada corporation, NHELP-III, a Nevada corporation, National Higher Education Loan Program, Inc., a Nebraska corporation, and Maine Higher Education Loan Program, Inc. (collectively, the "Subsidiaries"); and

WHEREAS, the Corporation and the Subsidiaries (collectively, the "Companies") are in the business of acquiring, holding beneficial interests in and financing guaranteed student loans under the Federal Family Educational Loan Program; and

WHEREAS, the Corporation is desirous of merging with UFS on the terms and conditions set forth herein, with UFS being the surviving corporation of the merger (the "Merger").

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

1. THE MERGER.

(a) Merger of the Corporation into UFS. In accordance with Chapter 92A of the Nevada Revised Statutes, and subject to the terms and conditions set forth herein, on the Effective Date (defined below), the Corporation shall be merged with and into UFS, which shall be the surviving corporation and whose name shall continue to be "Union Financial Services, Inc."

(b) Intention of the Parties.

(i) It is the intention of the parties that the ownership of the Corporation and its business as a going concern, its good will and all properties, assets and rights wheresoever located, including those reflected in the Corporation's Financial Statements (as defined below), shall be transferred, as part of the merger described herein, to UFS as provided herein as of the Closing Date and remain the business, goodwill, properties, assets and rights of UFS as of and after the Closing Date.

1

(ii) It is the intention of the parties that this transaction qualify as a tax free reorganization within the meaning of the Internal Revenue Code of 1986, as amended. The parties hereto agree to amend or modify this Agreement in any reasonable manner necessary or appropriate to accomplish such tax free reorganization.

2. CONVERSION AND EXCHANGE OF SHARES. As of the Effective Date, by virtue of the Merger and without any action on the part of UFS, the Corporation, or any holder of the outstanding shares of the corporations participating in the Merger:

(a) Conversion of Company Stock. Each outstanding share of the Company Stock issued and outstanding immediately prior to the Effective Date (defined below) shall be canceled and extinguished, and shall cease to exist by virtue of the Merger and without any action on the part of the holders thereof.

(b) Surrender of Share Certificates. On the Effective Date, the Corporation's shareholders shall surrender any and all outstanding certificates theretofor representing shares of the Company Stock to UFS together with any and all documents required by Section 4.

(c) Articles of Incorporation and Bylaws. On the Effective Date (as hereinafter defined), the Articles of Incorporation of UFS, as in effect immediately prior to the Effective Date, shall not be amended by this Agreement, and until further amended shall be and remain the Articles of Incorporation of UFS. At the Effective Date, the Bylaws of the Corporation shall be and remain the Bylaws of UFS until altered, amended or repealed.

(d) Directors and Officers. From and after the Effective Date, until successors are duly elected or appointed in accordance with the applicable law and the bylaws, the directors and officers of UFS on the Effective Date shall continue to be the directors and officers of UFS.

(e) UFS. On the Effective Date, the separate existence of the Corporation shall cease and the Corporation shall be merged with and into UFS. UFS shall, from and after the Effective Date, possess all the rights, privileges, powers and franchises of whatsoever nature and description, as well of a public as of a private nature, and subject to all of the restrictions, disabilities and duties of each of UFS and the Corporation (the "Constituent Corporations"), and all rights, privileges, powers and franchises of each of the Constituent Corporations on whatever account as well as for stock subscription as all other things in action or belonging to each of the Constituent Corporations shall be vested in UFS; and all property, rights, privileges, powers and franchises and all and every other interest shall be thereafter as effectually the property of UFS as they were of the several and respective Constituent Corporations shall not revert or be in any way or impaired by reason of such merger. All rights of creditors and all liens upon property of the Constituent Corporations shall be preserved unimpaired, and all debts, liabilities, and duties of the Constituent Corporations shall thenceforth attach to UFS, and may be enforced against it to the same extent as if such said debts, liabilities, and duties have been incurred or contracted by it. Any claim existing or action or proceeding, whether civil, criminal, or administrative, pending by or against either Constituent Corporation may be prosecuted to judgment or decree as if such merger had not taken place or UFS may

2

be substituted in such action or proceeding. In addition, any reference to either UFS or to the Corporation in any agreement or document, whether executed or taking effect before or after the Effective Date, shall be considered a reference to UFS if not inconsistent with the other provisions of the agreement or document.

(f) Method of Effecting Merger and Effective Date. On the Closing Date, the parties hereto will cause the Merger to be consummated by delivering to the Secretary of State of the State of Nevada, for filing, Articles of Merger in such form as required by, and executed and acknowledged in accordance with, the relevant provisions of Chapter 92A of the Nevada Revised Statutes. The Merger shall be effective (the "Effective Date") upon the filing of the Articles of Merger with the Secretary of State of the State of Nevada.

(g) Additional Actions. If, at any time after the Effective Date, UFS shall consider or be advised that any further deeds, assignments, or assurances in law or any other acts are necessary or desirable to (i) vest, perfect, or confirm, of record or otherwise, in UFS its right, title, or interest in, to or under any of the rights, properties, or assets of the Corporation and the Subsidiaries, or (ii) otherwise carry out the purposes of this Agreement, the Corporation and its officers and directors shall be deemed to have granted to UFS an irrevocable power of attorney to execute and deliver all such deeds, assignments, or assurances in law and to do all acts necessary or proper to vest, perfect, or confirm title to and possession of such rights, properties, or assets in UFS and otherwise to carry out the purposes of this Agreement, and the officers and directors of UFS are authorized in the name of the Corporation or otherwise to take any and all such action.

3. CLOSING. Unless otherwise agreed to by written agreement of the parties to this Agreement, the closing of the transactions contemplated by this Agreement (the "Closing") shall take place on October 14, 1999 (the "Closing Date").

4. EXECUTION AND DELIVERY OF CLOSING DOCUMENTS. At the Closing, the parties shall execute and deliver each agreement and instrument required by this Agreement to be executed and delivered and not then previously accomplished. At the Effective Date, the Corporation shall execute and deliver, or cause to be executed and delivered, the following:

(i) the certificate or certificates representing all issued and outstanding shares of Company Stock as may be in the Corporation's possession together with such endorsements, letters of tender and transmittal, stock powers and other documents as UFS shall reasonably request;

(ii) the certificate or certificates representing the stock of the Subsidiaries and the corporate minute book for each of the Subsidiaries; and

(iii) such other instruments and documents as may, in the opinion of counsel for UFS, be reasonably necessary to fully consummate the Merger and the other transactions contemplated by this Agreement.

3

5. FURTHER ASSURANCES. At and after the Closing, the parties hereto shall execute and deliver such additional documents and take such additional actions as may be reasonably necessary or advisable in order to consummate the transactions contemplated by this Agreement and to vest more fully in UFS complete ownership of the Corporation.

6. REPRESENTATION AND WARRANTIES OF THE CORPORATION. The Corporation represents and warrants to UFS with regard to the Companies, as follows:

(a) Organization and Good Standing of the Companies.

(i) The Corporation is duly organized, validly existing and in good standing under the laws of the State of Nevada.

(ii) The Subsidiaries are corporations which are duly organized, validly existing and in good standing under the laws of their respective states of incorporation.

(b) Subsidiaries and Other Investments. None of the Companies owns, directly or indirectly, any of the capital stock of any other corporation or any equity, participation, or other interest in any corporation, partnership, joint venture or other noncorporate entity, except that the Corporation is the owner of all of the capital stock of each of the Subsidiaries, and except for NEBHELP, INC.'s interest in the NEBHELP Trust and NHELP-II, Inc.'s membership in NHELP-II, LLC.

(c) Power and Authority. The Corporation has the corporate power and authority, and possesses all licenses and permits required by governmental authorities, to own, lease and operate its properties and assets and to carry on its business as currently being conducted, and all the licenses and permits of the Corporation are presently valid and in good standing and no other licenses, permits or certificates are required for the operation of any of the Corporation's assets used in connection with the Corporation's business.

(d) Authority and Validity. The Corporation has the legal capacity and authority to execute, deliver and perform its obligations under this Agreement and the other documents executed or required to be executed by the Corporation in connection with this Agreement.

(e) Binding Effect. This Agreement and the other documents executed or required to be executed by the Corporation in connection with this Agreement are, or will be when executed and delivered, the legal, valid and binding obligations of the Corporation, enforceable in accordance with their respective terms.

(f) Compliance with Laws. The Corporation and the Subsidiaries are in compliance with all laws applicable to its business and assets, except where such would not have a material adverse effect on such business or assets.

4

(g) Financial Statements. The Corporation has delivered to UFS true, correct and complete copies of financial statements of the Corporation (the "Financial Statements"). The Financial Statements present fairly in all material respects the assets, liabilities, and financial position of the Corporation as of the date thereof and the results from operations for the period then ended in conformity with generally accepted accounting principles applied on a consistent basis.

(h) No Material Undisclosed Liabilities. There is no material liability as defined by generally accepted accounting practices, loss, contingency, contractual liability or obligation of the Corporation of any nature, whether absolute, accrued, contingent or otherwise, other than the liabilities and obligations that are fully reflected, accrued or reserved against the Financial Statements, for which the reserves are appropriate and reasonable.

(i) Survival of Representations. The representations and warranties made within this Agreement will be correct in all material respects on and as of the Closing Date with the same force and effect as though such representations and warranties had been made on the Closing Date, and said representations and warranties shall survive the Closing and not merge into the closing documents but shall be in addition to these documents.

7. REPRESENTATIONS AND WARRANTIES OF UFS. UFS represents and warrants to the Corporation as follows:

(a) Organization and Good Standing of UFS. UFS is a corporation duly organized, validly existing and in good standing under the laws of the state of Nevada.

(b) Power and Authority. UFS has the corporate power and authority to merge with the Corporation and to assume the obligations to be performed by it hereunder, to own, lease and operate its properties and assets and to carry on its business as currently being conducted, and to consummate the transaction herein contemplated.

(c) Binding Effect. This Agreement and the other documents executed or required to be executed by UFS in connection with this Agreement are, or will be when executed and delivered, the legal, valid and binding obligations of UFS, enforceable in accordance with their respective terms. The execution of this Agreement and the performance by UFS of the various terms and provisions hereof will not violate the Articles of Incorporation or Bylaws of UFS or any material indenture contract or other instrument to which UFS is bound or require the consent of any third party or that such consent will be obtained within a reasonable time after Closing.

8. ENTIRE AGREEMENT. This Agreement and any Exhibits attached hereto contain the complete agreement among the parties with respect to the transactions contemplated hereby and supersede all prior agreements and understandings among the parties with respect to such transactions.

5

9. COUNTERPARTS. This Agreement may be executed in any number of counterparts, each of which when so executed and delivered shall be deemed an original, and such counterparts together shall constitute only one original.

10. NOTICES. All notices, demands, requests, or other communications that may be or are required to be given, served or sent by any party to any other party pursuant to this Agreement shall be in writing and shall be mailed by certified mail, return receipt requested, or by verifiable overnight delivery postage prepaid, or by facsimile transmission with receipt acknowledged, or transmitted by hand delivery, addressed as follows:

If to UFS:

Union Financial Services, Inc.
Attention: Ronald W. Page
1801 California Ste 3920
Denver CO 80202
Telephone: (303) 292-6930
Facsimile: (303) 292-0995

If to the Corporation:

National Education Loan Network, Inc.
Attention: Don Bouc
121 S. 13th Street, Ste. 301
Lincoln Square
Lincoln, NE 68508
Telephone: (402) 458-2300
Facsimile: (402) 458-2399

Each party may designate by notice in writing a new address to which any communication may thereafter be so given, served or sent. Each notice or communication that is mailed or delivered in the manner described above shall be deemed given at such time as it is delivered to the addressee (with the return receipt, the delivery receipt or the affidavit of messenger being deemed conclusive evidence of such delivery) or at such time as delivery is refused by the addressee upon presentation.

11. SUCCESSORS AND ASSIGNS. This Agreement and the rights, interest, and obligations hereunder shall be binding upon and shall inure to the benefit of the parties hereto and their respective successors and assigns, including but not limited to successors and assigns by merger, purchase, liquidation or other acquisition or disposition.

12. WAIVER OF MAILING REQUIREMENT. UFS, as the sole shareholder of the Company Stock, hereby waives the requirement of mailing the Articles of Merger pursuant to Section 92A.180 Nevada Revised Statutes.

6

[THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.]

7

IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of the day and year first above written.

Union Financial Services, Inc.

         /s/ Stephen Butterfield
By:    ________________________________

        President
Title: ________________________________

National Education Loan Network, Inc.

       /s/ Don Bouc
By:    ________________________________
       Don Bouc, President

8

Exhibit 2.2

ARTICLES OF MERGER

Pursuant to the provisions of the Nevada General Corporation Laws, Union Financial Services, Inc. hereby certifies the following:

1. Union Financial Services, Inc., a Nevada corporation, as a constituent entity, and National Education Loan Network, Inc., a Nevada corporation, as a constituent entity, are hereby merged and that the above named Union Financial Services, Inc. is the surviving corporation pursuant to the Plan of Reorganization, Plan of Merger and Merger Agreement dated as of October 14,1999 (the "Plan of Merger").

2. The Board of Directors of Union Financial Services, Inc., by an Action by Unanimous Written Consent of the Board of Directors dated as of October 14, 1999, approved, ratified and adopted the Plan of Merger set forth in these articles.

3. The Board of Directors of National Education Loan Network, Inc., by an Action by Unanimous Written Consent of the Board of Directors dated as of October 14, 1999, approved, ratified and adopted the Plan of Merger set forth in these articles.

4. Approval of the owners of Union Financial Services, Inc., as parent, was not required under Section 92A.130 of the Nevada Revised Statutes.

5. The Plan of Merger was unanimously approved by Union Financial Services, Inc., being the sole shareholder of National Education Loan Network, Inc. in an action by written consent of the said sole shareholder dated as of October 14,1999. Said sole shareholder voted all 1,000 shares of National Education Loan Network, Inc. common stock which are issued and outstanding in favor of adoption of the Plan of Merger.

6. There is no amendment to the Articles of Incorporation of Union Financial Services, Inc., as surviving corporation.

7. The complete executed Plan of Merger is on file at the place of business of Union Financial Services, Inc. at 121 S. 13th Street, Suite 301, Lincoln, NE 68506, Attention: Don Bouc.

IN WITNESS WHEREOF, these Articles of Merger have been executed in duplicate by the aforementioned corporations as of the day and year hereafter acknowledged.

Union Financial Services, Inc.

By: /s/ Stephen F. Butterfield
    ---------------------------------
    Stephen F. Butterfield, President

[STAMP]

By: /s/ Michael S. Dunlap
    ----------------------------
    Michael S. Dunlap, Secretary


IN WITNESS WHEREOF, these Articles of Merger have been executed in duplicate by the aforementioned corporations as of the day and year hereafter acknowledged.

National Education Loan Network, Inc.

                                       By: /s/ Don Bouc
                                           -------------------------------------
                                           Don Bouc, President

By: /s/ Don Bouc
    ----------------
    Don Bouc, Secretary

STATE OF NEBRASKA      )
                       )  ss.
COUNTY OF LANCASTER)

I, Eleanor Jean Dier, a Notary Public, do hereby certify that on the 14th day of October, 1999, personally appeared before me Don Bouc, who being by me first duly sworn, declared that he is the President of National Education Loan Network, Inc., that he signed the foregoing documents as President of the corporation, and that the statements therein contained are true.

                                           Eleanor Jean Dier
                                           -------------------------------------
[STAMP]                                    Notary Public

My Commission Expires:

7 - 25 - 2002

2

Exhibit 2.3

AGREEMENT AND PLAN OF REORGANIZATION

This Agreement and Plan of Reorganization, dated as of March 1, 2000 (the "Agreement"), is by and among UNIPAC Service Corporation, a Nebraska corporation ("Parent"), NelNet, Inc., a Nevada corporation and a wholly-owned subsidiary of Parent ("Subsidiary") and National Education Loan Network, Inc., a Nevada corporation ("Company").

WHEREAS, the Boards of Directors of Parent, Subsidiary and Company have approved the merger of Company with and into Subsidiary pursuant to this Agreement (the "Merger") and the transactions contemplated hereby upon the terms and subject to the conditions set forth herein; and

WHEREAS, it is intended that the Merger will be treated as a reorganization under Sections 368(a)(1)(A) and (a)(2)(D) of the Internal Revenue Code of 1986, as amended (the "Code"), and the regulations thereunder.

NOW, THEREFORE, in consideration of the premises and the representations, warranties, covenants and agreements contained herein, the parties hereto, intending to be legally bound hereby, agree as follows:

ARTICLE I
THE MERGER

SECTION 1.1 THE MERGER. Upon the terms and subject to the conditions of this Agreement, at the Effective Time (as defined in Section 1.2), Company shall be merged with and into Subsidiary and the separate existence of Company shall thereupon cease. Subsidiary shall be the surviving corporation in the Merger (hereinafter sometimes referred to as the "Surviving Corporation").

SECTION 1.2 EFFECTIVE TIME OF THE MERGER. The Merger shall become effective at such time (the "Effective Time") as Articles of Merger, in the form set forth as Exhibit 1.2 hereto, are filed with the Secretary of State of the State of Nevada (the "Merger Filing"); such filing shall be made simultaneously with or as soon as practicable after the Closing (as defined in Section 3.3).

ARTICLE II
THE SURVIVING AND PARENT CORPORATIONS

SECTION 2.1 EFFECTS OF THE MERGER. At the Effective Time, the Surviving Corporation will continue to be governed by the laws of the State of Nevada, and the separate corporate existence of Surviving Corporation and all of its rights, privileges, immunities and franchises, and all its duties and liabilities as a corporation organized under the Nevada General Corporation Law, shall continue unaffected by the Merger. At the Effective Time, (i) the Articles of Incorporation of Subsidiary, as in effect immediately prior to the Effective Time, shall be the

1

Articles of Incorporation of Subsidiary as the surviving corporation in the Merger until thereafter amended as provided by law and such Articles of Incorporation, and (ii) the By-laws of Subsidiary, as in effect immediately prior to the Effective Time, shall be the By-laws of Subsidiary as the surviving corporation in the Merger, until thereafter amended as provided by law, the Articles of Incorporation of the Surviving Corporation and such By-laws. Subject to the foregoing, the additional effects of the Merger shall be as provided in the applicable provisions of Chapter 92A of the Nevada General Corporation Law.

SECTION 2.2 DIRECTORS. Effective as of Effective Time, all members of the Board of Directors of Subsidiary shall remain as members of the Board of Directors of the Surviving Corporation until resignation or appointment of successors, in accordance with Subsidiary's By-laws.

SECTION 2.3 OFFICERS. Immediately after the Board of Directors referred to in Section 2.2 is constituted, Parent shall cause all such corporate action to be taken as may be necessary to cause Michael S. Dunlap, Chairman of the company, Don Bouc, President of the Company, and Stephen F. Butterfield, Vice President of the Company, to each become officers of the Surviving Corporation.

ARTICLE III
CONVERSION OF SHARES

SECTION 3.1 EFFECT OF THE MERGER ON CAPITAL STOCK. At the Effective
Time:

(a) Each then outstanding share of Class B common stock, par value $0.10 per share of the Company and preferred stock, par value $0.50 per share of Company ("Common Stock") (other than those shares of Class B common stock of the Company held by Stephen F. Butterfield and/or Michael S. Dunlap, other than those shares of Common Stock held in the treasury of Company, and other than shares of nonvoting Common Stock the holders of which have perfected any dissenter's rights that they may have under the Nevada General Corporation Law and which have not withdrawn or lost such rights ("Dissenting Shares")) will be converted into a right to receive one (1) share of Class B common stock, par value $0.10 per share, of Parent ("Parent Class B Common Stock"). Each then outstanding share of Class B Common stock held by Stephen F. Butterfield will be converted into a right to receive 0.9809 of a share of Parent Class B Common Stock. Each then outstanding share of Class B Common Stock held by Michael S. Dunlap will be converted into a right to receive 0.9875 of a share of Parent Class B Common Stock.

(b) Each then outstanding share of Class A common stock, par value $0.10 per share, of Company ("Class A Common Stock") (other than those shares of Class A Stock held in the treasury of Company, and other than Dissenting Shares) will be converted into a right to receive 1.86 shares of Class A common stock, par value $0.10 per share, of Parent ("Parent Class A Common Stock").

2

(c) Each then outstanding share of Common Stock of Company will be canceled and retired, and each share of Common Stock issued and held in Company's treasury will be canceled and retired, without further action.

(d) At the Effective Time, by virtue of the Merger and without any action on the part of any holder of any capital stock of Parent, each issued and outstanding share of common stock of Parent shall continue unchanged.

SECTION 3.2 EXCHANGE OF CERTIFICATES.

(a) As of the Effective Time, each holder of an outstanding certificate which immediately prior to the Effective Time represented shares of stock and which was surrendered to Parent in accordance with
Section 3.2(b) hereof shall be entitled to receive in exchange therefor, a certificate or certificates theretofore representing the number of whole shares of Parent Common Stock, to which such holder is entitled pursuant to Section 3.1.

(b) Within ten (10) days after approval of this Agreement and the Merger by the requisite number of shareholders of Company in accordance with Section 92A.120 of the Nevada General Corporation Law ("Company Shareholders' Approval"), Parent shall mail to each holder of record of a certificate or certificates that as of the date of such approval, represented outstanding shares of Common Stock (the "Company Certificates"): (i) a form letter of transmittal (which shall specify that delivery shall be effected, and risk of loss and title to Company Certificates shall pass, only upon actual delivery of Company Certificates to Parent); and (ii) instructions for use in effecting the surrender of Company Certificates in exchange for certificates representing shares of Parent Common Stock. Such instructions shall instruct such holder to deliver to Parent their respective Company Certificates within twenty (20) days from the date such holder receives the form letter of transmittal, together with a duly executed and completed letter of transmittal and such other documents as the Parent shall reasonably require. Thereafter, at and after the Effective Time, each holder of shares of Common Stock, upon delivery of their respective Company Certificates, together with a duly executed letter of transmittal, shall be entitled to receive in exchange therefor the consideration to which such holder is entitled pursuant to
Section 3.1, and Company Certificates so surrendered shall forthwith be canceled. Notwithstanding the foregoing, no party hereto shall be liable to a holder of shares of Common Stock for any shares of Parent Common Stock or dividends or distributions thereon delivered to a public official pursuant to applicable abandoned property, escheat or similar laws.

(c) Notwithstanding any provision of this Agreement to the contrary, Dissenting Shares shall not be converted into or represent a right to receive the consideration to which other shares of Common Stock other than Dissenting

3

Shares are entitled pursuant to this Article III, but the holder of Dissenting Shares shall only be entitled to such rights as are granted by Chapter 92A of the Nevada General Corporation Law. If a holder of shares of Common Stock who pursues dissenters' rights with respect to those shares under Chapter 92A of the Nevada General Corporation Law shall effectively withdraw or lose (through failure to perfect or otherwise) the right to dissent, then, as of the Effective Time or the occurrence of such event, whichever last occurs, those shares of Common Stock shall be converted into and represent only the right to receive the consideration as provided in Article III, without interest, upon the surrender of the Company Certificate or Company Certificates representing those shares of Common Stock. Company shall give Parent prompt notice of any written demands made pursuant to dissenting shareholders rights under Chapter 92A of the Nevada General Corporation Law with respect to any shares of Common Stock, attempted withdrawals of such demands and any other instruments served pursuant to Chapter 92A of the Nevada General Corporation Law received by Company relating to a shareholder's right to dissent. Company shall not, except with the prior written consent of Parent, voluntarily make any payment with respect to any demands made pursuant to such dissenters' rights with respect to any shares of Common Stock, offer to settle or settle any such demands or approve any withdrawal of any such demands. Parent shall contribute to Company or the Surviving Corporation, as the case may be, sufficient funds to enable Company or the Surviving Corporation to make, or shall itself directly make, any payments required to be made to holders of Dissenting Shares.

(d) Anything to the contrary notwithstanding in this Section 3.2, if this Agreement is terminated pursuant to Article IX, any Company Certificate or Company Certificates which have been surrendered to Parent shall be promptly returned to the persons submitting the same.

(e) Until surrendered and exchanged in accordance with this Section 3.2, each Company Certificate shall, after the Effective Time, represent solely the right to receive the Parent Common Stock, to which the holder of such Company Certificate is entitled to hereunder, and shall have no other rights. At the Effective Time, the stock transfer books of Company will be closed and no transfer of shares of Common Stock will thereafter be made.

SECTION 3.3 CLOSING. The closing (the "Closing") of the transactions contemplated by this Agreement shall take place at a place mutually agreed upon within five (5) business days immediately following the date on which the last of the conditions set forth in Article VIII is fulfilled or waived, or at such other time and place as Parent and Company shall agree (the date on which the Closing occurs being the "Closing Date").

4

ARTICLE IV
REPRESENTATIONS AND WARRANTIES OF PARENT AND SUBSIDIARY

Parent and Subsidiary each represent and warrant to Company as follows:

SECTION 4.1 ORGANIZATION AND QUALIFICATION. Each of Parent and Subsidiary is a corporation duly organized, validly existing and in good standing under the laws of the state of its incorporation and has the requisite power and authority to own, lease and operate its assets and properties and to carry on its business as it is now being conducted. Each of Parent and Subsidiary is qualified to do business and is in good standing in each jurisdiction in which the properties owned, leased or operated by it or the nature of the business conducted by it makes such qualification necessary, except where the failure to be so qualified and in good standing will not, when taken together with all other such failures, have a material adverse effect on the business, financial condition or results of operations of Parent and its subsidiaries, taken as a whole (a "Parent Material Adverse Effect"). True, accurate and complete copies of Parent's Articles of Incorporation and By-laws, in each case as in effect on the date hereof, including all amendments thereto, have heretofore been delivered to Company. True, accurate and complete copies of Subsidiary's Articles of Incorporation and By-laws, as in effect on the date hereof, including all amendments thereto, have heretofore been delivered to the Company.

SECTION 4.2 CAPITALIZATION.

(a) The authorized capital stock of Parent consists of 10,000 shares of Class A Parent Common Stock, par value $0.10 per share and 1,000,000 shares of Class B Parent Common Stock, par value $0.10 per share. As of the date of this Agreement, the number of issued and outstanding shares of Class A Parent Common Stock was 1,000. All of the issued and outstanding shares of Parent Common Stock are validly issued and are fully paid, nonassessable and free of preemptive rights. No subsidiary of Parent holds any shares of capital stock of Parent. As of the time immediately prior to the Merger, the number of issued and outstanding shares of Class B Parent Common Stock shall be 63,244.

(b) The authorized capital stock of Subsidiary consists of 1,000 shares of Subsidiary common stock, par value $1.00 per share, of which 100 shares are issued and outstanding, all of which are owned beneficially and of record by Parent.

(c) As of the date hereof, there are no outstanding subscriptions, options, calls, contracts, commitments, understandings, restrictions, arrangements, rights or warrants, including any right of conversion or exchange under any outstanding security, instrument or other agreement obligating Parent or any subsidiary of Parent to issue, deliver or sell, or cause to be issued, delivered or sold, additional shares of the capital stock of Parent or obligating Parent or any subsidiary of Parent to grant, extend or enter into any such agreement or commitment, except for (i) this Agreement, and (ii) the commitment to issue an

5

additional 63,244 shares of Class B Parent Stock to existing shareholders of Class A Parent Stock. There are no voting trusts, proxies or other agreements or understandings to which Parent or any subsidiary of Parent is a party or is bound with respect to the voting of any shares of capital stock of Parent. The shares of Parent Common Stock to be issued to shareholders of Company in the Merger will be at the Effective Time duly authorized, validly issued, fully paid and nonassessable and free of preemptive rights.

SECTION 4.3 SUBSIDIARIES. Each corporate subsidiary of Parent is a corporation duly organized, validly existing and in good standing under the laws of its jurisdiction of incorporation and has the requisite power and authority to own, lease and operate its assets and properties and to carry on its business as it is now being conducted. Each subsidiary of Parent is qualified to do business, and is in good standing in each jurisdiction in which the properties owned, leased or operated by it or the nature of the business conducted by it makes such qualification necessary, except where the failure to be so qualified and in good standing will not, when taken together with all other such failures, have a Parent Material Adverse Effect. All of the outstanding shares of capital stock of each corporate subsidiary of Parent are validly issued, fully paid, nonassessable and free of preemptive rights, and those owned directly or indirectly by Parent are owned free and clear of any liens, claims, encumbrances, security interests, equities, charges and options of any nature whatsoever. Parent owns directly or indirectly all of the issued and outstanding shares of the capital stock of Subsidiary. Immediately prior to the Effective Time, Parent will be in control of Subsidiary within the meaning of Section 368(c)(1) of the Code. There are no subscriptions, options, warrants, rights, calls, contracts, voting trusts, proxies or other commitments, understandings, restrictions or arrangements relating to the issuance, sale, voting, transfer, ownership or other rights with respect to any shares of capital stock of any corporate subsidiary of Parent, including any right of conversion or exchange under any outstanding security, instrument or agreement. As used in this Agreement, the term "subsidiary" shall mean any corporation, partnership, joint venture or other entity of which the specified entity, directly or indirectly, controls or which the specified entity (either acting alone or together with its other subsidiaries) owns, directly or indirectly, 50% or more of the stock or other voting interests, the holders of which are, ordinarily or generally, in the absence of contingencies (which contingencies have not occurred) or understandings (which understandings have not yet been required to be performed) entitled to vote for the election of a majority of the board of director or any similar governing body.

SECTION 4.4 AUTHORITY; NON-CONTRAVENTION; APPROVALS.

(a) Parent and subsidiary each have full corporate power and authority to enter into this Agreement and, subject to the Parent Required Statutory Approvals (as defined in Section 4.4(c)), to consummate the transactions contemplated hereby. The execution and delivery of this Agreement, and the consummation by Parent and Subsidiary of the transactions contemplated hereby, have been duly authorized by Parent's and Subsidiary's Board of Directors, respectively, and by Parent as sole shareholder of subsidiary, and no other corporate proceedings on the part of Parent or subsidiary are necessary to

6

authorize the execution and delivery of this Agreement and the consummation by Parent and subsidiary of the transactions contemplated hereby, except for the obtaining of the Parent Required Statutory Approvals. This Agreement has been duly and validly executed and delivered by each of Parent and Subsidiary, and, assuming the due authorization, execution and delivery hereof by Company, constitutes a valid and binding agreement of each Parent and Subsidiary enforceable against each of them in accordance with its terms, except that such enforcement may be subject to (i) bankruptcy, insolvency, reorganization, moratorium or other similar laws affecting or relating to enforcement of creditors' rights generally; and (ii) general equitable principles.

(b) The execution and delivery of this Agreement by each of Parent and Subsidiary do not, and the consummation by Parent and Subsidiary of the transactions contemplated hereby will not, violate, conflict with or result in a breach of any provision of, or constitute a default (or an event which, with notice or lapse of time or both, would constitute a default) under, or result in the termination of, or accelerate the performance required by, or result in a right of termination or acceleration under, or result in the creation of any lien, security interest, charge or encumbrance upon any of the properties or assets of Parent or any of its subsidiaries under any of the terms, conditions or provisions of (i) the respective charters or by-laws of Parent or any of its subsidiaries; (ii) subject to obtaining the Parent Required Statutory Approvals, any statute, law, ordinance, rule, regulation, judgment, decree, order, injunction, writ, permit, or license of any court or governmental authority applicable to Parent or any of its subsidiaries or any of their respective properties or assets; or (iii) any note, bond, mortgage, indenture, deed of trust, license, franchise, permit, concession, contract, lease or other instrument, obligation or agreement of any kind to which Parent or any of its subsidiaries is now a party or by which Parent or any of its subsidiaries or any of their respective properties or assets may be bound or affected, excluding from the foregoing clauses (ii) and (iii) such violations, conflicts, breaches, defaults, terminations, accelerations or creations of liens, security interests, charges or encumbrances that would not, in the aggregate, have a Parent Material Adverse Effect.

(c) Except for (i) the filings by Parent and Company required by Title II of the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the "HSR Act"); and (ii) the making of the Merger Filing with the Secretary of State of the State of Nevada in connection with the Merger, (the filings and approvals referred to in clauses (i) and (ii) are collectively referred to as the "Parent Required Statutory Approvals"), no declaration, filing or registration with, or notice to, or authorization, consent or approval of, any governmental or regulatory body or authority is necessary for the execution and delivery of this Agreement by Parent or Subsidiary or the consummation by Parent or Subsidiary of the transactions contemplated hereby, other than such declarations, filings, registrations, notices, authorizations, consents or approvals which, if not made or

7

obtained, as the case may be, would not, in the aggregate, have a Parent Material Adverse Effect.

SECTION 4.5 REPORTS AND FINANCIAL STATEMENTS. The audited consolidated financial statements and unaudited interim consolidated financial statements of Parent (including all notes and schedules contained therein and annexed thereto) (the "Parent Financial Statements") have been, and will be, prepared in accordance with generally accepted accounting principles (except, in the case of unaudited statements, for the absence of footnote disclosure) applied on a consistent basis (except as may be indicated therein or in the notes thereto) and fairly, and will fairly, present the financial position of Parent and its subsidiaries as of the dates thereof and the results of their operations and changes in financial position for the periods then ended, subject, in the case of the unaudited interim financial statements, to normal year-end and audit adjustments and any other adjustments described therein.

SECTION 4.6 ABSENCE OF UNDISCLOSED LIABILITIES. Except as disclosed in the Parent Financial Statements, or as expressly disclosed and described in any of the schedules hereto, neither Parent nor any of its subsidiaries has any liabilities or obligations (whether absolute, accrued, contingent or otherwise) of any nature (a) except liabilities, obligations or contingencies (i) which are accrued or reserved against in the Parent Financial Statements or reflected in the notes thereto; or (ii) which were incurred in the ordinary course of business and consistent with past practices; and (b) except for any liabilities, obligations or contingencies which would not, in the aggregate, have a Parent Material Adverse Effect.

SECTION 4.7 ABSENCE OF CERTAIN CHANGES OR EVENTS. Except as set forth in the Parent Financial Statements, since December 31, 1999, there has not been any material adverse change in the business, operations, properties, assets, liabilities, condition (financial or other), results of operations or prospects of Parent and its subsidiaries, taken as a whole.

SECTION 4.8 LITIGATION. There are no claims, suits, actions or proceedings pending or, to the knowledge of Parent, threatened against, relating to or affecting Parent or any of its subsidiaries, before any court, governmental department, commission, agency, instrumentality or authority, or any arbitrator which could reasonably be expected, either alone or in the aggregate with all such claims, actions or proceedings, to have a Parent Material Adverse Effect. Except as set forth in the Parent Financial Statements, neither Parent nor any of its subsidiaries is subject to any judgment, decree, injunction, rule or order of any court, governmental department, commission, agency, instrumentality or authority or any arbitrator which prohibits or restricts the consummation of the transactions contemplated hereby or would have any Parent Material Adverse Effect.

SECTION 4.9 NO VIOLATION OF LAW. Neither parent nor any of its subsidiaries is in violation of, or has been given notice or been charged with any violation of, any law, statute, order, rule, regulation, ordinance or judgment (including, without limitation, any applicable environmental law, ordinance or regulation) of any governmental or regulatory body or authority, except for violations which, in the aggregate, do not have a Parent Material Adverse Effect. As of the date of this Agreement, no investigation or review by any governmental or regulatory body or

8

authority is pending or, to the knowledge of Parent, is threatened, nor has any governmental or regulatory body or authority indicated an intention to conduct the same, other than, in each case, those the outcome of which, as far as reasonably can be foreseen, will not have a Parent Material Adverse Effect. Parent and its subsidiaries have all permits, licenses, franchises, variances, exemptions, orders and other governmental authorizations, consents and approvals necessary to conduct their businesses as presently conducted (the "Parent Permits"), except for permits, licenses, franchises, variances, exemptions, orders, authorizations, consents and approvals the absence of which, alone or in the aggregate, would not have a Parent Material Adverse Effect. Parent and its subsidiaries (a) have duly and currently filed all reports and other information required to be filed with the Department of Education or any other governmental or regulatory authority in connection with the Parent Permits; and (b) are not in violation of the terms of any Parent Permit, except for delays in filing reports or violations which, alone or in the aggregate, would not have a Parent Material Adverse Effect.

SECTION 4.10 COMPLIANCE WITH AGREEMENTS. Parent and each of its subsidiaries are not in breach or violation of or in default in the performance or observance of any term or provision of, and no event has occurred which, with lapse of time or action by a third party, could result in a default under (a) the respective charters, by-laws or other similar organizational instruments of Parent or any of its subsidiaries; or (b) any contract, commitment, agreement, indenture, mortgage, loan agreement, note, lease, bond, license, approval or other instrument to which Parent or any of its subsidiaries is a party or by which any of them is bound or to which any of their property is subject, which breaches, violations and defaults, in the case of clause (b) of this Section 4.10, would have, in the aggregate, a Parent Material Adverse Effect.

SECTION 4.11 TAXES.

(a) Parent and its subsidiaries have (i) duly filed with the appropriate governmental authorities all Tax Returns (as defined in
Section 4.11(c)) required to be filed by them for all periods ending on or prior to the Effective Time, other than those Tax Returns the failure of which to file would not have a Parent Material Adverse Effect, and such Tax Returns are true, correct and complete in all material respects; and
(ii) duly paid in full or made adequate provision for the payment of all Taxes for all periods ending at or prior to the Effective Time. The liabilities and reserves for Taxes reflected in the Parent balance sheet as of December 31, 1999, (the "1999 Parent Balance Sheet") is, and will be, adequate to cover all Taxes for all periods ending on or prior to December 31, 1999, and there are no material liens for Taxes not yet due. There are no unresolved issues of law or fact arising out of a notice of deficiency, proposed deficiency or assessment from the Internal Revenue Service (the "IRS") or any other governmental taxing authority with respect to Taxes of the Parent or any of its subsidiaries which, if decided adversely, singly or in the aggregate, would have a Parent Material Adverse Effect. Neither Parent nor any of its subsidiaries is a party to any agreement providing for the allocation or sharing of Taxes with any entity that is not, directly or indirectly, a wholly owned corporate subsidiary of Parent other than agreements the consequences of which are fully and adequately reserved for

9

on the 1999 Parent Balance Sheet. Neither Parent nor any of its corporate subsidiaries has, with regard to any assets or property held, acquired or to be acquired by any of them, filed a consent to the application of
Section 341(f) of the Code.

(b) For purposes of this Agreement, the term "Taxes" shall mean all taxes, charges, fees, levies or other assessments, including, without limitation, income, gross receipts, excise, property, sales, withholding, social security, occupation, use, service, service use, license, payroll, franchise, transfer and record taxes, fees and charges, imposed by the United States, or any state, local or foreign government or subdivision or agency thereof whether computed on a separate, consolidated, unitary, combined or any other basis; and such term shall include any interest, fines, penalties or additional amounts attributable or imposed or with respect to any such taxes, charges, fees, levies or other assessments.

(c) For purposes of this Agreement, the term "Tax Return" shall mean any return, report or other document or information required to be supplied to a taxing authority in connection with Taxes.

SECTION 4.12 EMPLOYEE BENEFIT PLANS; ERISA.

(a) Except as disclosed to the Company, at the date hereof, Parent and its subsidiaries do not maintain or contribute to any material employee benefit plans, programs, arrangements or practices (such plans, programs, arrangements or practices of Parent and its subsidiaries being referred to as the "Parent Plans"), including employee benefit plans within the meaning set forth in Section 3(3) of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), or other similar material arrangements for the provision of benefits. Neither Parent nor its subsidiaries has any obligation to create any additional such plan or to amend any such plan so as to increase benefits thereunder, except as required under the terms of the Parent Plans, under existing collective bargaining agreements or to comply with applicable law.

(b) Except as disclosed by Parent; (i) there have been no prohibited transactions within the meaning of Section 406 or 407 of ERISA or Section 4975 of the Code with respect to any of the Parent Plans that could result in penalties, taxes or liabilities which, singly or in the aggregate, could have a Parent Material Adverse Effect; (ii) except for premiums due, there is no outstanding liability in excess of $100,000.00, whether measured alone or in the aggregate, under Title IV of ERISA with respect to any of the Parent Plans; (iii) neither the Pension Benefit Guaranty Corporation nor any plan administrator has instituted proceedings to terminate any of the Parent Plans subject to Title IV of ERISA other than in a "standard termination" described in Section 4041(b) of ERISA; (vi) none of the Parent Plans has incurred any "accumulated funding deficiency" (as defined in Section 302 of ERISA and Section 412 of the Code), whether or not waived, as of

10

the last day of the most recent fiscal year of each of the Parent Plans ended prior to the date of this Agreement; (v) the current present value of all projected benefit obligations under each of the Parent Plans which is subject to Title IV of ERISA did not, as of its latest valuation date, exceed the then current value of the assets of such plan allocable to such benefit liabilities by more than the amount, if any, disclosed in the Parent Financial Statements, based upon reasonable actuarial assumptions currently utilized for such Parent Plan; (vi) each of the Parent Plans has been operated and administered in all material respects in accordance with applicable laws during the period of time covered by the applicable statute of limitations; (vii) each of the Parent Plans which is intended to be "qualified" within the meaning of Section 401(a) of the Code has been determined by the Internal Revenue Service to be so qualified and such determination has not been modified, revoked or limited by failure to satisfy any condition thereof or by a subsequent amendment thereto or a failure to amend, except that it may be necessary to make additional amendments retroactively to maintain the "qualified" status of such Parent Plans, and the period for making any such necessary retroactive amendments has not expired; (viii) to the best knowledge of Parent and its subsidiaries, there are no material pending, threatened or anticipated claims involving any of the Parent Plans other than claims for benefits in the ordinary course; and (ix) Parent and its subsidiaries have no current liability in excess of $100,000.00, whether measured alone or in the aggregate, for plan termination or withdrawal (complete or partial) under Title IV of ERISA based on any plan to which any entity that would be deemed one employer with Parent and its subsidiaries under Section 4001 of ERISA or Section 414 of the Code contributed during the period of time covered by the applicable statute of limitations (a "Parent Controlled Group Plan"), and Parent and its subsidiaries do not reasonably anticipate that any such liability will be asserted against Parent or any of its subsidiaries, none of the Parent Controlled Group Plans has an "accumulated funding deficiency" (as defined in Section 302 of ERISA and
Section 412 of the Code), and no Parent Controlled Group Plan has an outstanding funding waiver which could result in the imposition of liens, excise taxes or liability in excess of $100,000.00 against Parent and its subsidiaries.

SECTION 4.13 INVESTMENT COMPANY ACT. Parent and each of its subsidiaries either (a) is not an "investment company," or a company "controlled" by, or an "affiliated company" with respect to, an "investment company," within the meaning of the Investment Company Act of 1940 (the "Investment Company Act"); or (b) satisfies all conditions for an exemption from the Investment Company Act, and, accordingly, neither Parent nor any of its subsidiaries is required to be registered under the Investment Company Act.

SECTION 4.14 LABOR CONTROVERSIES. Except as disclosed by Parent (a) there are no significant controversies pending or, to the knowledge of Parent, threatened between Parent or its subsidiaries and any representatives of any of their employees; (b) to the knowledge of Parent, there are no material organizational efforts presently being made involving any of the presently unorganized employees of Parent and its subsidiaries; (c) Parent and its subsidiaries have, to the

11

knowledge of Parent, complied in all material respects with all laws relating to the employment of labor, including, without limitation, any provisions thereof relating to wages, hours, collective bargaining, and the payment of social security and similar taxes; and (d) no person has, to the knowledge of Parent, asserted that Parent or any of its subsidiaries is liable in any material amount for any arrears of wages, or any taxes or penalties for failure to comply with any of the foregoing, except for such controversies, organizational efforts, non-compliance and liabilities which, singly or in the aggregate, could not reasonably be expected to have a Parent Material Adverse Effect.

SECTION 4.15 ENVIRONMENTAL MATTERS. To the knowledge of Parent, neither Parent nor any of its subsidiaries has disposed of or arranged for the disposal of any hazardous substance at any facility, location or site so as to be or become a potentially liable party for remedial action or response costs in connection with such facility, location or site under the Federal Comprehensive Environmental Response, Compensation and Liability Act, as amended, the Federal Resource Conservation and Recovery Act, as amended, or similar state statutes which liability could reasonably be expected to have a material adverse effect on the business, operations, properties, assets, condition (financial or other), results of operations or prospects of Parent and its subsidiaries taken as a whole.

SECTION 4.16 BROKERS. No broker, finder or investment banker is entitled to any brokerage, finder's or other fee or commission in connection with the Merger or the transactions contemplated by this Agreement based upon arrangements made by or on behalf of Parent or Subsidiary.

SECTION 4.17 SUBSEQUENT LIQUIDATION OR SALE: REACQUISITION OF PARENT COMMON STOCK. Parent has no plan or intention (i) to liquidate Subsidiary, (ii) to merge Subsidiary with and into another corporation, (iii) to sell or otherwise dispose of the stock of Subsidiary, or (iv) to cause Subsidiary to sell or otherwise dispose of any of the assets of the Company acquired in the Merger, except for dispositions made in the ordinary course of business or transfers described in Section 368(a)(2)(C) of the Code. Parent has no plan or intention to reacquire, directly or indirectly, any of the Parent Common Stock issued in the Merger.

ARTICLE V
REPRESENTATIONS AND WARRANTIES OF COMPANY

Company represents and warrants to Parent and Subsidiary as follows:

SECTION 5.1 ORGANIZATION AND QUALIFICATION. Company is a corporation duly organized, validly existing, and in good standing under the laws of the state of Nevada and has the requisite corporate power and authority to own, lease, and operate its assets and properties and to carry on its business as it is now being conducted. Company is qualified to do business and is in good standing in each jurisdiction in which the properties owned, leased, or operated by it or the nature of the business conducted by it makes such qualification necessary, except where the failure to be so qualified and in good standing will not, when taken together with all other such failures, have a material adverse effect on the business, financial condition, or results of

12

operations of Company (a "Company Material Adverse Effect"). True, accurate, and complete copies of Company's Articles of Incorporation and Bylaws in each case as in effect on the date hereof, including all amendments thereto, have heretofore been delivered to Parent.

SECTION 5.2 CAPITALIZATION.

(a) As of the date hereof, 1,000 shares of Class A Common Stock of the Company were issued and outstanding, 17,000 shares of Preferred Stock of the Company were issued and outstanding, and 124,593 shares of Class B Common Stock of the Company were issued and outstanding. All of the issued and outstanding shares of stock in the Company are validly issued and are fully paid and nonassessable.

(b) As of the date hereof, there are no outstanding subscriptions, options, calls, contracts, commitments, understandings, restrictions, arrangements, rights, or warrants, including any right of conversation or exchange under any outstanding security, instrument, or other agreement obligating Company to issue, deliver, or sell, or cause to be issued, delivered, or sold, additional shares of the capital stock of Company or obligating Company to grant, extend, or enter into any such agreement or commitment. There are no voting trusts, proxies, or other agreements or understandings to which Company is a party or is bound with respect to the voting of any shares of capital stock of Company, except for a Stockholders Agreement disclosed previously by the Company.

SECTION 5.3 NO SUBSIDIARIES. Company does not own any interest in any corporation, partnership, business organization, or other entity, other than those previously disclosed by the Company.

SECTION 5.4 AUTHORITY: NON-CONTRAVENTION; APPROVALS.

(a) Company has full corporate power and authority to enter into this Agreement and, subject to Company Shareholders' Approval and Company Required Statutory Approvals (as defined in Section 5.4(c)), to consummate the transactions contemplated hereby. The execution and delivery of this Agreement and the consummation by Company of the transactions contemplated hereby, have been duly authorized by Company's Board of Directors, and no other corporate proceedings on the part of Company are necessary to authorize the execution and delivery of this Agreement and the consummation by Company of the transactions contemplated hereby, except for Company Shareholders' Approval and the obtaining of Company Required Statutory Approvals. This Agreement has been duly and validly executed and delivered by Company, and assuming the due authorization, execution, and delivery hereof by Parent and Subsidiary, constitutes a valid and binding agreement of Company, enforceable against Company in accordance with its terms, except that such enforcement may be subject to (i) bankruptcy, insolvency, reorganization, moratorium, or other similar laws

13

affecting or relating to enforcement of creditors' rights generally; and
(ii) general equitable principles.

(b) The execution and delivery of this Agreement by Company does not, and the consummation by Company of the transactions contemplated hereby will not, violate, conflict with, or result in a breach of any provision of or constitute a default (or an event which, with notice or lapse of time or both, would constitute a default) under, or result in the termination of, or accelerate the performance required by, or result in a right of termination or acceleration under, or result in the creation of any lien, security interest, charge, or encumbrance upon any of the properties or assets of Company under any of the terms, conditions, or provisions of (i) the articles of incorporation or bylaws of Company; (ii) subject to obtaining Company Required Statutory Approvals and the receipt of Company Shareholders' Approval, any statute, law, ordinance, rule, regulation, judgment, decree, order, injunction, writ, permit, or license of any court or government authority applicable to Company or any of its properties or assets; or (iii) subject to obtaining Company Required Statutory Approvals, any note, bond, mortgage, indenture, deed of trust, license, franchise, permit, concession, contract, lease, or other instrument, obligation, or agreement of any kind to which Company is now a party or by which Company or any of its properties or assets may be bound or affected, excluding from the foregoing clauses (ii) and (iii) such violations, conflicts, breaches, defaults, terminations, accelerations, or creations of liens, security interests, charges, or encumbrances that would not, in the aggregate, have a Company Material Adverse Effect.

(c) Except for (i) the filings by Parent and Company required by Title II of the HSR Act; and (ii) the making of the Merger Filing with the Secretary of State of the state of Nevada in connection with the Merger approvals referred to in clauses (i) and (ii), collectively referred to as the "Company Required Statutory Approvals," no declaration, filing, or registration with, or notice to, or authorization, consent, or approval of, any governmental or regulatory body or authority is necessary for the execution and delivery of this Agreement by Company or the consummation by Company of the transactions contemplated hereby, other than such declarations, filings, registrations, notices, authorizations, consents, or approvals which, if not made or obtained, as the case may be, would not, in the aggregate, have a Company Material Adverse Effect.

SECTION 5.5 FINANCIAL STATEMENTS. The Company has previously furnished complete copies of the financial statements of Company consisting of
(i) balance sheets of Company as of December 31, 1998 (including the notes contained therein or annexed thereto); and (ii) an unaudited balance sheet of Company as of December 31, 1999 (the "Recent Balance Sheet"). All of such financial statements (including all notes and schedules contained therein and annexed thereto) have been prepared in accordance with generally accepted accounting principles (except, in the case of unaudited statements, for the absence of footnote disclosure) applied on a consistent basis (except as may be indicated therein or in the notes thereto) and

14

fairly present, in all material respects, the financial position, results of operations, and cash flows of Company as of the dates and for the years and periods indicated, subject, in the case of the unaudited interim financial statements, to normal year-end and audit adjustments and any other adjustments described therein.

SECTION 5.6 ABSENCE OF UNDISCLOSED LIABILITIES. Except as disclosed in the Recent Balance Sheet, Company does not have any liabilities or obligations (whether absolute, accrued, contingent, or otherwise) of any nature
(a) except liabilities, obligations, or contingencies (i) which are accrued or reserved against in the Recent Balance Sheet or reflected in the notes thereto; or (ii) which were incurred after the date of the Recent Balance Sheet and were incurred in the ordinary course of business and consistent with past practice; and (b) except for any liabilities, obligations, or contingencies which (i) would not, in the aggregate, have a Company Material Adverse Effect; or (ii) have been discharged or paid in full prior to the date hereof.

SECTION 5.7 ABSENCE OF CERTAIN CHANGES OR EVENTS. Since the date of the Recent Balance Sheet, there has not been any material adverse change in the business, operations, properties, assets, liabilities, condition (financial or other), results of operations or prospects of Company and its subsidiaries, as a whole.

SECTION 5.8 LITIGATION. There are no claims, suits, actions, or proceedings pending or, to the knowledge of Company, threatened against, relating to or affecting Company, before any court, governmental department, commission, agency, instrumentality, or authority, or any arbitrator which could reasonably be expected, either alone or in the aggregate with all such claims, actions, or proceedings, to have a Company Material Adverse Effect. Company is not subject to any judgment, decree, injunction, rule, or order of any court, governmental department, commission, agency, instrumentality, or authority, or any arbitrator which prohibits or restricts the consummation of the transactions contemplated hereby or would have any Company Material Adverse Effect.

SECTION 5.9 NO VIOLATION OF LAW. Company is not in violation of and has not been given notice or been charged with any violation of any law, statute, order, rule, regulation, ordinance, or judgment (including, without limitation, any applicable environmental law, ordinance, or regulation) of any governmental or regulatory body or authority, except for violations which, in the aggregate, do not have a Company Material Adverse Effect. As of the date of this Agreement, no investigation or review by any governmental or regulatory body or authority is pending or, to the knowledge of Company, threatened nor has any governmental or regulatory body or authority indicated an intention to conduct the same other than, in each case, those the outcome of which, as far as reasonably can be foreseen, will not have a Company Material Adverse Effect. Company has all permits, licenses, franchises, variances, exemptions, orders, and other governmental authorizations, consents, and approvals necessary to conduct its business as presently conducted (the "Company Permits"), except for permits, licenses, franchises, variances, exemptions, orders, authorizations, consents, and approvals, the absence of which, alone or in the aggregate, would not have a Company Material Adverse Effect. Company (a) has duly and currently filed all reports and other information required to be filed with the

15

Department of Education or any other governmental or regulatory authority in connection with Company Permits; and (b) is not in violation of the terms of any Company Permit, except for delays in filing reports or violations which, alone or in the aggregate, would not have a Company Material Adverse Effect.

SECTION 5.10 COMPLIANCE WITH AGREEMENTS. Company is not in breach or violation of or in default in the performance or observance of any term or provision of, and no event has occurred which, with lapse of time or action by a third party could result in, a default under (a) the articles of incorporation or bylaws of Company; or (b) any contract, commitment, agreement, indenture, mortgage, loan agreement, note, lease, bond, license, approval, or other instrument to which Company is a party or by which it is bound or to which any of its property is subject, which breaches, violations, and defaults, in the case of clause (b) of this Section 5.10, would have, in the aggregate, a Company Material Adverse Effect.

SECTION 5.11 TAXES. Company has (i) duly filed with the appropriate governmental authorities all Tax Returns required to be filed by it for all periods ending on or prior to the Effective Time, other than those Tax Returns, the failure of which to file would not have a Company Material Adverse Effect, and such Tax Returns are true, correct, and complete in all material respects; and (ii) duly paid in full or made adequate provision for the payment of all Taxes for all periods ending at or prior to the Effective Time. The liabilities and reserves for Taxes reflected in the Recent Balance Sheet are adequate to cover all Taxes for all periods ending on or prior to the date of the Recent Balance Sheet, and there are no material liens for Taxes upon any property or assets of Company, except for liens for Taxes not yet due. There are no unresolved issues of law or fact arising out of a notice of deficiency, proposed deficiency, or assessment from the IRS or any other governmental taxing authority with respect to Taxes of Company, which, if decided adversely, singly or in the aggregate, would have a Company Material Adverse Effect.

SECTION 5.12 EMPLOYEE BENEFIT PLANS; ERISA.

(a) Except as disclosed by Company at the date hereof, Company does not maintain or contribute to any material employee benefit plans, programs, arrangements, and practices (such as plans, programs, arrangements, and practices of Company being referred to as the "Company Plans"), including employee benefit plans within the meaning set forth in
Section 3(3) of ERISA. Company has no obligation to create any additional such plan or to amend any such plan so as to increase benefits thereunder, except as required under the terms of Company Plans or to comply with applicable law.

(b) Except as disclosed by Company, (i) there have been no non-exempt prohibited transactions within the meaning of Sections 406 or 407 of ERISA or Section 4975 of the Code with respect to any of Company Plans that could result in penalties, taxes, or liabilities, which, singly or in the aggregate, could have a Company Material Adverse Effect; (ii) except for premiums due, there is no outstanding liability in excess of $100,000, whether measured alone or

16

in the aggregate, under Title IV of ERISA with respect to any of Company Plans; (iii) neither the Pension Benefit Guaranty Corporation nor any plan administrator has instituted proceedings to terminate any of Company Plans subject to Title IV of ERISA other than in a "standard termination" described in Section 404(b) of ERISA; (iv) none of Company Plans has incurred any "accumulated funding deficiency" (as defined in Section 302 of ERISA and Section 412 of the Code), whether or not waived, as of the last day of the most recent fiscal year of each such Company Plan ended prior to the date of this Agreement for which the required time for making contributions has expired; (v) the current present value of all projected benefit obligations under each of Company Plans which is subject to Title IV of ERISA did not, as of its latest valuation date, exceed the then current value of the assets of such plan allocable to such benefit liabilities by more than the amount, if any, disclosed in the Recent Balance Sheet (based upon reasonable actuarial assumptions currently utilized for such Company Plan); (vi) each of Company Plans has been operated and administered in all material respects in accordance with applicable laws during the period of time covered by the applicable statute of limitations; (vii) each of Company Plans which is intended to be "qualified" within the meaning of Section 401(a) of the Code has been determined by the Internal Revenue Service to be so qualified and such determination has not been modified, revoked, or limited by failure to satisfy any condition thereof or by a subsequent amendment thereto or a failure to amend, except that it may be necessary to make additional amendments retroactively to maintain the "qualified" status of such Company Plans, and the period for making any such necessary retroactive amendments has not expired; (viii) to the best knowledge of Company, there are no material pending, threatened, or anticipated claims involving any of Company Plans other than claims for benefits in the ordinary course; and (ix) Company has no current liability in excess of $100,000, whether measured alone or in the aggregate, for plan termination or withdrawal (complete or partial) which has occurred under Title IV of ERISA based on any plan to which any entity that would be deemed one employer with Company under Section 4001 of ERISA or Section 414 of the Code contributed during the period of time covered by the applicable statute of limitations (the "Company Controlled Group Plans"), and Company has no knowledge that any such liability will be asserted against it, none of Company Controlled Group Plans has an "accumulated funding deficiency" (as defined in Section 302 of ERISA and Section 412 of the Code) as of the last day of the most recent fiscal year of such plan ended prior to the date of this Agreement for which the required time for making contributions has expired, and no Company Controlled Group Plan has an outstanding funding waiver which could result in the imposition of liens, excise taxes, or liability against Company in excess of $100,000, whether measured alone or in the aggregate.

SECTION 5.13 INVESTMENT COMPANY ACT. Company either (a) is not an "investment company," or a company "controlled" by, or an "affiliated company" with respect to an "investment company" within the meaning of the Investment Company Act; or (b) satisfies all

17

conditions for an exemption from the Investment Company Act and, accordingly, Company is not required to be registered under the Investment Company Act.

SECTION 5.14 LABOR CONTROVERSIES. Except as disclosed by the Company, (a) there are no significant controversies pending or, to the knowledge of Company, threatened between Company and any representatives of any of its employees; (b) to the knowledge of Company, there are no material organization efforts presently being made involving any of the presently unorganized employees of Company; (c) Company has, to its knowledge, complied in all material respects with all laws relating to the employment of labor, including, without limitation, any provisions thereof relating to wages, hours, collective bargaining, and the payment of social security and similar taxes; and (d) no person has, to the knowledge of Company, asserted that Company is liable, in any material amount, for any arrears of wages or any taxes or penalties for failure to comply with any of the foregoing, except for such controversies, organizational efforts, non-compliance and liabilities, which, singly or in the aggregate, could not reasonably be expected to have a Company Material Adverse Effect.

SECTION 5.15 ENVIRONMENTAL MATTERS. The applicable federal, state, or local laws ("Laws") relating to pollution or protection of the environment, including Laws relating to emissions, discharges, generation, storage, releases, or threatened releases of pollutants, contaminants, chemicals, or industrial, toxic, hazardous, or petroleum, or petroleum-based substances or wastes ("Waste") into the environment (including, without limitation, ambient air, surface water, ground water, land surface, or subsurface strata), or otherwise relating to the manufacture, processing, distribution, use, treatment, storage, disposal, transport, or handling of Waste, including, without limitation, the Clean Water Act, the Clean Air Act, the Resource Conservation and Recovery Act, the Toxic Substances Control Act, and the Comprehensive Environmental Response Compensation Liability Act ("CERCLA"), as amended, and their state and local counterparts are herein collectively referred to as the "Environmental Laws." Company is in full compliance with all limitations, restrictions, conditions, standards, prohibitions, requirements, obligations, schedules, and time tables contained in the Environmental Laws or contained in any regulation, code, plan, order, decree, judgment, injunction, notice, or demand letter issued, entered, promulgated, or approved thereunder, except to the extent that noncompliance would not have a Company Material Adverse Effect. There is no civil, criminal, or administrative action, suit, demand, claim, hearing, notice of violation, investigation, proceeding, notice, or demand letter pending or, to Company's knowledge, threatened against Company relating in any way to the Environmental Law or any regulation, code, plan, order, decree, judgment, injunction, notice, or demand letter issued, entered, promulgated, or approved thereunder. To Company's knowledge, there are no past or present events, conditions, activities, practices, incidents, actions, omissions, or plans which would interfere with or prevent compliance, or continued compliance, with the Environmental Laws or with any regulation, code, plan, order, decree, judgment, injunction, notice, or demand letter issued, entered, promulgated, or approved thereunder or which would give rise to any liability thereunder, including, without limitation, liability under CERCLA or similar state or local Laws, or otherwise form the basis of any claim, action, demand, \suit, proceeding, hearing, notice of violation, study, or investigation, based on or related to the manufacture, processing, distribution, use, treatment, storage, disposal, transport, or handling, or the emission, discharge, release, or threatened release into the

18

environment of any Waste, except to the extent that such noncompliance, liability, or claim would not have a Company Material Adverse Effect.

SECTION 5.16 INTELLECTUAL PROPERTY. Company is licensed or otherwise has the right to use all patents, patent rights, trademarks, trademark rights, trade names, trade name rights, service marks, service mark rights, copyrights, and other proprietary intellectual property rights and computer programs which are material to the business, financial condition, or results of operation of Company. No claims are pending or, to the knowledge of Company, threatened that Company is infringing or otherwise adversely affecting the rights of any person with regard to any patent, license, trademark, trade name, service mark, copyright, or other intellectual property right, except for any of the foregoing as would not have a Company Material Adverse Effect.

SECTION 5.17 TITLE TO AND CONDITION OF PROPERTIES. Company has good and marketable title to all of Company's material assets, business, and properties, including, without limitation, all such properties (tangible and intangible) reflected in the Recent Balance Sheet, free and clear of all mortgages, liens (statutory or otherwise), security interests, claims, pledges, licenses, equities, options, conditional sales contracts, assessments, levies, easements, covenants, reservations, restrictions, rights-of-way, exceptions, limitations, charges, or encumbrances of any nature whatsoever (collectively, "Liens"), except those previously disclosed by Company.

SECTION 5.18 BROKERS. No broker, finder, or investment banker is entitled to any brokerage, finder's, or other fee or commission in connection with the Merger or the transactions contemplated by this Agreement based upon arrangements made by or on behalf of Company.

ARTICLE VI
CONDUCT OF BUSINESS PENDING THE MERGER

SECTION 6.1 CONDUCT OF BUSINESS BY COMPANY PENDING THE MERGER. Except as otherwise contemplated by this Agreement after the date hereof and prior to the Closing Date or earlier termination of this Agreement, unless the parties hereto shall otherwise agree in writing, each of the respective parties hereto shall:

(a) Conduct its business in the ordinary and usual course of business, consistent with past practice;

(b) not (i) amend or propose to amend its Articles of Incorporation or Bylaws; or (ii) split, combine, or reclassify its outstanding capital stock or declare, set aside, or pay any dividend or distribution payable in cash, stock, property, or otherwise;

(c) not issue, sell, pledge, or dispose of, or agree to issue, sell, pledge, or dispose of any additional shares of, or any options, warrants, or rights of any

19

kind to acquire any shares of its capital stock of any class or any debt or equity securities convertible into or exchangeable for such capital stock;

(d) not (i) incur or become contingently liable with respect to any indebtedness for borrowed money other than borrowings in the ordinary course of business; (ii) redeem, purchase, acquire, or offer to purchase or acquire any shares of its capital stock; (iii) take or fail to take any action, which action or failure to take action would cause Company or its shareholders (except to the extent that any shareholders receive consideration other than Parent Common Stock) or Parent or its shareholders (except to the extent that any shareholders receive consideration other than Common Stock) to recognize gain or loss for federal income tax purposes as a result of the consummation of the Merger;
(iv) make any acquisition of any material amount of assets or any businesses other than expenditures for fixed or capital assets in the ordinary course of business; (v) sell any material amount of assets or any businesses, other than sales, in the ordinary course of business; or (vi) enter into any contract, agreement, commitment, or arrangement with respect to any of the foregoing;

(e) use all reasonable efforts to preserve intact its business organization and goodwill, keep available the services of their respective present officers and key employees, and preserve the goodwill and business relationships with suppliers, distributors, customers, and others having business relationships with it and not engage in any action, directly or indirectly, with the intent to adversely impact the transactions contemplated by this Agreement;

(f) confer, on a regular and frequent basis, with one or more representatives of the other parties hereto to report operational matters of materiality and the general status of ongoing operations;

(g) not enter into or amend any employment, severance, special pay arrangement with respect to termination of employment, or other similar arrangements or agreements with any directors, officers, or key employees, except in the ordinary course and consistent with past practice;

(h) not adopt, enter into, or amend any bonus, profit sharing, compensation, stock option, pension, retirement, deferred compensation, health care, employment, or other employee benefit plan, agreement, trust, fund, or arrangement for the benefit or welfare of any employee or retiree, except in the ordinary course of business and consistent with past practice or as required under the terms of such plans; and

(i) maintain with financially responsible insurance companies insurance on its tangible assets and its businesses, in such amounts and against such risks and losses as are consistent with past practice.

20

SECTION 6.2 CONTROL OF COMPANY'S OPERATIONS. Nothing contained in this Agreement shall give to Parent, directly or indirectly, rights to control or direct Company's operations. Nothing contained in this Agreement shall give to Company, directly or indirectly, rights to control or direct Parent's operations. Prior to the Effective Time, Parent and Company shall exercise, consistent with the terms and conditions of this Agreement, complete control and supervision of their respective operations.

ARTICLE VII
ADDITIONAL AGREEMENTS

SECTION 7.1 ACCESS TO INFORMATION. Company shall afford to Parent and Subsidiary and their respective accountants, counsel, financial advisors, and other representatives (the "Parent Representatives") and Parent and its subsidiaries shall afford to its accountants, counsel, financial advisors and other representatives (the "Company Representatives") full access during normal business hours throughout the period prior to the Effective Time to all of their respective properties, books, contracts, commitments, and records (including, but not limited to, Tax Returns) and during such period shall furnish promptly to one another such other information concerning their respective businesses, properties, and personnel as Parent or Subsidiary or Company, as the case may be, shall reasonably request; provided that no investigation pursuant to this
Section 7.1 shall affect any representations or warranties made herein or the conditions to the obligations of the respective parties to consummate the Merger. Parent and its subsidiaries shall hold and shall use their best efforts to cause the Parent Representatives to hold, and Company shall hold and shall use its best efforts to cause Company Representatives to hold in strict confidence all non-public documents and information furnished to Parent and Subsidiary or to Company, as the case may be, in connection with the transactions contemplated by this Agreement, except that Parent, Subsidiary, and Company may disclose such information as may be necessary in connection with seeking the Parent Required Statutory Approvals, Company Required Statutory Approvals, and Company Shareholders' Approval, and Parent, Subsidiary, and Company may disclose any information that any of them is required by law or judicial or administrative order to disclose; provided that the party required to disclose such information shall provide the other parties with adequate prior notice to such effect, and such party shall cooperate with any other party which wishes to obtain a protective order or injunction covering such information. In the event that this Agreement is terminated in accordance with its terms, each party shall promptly re-deliver to the other all non-public written material provided pursuant to this Section 7.1 and shall not retain any copies, extracts, or other reproductions, in whole or in part, of such written material. In such event, all documents, memoranda, notes, and other writing whatsoever prepared by Parent or Company based on the information in such material shall be destroyed (and Parent and Company shall use their respective best efforts to cause their advisors and representatives to similarly destroy their documents, memoranda, and notes), and such destruction (and best efforts) shall be certified, in writing, by an authorized officer supervising such destruction. Company shall promptly advise Parent, and Parent shall promptly advise Company in writing, of any change or the occurrence of any event after the date of this Agreement having, or which, insofar as can reasonably be foreseen, in the future may have any material adverse effect on the business, operations,

21

properties, assets, condition (financial or other), results of operations, or prospects of Company or Parent and its subsidiaries, taken as a whole.

SECTION 7.2 COMPANY SHAREHOLDERS' APPROVAL. The parties hereto shall promptly submit this Agreement and the transactions contemplated hereby for their respective shareholders' approval at a meeting of shareholders and shall use its best efforts to obtain shareholder approval and adoption of this Agreement and the transactions contemplated hereby. Such meeting shall be held as soon as practicable following the date hereof. Each party hereto shall, through its Board of Directors, recommend to its respective shareholders approval of the transactions contemplated by this Agreement.

SECTION 7.3 EXPENSES. All cost and expenses incurred in connection with this Agreement and the transactions contemplated hereby shall be paid by the party incurring such expenses.

SECTION 7.4 AGREEMENT TO COOPERATE. Parent, Subsidiary, and Company each agree to take such actions as may be necessary to obtain any governmental consents, orders, and approvals legally required for the consummation of the Merger, and the transactions contemplated hereby, including the making of any filings, publications, and requests for extensions and waivers and shall take all necessary and appropriate steps to file under the HSR Act.

SECTION 7.5 PUBLIC STATEMENTS. Both the timing and the content of all disclosure to third parties and public announcements concerning the transactions provided for in this Agreement by either Company or Parent shall be subject to the prior approval of Parent, which shall not be unreasonably withheld. Company and Parent expressly agree that a public announcement of the transactions contemplated by this Agreement shall be made as agreed upon by Company and Parent.

SECTION 7.6 EMPLOYEE BENEFITS. Parent hereby acknowledges the existence of each of the Company Plans and agrees that it shall perform, or cause to be performed, after the Effective Time all of the obligations of Company thereunder. Each of the Parent Plans and Company Plans in effect at the date hereof shall be maintained in effect without any amendments or modifications which would adversely affect the beneficiaries thereof with respect to the employees or former employees of Parent, on the one hand, and of Company on the other hand, respectively, who received any benefits under any such benefit plans immediately prior to the Closing Date until the second anniversary of the Effective Time.

SECTION 7.7 STOCKHOLDER AGREEMENT. At or immediately after the Closing, Parent and Company shall each use best efforts in good faith to have shareholders of Parent execute and deliver to each other a Stockholder Agreement ("Stockholder Agreement") substantially in the form of Exhibit 7.7 hereto.

SECTION 7.8 MERGER VOTE. In any vote of the shareholders of Company regarding approval of the Merger, Parent shall vote, or cause to be voted, all shares of Common

22

Stock then owned by Parent, Subsidiary, or any other subsidiary of Parent or with respect to which Parent, Subsidiary, or any other subsidiary of Parent holds the power to direct the voting in favor of approval of the Merger and this Agreement.

SECTION 7.9 TAX TREATMENT. Following the Merger, Parent and Subsidiary shall not take any actions that would adversely impact the treatment of the Merger as a reorganization that qualifies under Sections 368(a)(1)(A) and
(a)(2)(D) of the Code. It is expressly understood and agreed that the present shareholders of Company are intended beneficiaries who are entitled to enforce the provisions of this Section 7.9 as if they were parties hereto.

ARTICLE VIII
CONDITIONS

SECTION 8.1 CONDITIONS TO EACH PARTY'S OBLIGATION TO EFFECT THE MERGER. The respective obligations of each party to effect the Merger shall be subject to the fulfillment at or prior to the Closing Date of the following conditions:

(a) This Agreement and the transactions contemplated hereby shall have been approved and adopted by the requisite vote of the shareholders of Company, Parent and Subsidiary under applicable law;

(b) Parent Common Stock, issuable in the Merger, shall have been authorized;

(c) The waiting period applicable to the consummation of the Merger under the HSR Act shall have expired or been terminated;

(d) No preliminary or permanent injunction or other order or decree by any federal or state court which prevents the consummation of the Merger shall have been issued and remain in effect (each party agreeing to use its reasonable efforts to have any such injunction, order, or decree lifted);

(e) No action shall have been taken, and no statute, rule, or regulation shall have been enacted by any state or federal government or governmental agency in the United States which would prevent the consummation of the Merger; and

(f) All governmental consents, orders, and approvals legally required for the consummation of the Merger and the transactions contemplated hereby shall have become Final Orders.

(g) Consummation of the Merger shall satisfy all requirements under
Section 355(e) of the Code with respect to shareholders of Parent.

23

SECTION 8.2 CONDITIONS TO OBLIGATION OF COMPANY TO EFFECT THE MERGER. Unless waived by Company, the obligation of Company to effect the Merger shall be subject to the fulfillment at or prior to the Closing Date of the following additional conditions:

(a) Parent and Subsidiary shall have performed, in all material respects, their agreements contained in this Agreement required to be performed on or prior to the Closing Date, and the representations and warranties of Parent and Subsidiary contained in this Agreement shall be true and correct in all material respects on and as of (i) the date made; and (ii) except in the case of representations and warranties expressly made solely with reference to a particular date and to the extent the failure of such to be true and correct in all material respects on and as of the Closing Date is the result of actions expressly mandated by Section 7.4;

(b) All governmental consents, orders, and approvals legally required for the consummation of the Merger and the transactions contemplated hereby shall have been obtained and be in effect at the Closing Date, and no such consent, order, or approval shall have any terms which, in the reasonable judgment of Company, when taken together with the terms of all such consents, orders, or approvals, would materially impair the value of the Merger to the shareholders of the Company, and no governmental authority shall have promulgated any statute, rule, or regulation which, when taken together with all such promulgations, would materially impair the value of the Merger to the shareholders of the Company;

SECTION 8.3 CONDITIONS TO OBLIGATIONS OF PARENT AND SUBSIDIARY TO EFFECT THE MERGER. Unless waived by Parent and Subsidiary, the obligations of Parent and Subsidiary to effect the Merger shall be subject to the fulfillment at or prior to the Effective Time of the additional following conditions:

(a) Company shall have performed, in all material respects, its agreements contained in this Agreement required to be performed on or prior to the Closing Date, and the representations and warranties of Company contained in this Agreement shall be true and correct in all material respects on and as of (i) the date made; and (ii) except in the case of representations and warranties expressly made solely with reference to a particular date, and to the extent the failure of such to be true and correct in all material respects on and as of the Closing Date, is the result of actions expressly mandated by Section 7.4 the Closing Date;

(b) Investor Representation Forms, in the form reasonably required by Parent and executed by each Company shareholder (other than Parent and any holders of Dissenting Shares) as of the date on which Company Shareholders' Approval is received, shall have been delivered to Parent; and

24

(c) All governmental consents, orders, and approvals legally required for the consummation of the Merger and the transactions contemplated hereby shall have been obtained and be in effect at the Closing Date, and no such consent, order, or approval shall have any terms which, in the reasonable judgment of Parent, when taken together with the terms of all such consents, orders, or approvals, would materially impair the value to Parent of the Merger, and no governmental authority shall have promulgated any statute, rule, or regulation which, when taken together with all such promulgations, would materially impair the value to Parent of the Merger.

ARTICLE IX
TERMINATION, AMENDMENT, AND WAIVER

SECTION 9.1 TERMINATION. This Agreement may be terminated at any time prior to the Closing Date, whether before or after approval by the shareholders of the parties:

(a) by mutual consent of Parent and Company;

(b) by any party hereto, by written notice to the other party, if approval of such notifying party's shareholders shall not have been obtained at a duly held special meeting, including any adjournments thereof; and

(c) by any party hereto, if any state or federal law, order, rule, or regulation is adopted or issued which has the effect, as supported by the written opinion of outside counsel for such party, of prohibiting the Merger or by any party hereto, if any court of competent jurisdiction in the United States or any state shall have issued an order, judgment, or decree permanently restraining, enjoining, or otherwise prohibiting the Merger, and such order, judgment, or decree shall have become final and nonappealable.

SECTION 9.2 EFFECT OF TERMINATION. In the event of termination of this Agreement by either Parent or Company as provided in Section 9.1, this Agreement shall forthwith become void, and there shall be no further obligation on the part of either Company, Parent, Subsidiary, or their respective officers or directors (except as set forth in this Section 9.2 and in Sections 7.1 and 7.4 which shall survive the termination). Nothing in this Section 9.2 shall relief any party from liability for any breach of this Agreement.

SECTION 9.3 AMENDMENT. This Agreement may be amended before or after Company Shareholder Approval has been obtained but only by an instrument, in writing, signed on behalf of each of the parties hereto and in compliance with applicable law.

SECTION 9.4 WAIVER. At any time prior to the Effective Time, the parties hereto may (a) extend the time for the performance of any of the obligations or other acts of the other parties hereto, (b) waive any inaccuracies in the representations and warranties of the other parties contained herein or in any document delivered pursuant thereto, and (c) waive compliance

25

with any of the agreements or conditions contained herein. Any agreement on the part of a party hereto to any such extension or waiver shall be valid if set forth in an instrument in writing signed on behalf of such party.

ARTICLE X
GENERAL PROVISIONS

SECTION 10.1 SURVIVAL OF REPRESENTATIONS AND WARRANTIES. All representations and warranties contained in Articles IV and V of this Agreement shall survive the Merger.

SECTION 10.2 NOTICES. All notices and other communications hereunder shall be in writing and shall be deemed given if delivered personally, mailed by registered or certified mail (return receipt requested) or sent via facsimile to the parties at the following addresses (or at such other address for a party as shall be specified by like notice):

(a) If to Parent or Subsidiary, to:

UNIPAC Service Corporation Attention: K. Jon Kern, President 3015 S. Parker Road, Suite 400 Aurora, CO 80014

(b) If to Company, to:

National Education Loan Network, Inc. Attention: Don Bouc, President 121 S. 13th Street, Suite 301 Lincoln, NE 68508

SECTION 10.4 INTERPRETATION. The headings contained in this Agreement are for reference purposes only and shall not affect in any way the meaning or interpretation of this Agreement.

SECTION 10.5 MISCELLANEOUS. This Agreement (including the documents and instruments referred to herein) constitutes the entire agreement and supersedes all other prior agreements and understandings, both written and oral, among the parties, or any of them, with respect to the subject matter hereof.

SECTION 10.6 COUNTERPARTS. This Agreement may be executed in two or more counterparts, each of which shall be deemed to be an original, but all of which shall constitute one and the same agreement.

SECTION 10.7 PARTIES IN INTEREST. This Agreement shall be binding upon and inure solely to the benefit of each party hereto, and, except as expressly herein provided, nothing

26

in this Agreement, express or implied, is intended to confer upon any other person any rights or remedies of any nature whatsoever under or by reason of this Agreement.

IN WITNESS WHEREOF, Parent, Subsidiary and Company have caused this Agreement to be signed by their respective officers thereunto duly authorized as of the date first written above.

UNIPAC Service Corporation
("Parent")

By:     /s/ K. Jon Kern
        --------------------------------
Title:  President
        --------------------------------

NelNet, Inc.
("Subsidiary")

By:     /s/ Don Bouc
        --------------------------------
Title:  President
        --------------------------------

National Education Loan Network, Inc.
("Company")

By:     /s/ Don Bouc
        --------------------------------
Title:  President
        --------------------------------

27

Exhibit 2.4

PLAN OF MERGER

This Plan of Merger ("Plan of Merger") is entered into as of March 1, 2000, by and among NelNet, Inc., a Nevada corporation ("Subsidiary"), and National Education Loan Network, Inc., a Nevada corporation ("Company"), and joined in by UNIPAC Service Corporation, a Nebraska corporation and parent corporation of Subsidiary ("Parent"), for certain limited purposes.

WITNESSETH:

A. WHEREAS, the authorized capital stock of Company consists solely of 1,000 shares of Class A voting common stock, $0.10 par value per share, 124,593 shares of Class B nonvoting common stock, $0.10 par value per share, and 17,000 shares of Preferred stock, $0.50 par value per share (collectively, the "Company Stock"), of which 142,593 shares ("Shares") are issued and outstanding on the date hereof.

B. WHEREAS, the authorized capital stock of Subsidiary consists of 1,000 shares of common stock, $1.00 par value per share ("Subsidiary Common Stock"), of which 100 shares are issued and outstanding on the date hereof and all of which shares are owned of record and beneficially by Parent.

C. WHEREAS, concurrently with the execution and delivery of this Plan of Merger, Parent, Subsidiary and Company have entered into an Agreement and Plan of Reorganization (the "Agreement" and, together with this Plan of Merger, the "Merger Agreements") that contemplates the merger of Company with and into Subsidiary ("Merger") upon the terms and conditions provided in the Merger Agreements and pursuant to Chapter 92A of the Nevada General Corporation Law.

D. WHEREAS, the Boards of Directors of Subsidiary and Company have deemed it in the best interests of their respective corporations and shareholders that Company be merged with and into Subsidiary, with Subsidiary being the surviving corporation, and each such Board of Directors has approved this Plan of Merger, has authorized its execution and delivery and has directed that this Plan of Merger and the Merger be submitted to its respective shareholders for approval.

E. WHEREAS, the Board of Directors of Parent has authorized the execution and delivery of the Plan of Merger and is causing Parent to issue shares of its common stock (the "Parent Common Stock"), pursuant to the terms of the Merger Agreements.

NOW, THEREFORE, in consideration of the premises and the agreements herein contained, the parties hereto adopt and agree to the following agreements, terms and conditions relating to the Merger and the mode of carrying the same into effect:

1

ARTICLE I

THE MERGER

1.01 The Merger. Subject to the terms and conditions of the Merger Agreements, Company shall be merged with and into Subsidiary in accordance with Chapter 92A of the Nevada General Corporation Law. The constituent entities are as follows: National Education Loan Network, Inc., a corporation organized and governed by the laws of the State of Nevada, 121 S. 13th Street, Suite 301, Lincoln, Nebraska 68508, Attention: Don Bouc; and NelNet, Inc., a corporation organized under and governed by the laws of the State of Nevada, 121 S. 13th Street, Suite 301, Lincoln, Nebraska 68508, Attention: Don Bouc. The surviving entity is NelNet, Inc.

1.02 Effective Time of the Merger. Subject to the provisions of the Merger Agreements, Articles of Merger ("Articles of Merger") shall be duly prepared and executed by Subsidiary and Company and thereafter delivered to the Secretary of State of the State of Nevada for filing as provided in Chapter 92A of the Nevada General Corporation Law as soon as practicable on or after the Closing Date (as defined in the Agreement). The Merger shall become effective upon the filing and recording of the Articles of Merger with the Secretary of State of the State of Nevada ("Effective Time").

1.03 Effects of the Merger.

(a) At the Effective Time, (i) the separate existence of Company shall cease and Company shall be merged with and into Subsidiary as provided in the Nevada General Corporation Law (Subsidiary and Company are sometimes referred to herein as the "Constituent Corporations" and Subsidiary after the Merger is sometimes referred to herein as the "Surviving Corporation"); (ii) the Articles of Incorporation of Subsidiary in effect as of the Effective Time shall be the Articles of Incorporation of the Surviving Corporation; and (iii) the By-laws of Subsidiary in effect as of the Effective Time shall be the By-laws of the Surviving Corporation.

(b) In accordance with the Nevada General Corporation Law, at and after the Effective Time, the Surviving Corporation shall possess all the rights, privileges, powers and franchises of a public as well as of a private nature, and be subject to all the restrictions, disabilities and duties of each of the Constituent Corporations; and all singular rights, privileges, powers and franchises of each of the Constituent Corporation, and all property, real, personal and mixed, and all debts due to either of the Constituent Corporations on whatever account, as well as for stock subscriptions and all other things in action or belonging to each of the Constituent Corporations, shall be vested in the Surviving Corporation; and all property, rights, privileges, powers and franchises, and all and every other interest shall be thereafter as effectually the property of the Surviving Corporation as they were of the Constituent Corporations, and the title to any real estate vested, by deed or otherwise, in either of the Constituent Corporations shall not revert or be

2

in any way impaired; but all rights of creditors and all liens upon any property of either of the Constituent Corporations shall be preserved unimpaired, and all debts, liabilities and duties of the Constituent Corporations shall thenceforth attach to the Surviving Corporation, and may be enforced against it to the same extent as if said debts and liabilities had been incurred by it. Any action or proceeding, whether civil, criminal or administrative, pending by or against either Constituent Corporation shall be prosecuted as if the Merger had not taken place, and the Surviving corporation may be substituted as a party in such action or proceeding in place of any Constituent Corporation.

ARTICLE II

EFFECT OF THE MERGER ON THE CAPITAL STOCK
OF THE CONSTITUENT CORPORATIONS

2.01 Effect on Company Stock. As of the Effective Time, by virtue of the Merger and without any action on the part of the Constituent Corporations or the holders of any shares of Company Stock:

(a) Each then outstanding share of Class B nonvoting common stock, par value of $0.10 per share, and Preferred stock, par value of $0.50 per share, of Company Stock (other than those shares of Class B Company Stock held by Stephen F. Butterfield and/or Michael S. Dunlap, other than those shares of Company Stock held in the treasury of Company, and other than shares of Company Stock the holders of which have perfected any dissenter's rights that they may have under the Nevada General Corporation Law and which have not withdrawn or lost such rights ("Dissenting Shares")) will be converted into a right to receive one (1) share of Class B nonvoting common stock, par value $0.10 per share, of Parent. Each then outstanding share of Class B nonvoting common stock, par value $0.10 per share of Company Stock, held by Stephen F. Butterfield, will be converted into a right to receive 0.9809 of a share of Class B nonvoting common stock, par value $0.10 per share, of Parent. Each then outstanding share of Class B nonvoting common stock, par value $0.10 per share of Company Stock, held by Michael S. Dunlap, will be converted into a right to receive 0.9875 of a share of Class B nonvoting common stock, par value $0.10 per share, of Parent. Each then outstanding share of Class A voting common stock, par value $0.10 per share of Company Stock (other than those shares of Company Stock held in the Treasury of Company, and other than Dissenting Shares) will be converted into a right to receive 1.86 shares of Class A voting common stock, $0.10 par value, of Parent.

(b) Each then outstanding share of Company Stock owned by Parent, Subsidiary or any other direct or indirect subsidiary of Parent will be canceled and retired, and each share of Company Stock issued and held in Company's treasury will be canceled and retired.

3

2.02 Exchange of Certificates.

(a) As of the Effective Time, each holder of an outstanding certificate which immediately prior to the Effective Time represented shares of Company Stock and which was surrendered to Parent in accordance with Section 2.02(b) hereof shall be entitled to receive in exchange therefor, a certificate or certificates theretofore representing the number of whole shares of Parent Common Stock, to which such holder is entitled pursuant to Section 2.01. If any certificate for shares of Parent Common stock is to be issued in a name other than that in which the certificate for shares of Company Stock surrendered in exchange therefor is registered, it shall be a condition of such exchange that the person requesting such exchange shall pay any transfer or other taxes required by reason of the issuance of certificates for such shares of Parent common stock in a name other than that of the registered holder of the certificate surrendered, or shall establish to the satisfaction of Parent that such tax has been paid or is not applicable.

(b) Within ten (10) days after approval of the Merger Agreements and the Merger by the requisite number of shareholders of Company in accordance with Chapter 92A of the Nevada General Corporation Law, Parent shall mail to each holder of record of a certificate or certificates that as of the date of such approval, represented outstanding shares of Company Stock (the "Company Certificates"): (i) a form letter of transmittal (which shall specify that deliver shall be effected, and risk of loss and title to Company Certificates shall pass, only upon actual delivery of Company Certificates to Parent); and (ii) instructions for use in effecting the surrender of Company Certificates in exchange for certificates representing shares of Parent Common Stock. Such instructions shall instruct such holder to deliver to Parent their respective Company Certificates within twenty (20) days from the date such holder receives the form letter of transmittal, together with a duly executed and completed letter of transmittal and such other documents as the Parent shall reasonably require. Thereafter, at and after the Effective Time, each holder of shares of Company Stock, upon delivery of their respective Company Certificates, together with a duly executed letter of transmittal, shall be entitled to receive in exchange therefor the consideration to which such holder is entitled pursuant to Section 2.01, and Company Certificates so surrendered shall forthwith be canceled. Notwithstanding the foregoing, no party hereto shall be liable to a holder of shares of Company Stock for any shares of Parent Common Stock or dividends or distributions thereon delivered to a public official pursuant to applicable abandoned property, escheat or similar laws.

(c) Notwithstanding any provision of this Agreement to the contrary, Dissenting Shares shall not be converted into or represent a right to receive the consideration to which other shares of Company Stock other than Dissenting Shares are entitled pursuant to this Article II, but the holder of Dissenting Shares shall only be entitled to such rights as are granted by Chapter 92A of the Nevada General Corporation Law. If a holder of shares of Company Stock who pursues dissenters' rights with respect to those shares under Chapter 92A of the Nevada

4

General Corporation Law shall effectively withdraw or lose (through failure to perfect or otherwise) the right to dissent, then, as of the Effective Time or the occurrence of such event, whichever last occurs, those shares of Company Stock shall be converted into and represent only the right to receive the consideration as provided in Article 2, without interest, upon the surrender of Company Certificate or Company Certificates representing those shares of Company Stock. Company shall give Parent prompt notice of any written demands made pursuant to the Nevada General Corporation Law received by Company relating to a shareholder's rights to dissent. Company shall not, except with the prior written consent of Parent, voluntarily make any payment with respect to any demands made pursuant to such dissenters' rights with respect to any shares of Company Stock, offer to settle or settle any such demands or approve any withdrawal of any such demands. Parent shall contribute to Company or the Surviving Corporation, as the case may be, sufficient funds to enable Company or the Surviving Corporation to make, or shall itself directly make, any payments required to be made to holders of Dissenting Shares.

(d) Anything to the contrary notwithstanding in this Section 2.02, if this Agreement is terminated pursuant to Article III, any Company Certificate or Company Certificates which have been surrendered to Parent shall be promptly returned to the persons submitting the same.

(e) Until surrendered and exchanged in accordance with this Section 2.02, each Company Certificate shall, after the Effective Time, represent solely the right to receive the Parent Common Stock, to which the holder of such Company Certificate is entitled to hereunder, and shall have no other rights. At the Effective Time, the stock transfer books of Company will be closed and no transfer of shares of Company Stock will thereafter be made.

ARTICLE III

CONDITIONS; TERMINATION; AMENDMENT

3.01 Conditions of the Merger. Consummation of the Merger is conditional upon the fulfillment or waiver of the conditions precedent set forth in the Agreement.

3.02 Termination. This Plan of Merger may be terminated and the Merger abandoned by mutual consent of the respective Boards of Directors of Company and Subsidiary at any time prior to the Effective Time. If the Agreement is so terminated, then this Plan of Merger will terminate simultaneously and the Merger will be abandoned without further action by Company of Subsidiary.

5

3.03 Amendment. Subject to the next following sentence, this Plan of Merger may be amended by the parties hereto by action taken or authorized by their respective Boards of Directors at any time before or after approval of the matters presented in connection with the Merger by the shareholders of Company, but after any such approval, no amendment shall be made which changes in a manner adverse to such shareholders the consideration to be provided to such shareholders pursuant to the Merger Agreements. This Plan of Merger may not be amended except by an instrument in writing signed on behalf of all of the parties hereto. Notwithstanding the foregoing, amendments to this Plan of Merger which are required by the Secretary of State of the State of Nevada, and which amendments do not materially and adversely affect the rights, benefits and obligations of any party hereto, may be made unilaterally (without a writing signed by all parties) by the party filing the Merger Agreements with such Secretary of State, and need not be further authorized by the Board of Directors of any party.

3.04 Extension; Waiver. At any time prior to the Effective Time, Parent and Subsidiary, on the one hand, and Company, on the other hand, by action taken or authorized by their respect Board of Directors, may, to the extent legally allowed, (i) extend the time for the performance of any of the obligations or other acts of the other party hereto and (ii) waive compliance by the other party with any of the agreements or conditions contained herein. For purposes of the foregoing sentence, Parent and Subsidiary shall be considered one party. Any agreement on the part of a party hereto to any such extension or waiver shall be valid only if set forth in a written instrument on behalf of such party.

ARTICLE IV

MISCELLANEOUS

4.01 Notice. All notices, requests, demands and other communication hereunder shall be given in writing and shall be: (a) personally delivered; (b) sent by telecopier, facsimile transmission or other electronic means of transmitting written documents; or (c) sent to the parties at their respective addresses indicated herein by registered or certified United States mail, return receipt requested and postage prepaid, or by private overnight mail courier service. The respective addresses to be used for all such notices, demands or requests are as follows:

(a) If to Parent or Subsidiary, to:

UNIPAC Service Corporation Attention: K. Jon Kern, President 3015 S. Parker Road, Suite 400 Aurora, CO 80014
Facsimile: 303/696-5640

or to such other person or address as Parent or Subsidiary shall furnish to Company in writing.

(b) If to Company, to:

6

National Education Loan Network, Inc. Attention: Don Bouc, President 121 S. 13th Street, Suite 301 Lincoln, NE 68508
Facsimile: 402/458-2399

If personally delivered, such communication shall be deemed delivered upon actual receipt; if electronically transmitted pursuant tot his Section, such communication shall be deemed delivered the next business day after transmission (and sender shall bear the burden of proof of delivery); if sent by overnight courier pursuant to this Section, such communication shall be deemed delivered upon receipt; and if sent by United States mail pursuant to this Section, such communication shall be deemed delivered as of the date of delivery indicated on the receipt issued by the relevant postal service, or, if the addressee fails or refuses to accept delivery, as of the date of such failure or refusal. Any party to this Plan of Merger may change its address for the purposes of this Plan of Merger by giving notice thereof in accordance with this Section.

4.02 Counterparts. This Plan of Merger may be executed simultaneously in one or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument.

4.03 Headings. The headings in this Plan of Merger are inserted for convenience only and shall not constitute a part hereof.

4.04 Waiver of Mailing Requirement. Parent, as sole shareholder of the Company Stock, hereby waives the requirement of mailing the Articles of Merger pursuant to Section 92A.180 Nevada Revised Statutes.

IN WITNESS WHEREOF, the parties have executed this Plan of Merger as of the date and year first above written.

National Education Loan Network, Inc.         UNIPAC Service Corporation
("Company")                                   ("Parent")

By:  /s/ Don Bouc                             By:   /s/ K. Jon Kern
    -----------------------------                 -----------------------------
         Don Bouc, President                            K. Jon Kern, President

NelNet, Inc.
("Subsidiary")

By:   /s/ Don Bouc
    -----------------------------
          Don Bouc, President

7

Exhibit 2.5

ARTICLES OF MERGER

Pursuant to the provisions of Section 92A.200 of the Nevada General Corporation Laws, NelNet, Inc. hereby certifies the following:

1. NelNet, Inc., a Nevada corporation, as a constituent entity, and National Education Loan Network, Inc., a Nevada corporation, as a constituent entity, are hereby merged and that the above named NelNet, Inc. is the surviving corporation pursuant to the Agreement and Plan of Merger dated as of March 1, 2000 (the "Plan of Merger").

2. The Board of Directors of NelNet, Inc., by an Action by Unanimous Written Consent of the Board of Directors dated as of March 1, 2000, approved, ratified and adopted the Plan of Merger set forth in these Articles.

3. The Board of Directors of National Education Loan Network, Inc., by an Action by Unanimous Written Consent of the Board of Directors dated as of March 1, 2000, approved, ratified and adopted the Plan of Merger set forth in these articles.

4. The Plan of Merger was approved by UNIPAC Service Corporation, the sole shareholder of NelNet, Inc., in an action by unanimous written consent of such shareholder dated as of March 1, 2000. Said shareholder voted all 100 shares of NelNet, Inc. common stock which are issued and outstanding in favor of adoption of the Plan of Merger.

5. The Plan of Merger was submitted to the holders of Class A (voting) stock of National Education Loan Network, Inc., and was approved by the shareholders of National Education Loan Network, Inc. in an action by meeting of said shareholders on March 1, 2000. Said shareholders voted in favor of adoption of the Plan of Merger as follows: total Class A Common Stock For (1,000), total Class A Common Stock Against (0). The number of votes and percentage of shareholders' interests cast for the Plan of Merger by the owners of the sole class of stock entitled to vote was sufficient for approval by the holder of stock in that class.

6. There is no amendment to the Articles of Incorporation of NelNet, Inc., as surviving corporation.

7. The complete executed Plan of Merger is on file at the place of business of NelNet, Inc. at 121 S. 13th Street, Suite 301, Lincoln, NE 68506, Attention: Don Bouc.

1

IN WITNESS WHEREOF, these Articles of Merger have been executed in duplicate by the aforementioned corporations as of the day and year hereafter acknowledged.

NelNet, Inc.

By: Don Bouc
Don Bouc, President

By: Michael Dunlap

Michael S. Dunlap, Secretary

STATE OF NEBRASKA            )
                             ) ss.
COUNTY OF LANCASTER)

I, Daniel F. Kaplan, a Notary Public, do hereby certify that on the 1st day of March, 2000, personally appeared before me Don Bouc, who being by me first duly sworn, declared that he is the President of NelNet, Inc., that he signed the foregoing document as President of the corporation, and that the statements therein contained are true.

Daniel F. Kaplan
Notary Public

My Commission Expires:

December 14, 2000

2

IN WITNESS WHEREOF, these Articles of Merger have been executed in duplicate by the aforementioned corporations as of the day and year hereafter acknowledged.

National Education Loan Network, Inc.

By: Don Bouc
Don Bouc, President

By: Michael Dunlap

Michael S. Dunlap, Secretary

STATE OF NEBRASKA            )
                             ) ss.
COUNTY OF LANCASTER)

I, Daniel F. Kaplan, a Notary Public, do hereby certify that on the 1st day of March, 2000, personally appeared before me Don Bouc, who being by me first duly sworn, declared that he is the President of National Education Loan Network, Inc., that he signed the foregoing document as President of the corporation, and that the statements therein contained are true.

Daniel F. Kaplan
Notary Public

My Commission Expires:

December 14, 2000

3

Exhibit 2.6

[NELNET COMPANY LOGO] P.O. Box 82505

Lincoln, NE 68501-2505
121 South 13th Street
Suite 301
Lincoln, NE 68508

402.458.2370
toll-free: 877.564.2696
fax: 402.458.2399
www.nelnet.net

June 15, 2000

Michael S. Dunlap
Farmers & Merchants Investment Inc.
6801 South 27th Street
Lincoln, Nebraska 68512

Re: PURCHASE OF INTUITION HOLDINGS, INC. STOCK

Dear Mr. Dunlap:

This letter sets forth the terms and conditions by which NELnet, Inc., a Nevada corporation ("Buyer") proposes to purchase from Farmers & Merchants Investments Inc., a Nebraska corporation ("Seller") all of the outstanding capital stock of InTuition Holdings, Inc., a Florida corporation. Those terms and conditions are as follows:

1. Purchase of Stock. Subject to the terms of this Agreement, Seller agrees to sell, transfer and assign to Buyer free of all liens, and Buyer agrees to purchase from Seller, all of the issued and outstanding capital stock (the "Stock") of InTuition Holdings, Inc., a Florida Corporation (the "Company") owned by Seller, which represents 100% of the equity ownership of the Company (the "Purchased Stock").

2. Purchase Price. In consideration of the Purchased Stock Buyer will pay Seller the aggregate purchase price of Eighteen Million Dollars ($18,000,000.00) (the "Purchase Price"). At the Closing, Buyer will pay Seller in immediately available funds the amount of $18,000,000.00 (the "Closing Payment").

3. Closing. Consummation of the transactions contemplated hereby (the "Closing") shall take place on June 15, 2000 (the "Closing Date") at the offices of Seller in Lincoln, Nebraska, or on such other date or at such other location as the parties may agree.

At the Closing, Seller shall deliver or cause to be delivered to Buyer certificates representing all of the Purchased Stock fully registered in the name of Buyer and duly recorded on the stockholder and transfer records of the Company, free of all liens and assessments and each other document reasonably requested to be delivered to Buyer hereunder. At the Closing, Buyer shall deliver or cause to be delivered to

Origination Funding Servicing


Farmers & Merchants Investment Inc.
June 15, 2000

Page 2

Seller evidence of the Closing Payment and each other document reasonably requested to be delivered to Seller hereunder.

The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or delivery will become effective until all of the transfers and deliveries provided for have been consummated.

4. Entire Agreement. All negotiations among the parties are merged into this Agreement, and there are no representations, warranties, covenants, understandings or agreements, oral or otherwise, in relation thereto among the parties other than those incorporated herein and to be delivered hereunder. This Agreement shall specifically supersede any prior negotiations, understandings or agreements among Seller and Buyer. This Agreement may be executed in multiple counterparts, each of which will be deemed an original, and all of which together will constitute one and the same document.

If you are in agreement with the terms and conditions of this letter, please sign in the space provided below and return a signed copy to the undersigned prior to the close of business on June 15, 2000.

NELnet, Inc.

/s/ Don Bouc
--------------------------------------
Don Bouc, President

Accepted and agreed to this 15th day of June, 2000.

Farmers & Merchants Investment Inc.

/s/ Michael S. Dunlap
--------------------------------------
Michael S. Dunlap, President


Exhibit 2.7

TRANSFER AGREEMENT WITH
IRREVOCABLE POWER OF ATTORNEY

INTUITION DEVELOPMENT HOLDINGS, LLC., a Florida limited liability company, in consideration of the payment of ten dollars and other good and valuable consideration paid by FARMERS & MERCHANTS INVESTMENT INC., a Nebraska corporation, sells, assigns, and transfers to Intuition Guarantee Services II, Inc., its membership interest in INTUITION GUARANTEE SERVICES, LLC, Florida limited liability company (the "Company"), represented by One Hundred (100) units of members by Certificate number 2 registered in the name of InTuition Development Holdings, LLC, on the books of the company, together with any substitutions, proceeds or reissues thereof.

InTuition Development Holdings, LLC irrevocably appoints and constitutes David G. Graham as its attorney-in-fact to transfer the described certificated or proceeds on the books of the company, with the full power of substitution in the premises.

Dated: June 28, 2001

INTUITION DEVELOPMENT HOLDINGS, LLC, a
Florida limited liability company

By: /s/ David G. Graham
   -----------------------------
   David G. Graham, President

ACKNOWLEDGEMENT

STATE OF FLORIDA
COUNTY OF DUVAL

The foregoing Membership Transfer Agreement with Irrevocable Power of Attorney for Transfer was subscribed and acknowledged before me on June 28, 2001 by David G. Graham, as President of InTuition Development Holdings, LLC, a Florida limited liability company, on behalf of the corporation. He is (check mark) personally known to me or has produced Drivers License as identification.

/s/ Sarah N. Hygema
------------------------
Signature of Notary Public
Commission Expires:

[NOTARY SEAL]


Exhibit 2.8

MASTER STOCK PURCHASE AGREEMENT

This Master Stock Purchase Agreement (the "Agreement") is entered into as of the 12th day of December, 2001, by and between EFS, Inc., an Indiana corporation (the "Company") and NELnet, Inc., a Nevada corporation (the "Buyer").

RECITALS

A. The Shareholders identified in Schedule 2.1 attached hereto are the owners of the issued and outstanding capital stock of the Company; and

B. Shareholders desire to sell to Buyer and Buyer desires to purchase from Shareholders all of the Stock representing a 100.00% equity interest in the Company immediately after all transactions contemplated or referenced in this Agreement, and it is the intent of the parties to this Agreement to facilitate and cause such sale and purchase.

NOW, THEREFORE, in consideration of the foregoing premises and in consideration of and in reliance upon the representations, warranties and obligations in this Agreement, the parties agree as follows:

ARTICLE I
PURCHASE OF STOCK

1.1 Definition Reference. Certain capitalized terms are defined in
Section 8.1.

1.2 Purchase of Stock. Subject to the terms and conditions of this Agreement, the Company will use its best efforts to cause Shareholders to agree to sell, transfer and assign to Buyer free of all Liens, and Buyer agrees to purchase all of the Stock.

ARTICLE II
CONSIDERATION

2.1 Purchase Price. In consideration of the sale of the Stock, Buyer will pay Shareholders the aggregate purchase price of One Hundred Forty Six Million Dollars ($146,000,000) as reduced in accordance with Section 2.1.2 hereof (the "Purchase Price"), payable as set forth below. The Purchase Price, expressed on a per share basis, is $403.786 per share, based on a total of 296,512.515 shares of currently issued and outstanding Stock, and 65,065 shares of stock reserved for issuance upon exercise of the outstanding Stock Options (which shall have been exercised immediately prior to Closing in accordance with
Section 6.13 hereof) for a total of 361,577.515 shares of Stock outstanding at Closing.

1

A list of the Shareholders, their respective ownership of Stock and their respective allocation of Purchase Price reduced in accordance with Section 2.1.2 hereof is set forth in Schedule 2.1 hereof.

2.1.1 Closing Payment. At the Closing, Buyer will pay $403.786 per share for the Stock (including Stock issued upon exercise of the Stock Options), by cashiers check or wire transfer in immediately available funds, reduced in accordance with Section 2.1.2 hereof.

2.1.2 Adjustments of Purchase Price. The Purchase Price, allocable to each of the Shareholders as set forth in Schedule 2.1, shall be reduced by the sum of (i) the aggregate exercise price associated with exercising the Stock Options (through the repayment of loans made by the Company to the holders of options), in accordance with Section 6.13 hereof, if any, and withholding taxes (including without limitation federal, state and employees social security and medicare taxes) attributable to exercise of the Stock Options, if any (which will be forwarded to the Company for remittance to the appropriate taxing authority), (ii) with respect to Shareholders who have obtained loans from the Company or any Subsidiaries (other than loans for the exercise of options), the aggregate amount necessary to pay in full all such indebtedness of any of such Shareholders to the Company or any Subsidiaries, if any, and (iii) the sum of $19.36 per share of the Stock to be deposited with the Escrow Agent in accordance with the terms of the Escrow Agreement, all as set forth in Schedule 2.1 hereof.

ARTICLE III
REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE COMPANY

The Company represents, warrants and covenants to Buyer, with respect to the Company and each of the Subsidiaries (which Subsidiaries, for the purpose of this Article III, shall be included in the term "Company" except where otherwise noted), as of the date of this Agreement and as of Closing, as follows:

3.1 Ownership of Stock. The Shareholders hold of record and, to the Company's knowledge, are (except for trustees of the ESOP Trust) the beneficial owners of the shares of the Stock set forth next to their respective names on Schedule 2.1. Upon the delivery to the Buyer of the endorsed Stock certificates the Buyer will be the lawful, title and beneficial owner of the Stock, which constitutes 100.00% of the issued and outstanding stock of the Company, and which shall be, as of the Closing Date, to the Company's knowledge, free and clear from all Liens of any nature. As of the date of this Agreement, other than commitments related to the Stock Options and ESOP Documents, the Employees Stock Plan (the applicable provisions of which have been waived with respect to transactions contemplated under this Agreement) and this Agreement, there are no authorized or outstanding Liens, subscriptions, options, warrants, calls, contracts, demands, commitments, convertible securities, rights of first refusal or other agreements of any nature whatsoever, under which the Company or, to the Company's knowledge, Shareholders are or may become obligated to issue, assign or transfer any shares of the capital stock of the Company. The Company has no outstanding shares of any class or series other than the Stock. Other than this Agreement, as of the Closing Date there will be no authorized or outstanding subscriptions, options, warrants, calls, contracts, demands, commitments, convertible securities, rights of first refusal, or other agreements or arrangements of any nature whatsoever, under which the Company or, to the

2

Company's knowledge, Shareholders are or may become obligated to issue, assign or transfer any shares of the capital stock of the Company.

3.2 Authorization; Organization and Standing; Non-Contravention. The Company has the necessary power and authority to execute and deliver this Agreement and to perform the obligations to be performed by the Company hereunder, and this Agreement is valid and binding upon the Company and enforceable in accordance with its terms. The execution and delivery of this Agreement by the Company has been duly authorized by all necessary corporate action and does not, and the consummation of the transactions contemplated hereby and the performance by the Company of the terms of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach of, constitute a default under, result in the acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which the Company is a party or by which the Company is bound or which any of its assets are subject, except as disclosed in Schedule 3.6A, (c) violate provisions of the Company's articles of incorporation or bylaws, or (d) result in acceleration of any obligation under, or constitute an event of default under any order, judgment or decree to which the Company is bound, except as disclosed in Schedule 3.6A. Except as specifically set forth in this Agreement, no approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the Shareholders or directors of the Company is required that has not been obtained in connection with the execution and delivery of this Agreement by the Company or the consummation by the Company of the transactions contemplated hereby.

3.3 Intellectual Property. Schedule 3.3 attached hereto sets forth a complete list of all patents, pending patent applications and registration certificates (including a brief description of the subject matter thereof, the jurisdiction, the date of issue or filing and the patent or application number), all trade names, trade marks and service marks and applications therefor, all copyright registrations, all copyrights not registered, all internet domain name registrations of the Company, and all source codes used in the business and operations of the Company and the Subsidiaries as presently conducted (collectively, the "Intellectual Property"). The Company is the sole and exclusive owner of the entire right, title and interest in and to the Intellectual Property (other than Intellectual Property in which the Company merely holds an interest as licensee, as identified in Schedule 3.3 attached hereto), free of any and all Liens, and there are no pending, or to the Company's knowledge, threatened proceedings or litigation or other adverse claims affecting or with respect to the Intellectual Property. To the knowledge of the Company, no Person is infringing upon rights of the Company with respect to the Intellectual Property, and none of the Intellectual Property is infringing upon the intellectual property rights of any other Persons.

3.4 Organization and Standing of the Company.

(a) The Company is a corporation duly organized and validly existing under the laws of the State of Indiana, its state of incorporation, and is legally qualified to transact business in every jurisdiction in which the nature of the business conducted by it or the character or location of properties owned or leased by it makes such qualification necessary, except in such jurisdiction where failure to be so duly qualified would not have

3

a material adverse effect upon the Company. A list of the jurisdictions in which the Company is qualified to transact business is set forth in Schedule 3.4 attached hereto.

(b) Buyer has received from the Company a true and complete copy of the Company's articles of incorporation and bylaws, and any amendments thereto, presently in effect. The minute books of the Company are in good order, true, complete, correct and up-to-date, and with all necessary signatures, setting forth all meetings and actions taken by the shareholders and directors of the Company. The stock transfer books and stock ledgers of the Company are in good order, true, complete, correct and up-to-date, with all necessary signatures, and set forth all stock certificates issued, transferred and surrendered. The Company is not in default under or in violation of any provision of its articles of incorporation or bylaws.

(c) The Company's entire authorized capital stock consists of one million shares of common stock, no par value per share, of which (i) 296,512.515 shares are issued and outstanding and owned by the Shareholders as of the date of this Agreement and will be owned by the Shareholders as of the Closing Date, and (ii) 65,065 shares are reserved for issuance upon exercise of currently outstanding Stock Options which shall be exercised immediately prior to the Closing. The Stock is duly authorized, validly issued, fully paid, non-assessable and free of preemptive rights, and is subject to no restrictions with respect to transferability (other than as provided in the ESOP Documents and the Employees Stock Plan, the applicable provisions of which have been waived with respect to transactions contemplated under this Agreement). There are no outstanding or authorized stock appreciation, phantom stock, profit participation or similar rights with respect to the Company, other than the Stock Options and the Company's gain sharing plan. To the Company's knowledge, there are no voting trusts, proxies or other agreements or understandings with respect to the voting of the Stock (other than as provided in the ESOP Documents).

(d) The Company has all licenses, permits and authorizations necessary to carry on the businesses in which it is engaged and to own and use the properties owned and used by it. None of the licenses, permits and authorizations of the Company will be terminated or are terminable due to consummation of the transaction provided for herein.

(e) From and after July 1, 1999, the Company is and has been duly qualified as an "S" Corporation under the Code and Treasury Regulations promulgated thereunder, and the Company and Shareholders are eligible shareholders of an "S" Corporation in accordance with provisions of the Code.

(f) The Company is a for-profit corporation and, to the knowledge of the Company, the Company accomplished its conversion from a not-for-profit public state agency to a for-profit corporation in material compliance with applicable Law.

4

3.5 Good Title to Assets. The Company is the sole and unconditional owner of, and has good and marketable title to, or a valid leasehold interest in, free and clear of any Liens (other than Liens specifically described in the Company's most recent financial statements), the properties and assets used by it, located on its premises, or shown in the most recent financial statements. The properties and assets owned by the Company as of the Closing Date shall permit the Company to continue and carry on business and operations in the Ordinary Course of Business.

3.6 Material Contracts. Schedule 3.6 attached hereto is a true and complete schedule of all of the agreements which are binding upon the Company, and which either are (i) agreements under the Company's FlexServ I or FlexServ II program, (ii) forward purchase commitments to purchase FFELP Loans with an aggregate outstanding balance in excess of $1,000,000 per agreement, or (iii) agreements relating to matters other than FFELP Loan servicing or purchases which individually involve consideration having a value aggregating in excess of $1,000,000. True, correct and complete copies of all documents referred to in Schedule 3.6 have been delivered or made available to Buyer. No Person has claimed that any of such agreements listed in Schedule 3.6 are invalid or unenforceable or in default. Except as set forth in Schedule 3.6A attached hereto, none of such agreements or any other agreement to which the Company is a party or by which it is bound contain any provision which will or could result in termination or modification of any term upon change in control of the Company. With respect to each of the agreements listed in Schedule 3.6, and any other agreement to which the Company is a party or by which it is bound, such agreement is legal, valid, binding, enforceable in accordance with its terms and in full force and effect and will continue to be so following consummation of the transaction contemplated hereby, and, to the Company's knowledge, no party is in material breach or default and no event has occurred which with notice or lapse of time, would constitute a breach or default, or permit termination, modification or acceleration under such agreement.

3.7 Subsidiaries. The Company has no direct or indirect Subsidiary with the exception of those set forth in the definition of "Subsidiaries" contained in Section 8.1 hereof, and each of the representations and warranties made with respect to the Company shall be fully applicable to each of the Subsidiaries. The Company is the record and beneficial owner, either directly or indirectly through a Subsidiary, of all of the issued and outstanding stock of each Subsidiary free of any restrictions on transfer and, as of the Closing Date, free and clear of all Liens.

3.8 Litigation. There are no actions, claims, proceedings, litigation, state or federal Equal Employment Opportunity Commission proceedings or investigations pending, or, to the Company's knowledge, threatened against the Company with respect to its business, that could reasonably be expected to have, directly or indirectly, individually or in aggregate, a material adverse effect upon the Company. All pending litigation is identified in Schedule 3.8 attached hereto. The Company is not subject to any outstanding order or judgment of any Governmental Authority directed at the Company.

3.9 Compliance with Laws. The Company has complied in all material respects and is complying in all material respects with all Laws, and the Company has not received notice of violation of any applicable Law. The Company is in material compliance with all requirements of federal statutes and

5

regulations enacted under the Higher Education Act in connection with the Company's business. Buyer has received from the Company true and accurate copies of all Department of Education review results and Inspector General audit reports in connection with the Company. Except as disclosed on Schedule 3.9, each of the FFELP Loans held by or on behalf of the Company or which are to be transferred to the Company is fully guaranteed or insured to the maximum extent permitted under the Higher Education Act.

3.10 Compensation of Employees. Buyer has received from the Company a true, correct and complete list of the names and job titles of all persons who are employees of the Company, together with annual base salaries, bonuses, commissions and leave accruals of such employees; provided, however, that as of January 1, 2002, increases in such compensation to employees may be made in the Ordinary Course of Business for regular annual increases averaging up to 4% of the aggregate wages (with increases in excess of 4% permissible only for individual employees receiving promotions in the Ordinary Course of Business, provided, however, that Buyer must approve any increases in excess of 4% for any promotions of employees with titles of assistant vice president or higher following such promotion, which approval shall not be unreasonably withheld). The Company shall not pay or agree to pay any bonuses, commissions or other compensation (other than wages as set forth above) without prior written approval of Buyer. There are no arrearages in the payment of wages or salaries to such employees. Other than as previously disclosed, as of the Closing Date the Company will have no employment agreements, compensation or deferred compensation arrangements or consulting agreements with any employee or other person or entity which is in writing or which is not terminable at will.

3.11 Taxes. All material Tax returns required to be filed prior to the Closing Date have been filed in a timely manner and are true, complete and correct in all material respects. All Taxes relating to the Company due on or before the Closing Date have been timely and fully paid. The charges, accruals and reserves for Taxes due, or accrued but not yet due, relating to the Company for any Tax period prior to the Closing Date as reflected on the books of the Company are adequate to cover such Taxes. No penalties or other charges of any nature are or will become due with respect to the late filing of any Tax returns required to be filed on or before the Closing Date. All material Taxes that the Company is required by Law to withhold or collect have, in all respects, been duly withheld or collected and have been timely paid over to the extent due and payable. Any Tax Liability arising from the Company's election under Section
338(h)(10), including without limitation Tax Liability, if any, Taxes on "built-in" gains, if any, shall be the responsibility of the Company and will be reported on the final Tax return of the Company as an S Corporation. The gain arising from the Section 338(h)(10) Election shall be reported on the final S Corporation tax return filed by the Company and reported to the S Corporation Shareholders. There are no Tax sharing agreements to which the Company is now a party other than the intercompany agreement between EMT Corporation and EFS Finance Co. The Company is not, and has never been, a party to any agreement that would result, separately or in the aggregate, in the payment of any "excess parachute payments" within the meaning of Section 280G of the Code. The Company is not a party to any joint venture, partnership or other arrangement or contract that could be treated as a partnership for federal income tax purposes. After the date hereof, no election or any other act with respect to Taxes will be made without the prior written consent of Buyer.

6

3.12 Employee Benefit Plans Except as identified and described in Schedule 3.12 attached hereto, the Company does not have "employee benefit plans" as that term is defined in the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), that currently are maintained by, sponsored in whole or in part by or contributed to, by or on behalf of the Company for the benefit of its employees, retirees, dependents, spouses, directors, independent contractors or other beneficiaries. Schedule 3.12 consists of a true, correct and complete copy of the employee handbook in effect with respect to the Company's employees as of the date hereof, which handbook contains true and complete summaries of all material pension, retirement, profit-sharing, deferred compensation, stock option, employee stock ownership, severance pay, vacation, bonus or other material incentive plans, all other material written employee programs, arrangements or agreements, whether arrived at through collective bargaining or otherwise, all material medical, vision, dental or other health plans, all life insurance plans and all other material employee benefit plans or fringe benefit plans, including, without limitation, all "employee benefit plans" as that term is defined in Section 3(3) of ERISA, currently adopted, maintained by, sponsored in whole or in part by, or contributed to by, or on behalf of, the Company for the benefit of its employees, retirees, dependents, spouses, directors, independent contractors or other beneficiaries who are eligible to participate therein (the "Benefit Plans"). Neither the Company nor any ERISA Affiliate of the Company (which for purposes of this Agreement shall mean any entity required to be aggregated with the Company under the Code Sections 414(b) or (c)) has misrepresented any provision of such Benefit Plans to any Persons, such Benefit Plans have been administered substantially in accordance with their terms, and all required premium payments and contributions to and payments from such Benefit Plans have been made in accordance with the terms of the Benefit Plans and on a timely basis. In addition, for purposes of any provision of this Agreement that relates to Code Section 412(n), the term ERISA Affiliate shall mean any entity aggregated with a person under Code Sections 414(b), (c), (m) or (o) which maintains or has maintained any multi-employer plan within the meaning of Section 3(37) of ERISA. All Benefit Plans have been administered and are in compliance in all material respects with the applicable terms of ERISA, the Code and any other applicable Law. No Benefit Plan which is a Defined Benefit Pension Plan (within the meaning of ERISA) has any "unfunded current liability," as that term is defined in Section 302(d)(8)(A) of ERISA, and the present fair market value of the assets of any such plan exceeds the plan's "benefit liabilities," as that term is defined in
Section 4001(a)(16) of ERISA, when determined under actuarial factors that would apply if the plan terminated in accordance with all applicable legal requirements. No Benefit Plan has an "accumulated funding deficiency" as defined in Code Section 412. No event has occurred with respect to a Benefit Plan that could subject the Company to liability under ERISA, other than Liabilities for contributions due under such Benefit Plans in the Ordinary Course of Business which arose from actions taken in compliance with ERISA. No Benefit Plan has been funded or administered in a manner that would result in Liability for any Tax or penalty with respect to excise Taxes for overfunding or prohibited transactions under applicable Law. On the Closing Date, contributions to the ESOP Trust shall be discontinued (except for a contribution of 8% of eligible wages for plan year 2001 already accrued for and to be made in the Ordinary Course of Business, and the distributions from the Escrow Agent as provided in the Escrow Agreement), and the existing trustees of the ESOP Trust will be retained at the sole cost of such ESOP Trust to determine, in accordance with the agreement establishing the ESOP Trust, the appropriate course of action as to assets held in the ESOP Trust for the benefit of the plan participants and beneficiaries. Subject to terms of the ESOP Documents and applicable Law, trustees

7

of the ESOP Trust may appoint successor trustees in order to fill vacancies. At the sole cost of the ESOP Trust, the trustees of the ESOP Trust may terminate, modify or amend the plan or roll the trust assets into a new plan in any manner such trustees deem appropriate; provided, however, that such activities of the ESOP Trust shall be in compliance with applicable Law and shall not increase the cost of pension plan commitments or potential liabilities undertaken by Buyer or the Company.

3.13 Absence of Certain Events. Since the date of the financial statements of the Company dated October 31, 2001, there has not been:

(a) an amendment to the Company's articles of incorporation or bylaws, or merger with or into or consolidation with any Person, a change or agreement to change any agreements to which the Company is a party except in the Ordinary Course of Business, or a change in the character or the business of the Company;

(b) any dividends declared or paid or other distributions of any kind to the Company's shareholders declared or made (except as provided in Section 6.4(m) hereof), or any direct or indirect redemption, purchase, retirement or other acquisition of any of the Stock or Stock Equivalents, without the prior written consent of Buyer in its discretion;

(c) any loan or advance made to any of the Company's officers, directors, employees, consultants, agents, shareholders or any other loan or advance made otherwise than in the Ordinary Course of Business;

(d) any change in the financial condition, properties, business or operations of the Company or any event or circumstance which is, or with reasonable likelihood may result in, singly or in the aggregate, a material adverse effect on the Company;

(e) any loss affecting any asset of the Company, unless such loss could not reasonably be expected to result in a material adverse effect upon the Company;

(f) any strike or other labor trouble or dispute has resulted in or may result in a material adverse effect upon the Company;

(g) any loss or threatened loss of any permit, license, qualification or certificate of authority held by the Company;

(h) any material indebtedness, Liability or obligation incurred by the Company or any transaction entered into by the Company, other than in the Ordinary Course of Business, or any guarantee by the Company of any indebtedness, Liability or obligation of any other Person;

8

(i) any material obligation, Liability or Lien, paid, discharged or satisfied by or on behalf of the Company other than the current Liabilities reflected in the October 31, 2001 financial statement;

(j) any sale, transfer or other disposition of any asset of the Company including, without limitation, FFELP Loans, except in the Ordinary Course of Business (and thus transfers of FFELP Loans to guarantee agencies pursuant to the claims process or to another Person pursuant to the consolidation process are permissible) or except as approved in writing by Buyer;

(k) any material change in, or any oral or written contract or arrangement to materially change, the compensation or other direct or indirect remuneration payable to any officer, employee or agent of the Company or any bonus, incentive or deferred compensation, profit sharing, retirement, pension, group insurance, death benefit or other fringe benefit plan, or any employment or consulting agreement, granted, entered into or materially amended or altered, other than in the Ordinary Course of Business (or other than as provided in Section 3.10 hereof);

(l) any capital expenditure, addition or improvement made or committed to be made by or on behalf of the Company in excess of $100,000.00 with respect to any single expenditure, addition or improvement of the Company;

(m) any termination or failure to renew, or receipt of a threat (that was not subsequently withdrawn) by a third party to terminate or fail to renew any material agreement to which the Company is a party;

(n) any material failure to maintain the books and records of the Company in the usual, regular and ordinary manner, consistent with past practice, or any material change in the accounting principle or practice of the Company;

(o) any material adverse change in the business, financial condition, operations, results of operations or reasonably foreseeable future prospects of the Company;

(p) any write-off as uncollectible of any FFELP Loan or other student loan, servicing fee or other receivable, or any portion thereof, not reflected on the most recent financial statement of the Company, except in the Ordinary Course of Business;

(q) any issuance of additional stock, Stock Equivalents or interests of any nature whatsoever in stock with respect to the Company, except as required in order to accomplish the exercise of the Stock Options pursuant to Section 6.13 hereof; or

(r) any agreement or understanding to do any of the foregoing.

9

3.14 Financial Statements. Schedule 3.14 attached hereto contains an accurate and complete consolidated balance sheet, statements of operation, changes in shareholder equity and cashflows relating to the Company (collectively, the "Financial Statements") for: June 30, 1999; June 30, 2000; June 30, 2001; and the four months ended October 31, 2001. Such information fairly presents the financial condition and results of operation of the Company as of and for such periods, have been prepared on a consistent basis throughout the periods covered thereby, are correct and complete, and are consistent with the books and records of the Company. All of the Financial Statements prior to July of 2001 are statements prepared in accordance with GAAP on a consistent basis throughout the periods covered thereby and are audited by a nationally recognized firm of independent accountants.

3.15 Absence of Undisclosed Liabilities. The Company does not have any direct or indirect, primary or secondary, Liability of any type, whether accrued, absolute or contingent, liquidated or unliquidated, matured or unmatured, or otherwise that will have, or is reasonably likely to have, individually or in the aggregate, a material adverse effect upon the Company, or that is required by GAAP to be set forth on a financial statement or notes thereto except for the Liabilities which are accrued or reserved against and reflected upon the Financial Statements of the Company or Liabilities incurred in the Ordinary Course of Business since October 31, 2001.

3.16 Brokers and Finders. The Company has not employed any broker or finder or incurred any Liability for any brokerage fees, commissions or finder's fees in connection with this Agreement.

3.17 Conflicts of Interest. No officer or director of the Company (or any member of any family of such officer or director) has any direct or indirect interest in any creditor, competitor, supplier, customer or agent of the Company, except as previously disclosed to Buyer and except for ownership of less than 1% of the equity stock of any publicly traded entity.

3.18 Student Loan Servicing. The FFELP Loans serviced by the Company or any Subsidiary for other Persons and the FFELP Loans held by or on behalf of the Company or any Subsidiary have been originated (if originated by the Company), serviced and collected in material compliance with applicable servicing agreements, rules of guarantee agencies and the Higher Education Act, except as disclosed in Schedule 3.9 attached hereto. The Private Loans serviced by the Company or its Subsidiary for other Persons have been serviced and collected in material compliance with applicable servicing agreements and Law, except as disclosed in Schedule 3.9. None such FFELP Loans or Private Loans are subject to any material error or deficiency in origination (if originated by the Company), servicing or collection which may result in either a loss of eligibility to receive any portion of principal, interest, special allowance payments (or guarantee or insurance payments with respect thereto), or may give rise to material Liability on the part of Company or its Subsidiaries, except as disclosed in Schedule 3.9.

3.19 Student Loan Portfolio Characteristics. Schedule 3.19 attached hereto sets forth the portfolio characteristics for all FFELP Loans which are owned by or on behalf of the Company or its Subsidiaries as of October 31, 2001, and such characteristics shall not vary, other than as a result of operations in the Ordinary Course of Business or other than in a nonmaterial manner as of the Closing Date.

10

Such portfolio characteristics accurately show the aggregate principal balances of FFELP Loans by loan type, status, servicer, guarantor and owner. The amount of the unpaid principal balance and accrued and unpaid interest of each FFELP Loan held by or on behalf of the Company or its Subsidiary is due and owing, and no counterclaim, offset, defense or right of rescission exists with respect to any such FFELP Loan or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the borrowers thereon against the Company or any Subsidiary. Except as described in the details on the Company's borrower benefit programs set forth in Schedule 3.19A attached hereto, no FFELP Loan held by or on behalf of the Company or any Subsidiary carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. Each FFELP Loan held by or on behalf of the Company or any Subsidiary has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and endorser, if any) thereof, enforceable in accordance with its terms. The Company is not in default in the performance of any of its covenants and agreements made in any guarantee agreement with respect to FFELP Loans, and all FFELP Loans held by or on behalf of the Company or any Subsidiary are covered by a guarantee agreement with a guarantee agency in accordance with the Higher Education Act. Each FFELP Loan originated by or held by or on behalf of the Company or its Subsidiary complies in all material respects with, and does not violate in any material respect, applicable Law. The Company owns no record, title or beneficial interest in or to any Private Loans, and has not originated any Private Loans on its own behalf or for other Persons.

3.20 Eligible Lender Status. Title to any FFELP Loans in which the Company holds an interest is held by an "eligible lender" as defined in the Higher Education Act pursuant to a trust agreement in accordance with the Higher Education Act, and such eligible lender holds the lender identification numbers set forth in Schedule 3.20 attached hereto on behalf of the Company.

3.21 Suppliers and Customers. No educational institution or lender which refers or sells a material volume of FFELP Loans to the Company or engages the Company to service a material volume of FFELP Loans has terminated, or, to the knowledge of the Company, threatened to terminate or contract the scope of its relationship with the Company. As of the Closing Date, the Company is not required to provide any bonding or other financial security arrangements in connection with any transactions with any customers or suppliers.

3.22 Real Estate. Schedule 3.23 attached hereto is a true and complete schedule of all leases of real estate to which the Company is a party. All such leases are in full force and effect, the Company shall have the quiet and peaceful possession of the properties covered thereby, and to the Company's knowledge, none of the lessors thereunder are in material default under any of the terms thereof. The Company owns no title interest in or to any real estate.

ARTICLE IV
REPRESENTATIONS, WARRANTIES AND COVENANTS OF BUYER

Buyer represents, warrants and covenants to the Company, as of the date of this Agreement and as of Closing, as follows:

11

4.1 Organization and Power. Buyer is a corporation duly organized and validly existing under the laws of the State of Nevada. Buyer has full corporate power to execute, deliver and perform this Agreement and all other agreements and documents to be executed and delivered by it in connection herewith.

4.2 Authority; Noncontravention. Buyer has the necessary corporate powers and authority to execute and deliver this Agreement and to perform the obligations to be performed by Buyer hereunder, and this Agreement is valid and binding upon Buyer and enforceable in accordance with its terms. The execution and delivery of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach of, constitute a default under, result in acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which Buyer is a party or by which Buyer is bound or which any of its assets are subject, (c) violate the articles of incorporation or bylaws of Buyer, or (d) result in acceleration of any obligation under, or constitute an event of default under, any order, judgment or decree to which Buyer is bound. Except as specifically set forth in this Agreement, no approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the shareholders or directors of Buyer is required that has not been obtained in connection with the execution and delivery of this Agreement by Buyer or the consummation by Buyer of the transactions contemplated hereby.

4.3 Financial Ability. Buyer has the necessary financial resources available to it which will allow it to consummate the transactions contemplated herein.

4.4 No Defaults or Violations. Buyer is not in default under any mortgage, deed of trust, indenture or other instrument or agreement to which Buyer is a party or by which it or its properties are bound, or in violation of any Law which default or violation could reasonably be expected to have a material adverse effect upon Buyer's ability to perform its obligations hereunder.

4.5 Brokers and Finders. Buyer has not employed any broker or finder or incurred any Liability for any brokerage fees, commissions or finder's fees in connection with this Agreement.

ARTICLE V
CLOSING

5.1 Closing. If the conditions to the parties' obligations enumerated below in Sections 5.2 and 5.3 are satisfied, consummation of the transactions contemplated hereby (the "Closing") shall take place on a date which will be a business day within a maximum of two (2) days following the date on which the last such condition is satisfied or waived by the party hereto entitled to the benefit of such condition (the "Closing Date") at a place to be mutually agreed upon by the parties, or on such other date or at such other location as the parties may agree. The parties shall use best efforts in good faith to accomplish Closing and thus achieve a Closing Date as of December 19, 2001.

12

5.2 Conditions to Buyer's Obligation to Close. The obligation of Buyer to close is subject to satisfaction (or written waiver by Buyer in Buyer's sole discretion, provided, however, that no such waiver of a condition shall constitute waiver by Buyer of any of its other rights if the Company, any Shareholder or any Option Holder shall be in default of any of their respective representations, warranties or covenants under this Agreement or any of the Seller Agreements) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Buyer which are not attached as Schedules (and therefore deemed satisfactory to Buyer) must be in form and substance reasonably satisfactory to Buyer:

5.2.1 Deliveries of Company. Buyer will have received the following: (i) Stock certificates duly endorsed in blank or with stock powers so endorsed and attached thereto ready for immediate transfer into Buyer's name, representing the transfer of Stock from 100% of the Shareholders of the Company to Buyer, free of all Liens, (ii) certified copies of resolutions of the directors of the Company and trustee(s) of the ESOP Trust authorizing execution, delivery and performance of the Agreement; (iii) incumbency certificates of the Company and the ESOP Trust; (iv) a favorable opinion of counsel to the Company, the ESOP Trust, John F. Wieczorek, Robert T. Wildman, Bryan P. Miller and Hollie D. Heider, in the form of Schedule 5.2.1 attached hereto; (v) all documents necessary to make a unanimous (A) election by 100% of the Shareholders and the Company under Section 338(h)(10) of the Code in accordance with Section 6.10 hereof, (B) consent by the Company and 100% of the Shareholders to allocation of the Purchase Price in accordance with Section 6.11 hereof, and (C) irrevocable exercise by holders of all Stock Options held by Stockholders; (vi) a current certificate of existence from the Secretary of State of Indiana indicating the Company and each Subsidiary is in existence as a corporation; (vii) certificates of the Company, dated as of the Closing Date, to the effect that this Agreement and related agreements have been performed and that representations and warranties are accurate in all material respects as if made as of the Closing, as contemplated in Sections 5.2.2 and 5.2.3 hereof, and signed by the Company and John F. Wieczorek, Garrett A. Varner, Bryan P. Miller, Hollie D. Heider and Robert T. Wildman, as applicable; (viii) Books and Records of the Company and its Subsidiaries including, without limitation, the stock books, stock ledgers, minute books and contracts; (ix) the Escrow Agreement in the form of Schedule 5.2.1A attached hereto, executed by all parties intended to be signatories thereon except Buyer; and (x) all Seller Agreements (and all deliveries required to be made by Shareholders pursuant thereto) executed by Shareholders.

5.2.2 Agreements Performed. The Company shall have performed all of the obligations under this Agreement to be performed by it before Closing and the Shareholders shall have performed all of their respective obligations under the Seller Agreements to be performed by them at or before the Closing;

5.2.3 Representations Accurate The representations and warranties of the Company contained herein and of the Shareholders contained in the Seller Agreements will continue to be accurate in all material respects as if made as of the Closing, without giving effect to any supplemental disclosure, update or modification of any Schedule hereto;

13

5.2.4 No Change. Between October 31, 2001, and the Closing Date, there will have been no material adverse changes in the financial condition, results of operations, assets, business or reasonably foreseeable prospects of the Company, and no pending Governmental Authority proceedings or legal action which challenges the validity or legality of or seeks or is reasonably expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement or any of the Seller Agreements;

5.2.5 HSR Act Compliance. The applicable waiting period, together with any extensions thereof, under the HSR Act shall have expired or been terminated;

5.3 Conditions to the Company's Obligations to Close. The obligation of the Company to close is subject to satisfaction (or written waiver by the Company in the Company's sole discretion, provided, however, that no such waiver of a condition shall constitute waiver by the Company of any of its other rights if Buyer shall be in default of any of its representations, warranties or covenants under this Agreement) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to the Company which are not attached as Schedules (and therefore deemed satisfactory to the Company) must be in form and substance reasonably satisfactory to the Company:

5.3.1 Deliveries of Buyer. The Company or Shareholders, as applicable under Schedule 2.1, will have received: (i) immediately available funds by cashiers check or wire transfer in the amount of the Purchase Price (pursuant to wiring instructions which the Company shall furnish or cause to be furnished to Buyer at least two (2) days prior to the Closing Date); (ii) copy of resolutions of Buyer's board of directors authorizing Buyer's execution, delivery and performance of this Agreement; (iii) a favorable opinion of counsel in the form of Schedule 5.3 attached hereto; (iv) a certificate of Buyer, dated as of the Closing Date, to the effect that this Agreement and related agreements have been performed and representations and warranties are accurate in all material respects as if made as of Closing; and (iv) the Escrow Agreement with the Escrow Agent in the form of Schedule 5.2.1A attached hereto and executed by Buyer;

5.3.2 Agreements Performed Buyer will have performed all of the obligations under this Agreement and the Seller Agreements attached hereto to be performed by it at or before the Closing;

5.3.3 Representations Accurate. The representations and warranties of Buyer contained herein will continue to be accurate in all material respects as if made as of the Closing without giving effect to any supplemental disclosure, update or modification of any Schedule hereto;

5.3.4 Legal Action. There will be no pending Governmental Authority proceedings or legal action which challenges the validity or legality of or seeks or is reasonably expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement or the Seller Agreements; and

14

5.3.5 HSR Act Compliance. The applicable waiting period, together with any extensions thereof, under the HSR Act shall have expired or been terminated.

5.4 Termination. This Agreement may be terminated:

(a) by written agreement of Buyer and the Company;

(b) by the Buyer, if there has been a material breach by any of the Shareholders or the Company or its Subsidiaries of any of the Shareholders' or Company's (or its Subsidiaries') respective representations, warranties, covenants or agreements set forth in this Agreement or in the Seller Agreements which breach is not or cannot be cured promptly by the Shareholders or the Company or its Subsidiaries;

(c) by the Company if there has been a material breach by Buyer of any of Buyer's representations, warranties, covenants or agreements set forth in this Agreement or in the Seller Agreements which breach is not or cannot be cured promptly by Buyer;

(d) by the Company, under the provisions of
Section 9.1 hereof;

(e) by the Company if the conditions set forth in Section 5.3 hereof (other than Section 5.3.5) are not satisfied or waived on or before January 14, 2002;

(f) by Buyer if the conditions set forth in
Section 5.2 hereof (other than Section 5.2.5) are not satisfied or waived on or before January 14, 2002;

(g) by the Company or by Buyer if the conditions set forth in Section 5.2.5 or Section 5.3.5 hereof are not satisfied on or before January 14, 2002, or such other date as the parties hereto may agree upon.

If this Agreement is terminated pursuant to paragraph (a), (e), (f) or (g) of this Section, all provisions of this Agreement will become void without any Liability on the part of any party. If this Agreement is terminated pursuant to paragraph (d) of this Section, all provisions of this Agreement will become void without any Liability on the part of any party, except for Section 9.1 hereof. If this Agreement is terminated pursuant to paragraph (b) or (c) of this Section, all rights and remedies of each party hereunder and all other provisions hereof related thereto, including without limitation the provisions of Section 9.1 hereof, will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom. All rights and remedies of each party hereunder and all other provisions hereof related thereto will survive

15

termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom.

5.5 Closing Deliveries. As soon as possible following the date of this Agreement, the parties hereto will obtain the items required for delivery in Sections 5.2.1 and 5.3.1 hereof, and on the Closing Date the parties hereto will make or cause to be made, the transfers and deliveries set forth in Sections 5.2.1 and 5.3.1 hereof. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or delivery will become effective until all of the transfers and deliveries provided for hereunder have been consummated. The transfers and deliveries herein contemplated will be deemed to have occurred and the Closing will be effective as of the close of business on the Closing Date. The Company will provide to Buyer information with respect to the progress of obtaining items necessary for Closing and as reasonably requested by Buyer from time to time.

ARTICLE VI
COVENANTS

6.1 Miscellaneous Covenants.

6.1.1 Publicity. The parties shall cooperate and agree as to the form, timing and substance of all public announcements relating to this Agreement or the transactions contemplated hereby and such announcements will be made only as may be authorized mutually by Buyer and the Company or as required by Law.

6.1.2 Expenses. Except to the extent otherwise specifically provided herein, each party will pay all of its own respective expenses incident to the transactions contemplated by this Agreement which are incurred by such party or its representatives, except that the Company shall pay the expenses of the Shareholders, with respect to fees of attorneys (other than counsel to the ESOP Trust), accountants and valuation agents engaged in connection with this Agreement, up to a maximum aggregate of $250,000.

6.1.3 No Assignment. No assignment of any part of this Agreement or any right or obligation hereunder may be made without the prior written consent of the other party, and any assignment attempted without that consent will be void.

6.1.4 Further Assurances. The parties shall use their best efforts to fulfill all conditions to the obligation of the other parties to consummate the transactions contemplated hereby and, after the Closing, take such further actions as may be reasonably requested by the other party to accomplish the intent set forth herein.

6.2 Confidentiality.

16

6.2.1 Confidentiality Obligation. Except for a Required Disclosure (as defined below) each party hereto agrees not to disclose or use, directly or indirectly, any Confidential Information (as defined below), at any time after execution of this Agreement, and the Closing. In the event of a contemplated Required Disclosure of Confidential Information by a party, such party agrees to use his, her or its best efforts to provide the other party and the Company an opportunity to object to the disclosure and as much prior written notice as is possible under the circumstances. For purposes of this Section 6.2.1, "Confidential Information" means (i) all information belonging to, used by, or which is in the possession of any party hereto relating to the Company's or its Subsidiaries' or another party hereto's business to the extent such information is not intended to be disseminated to the public or is otherwise not generally known to competitors of the Company or its Subsidiaries, including, but not limited to, information relating to the Company's or its Subsidiaries' products, services, strategies, pricing, customers, representatives, suppliers, distributors, technology, finances, employee compensation, computer software and hardware, inventions, developments, or trade secrets and (ii) all information relating to the acquisition of the Stock by Buyer hereunder, including, without limitation, all strategies, negotiations, discussions, terms, conditions and other information relating to this Agreement and each other document and agreement delivered in connection herewith. Each party hereto acknowledges that following the Closing all of the Confidential Information will be the exclusive proprietary property of the Company or of the appropriate other parties hereto, as the case may be, whether or not prepared in whole or in part by any party hereto and whether or not disclosed to or entrusted to the custody of any party hereto. Nothing herein shall require any party to withhold from disclosure of any Confidential Information hereunder where disclosure is required by Law, required to be included in either party's financial statements or required for the preparation and submission of any report for any agency, commission or board requiring such information in connection with such party's business (a "Required Disclosure"). Notwithstanding any other provision contained in this Agreement to the contrary, the Buyer may furnish information (including Confidential Information) to third Persons who are agents or employees of the Buyer.

6.3 Access to Information. Upon reasonable notice and subject to applicable Laws relating to the exchange of information, the Company shall afford to the officers, employees, accountants, counsel and other representatives of Buyer access, during normal business hours during the period prior to the Closing Date, to all of the properties of the Company and, during such period, the Company shall make available to Buyer all information and Books and Records concerning the Company and its properties, business and employees as Buyer may reasonably request.

6.4 Conduct of Business. The Company agrees that, from the date hereof through the Closing, except to the extent otherwise permitted by this Agreement or consented to in writing by Buyer, the Company shall:

(a) operate its business only in the Ordinary Course of Business;

(b) not enter into or assume any material agreement, contract or instrument relating to the Company or enter into or permit any material amendment, supplement, waiver or other modification in respect thereof;

17

(c) pay accounts payable and other obligations of the Company when they become due and payable in the Ordinary Course of Business;

(d) use its reasonable efforts to preserve its business organizations intact, to retain the services of its employees and to preserve its goodwill and relationships with customers, suppliers, creditors and others having business relationships with it;

(e) take such action as may be reasonably necessary to preserve its properties and assets and to maintain its permits and licenses;

(f) maintain its insurance policies in full force and effect;

(g) comply with any applicable Law;

(h) promptly advise Buyer in writing of any material adverse effect on the Company or its business, financial condition or properties and of any event or circumstance which will, or with reasonable certainty will, result in such a material adverse effect on the Company or which will, or with reasonable certainty will, constitute a violation or breach of any representation, warranty or covenant contained in this Agreement;

(i) review with Buyer all decisions regarding new contracts or extensions or amendments of existing contracts, equipment purchases and sales and other operational decisions involving individually or in the aggregate more than $100,000.00;

(j) except as required by applicable Law, and except as provided in Section 3.10 hereof, not make or commit to make any salary or wage increase with respect to any officer, employee or agent or enter into, amend or alter any Benefit Plan, trust agreement or arrangement or any employment or consulting contract;

(k) not pay, discharge or satisfy any Liability or Lien other than current Liabilities reflected in the most recent financial statements of the Company, and current Liabilities incurred since the date of the most recent financial statements of the Company in the Ordinary Course of Business;

(l) not sell, transfer or otherwise dispose of or encumber any of its cash, assets (including, without limitation, FFELP Loans) or properties, or engage in any activity in connection with any securitization of assets owned by the Company or its Subsidiaries, without the prior written approval of Buyer;

(m) not declare or pay any dividend or make any distribution with respect to the Stock, or redeem, purchase or otherwise acquire any of its capital stock, except as provided in
Section 6.16 hereof;

18

(n) not modify or amend any of the terms of any of the contracts to which the Company is a party;

(o) not issue any new or additional shares of Stock or any Stock Equivalents;

(p) not make any contract or understanding to take any action referred to in Sections 6.4(a) through 6.4(n) above; and

(q) not take any affirmative action, or fail to take any reasonable action within its control, which would result in any of the changes or events listed in Sections 3.13(a) through 3.13(r).

6.5 Seller Agreements The Company shall recommend that Shareholders of the Company execute the Seller Agreements and perform all covenants undertaken by Shareholders thereunder. In any event, this Agreement shall be binding upon the Company, irrespective of whether all Shareholders of the Company sign the Seller Agreements.

6.6 Employee Benefits. To the extent permitted by applicable Law, Buyer or its Affiliates shall provide employees of the Company and its wholly owned Subsidiaries who may be retained subsequent to the Closing Date employee benefits to the same extent that Buyer or its Affiliates provides such benefits to their similarly situated employees, subject to the eligibility requirements for such benefits. Each such employee will be credited with the same vesting years of service as existed under the Company's plan as of the Closing Date under the rules of the applicable plan of Buyer or its affiliates.

6.7 Financial Information. From and after the date hereof, the Company shall provide Buyer with copies of monthly financial statements of the Company. Such financial statements shall be delivered to Buyer within five (5) days after such statements become generally available to management of the Company.

6.8 Officers and Employees. Without incurring any Liability with respect to the Company, the Company shall use its best efforts to cause all officers and employees of the Company to remain with the Company after the Closing Date. Prior to the Closing Date, the Company shall use best efforts to enter into employment agreements with key employees under terms as designated or requested by Buyer, including noncompete covenants.

6.9 Final Tax Return. The Company shall engage either the accounting firm of KPMG Peat Marwick LLP or Crowe Chizek and Company to prepare the final "S" Corporation return for the Company following Closing, so long as the terms of such engagement do not vary materially from terms of prior engagements of Crowe Chizek and Company and the contents of such final return shall be conclusive only with the consent and concurrence of the accountants not so engaged.

19

6.10 Section 338(h)(10) Election. The Company agrees to join in, and to use best efforts to cause Shareholders to join in, making a unanimous, timely, effective and irrevocable election under Section 338(h)(10) of the Code
(and any corresponding election under state, local or foreign Tax Law) (collectively, the "Section 338(h)(10) Election") with respect to the transaction contemplated by this Agreement and to file such Section 338(h)(10) Election in accordance with applicable Law. Buyer and the Company agree to cooperate (and to use best efforts to cause Shareholders to cooperate) in all respects for the purpose of effecting a timely and effective Section 338(h)(10) Election, including without limitation, the execution and filing of any forms, consents or returns.

6.11 Allocation of Purchase Price. At and following the Closing, Buyer and the Company shall make (and the Company shall use best efforts to cause Shareholders to make) a good faith, unanimously approved allocation of the Purchase Price among the assets of the Company substantially as set forth in Schedule 6.11 attached hereto (the "338 Allocation") within the requirements of Treasury Regulation Section 1.338(b)-2T with the knowledge and understanding that the 338 Allocation will be used by Buyer, the Company, Shareholders for federal income tax reporting purposes. The Company and Buyer shall report (and the Company shall use best efforts to cause Shareholders to report) the transactions contemplated by this Agreement for federal income tax purposes in accordance with the 338 Allocation. Neither Buyer nor the Company, nor any consolidated or unitary Tax reporting group of which either of them is a party, shall take (and the Company shall use best efforts to cause the Shareholders not to take) any position inconsistent with the 338 Allocation except with the written consent of the other parties to this Agreement.

6.12 HSR Act Filings. On November 30, 2001, the parties caused to be prepared and filed, with the appropriate Governmental Authorities, a notification with respect to the transactions contemplated by this Agreement pursuant to the HSR Act. Each party will promptly provide all additional information requested, and take all other actions necessary or appropriate, to comply with notification requirements under the HSR Act and to cause the expiration of all waiting periods under the HSR Act. The filing fee under the HSR Act shall be paid 50% by the Company and 50% by the Buyer.

6.13 Exercise of Stock Options. The Company shall use best efforts to cause any holders of Stock Options to make an irrevocable exercise of such Stock Options which is effective immediately prior to Closing. If Closing does not occur, the exercise of the Stock Options will not be effective. Holders of Stock Options shall be responsible for paying the exercise price attributable to the exercise of Stock Options hereunder, and for any withholding taxes (including without limitation federal, state and employees social security and medicare taxes) attributable to the exercise of the Stock Options, and such Liabilities shall reduce the Purchase Price as provided in Section 2.1.2(i) hereof. The Company shall not exercise any right of first refusal, option, redemption rights or other rights of similar nature with respect to the Stock, unless Buyer requests the Company to exercise any such rights. The Company is authorized to loan each holder of Stock Options the exercise price of such Stock Options, which loans shall be repaid by a reduction in Purchase Price as provided in Section 2.1.2 hereof.

20

6.14 Payment of Indebtedness. On or before the Closing Date, the full outstanding principal balance and accrued and unpaid interest with respect to any and all outstanding indebtedness owed by any of the Shareholders to the Company or any Subsidiary shall be paid by reduction of the Purchase Price in accordance with Section 2.1.2(ii) hereof. In addition, prior to Closing, the Company shall pay in full the outstanding principal balance and accrued and unpaid interest with respect to any and all unsecured or general obligation indebtedness owed by the Company, including, without limitation, the indebtedness owed by the Company to Bank One, N.A.

6.15 Separate Seller Agreements. The Company shall use best efforts to cause Shareholders to execute and deliver to Buyer the Seller Agreements attached in the form of Schedule 6.15 attached hereto, as requested by Buyer.

6.16 Permitted Dividends. If the Closing occurs on or before December 31, 2001, no distributions or dividends of any nature shall be made by the Company through Closing. If Closing occurs after December 31, 2001, then the Company shall be permitted to make dividend distributions to all Shareholders, as follows: (i) with respect to 2001 operations, the Company shall at any time after December 31, 2001 and prior to Closing, distribute cash dividends of up to 40% of estimated 2001 Taxable income from the Company's operations, reduced by the amount of $9,165,725 (which represents the cumulative dividends attributable to 2001 estimated taxable income paid through September 30, 2001); (ii) in addition, within thirty (30) days of the Closing Date, the Company shall make dividend distributions of up to 45% of the Company's estimated Taxable income from the Company's operations for 2002, pro-rated for the number of days in 2002 that the Company remained an S Corporation; and (iii) in addition, after the final 2001 S Corporation Taxable income has been determined by the parties' respective accountants, an additional distribution attributable to 2001 Taxable income shall be made by the Company to all Shareholders by February 15, 2002, in an amount determined by multiplying 2001 S Corporation Taxable income by 45% and reducing that product by the sum of $9,165,725 and the dividends paid pursuant to clause (i) above. The distributions permitted in clauses (i), (ii) and (iii) above shall be reduced by the amount of $6,000,000. In any event, and notwithstanding any provision herein to the contrary, any element of reportable gain attributable to the transactions contemplated herein, as well as compensation expense recognized upon exercise of all Stock Options, shall be excluded from Taxable income in determining the amount of dividends payable, and the determination of Taxable income shall be reduced by the "Built-In Gains Tax," if any, described in Section 3.11 hereof. The foregoing notwithstanding, Shareholders shall have no obligation to repay or refund any of the $9,165,725 dividend distributions made prior to September 30, 2001.

6.17 Supplemental Disclosure. Until the Closing, the parties hereto will immediately notify the other party of any event or circumstance that:

(a) makes it necessary to correct any representation and warranty in Article III or IV that has been rendered inaccurate thereby; or

21

(b) arises hereafter and which, had it existed on or prior to the date hereof, would have resulted in an inaccuracy in a representation and warranty in Article III or IV.

6.18 Insurance. The Company and/or Buyer shall pay for continuation of current or substantially equivalent insurance coverage of trustee(s) of the ESOP Trust and for directors of the Company for up to three years following the Closing of this Agreement at a maximum aggregate cost of approximately $40,000 annually, or such other amount as may be agreed upon by the parties.

ARTICLE VII
INDEMNIFICATION

7.1 Survival of Representations and Warranties With the exception of the representations and warranties contained in Sections 3.5, 3.18 and 3.19 (which shall survive Closing), the representations and warranties of the Company in Article III and Buyer in Article IV will not survive the Closing.

7.2 Indemnification by the Company. The Company will indemnify Buyer and its Affiliates (exclusive of the Company, its Subsidiaries and the Shareholders) and the shareholders, directors, employees and agents of Buyer and its Affiliates (exclusive of the Company, its Subsidiaries and the Shareholders) (collectively, the "Buyer Indemnified Parties") against and hold them harmless from all Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by the Company herein including, without limitation, Liability arising from claims of other Persons.

7.3 Indemnification by Buyer. The Buyer will indemnify the Company and its agents, inclusive of the Shareholders only as to Section 7.3(b) hereof (collectively, the "Company Indemnified Parties") against and hold them harmless from:

(a) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Buyer herein including, without limitation, Liability arising from claims of other Persons.

(b) Built-In Gain Taxes. Such liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of Tax liability for "built-in gains" under Section 1374 of the Code and which arise from the transactions contemplated herein, but the amount for which Buyer shall be liable under this Section 7.3(b). If any claim or demand for "built-in gain" Taxes in respect of which indemnity may be sought pursuant to this Section 7.3(b) is asserted in writing against the Company, the Company shall promptly notify Buyer of such claim or demand within sufficient time that would allow Buyer to timely respond to such claim or demand, and shall give Buyer such information with respect thereto as Buyer may reasonably request. Buyer may discharge, at any time, its indemnification obligation under this Section 7.3(b) by

22

paying to the Company the amount of the applicable indemnification for built-in gain Taxes, calculated on the date of such payment. Buyer may, at its own expense, participate in and, upon notice to the Company, assume the defense of any such claim, suit, action, litigation or proceeding (including any Tax audit). The Company shall have the right (but not the duty) to participate in the defense thereof and to employ counsel, the reasonable cost of which will be at Buyer's expense, separate from the counsel employed by Buyer. If Buyer chooses to defend or prosecute any claim, all of the parties hereto shall cooperate in the defense or prosecution of such claim. Buyer shall not be liable under this Section 7.3(b), for (i) any Tax claimed or demanded by any Governmental Authority, the payment of which was made without Buyer's prior written consent, or (ii) any settlements effected without the consent of Buyer, or resulting from any claim, suit, action, litigation or proceeding in which Buyer was not permitted an opportunity to participate.

7.4 Basket and Limitation of Liability. In connection with each of the Shareholders' indemnity obligations (contained in the Seller Agreements) arising solely from breaches by the Company of representations and warranties contained in Sections 3.5, 3.18 and 3.19 hereof, no Shareholder shall have indemnity obligation with respect to such breaches of Sections 3.5, 3.18 and 3.19 hereof until the aggregate amount of all "Claims" (as defined below) exceeds $2,500,000. "Claims" shall mean (i) claims for breaches under Sections 3.5, 3.18 and 3.19 hereof and which are made in connection with matters other than loan servicing errors of the Company or its Subsidiaries, and (ii) claims for breaches under Sections 3.18 and 3.19 hereof made in connection with FFELP Loan and Private Loan servicing errors committed by the Company or its Subsidiaries prior to Closing and which (A) may reasonably be expected to result in a loss of guarantee on FFELP Loans or Private Loans in the event a claim is filed with a guarantor, (B) resulted from a systemic defect or series of defects in the Company's (or its Subsidiaries') servicing operations, and (C) singly, or in the aggregate, impact upon a material portion of the FFELP Loans or Private Loans serviced by the Company or its Subsidiaries. The total amount of Claims shall not exceed $7,000,000 ($19.36 per share of Stock acquired by Buyer hereunder) and shall be payable only from funds held under the Escrow Agreement for that purpose. Claims must be identified by Buyer and submitted to the Escrow Agent prior to December 1, 2002. Buyer agrees to negotiate in good faith with the agent for the Shareholders the total amount of the Claims to be paid hereunder and, in connection with Claims relating to servicing errors, Buyer and the agent for the Shareholders under the Escrow Agreement shall consider such factors as historical default rates, historical cure rates, historical interest penalties, potential Liabilities to the Department of Education, and costs to cure. Settlement of Claims shall be further governed by the agreement with the Escrow Agent as provided in Schedule 5.2.1A hereof.

ARTICLE VIII
CONSTRUCTION

8.1 Definitions. When used in this Agreement, the following terms in all of their tenses and cases will have the meanings assigned to them below or elsewhere in this Agreement as indicated below:

23

"Acquisition Proposal" means any proposal for any acquisition of all or part of the Stock or assets or properties of the Company outside the Ordinary Course of Business, or merger, consolidation or other combination involving the Company.

"Affiliate" of any Person means any person directly or indirectly controlling, controlled by, or under common control with, any such Person and any officer, director or controlling person of such Person.

"Agreement" means this Stock Purchase Agreement and any amendments or modifications thereof.

"Books and Records" means all books and records of the Company relating to the Company's business and properties, including, but not limited to, (i) all books and records relating to the purchase of materials and supplies, sales of products, dealings with customers, invoices, suppliers' lists and personnel records, (ii) all contracts, reports, opinions, maps and other documents affecting the title to or the value of the properties of the Company, (iii) Tax returns, and (iv) all financial and operating data, files and other information with respect to the Company's business and properties.

"Buyer" means NELnet, Inc., a Nevada corporation.

"Buyer Indemnified Parties" is defined in Section 7.2.

"Closing" and "Closing Date" are defined in Section 5.1.

"Code" means the Internal Revenue Code of 1986, as amended, and shall incorporate Treasury Regulations, private letter rulings and other regulatory pronouncements.

"Company" means EFS, Inc., an Indiana corporation.

"Company Indemnified Parties" is defined in Section 7.3.

"Competitive Business" means engaging in, directly or indirectly (including providing aid, assistance, or advice to any third party), business operations with respect to the origination, referral, funding, financing, marketing, solicitation, servicing, acquisition, transfer, sale or any other venture connected with FFELP Loans or Private Loans.

"Confidential Information" is defined in Section 6.2.1.

"Escrow Agent" means Union Bank and Trust Company.

"Escrow Agreement" means the agreement among the Escrow Agent, certain Shareholders and Buyer as shown in Schedule 5.2.1A.

24

"ESOP Documents" means, collectively, ESOP Trust's plan document and promissory notes and related security documents given by the ESOP Trust to the Company.

"ESOP Trust" means EFS, Inc. Employees' Retirement Plan.

"FFELP Loans" means student loans made and intended to be guaranteed pursuant to the Higher Education Act.

"GAAP" means generally accepted accounting principles.

"Governmental Authority" means any federal, provincial, municipal, state, regional or local authority, agency, body, court or instrumentality, regulatory or otherwise, domestic or foreign, which, in whole or in part, was formed by or operates under the auspices of any federal, provincial, municipal, state, regional or local government, domestic or foreign.

"Higher Education Act" means Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the United States Secretary of Education.

"HSR Act" means the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended.

"Law" means any common law and any federal, provincial, municipal, state, regional, local or foreign law, bylaw, rule, statutes, ordinance, rule, order or regulation.

"Liabilities" means responsibilities, obligations, duties, commitments, claims and liabilities of any and every kind, whether known or unknown, accrued, absolute, contingent or otherwise.

"Lien" means any security interest, lien, charge, covenant, condition, voting rights restriction, easement, adverse claim, demand, encumbrance, limitation, security interest, option, pledge, warrant or any other title defect or restriction of any kind.

"Ordinary Course of Business" (or any similar reference) means, with respect to the Company and its Subsidiaries, any servicing arrangements, FFELP Loan acquisition activities and financing activities with respect to FFELP Loans and any other activities incidental to such operations, to the extent that each of the foregoing is conducted in a manner consistent with applicable Law, GAAP and the Company's past practices.

"Person" means any individual, corporation, limited liability company, partnership, association or any other entity or organization.

"Private Loan" means a student loan which is not made or guaranteed pursuant to the Higher Education Act.

25

"Purchase Price" is defined in Section 2.1.

"S Corporation" means a corporation which satisfies the requirements under Section 1361 of the Code and other provisions of the Code.

"Seller Agreements" means, collectively, the Stock Purchase Agreements, Stock Purchase Agreement (ESOP) and Stock Purchase Agreements-A dated as of even date herewith between Buyer and Shareholders.

"Shareholders" means, collectively, 100% of the holders of all Stock and Stock Options (to be exercised by holders thereof).

"Stock" means 100.0% (361,577.515 shares) of all of the capital stock and equity interest of and in the Company, issued and outstanding as of the Closing, comprised as of the date of this Agreement by 296,512.515 shares which are currently outstanding, and 65,065 shares which are reserved for issuance upon exercise of the Stock Options (and which shall be exercised prior to Closing).

"Stock Equivalents" means Stock Options, rights in connection with unissued stock of the Company or stock of the Company not yet issued or outstanding, and similar rights with respect to the Stock.

"Stock Options" means the 65,065 shares of unissued stock, reserved for issuance upon exercise of options and which are to be exercised immediately prior to Closing as provided in Section 6.13 hereof.

"Subsidiaries" means the following entities: EFS Finance Co., an Indiana corporation, EFS Services, Inc., an Indiana corporation, EMT Corporation, an Indiana corporation (which is an indirect Subsidiary of the Company, and a wholly owned Subsidiary of EFS Finance Co.), and Advantage Network Corp., an Indiana corporation.

"Tax" means any charge or assessment by or liability to any Governmental Authority, including, but not limited to, any deficiency, interest or penalty.

8.2 Notices. All notices or communications hereunder shall be in writing and shall be deemed sufficiently given by any of the parties hereto to the other parties if such notice or communication is delivered or mailed (postage prepaid), by registered or certified mail, return receipt requested, as follows:

(a) If to Buyer:

NELnet, Inc.
Attention: Mike Dunlap 6801 South 27th Street Lincoln, Nebraska 68512

26

Telephone: 402/323-1131 Facsimile: 402/323-1286

with a copy to:

Daniel F. Kaplan Perry, Guthery, Haase & Gessford, P.C., L.L.O.

233 South 13th Street, Suite 1400
Lincoln, Nebraska 68508
Telephone: 402/ 476-9200
Facsimile: 402/ 476-0094

(b) If to the Company:

EFS, Inc.
Attention: President 8425 Woodfield Crossing Boulevard, Suite 401 Indianapolis, Indiana 46240-2495 Telephone: 317/ 469-2042 Facsimile: 317/ 469-2088

27

with a copy to:

O. Wayne Davis Henderson Daily Withrow & Devoe One Indiana Square, Suite 2600 Indianapolis, Indiana 46204 Telephone: 317/ 639-4121 Facsimile: 317/ 639-0191

or to such other address as may be designated in a subsequent notice as provided in this Section 8.2. Notices sent by registered or certified mail, postage prepaid, return receipt requested, shall be deemed to have been given two business days after being mailed, and otherwise notices shall be deemed to have been given when received.

8.3 Binding Effect. Except as may be otherwise provided herein, this Agreement will be binding upon and inure to the benefit of the parties and their respective successors and permitted assigns. Nothing in this Agreement is intended or will be construed to confer on any Person other than the parties any rights or benefits hereunder, and there are no intended (or unintended) third party beneficiaries of this Agreement other than (i) the Shareholders of record under Section 7.3(b) hereof, (ii) directors of the Company only under Section 6.18 hereof, and (iii) trustees of the ESOP Trust only under Section 6.18 hereof.

8.4 Counterparts. This Agreement may be executed in multiple counterparts, each of which will be deemed an original, and all of which together will constitute one and the same document.

8.5 Construction. The language used in this Agreement will be deemed to be the language chosen by the parties hereto to express their mutual intent, and no rule of strict construction will be applied against either party. This Agreement shall be construed to be valid and enforceable to the full extent allowed by law. It is agreed that if any part, term or provision of this Agreement is determined to be illegal, unenforceable or in conflict with applicable law, the validity of the remaining terms and provisions shall not be affected, and the rights and obligations of the parties shall be construed and enforced as if the Agreement did not contain the term or provision held to be invalid.

8.6 Modification. No supplement, modification or amendment of this Agreement will be binding unless made in a written instrument which is signed by both parties and which specifically refers to this Agreement.

8.7 Entire Agreement. This Agreement and the agreements and documents referred to in this Agreement or delivered hereunder are the exclusive statement of the agreement between the parties concerning the subject matter hereof. All negotiations between the parties are merged into this Agreement, and there are no representations, warranties, covenants, understandings or agreements, oral or otherwise, in relation thereto between the parties other than those incorporated herein and to be delivered hereunder. This Agreement shall specifically supersede any prior negotiations, understandings or agreements between

28

the Company and Buyer including, without limitation, the letter of intent executed by the Company, certain Shareholders and Buyer and dated as of November 8, 2001.

ARTICLE IX
EXCLUSIVITY

9.1 Exclusive Negotiation. During the period between the date of this Agreement and the Closing Date (the "Exclusive Period"), the Company shall not (and will use best efforts to cause the Shareholders to not), directly or indirectly, solicit an Acquisition Proposal from or enter into or continue any negotiations with respect to an Acquisition Proposal with any third parties. If the Company or any Shareholder receives any unsolicited Acquisition Proposal, the Company will immediately disclose to Buyer the terms thereof. If failure to accept an Acquisition Proposal would result in a breach of fiduciary duty by the trustees of the ESOP Trust or directors of the Company, the Company may terminate this Agreement prior to Closing and, if such Acquisition Proposal is accepted by the Company or any Shareholders, the Company shall pay to Buyer a termination fee in the amount of Fifteen Million Dollars ($15,000,000) at or upon consummation of such Acquisition Proposal or modification thereof. Notwithstanding any other provision to the contrary herein, the Company shall have no right under this Section 9.1 to consider or accept, and the Company agrees not to consider or accept (or terminate this Agreement in connection with), any Acquisition Proposal, the terms of which offer payment of an aggregate purchase price for the Stock and Stock Options of $161 million or less. The parties acknowledge that Buyer is expending substantial amounts of resources, and foregoing substantial business opportunities, as a result of its negotiation, due diligence review, and preparation for Closing, and that a termination of this Agreement will result in substantial harm and damages to Buyer. The parties acknowledge that the costs to Buyer arising from a failure to consummate the transactions contemplated by this Agreement are substantial and difficult to ascertain, and that the termination fee amount is a reasonable liquidated damage amount in light of the size, complexities and nature of the transactions contemplated herein. Such termination fee shall only be paid if this Agreement is terminated by the Company under this Section 9.1. If Buyer fails to close for the reason that Buyer has committed a material breach hereunder, the termination fee provided for herein shall not be paid. Upon execution of this Agreement, the Company shall reject (and shall use best efforts to cause the Shareholders to reject) all currently outstanding Acquisition Proposals other than this Agreement, unless Buyer otherwise provides written consent. Following execution of this Agreement, the Company shall consult with Buyer as to the timing and content of any response to any Acquisition Proposal.

X
INDIANA PRESENCE

10.1 Indiana Presence. After the Closing Date, Buyer intends to retain, as Company employees, all or a portion of the employees currently administering the Company's operations as are commensurate with Buyer's long term goals. In addition, Buyer will be permitted to enter into employment agreements with certain key management personnel. It is Buyer's intention that this will serve to maintain and promote the integrity of the Company as an Indiana-based entity which is interested in the welfare of the people operating it as well as the community in which it is located. Being permitted to maintain employment for

29

people in Indiana is a consideration that is seen by Buyer to have a long lasting, positive impact upon the Company's ability to remain competitive in the Midwest. Buyer is also considering a potential transfer of a portion of its servicing operation to Indianapolis. In addition, as positions in Buyer's operations may arise in locations other than Indianapolis, employees of the Company in Indianapolis will have the opportunity, at their option, to apply for such positions.

[The balance of this page is intentionally left blank]

30

INTENDING TO BE LEGALLY BOUND, the parties have signed this Master Stock Purchase Agreement as of the date first above written.

NELnet, Inc. EFS, Inc.

/s/ David Bottegal                  By:    /s/ John F. Wieczorek
----------------------------               ---------------------------
    David Bottegal                         John F. Wieczorek
    Senior Vice President                  Chairman and Chief
                                           Executive Officer

                                    By:    /s/ Garrett A. Varner
                                           ---------------------------
                                           Garrett A. Varner
                                           Executive Vice President

                                    By:    /s/ Bryan P. Miller
                                           ---------------------------
                                           Bryan P. Miller
                                           Executive Vice President

                                    By:    /s/ Hollie D. Heider
                                           ---------------------------
                                           Hollie D. Heider
                                           Executive Vice President

31

Exhibit 2.9

STOCK PURCHASE AGREEMENT

This Stock Purchase Agreement ("Agreement") is entered into as of the 24th day of January, 2002, by and among NELnet, Inc., a Nevada corporation (the "Buyer") and Hilario Arguinchona, individually (the "Seller").

RECITALS

A. Seller owns title and beneficial ownership interest in 100.0% of all of the issued and outstanding capital stock (the "Stock") of Idaho Financial Associates, Inc., an Idaho corporation (the "Company");

B. The parties desire that Seller sells to Buyer and Buyer purchases from Seller upon the terms and conditions hereinafter set forth all of the Stock representing a 100.00% equity interest in the Company immediately after all transactions contemplated or referenced in this Agreement.

NOW, THEREFORE, in consideration of the foregoing premises and in consideration of and in reliance upon the representations, warranties and obligations in this Agreement, the parties agree as follows:

ARTICLE I
PURCHASE OF STOCK

1.1 Definition Reference. Certain capitalized terms are defined in
Section 8.1.

1.2 Purchase of Stock. Subject to the terms of this Agreement, Seller agrees to sell, transfer and assign (or cause to be sold, transferred and assigned) to Buyer free of all Liens, and Buyer agrees to purchase, the Stock representing 100.00% of the equity ownership and authorized and issued shares of stock of the Company (the "Purchased Stock").

ARTICLE II
CONSIDERATION

2.1 Purchase Price. In consideration of the Purchased Stock, Buyer will pay Seller the aggregate purchase price of $16.8 million Dollars ($16,800,000.00) (the "Purchase Price"), payable as set forth below.

2.1.1 Closing Payment. At the Closing, Buyer will pay Seller in immediately available funds the amount of the Purchase Price.

1

ARTICLE III
REPRESENTATIONS AND WARRANTIES OF SELLER

Seller represents and warrants to Buyer, with respect to the Company and each of the Subsidiaries (which subsidiaries, for the purpose of this Article III shall be included in the term "Company" except where otherwise noted), as of the date of this Agreement and as of Closing, as follows:

3.1 Ownership of Stock. Seller is, as of the date of this Agreement, the record title and beneficial owner of the Stock, and will be the record title and beneficial owner of the Stock as of Closing, free and clear from all Liens of any nature, and upon the delivery to the Buyer of the endorsed Stock certificates the Buyer will be the title and beneficial owner of the Purchased Stock, which shall constitute 100.00% of the issued and outstanding stock of the Company, which shall be free and clear from all Liens of any nature.

3.2 Authorization; Organization and Standing; Non-Contravention. Seller has the necessary power and authority to execute and deliver this Agreement and to perform the obligations to be performed by Seller hereunder, and this Agreement is valid and binding upon Seller and enforceable in accordance with its terms. The execution and delivery of this Agreement by Seller do not, and the consummation of the transactions contemplated hereby and the performance by Seller of the terms of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach of, constitute a default under, result in the acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which the Company is a party or by which the Company is bound or which any of its assets are subject, (c) violate provisions of the Company's articles of incorporation or bylaws, or (d) result in acceleration of any obligation under, or constitute an event of default under any order, judgment or decree to which the Company or Seller are bound. No approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the directors of the Company is required that has not been obtained in connection with the execution and delivery of this Agreement by Seller or the consummation by Seller of the transactions contemplated hereby.

3.3 Intellectual Property. Schedule 3.3 attached hereto sets forth a complete list of all patents, pending patent applications and registration certificates (including a brief description of the subject matter thereof, the jurisdiction, the date of issue or filing and the patent or application number), all trade names, trade marks and service marks and applications therefor, all copyright registrations, all copyrights not registered, all internet domain name registrations of the Company, and all source codes used in the business and operations of the Company and the Subsidiaries as presently conducted (collectively, the "Intellectual Property." The Company is the sole and exclusive owner of the entire right, title and interest in and to the Intellectual Property, free of any and all Liens, and there are no pending, or to the Seller's knowledge, threatened proceedings or litigation or other adverse claims affecting or with respect to the Intellectual Property. No Person is infringing, to Seller's knowledge, the Intellectual Property, and none of the Intellectual Property is infringing upon the intellectual property rights of any other Persons.

2

3.4 Organization and Standing of the Company.

(a) The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of Idaho, its state of incorporation, and is legally qualified to transact business and is in good standing in every jurisdiction in which the nature of the business conducted by it or the character or location of properties owned or leased by it makes such qualification necessary, except in such jurisdiction where failure to be so duly qualified would not have a material adverse effect upon the Company. The Company is qualified to transact business only in the State of Idaho.

(b) Seller has delivered to Buyer a true and complete copy of the Company's articles of incorporation and bylaws, and any amendments thereto, presently in effect. The minute books of the Company are in good order, true, complete, correct and up-to-date, and with all necessary signatures, setting forth all meetings and actions taken by the shareholders and directors of the Company. The stock transfer books and stock ledgers of the Company are in good order, true, complete, correct and up-to-date, with all necessary signatures, and set forth all stock certificates issued, transferred and surrendered. The Company is not in default under or in violation of any provision of its articles of incorporation or bylaws.

(c) The Company's authorized capital stock consists of common stock, $0 par value per share, of which 400,000 shares are issued and outstanding and owned by Seller as of the date of this Agreement and will be owned by Seller as of the Closing Date. The Purchased Stock is duly authorized, validly issued, fully paid, non-assessable and free of preemptive rights, and are subject to no restrictions with respect to transferability. There are no outstanding or authorized stock appreciation, phantom stock, profit participation or similar rights with respect to the Company. There are no voting trusts, proxies or other agreements or understandings with respect to the voting of the Purchased Stock. There are no outstanding subscriptions, options, warrants, calls, contracts, demands, commitments, convertible securities rights of first refusal or other agreements or arrangements of any nature whatsoever under which the Seller or the Company are or may become obligated to issue, assign or transfer any shares of the capital stock of the Company.

(d) The Company has all licenses, permits and authorizations necessary to carry on the businesses in which it is engaged and to own and use the properties owned and used by it. None of the licenses, permits and authorizations of the Company will be terminated or are terminable due to consummation of the transaction provided for herein.

(e) The Company is and, from and after May 1, 1987, the Company has been a duly qualified "S" corporation under the Code, and the Seller is qualified to be a shareholder of an "S" corporation in accordance with the provisions of the Code.

3.5 Good Title to Assets. The Company is the sole and unconditional owner of, and has good and marketable title, free and clear of any Liens, to the properties and assets used by it, located on its premises, or shown in the most recent financial statements. The properties and assets owned by the

3

Company as of the Closing Date shall permit the Company to continue and carry on business and operations in the ordinary course of business.

3.6 Material Contracts. Schedule 3.6 attached hereto is a true and complete schedule of all of the agreements which are binding upon the Company, and which individually involve purchases, sales, transfers or services aggregating in excess of $10,000, with respect to any benefit plans, for the purchase of materials, supplies, services or equipment, for the borrowing of money, for the acquisition of a business or asset, with respect to transfers of licenses of software, or other existing agreements pertaining to or affecting the Company. True, correct and complete copies of all documents referred to in Schedule 3.6 have been delivered to Buyer. To the knowledge of Seller, no Person has claimed that any of such agreements listed in Schedule 3.6 are invalid or unenforceable or in default. The Company shall continue to receive all benefits of all of the agreements into which it has entered, and none of such agreements contain any provision which will or could result in termination or modification of any term upon change in control of the Company. With respect to each of the agreements listed in Schedule 3.6, such agreement is legal, valid, binding, enforceable and in full force and effect and/or continue to be so following consummation of the transaction contemplated hereby, and no party is in breach or default and no event has occurred which with notice or lapse of time, would constitute a breach or default, or permit termination, modification or acceleration under such agreement.

3.7 Subsidiaries. The Company has no Subsidiary.

3.8 Litigation. There are no actions, claims, proceedings, litigation, state or federal equal employment opportunity commission proceedings or, to Seller's knowledge, investigations pending or threatened against the Company with respect to its business, that could reasonably be expected to have, directly or indirectly, individually or in aggregate, a material adverse effect upon the Company. All pending litigation is identified in Schedule 3.8 attached hereto.

3.9 Compliance with Laws. The Company has complied in all material respects and is complying in all material respects with all Laws, and the Company has not received notice of violation of any applicable Law.

3.10 Compensation of Employees. Seller has furnished to Buyer a true, correct and complete list of the names and job titles of all persons who are employees of the Company, together with annual base salaries, bonuses and commissions of such employees, attached hereto as Schedule 3.10. There are no arrearages in the payment of wages or salaries to such employees. Other than the employment agreements as summarized in Schedule 3.10A attached hereto, the Company has no employment agreements, compensation or deferred compensation arrangements or consulting agreements with any employee or other person or entity which is in writing or which is not terminable at will. The information contained in Schedule 3.10 will be accurate and shall not have been modified as of the Closing Date.

3.11 Taxes. All material tax returns required to be filed prior to the Closing Date have been filed in a timely manner and are true, complete and correct in all material respects. All material taxes relating to the Company due on or before the Closing Date have been timely and fully paid. The charges, accruals and

4

reserves for taxes due, or accrued but not yet due, relating to the Company for any tax period prior to the Closing Date as reflected on the books of the Company are adequate to cover such taxes. No penalties or other charges of any nature are or will become due with respect to the late filing of any tax returns required to be filed on or before the Closing Date. All material taxes that the Company is required by Law to withhold or collect have, in all respects, been duly withheld or collected and have been timely paid over to the extent due and payable. The Company has no Liabilities related to Taxes arising from any deferred income. There has been no IRS examination or audit of the Company within the past ten years. There are no sales Taxes imposed by the State of Idaho and which arise from the transactions contemplated by this Agreement. There are no tax sharing agreements to which the Company is now or ever has been a party. The Company is not a party to any agreement that would result, separately or in the aggregate, in the payment of any "excess parachute payments" within the meaning of Section 280G of the Internal Revenue Code of 1986, as amended (the "Code"). The Company is not a party to any joint venture, partnership or other arrangement or contract that could be treated as a partnership for federal income tax purposes. The gain generated by the election under Section 338(h)(10) of the Code will be reported on the final tax return of the Company and the Federal and state income tax resulting therefrom will be paid by Seller.

3.12 Employee Benefit Plans. Except as identified and described in the 401k plan furnished by Seller, the Company does not have "employee benefit plans" as that term is defined in the Employee Retirement Income Security Act of 1974, as amended, that currently are maintained by, sponsored in whole or in part by or contributed to, by or on behalf of the Company as applicable, for the benefit of the respective employees, retirees, dependents, spouses, directors, independent contractors or other beneficiaries. Schedule 3.12 consists of a true, correct and complete copy of the employee handbook in effect with respect to the Company's employees as of the date hereof, which handbook contains true and complete copies or summaries of all material pension, retirement, profit-sharing, deferred compensation, stock option, employee stock ownership, severance pay, vacation, bonus or other material incentive plans, all other material written employee programs, arrangements or agreements, whether arrived at through collective bargaining or otherwise, all material medical, vision, dental or other health plans, all life insurance plans and all other material employee benefit plans or fringe benefit plans, including, without limitation, all "employee benefit plans" as that term is defined in Section 3(3) of the Employee Retirement Income Security act of 1974, as amended ("ERISA"), currently adopted, maintained by, sponsored in whole or in part by, or contributed to by, or on behalf of, the Company for the benefit of its employees, retirees, dependents, spouses, directors, independent contractors or other beneficiaries who are eligible to participate therein (the "Benefit Plans"). Neither Seller, the Company nor any ERISA affiliate of the Seller (which for purposes of this Agreement shall mean any entity required to be aggregated with Seller or the Company under Code Sections 414(b), (c), (m) or (o) which maintains or has maintained any multi-employer plan within the meaning of Section 3(37) of ERISA. All Benefit Plans are in compliance in all material respects with the applicable terms of ERISA, the Code and any other applicable laws, rules and regulations. No Benefit Plan which is a Defined Benefit Pension Plan (within the meaning of ERISA) has any "unfunded current liability," as that term is defined in Section 302(d)(8)(A) of ERISA, and the present fair market value of the assets of any such plan exceeds the plan's "benefit liabilities," as that term is defined in
Section 4001(a)(16) of ERISA, when determined under actuarial factors that would apply if the plan terminated in accordance with all applicable legal requirements. No Benefit Plan has an "accumulated funding deficiency" as defined in Code Section 412. No event has occurred with respect to a Benefit Plan

5

that could subject the Company to liability under Title IV of ERISA. No Benefit Plan has been funded or administered in a manner that would result in Liability for any Tax or penalty for overfunding or prohibited transactions under applicable law.

3.13 Absence of Certain Events. Since the date of the most recent financial statements of the Company, there has not been:

(a) an amendment to the Company's articles of incorporation or bylaws, or merger with or into or consolidation with any Person, change or agreement to change any agreements to which the Company is a party or the character or the business of the Company;

(b) any dividends declared or paid or other distributions of any kind to the Company's shareholders declared or made, or any direct or indirect redemption, purchase, retirement or other acquisition of any of the Stock, without the prior written consent of Buyer in its discretion;

(c) any loan or advance made to any of the Company's officers, directors, employees, consultants, agents, shareholders or any other loan or advance made otherwise than in the ordinary course of business;

(d) any change in the financial condition, properties, business or operations of the Company or any event or circumstance which is, or may result in, singly or in the aggregate, a material adverse effect on the Company;

(e) any loss affecting any asset of the Company, unless such loss could not reasonably be expected to result in a material adverse effect upon the Company;

(f) any strike or other labor trouble or dispute has resulted in or may result in a material adverse effect upon the Company;

(g) any loss of any permit, license, qualification or certificate of authority held by the Company;

(h) any indebtedness, Liability or obligation incurred by the Company or any transaction entered into by the Company, other than in the ordinary course of business, or any guarantee by the Company of any indebtedness, Liability or obligation of any other Person;

(i) any obligation, Liability or Lien, paid, discharged or satisfied by or on behalf of the Company other than the current Liabilities reflected in the most recent financial statement;

6

(j) any sale, transfer or other disposition of any asset of the Company having a book value in excess of $10,000 in a single instance and $25,000 in the aggregate, or any cancellation of any debt or claim of the Company having a book value in excess of $10,000 in a single instance and $25,000 in the aggregate, except in the ordinary course of business;

(k) any material change in, or any contract to materially change, the compensation or other direct or indirect remuneration payable to any officer, employee or agent of the Company or any bonus, incentive or deferred compensation, profit sharing, retirement, pension, group insurance, death benefit or other fringe benefit plan, or any employment or consulting agreement, granted, entered into or materially amended or altered, other than in the ordinary course of business or as required pursuant to an existing employment agreement;

(l) any capital expenditure, addition or improvement made or committed to be made by or on behalf of the Company in excess of $10,000 with respect to any single expenditure, addition or improvement of the Company;

(m) any termination or failure to renew, or receipt of a threat (that was not subsequently withdrawn) by a third party to terminate or fail to renew any material agreement to which the Company is a party;

(n) any material failure to maintain the books and records of the Company in the usual, regular and ordinary manner, consistent with past practice, or any material change in the accounting principle or practice of the Company; or

(o) any write-off as uncollectible of any receivables, or any portion thereof; or

(p) any adverse change in the business, financial condition, operations, results of operations or future prospects of the Company.

3.14 Financial Statements. Schedule 3.14 attached hereto contains an accurate and complete balance sheet of the Company as of, and profit and loss statements relating to the Company (collectively, the "Financial Statements") for: December 31, 1998; December 31, 1999; December 31, 2000; and December 31, 2001. Such information fairly presents the financial condition and results of operation of the Company as of and for such periods, have been prepared on a consistent basis throughout the periods covered thereby, are correct and complete, and are consistent with the books and records of the Company. All of the Financial Statements prior to December of 2001 are audited statements prepared in accordance with GAAP on a consistent basis throughout the periods covered thereby. The interim Financial Statement for the period ended December 31, 2001, shall be supplemented by independent auditors as of the Closing Date. Other than dividends summarized in Schedule 3.14A attached hereto, there have been no dividends or distributions of any nature by the Company since January 1, 2001.

7

3.15 Absence of Undisclosed Liabilities. The Company does not have any direct or indirect, primary or secondary, Liability of any type, whether accrued, absolute or contingent, liquidated or unliquidated, matured or unmatured, or otherwise that will have, or is reasonably likely to have, individually or in the aggregate, a material adverse effect upon the Company, except for the Liabilities which are accrued or reserved against and reflected upon the Financial Statements of the Company.

3.16 Brokers and Finders. Seller has not employed any broker or finder or incurred any Liability for any financial advisory fees, or brokerage fees, commissions or finder's fees in connection with this Agreement.

3.17 Conflicts of Interest. No officer or director of the Company (or any member of any family of such officer or director) has any direct or indirect interest in any creditor, competitor, supplier, customer or agent of the Company.

3.18 Customers. No licensee which engages the services of or acquires Intellectual Property from the Company has terminated or, to the knowledge of Seller or the Company, threatened to terminate or decrease its relationship with the Company. As of the Closing Date, the Company is not required to provide any bonding or other financial security arrangements in connection with any transactions with any customers or suppliers.

3.19 Real Estate. Schedule 3.19 attached hereto is a true and complete schedule of all leases of real estate to which the Company is a party and all parcels of real estate in which the Company holds a title or leasehold interest. All such leases are in full force and effect, the Company shall have the quiet and peaceful possession of the properties covered thereby, and none of the lessors thereunder are in material default under any of the terms thereof.

ARTICLE IV
REPRESENTATIONS AND WARRANTIES OF BUYER

Buyer represents and warrants to Seller as follows:

4.1 Organization and Power. Buyer is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada. Buyer has full corporate power to execute, deliver and perform this Agreement and all other agreements and documents to be executed and delivered by it in connection herewith.

4.2 Authority; Noncontravention. Buyer has the necessary corporate powers and authority to execute and deliver this Agreement and to perform the obligations to be performed by Buyer hereunder, and this Agreement is valid and binding upon Buyer and enforceable in accordance with its terms. The execution and delivery of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach of, constitute a default under, result in acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which Buyer is a party or by which Buyer is bound or which any of its assets are subject, (c) violate the articles of incorporation or bylaws of Buyer, or

8

(d) result in acceleration of any obligation under, or constitute an event of default under, any order, judgment or decree to which Buyer is bound. Except as specifically set forth in this Agreement, no approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the shareholders or directors of Buyer is required that has not been obtained in connection with the execution and delivery of this Agreement by Buyer or the consummation by Buyer of the transactions contemplated hereby.

4.3 Brokers and Finders. Buyer has not employed any broker or finder or incurred any Liability for any brokerage fees, commissions or finder's fees in connection with this Agreement.

ARTICLE V
CLOSING

5.1 Closing. If the conditions to the parties' obligations enumerated below in Sections 5.2 and 5.3 are satisfied, consummation of the transactions contemplated hereby (the "Closing") shall take place on January 24, 2002 (the "Closing Date"), by delivery or facsimile copies of documents, or on such other date or at such other location as the parties may agree. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or delivery will become effective until all of the transfers and deliveries provided for in Sections 5.2 and 5.3 have been consummated. Notwithstanding the date of Closing, the transactions consummated herein shall be effective as of January 2, 2002.

5.2 Conditions to Buyer's Obligations. The obligation of Buyer to perform this Agreement is subject to satisfaction (or written waiver by Buyer in Buyer's sole discretion) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Buyer which are not attached as Schedules (and therefore deemed satisfactory to Buyer) must be in form and substance reasonably satisfactory to Buyer:

5.2.1 Agreements Performed. Seller shall have performed all of the obligations under this Agreement to be performed by him at or before the Closing, and Buyer shall have received a certificate to such effect, executed by the Seller and dated as of the Closing Date;

5.2.2 Representations Accurate. The representations and warranties of Seller contained herein will continue to be accurate in all material respects just as if made as of the Closing, without giving effect to any supplemental disclosure, update or modification of any Schedule hereto, and Buyer shall have received a certificate to such effect, executed by the Seller and dated as of the Closing Date;

5.2.3 No Change. There will have been no material adverse changes in the financial condition, results of operations, assets, business or prospects of the Company;

5.2.4 Legal Action. There will be no pending or threatened legal action or inquiry which challenges the validity or legality of or seeks or could reasonably be expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement;

9

5.2.5 Stock Certificates. Buyer will have received stock certificates either duly endorsed in blank or with stock powers so endorsed and attached thereto ready for immediate transfer into Buyer's name, representing the transfer of the Purchased Stock to Buyer, free of all Liens, as well as all other documents to be delivered pursuant to Section 5.5.1 hereof;

5.2.6 Access to Records. Buyer shall have been afforded an opportunity to review all books and records of the Company and its Subsidiaries;

5.2.7 Due Diligence. Buyer will have completed its due diligence review with respect to the Company and the results thereof shall have been to the satisfaction of Buyer in its sole discretion;

5.2.8 Consulting Agreement. Buyer will have received an employment agreement and a Consulting Agreement between the Company and Seller as collectively shown in Schedule 5.2.8, attached hereto, executed by Seller;

5.2.9 338(h)(10) Election. Buyer will have received forms executed by Seller making an election under Section 338(h)(10) of the Code under
Section 6.9 hereof; and

5.2.10 Others. Buyer will have received each other document required to be delivered to Buyer hereunder.

5.3 Conditions to Seller's Obligations. The obligation of Seller to perform this Agreement is subject to satisfaction (or written waiver of Seller in Seller's sole discretion) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Seller which are not attached as Schedules (and therefore deemed satisfactory to Seller) must be in form and substance reasonably satisfactory to Seller:

5.3.1 Agreements Performed. Buyer will have performed all of the obligations under this Agreement to be performed by it at or before the Closing;

5.3.2 Representations Accurate. The representations and warranties of Buyer contained herein will continue to be accurate in all material respects just as if made as of the Closing without giving effect to any supplemental disclosure, update or modification of any Schedule hereto pursuant to Section 5.4.3 hereof;

5.3.3 Legal Action. There will be no pending or threatened legal action or inquiry which challenges the validity or legality of or seeks or could reasonably be expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement;

5.3.4 Closing Payment. Seller will have received immediately available funds by wire transfer in the amount of the Purchase Price and each of the other documents required to be delivered pursuant to Section 5.5.2 hereof;

10

5.3.5 Option Agreement. Seller will have received an Option Agreement in the form shown in Schedule 5.3.5, attached hereto, executed by Buyer;

5.3.6 Others. Seller and the Company will have received each other document required to be delivered to them hereunder.

5.4 Closing Covenants.

5.4.1 Supplemental Disclosure. Until the Closing, the parties hereto will immediately notify the other party of any event or circumstance that:

(a) makes it necessary to correct any representation and warranty in Article III or IV that has been rendered inaccurate thereby; or

(b) arises hereafter and which, had it existed on or prior to the date hereof, would have resulted in an inaccuracy in a representation and warranty in Article III or IV.

5.4.2 Termination. This Agreement may be terminated:

(a) by written agreement of Buyer and Seller, or if Buyer determines to terminate after due diligence investigation by Buyer is not satisfactory in Buyer's discretion; or

(b) by the Buyer, if there has been a material breach by Seller or the Company or its Subsidiaries of any of the Seller's representations, warranties, covenants or agreements set forth in this Agreement which breach cannot be cured promptly by the Seller or the Company or its Subsidiaries.

If this Agreement is terminated pursuant to paragraph (a) of this Section, all provisions of this Agreement will become void without any liability on the part of any party. If this Agreement is terminated pursuant to paragraph (b) of this Section, all rights and remedies of each party hereunder and all other provisions hereof related thereto will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom. All rights and remedies of each party hereunder and all other provisions hereof related thereto will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom.

5.5 Closing Deliveries. At the Closing, the parties hereto will make the transfers and deliveries hereinafter set forth. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or deliver will become effective until all of the transfers and deliveries provided for hereunder have been consummated. The transfers and deliveries herein

11

contemplated will be deemed to have occurred and the Closing will be effective as of the close of business on the Closing Date.

5.5.1 Deliveries from Seller to Buyer. At the Closing, Seller shall deliver or cause to be delivered the following to Buyer:

(a) certificates representing all of the Purchased Stock duly endorsed by Seller, fully registered in the name of Buyer and duly recorded on the stockholder and transfer records of the Company, free of all Liens and assessments;

(b) an employment agreement and a Consulting Agreement in the form of Schedule 5.2.8 attached hereto and executed by Seller and the Company;

(c) the books and records of the Company including, without limitation, the stock books, stock ledgers, minute books, corporate seal and operating contracts;

(d) election forms, consents or returns executed by Seller, providing for the Code Section 338(h)(10) election as provided under Section 6.9 hereof, together with the allocation of Purchase Price as provided under Section 6.10 hereof;

(e) employment agreements incorporating noncompete covenants executed by and between the Company and key employees identified by Buyer in the form approved by Buyer;

(f) resignations executed by each member of the board of directors of the Company; and

(g) each other document reasonably requested to be delivered to Buyer hereunder.

5.5.2 Deliveries from Buyer to Seller. At the Closing, Buyer shall deliver or cause to be delivered the following to Seller:

(a) evidence of wire transfer of the Purchase Price;

(b) an Option Agreement in the form of Schedule 5.3.5 attached hereto and executed by Buyer;

(c) each other document reasonably requested to be delivered to Seller hereunder.

12

ARTICLE VI
COVENANTS

6.1 Miscellaneous Covenants.

6.1.1 Publicity. All public announcements relating to this Agreement or the transactions contemplated hereby will be made only as may be authorized mutually by Buyer and Seller or as required by Law.

6.1.2 Expenses. Except to the extent otherwise specifically provided herein, each party will pay all of its own respective expenses incident to the transactions contemplated by this Agreement which are incurred by such party or its representatives.

6.1.3 No Assignment. Except as provided in Article IX, no assignment of any part of this Agreement or any right or obligation hereunder may be made without the prior written consent of all other parties, and any assignment attempted without that consent will be void.

6.2 Confidentiality.

6.2.1 Confidentiality Obligation. Except for a Required Disclosure (as defined below) each party hereto agrees not to disclose or use, directly or indirectly, any Confidential Information, at any time after execution of this Agreement, and the Closing. In the event of a contemplated Required Disclosure of Confidential Information by a party, such party agrees to use his or its best efforts to provide the other party and the Company an opportunity to object to the disclosure and as much prior written notice as is possible under the circumstances. For purposes of this Section 6.2.1, "Confidential Information" means (i) all information belonging to, used by, or which is in the possession of any party hereto relating to the Company's or its Subsidiaries' or another party hereto's business to the extent such information is not intended to be disseminated to the public or is otherwise not generally known to competitors of the Company or its Subsidiaries, including, but not limited to, information relating to the Company's or its Subsidiaries' products, services, strategies, pricing, customers, representatives, suppliers, distributors, technology, finances, employee compensation, computer software and hardware, inventions, developments, or trade secrets and (ii) all information relating to the acquisition of the Purchased Stock by Buyer hereunder, including, without limitation, all strategies, negotiations, discussions, terms, conditions and other information relating to this Agreement and each other document and agreement delivered in connection herewith. Each party hereto acknowledges that following the Closing all of the Confidential Information will be the exclusive proprietary property of the Company or of the appropriate other parties hereto, as the case may be, whether or not prepared in whole or in part by any party hereto and whether or not disclosed to or entrusted to the custody of any party hereto. Nothing herein shall require any party to withhold from disclosure of any Confidential Information hereunder where disclosure is required by Law, required to be included in either party's financial statements or required for the preparation and submission of any report for any agency, commission or board requiring such information in connection with such party's business (a "Required Disclosure"). Notwithstanding any other provision contained in this Agreement to the

13

contrary, the Buyer may furnish information (including Confidential Information) to third Persons who are agents or employees of the Buyer.

6.3 Covenants with Respect to the Company. At Closing, Buyer, as sole shareholder, shall vote its shares in support of action by the Company to enter into and execute the employment agreement and Consulting Agreement with Seller in the form of Schedule 5.2.8 attached hereto, which shall have been executed by Seller and delivered at Closing, together with employment agreements with key employees. If the employment of any of the employees is terminated, the bonus payments (above regular compensation) provided for in agreements dated January 24, 2002, with such terminated employee shall be paid to the Larry and Karen Arguinchona Honors College Scholarship Fund at Boise State University, Boise, Idaho. Nelnet Loan Services, Inc. shall guarantee the employee compensation as provided in this Section 6.3. Buyer, as sole shareholder, shall vote its shares in support of action by the Company not to require employees located as of Closing in Boise, Idaho, to relocate for a period of three years following the Closing Date. At Closing, Seller shall execute and deliver acknowledgment and approval forms with respect to amounts paid to employees hereunder as reasonably requested by Buyer pursuant to regulations promulgated under Section 1.280-G of the Code.

6.4 Access to Information. Upon reasonable notice and subject to applicable Laws relating to the exchange of information, Seller shall afford to the officers, employees, accountants, counsel and other representatives of Buyer access, during normal business hours during the period prior to the Closing Date, to all of the properties of the Company and, during such period, the Company shall make available to Buyer all information and Books and Records concerning the Company and its properties, business and employees as Buyer may reasonably request.

6.5 Conduct of Business. Seller agrees that, from the date hereof through the Closing, except to the extent otherwise permitted by this Agreement or consented to in writing by Buyer, Seller shall cause the Company to:

(a) operate its business only in the Ordinary Course of Business;

(b) not enter into or assume any material agreement, contract or instrument relating to the Company or enter into or permit any material amendment, supplement, waiver or other modification in respect thereof;

(c) pay accounts payable and other obligations of the Company when they become due and payable in the ordinary course of business;

(d) use its reasonable efforts to preserve its business organizations intact, to retain the services of its employees and to preserve its goodwill and relationships with customers, suppliers, creditors and others having business relationships with it;

(e) take such action as may be reasonably necessary to preserve its properties and assets and to maintain its permits and licenses;

14

(f) maintain its insurance policies in full force and effect;

(g) comply with any applicable Law;

(h) promptly advise Buyer in writing of any material adverse effect on the Company or its business, financial condition or properties and of any event or circumstance which will, or with reasonable certainty will, result in such a material adverse effect on the Company or which will, or with reasonable certainty will, constitute a violation or breach of any representation, warranty or covenant contained in this Agreement;

(i) review with Buyer all decisions regarding new contracts or extensions or amendments of existing contracts, equipment purchases and sales and other operational decisions involving individually or in the aggregate more than $10,000.00;

(j) except as required by applicable Law or contract, not make or commit to make any salary or wage increase with respect to any officer, employee or agent or enter into, amend or alter any Benefit Plan, trust agreement or arrangement or any employment or consulting contract, unless consented to by Buyer;

(k) not pay, discharge or satisfy any Liability or Lien other than current Liabilities reflected in the most recent financial statements of the Company, and current Liabilities incurred since the date of the most recent financial statements of the Company in the ordinary course of business;

(l) not sell, transfer or otherwise dispose of or encumber any of its cash, assets or properties, or engage in any activity in connection with any securitization of assets owned by the Company or its Subsidiaries;

(m) not declare or pay any dividend or make any distribution with respect to the Stock, or redeem, purchase or otherwise acquire any of its capital stock;

(n) not modify or amend any of the terms of any of the contracts to which the Company is a party;

(o) not make any contract or understanding to take any action referred to in Sections 6.4(a) through 6.4(n) above; and

(p) not take any affirmative action, or fail to take any reasonable action within its control, which would result in any of the changes or events listed in Sections 3.13(a) through 3.13(p).

6.6 Officers and Employees. Without incurring any Liability with respect to the Company, Seller shall use best efforts to cause all officers and employees of the Company to remain with the

15

Company after the Closing Date. Prior to the Closing Date, the Company shall enter into employment agreements with key employees identified by Buyer (with assistance of Seller) under terms as designated or requested by Buyer, including noncompete covenants.

6.7 Final Tax Return. Buyer shall cause the Company to engage the accounting firm of its choice to prepare the 2001 "S" Corporation and the final "S"Corporation return for the Company following Closing. Such returns shall be completed and shall be furnished to Cary O. Wilkerson for review no later than March 1, 2002, and filed no later than March 15, 2002.

6.8 Section 338(h)(10) Election. The parties agree to join in, and to cause the Company to join in, making a unanimous, timely, effective and irrevocable election under Section 338(h)(10) of the Code (and any corresponding election under state, local or foreign Tax Law) (collectively, the "Section
338(h)(10) Election") with respect to the transaction contemplated by this Agreement and to file such Section 338(h)(10) Election in accordance with applicable Law. Seller agrees to cooperate (and to cause the Company to cooperate) in all respects for the purpose of effecting a timely and effective
Section 338(h)(10) Election, including without limitation, the execution and filing of any forms, consents or returns.

6.9 Allocation of Purchase Price. As of January 2, 2002, Buyer and Seller shall make (and Seller shall cause the Company to make) a good faith, unanimously approved allocation of the Purchase Price among the assets of the Company substantially as set forth in Schedule 6.9 attached hereto (the "338 Allocation") within the requirements of Treasury Regulation Section 1.338(b)-2T with the knowledge and understanding that the 338 Allocation will be used by Buyer, the Company and Seller for federal income Tax reporting purposes. Seller and Buyer shall report the transactions contemplated by this Agreement for federal income Tax purposes in accordance with the 338 Allocation. Neither Buyer nor Seller, nor any consolidated or unitary Tax reporting group of which either of them is a party, shall take any position inconsistent with the 338 Allocation except with the written consent of the other parties to this Agreement. To the extent that ordinary income of the Company in 2002, as a result solely of the Company's and Seller's election under Section 338(h)(10) of the Code, exceeds $400,000, Buyer shall pay to Seller and hold Seller harmless for an amount equal to 25% of such excess; such amount will be estimated and paid on the Closing Date with a final adjustment and payment or refund due no later than March 31, 2002. In the event of an audit by the IRS or other Taxing Authority with respect to the 338 Allocation, Buyer agrees to defend and hold Seller harmless from any adjustment of the 338 Allocation.

6.10 Payment of Indebtedness. On or before the Closing Date, the full outstanding principal balance and accrued and unpaid interest with respect to any and all outstanding indebtedness owed by Seller to the Company shall be paid by reduction of the Purchase Price.

6.11 Permitted Dividends. The Company shall be permitted to make distributions, including distributions previously made during 2001, of earnings to Seller, for the purpose of offsetting such Seller's income Taxes arising from the Company's Taxable Income from the Company's operations, in an aggregate amount equal to 45.0% of estimated 2001 Taxable income from the Company's operations, which shall be finally reconciled no later than March 31, 2002. Computations of the Company's Taxable income shall exclude any element of gain attributable to the transactions contemplated herein. To the extent

16

dividends distributed to Seller exceed the dividend permitted above, the Purchase Price shall be reduced commensurately by the amount of such excess, and Seller shall pay to Buyer the amount of any excess determined after the Closing.

ARTICLE VII
INDEMNIFICATION

7.1 Survival of Representations and Warranties. The representations and warranties of Seller in Article III and Buyer in Article IV will survive the Closing and continue to be binding regardless of any investigation made at any time by any party.

7.2 Indemnification by Seller. Seller will indemnify Buyer and its Affiliates (exclusive of the Company, its Subsidiaries and the Seller) and the shareholders, directors, employees and agents of Buyer and its Affiliates (exclusive of the Company and the Seller) (collectively, the "Buyer Indemnified Parties") against and hold them harmless from:

(a) Representations. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any material inaccuracy in or breach of any representation or warranty by Seller herein or in any other agreement, or document referred to herein and delivered by or on behalf of Seller in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Buyer as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach hereunder); provided, however, in no event shall this subsection (a) apply to any inaccuracy or breach caused by an event which occurs after the Closing;

(b) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Seller herein or in any other agreement or document referred to herein and delivered by or on behalf of Seller in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Buyer as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach thereunder).

7.3 Indemnification by Buyer. The Buyer will indemnify Seller and his agents (collectively, the "Seller Indemnified Parties") against and hold them harmless from:

(a) Representations. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any inaccuracy in or breach of any representation or warranty by Buyer herein or in any other agreement, or document referred to herein and delivered by or on behalf of Buyer in connection herewith (except, and only to the extent, that any such agreement or document provides for an

17

economically equivalent remedy to Seller as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach hereunder);

(b) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Buyer herein or in any other agreement or document referred to herein and delivered by or on behalf of Buyer in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Seller as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach thereunder).

ARTICLE VIII
CONSTRUCTION

8.1 Definitions. When used in this Agreement, the following terms in all of their tenses and cases will have the meanings assigned to them below or elsewhere in this Agreement as indicated below:

"Affiliate" of any Person means any person directly or indirectly controlling, controlled by, or under common control with, any such Person and any officer, director or controlling person of such Person.

"Books and Records" means all books and records of the Company relating to the Company's business and properties, including, but not limited to, (i) all books and records relating to the purchase of materials and supplies, sales of products, dealings with customers, invoices, suppliers' lists and personnel records, (ii) all contracts, reports, opinions, maps and other documents affecting the title to or the value of the properties of the Company, (iii) tax returns, and (iv) all financial and operating data, files and other information with respect to the Company's business and properties.

"Buyer" means NELnet, Inc., a Nevada corporation.

"Buyer Indemnified Parties" is defined in Section 7.2.

"Closing" and "Closing Date" are defined in Section 5.1.

"Code" is defined in Section 3.11.

"Confidential Information" is defined in Section 6.2.1.

"GAAP" means generally accepted accounting principles.

"Governmental Authority" means any federal, provincial, municipal, state, regional or local authority, agency, body, court or instrumentality, regulatory or otherwise, domestic or foreign, which, in

18

whole or in part, was formed by or operates under the auspices of any federal, provincial, municipal, state, regional or local government, domestic or foreign.

"Law" means any common law and any federal, provincial, municipal, state, regional, local or foreign law, bylaw, rule, statutes, ordinance, rule, order or regulation.

"Liabilities" means responsibilities, obligations, duties, commitments, claims and liabilities of any and every kind, whether known or unknown, accrued, absolute, contingent or otherwise.

"Lien" means any security interest, lien, charge, covenant, condition, easement, adverse claim, demand, encumbrance, limitation, security interest, option, pledge, warrant or any other title defect or restriction of any kind.

"Person" means any individual, corporation, partnership, association or any other entity or organization.

"Purchased Stock" means the Stock the Company acquired by Buyer at the Closing and which at the Closing shall represent 100.00% of the issued and outstanding equity interest in the Company.

"Purchase Price" is defined in Section 2.1.

"Seller" means Hilario Arguinchona, individually.

"Seller Indemnified Parties" is defined in Section 7.3.

"Stock" is defined in the Recitals.

"Subsidiaries" means: not applicable.

"Tax" means any charge or assessment by or liability to any Governmental Authority, including, but not limited to, any deficiency, interest or penalty.

8.2 Notices. All notices shall be in writing delivered as follows:

(a) If to Buyer:

NELnet, Inc.
Attention: Mike Dunlap 6801 South 27th Street Lincoln, Nebraska 68512 Telephone: 402/323-1131 Facsimile: 402/323-1286

19

with a copy to:

Daniel F. Kaplan Perry, Guthery, Haase & Gessford, P.C., L.L.O.

233 South 13th Street, Suite 1400
Lincoln, Nebraska 68508
Telephone: 402/ 476-9200
Facsimile: 402/ 476-0094

(b) If to Seller:

Hilario Arguinchona 1150 East Brightwater Lane Boise, Idaho 83706 Telephone: 208/ 344-3776 Facsimile: 208/ 344-3917

or to such other address as may have been designated in a prior notice. Notices sent by registered or certified mail, postage prepaid, return receipt requested, shall be deemed to have been given two business days after being mailed, and otherwise notices shall be deemed to have been given when received.

8.3 Binding Effect. Except as may be otherwise provided herein, this Agreement will be binding upon and inure to the benefit of the parties and their respective successors and permitted assigns. Except as otherwise provided in this Agreement, nothing in this Agreement is intended or will be construed to confer on any Person other than the parties any rights or benefits hereunder.

8.4 Counterparts. This Agreement may be executed in multiple counterparts, each of which will be deemed an original, and all of which together will constitute one and the same document.

8.5 Construction. The language used in this Agreement will be deemed to be the language chosen by the parties hereto to express their mutual intent, and no rule of strict construction will be applied against either party. This Agreement shall be construed to be valid and enforceable to the full extent allowed by law. It is agreed that if any part, term or provision of this Agreement is determined to be illegal, unenforceable or in conflict with applicable law, the validity of the remaining terms and provisions shall not be affected, and the rights and obligations of the parties shall be construed and enforced as if the Agreement did not contain the term of provision held to be invalid.

8.6 Modification. No supplement, modification or amendment of this Agreement will be binding unless made in a written instrument which is signed by both parties and which specifically refers to this Agreement.

20

8.7 Entire Agreement. This Agreement and the agreements and documents referred to in this Agreement or delivered hereunder are the exclusive statement of the agreement between the parties concerning the subject matter hereof. All negotiations between the parties are merged into this Agreement, and there are no representations, warranties, covenants, understandings or agreements, oral or otherwise, in relation thereto between the parties other than those incorporated herein and to be delivered hereunder. This Agreement shall specifically supersede any prior negotiations, understandings or agreements between Seller and Buyer including, without limitation, the letter of intent executed by Seller and Buyer and dated as of December 21, 2001.

INTENDING TO BE LEGALLY BOUND, the parties have signed this Stock Purchase Agreement as of the date first above written.

NELnet, Inc.

By:       /s/ Terry Heimes                         /s/ Hilario Arguinchona
         -----------------------------            ------------------------------
Title:    CFO                                     Hilario Arguinchona
         -----------------------------

21

Exhibit 2.10

PURCHASE AGREEMENT

This Purchase Agreement (this "Agreement") is made as of this 14th day of February, 2002, by and between InTuition Guarantee Services, LLC, a Florida limited liability company ("InTuition") and NELnet, Inc., a Nevada corporation ("Purchaser") (collectively referred to as the "Parties" and, individually, as a "Party").

RECITALS

WHEREAS, InTuition owns 49% of GuaranTec, LLP, a Florida limited liability partnership ("GuaranTec"), constituting all of InTuition's interest in GuaranTec (the "Transferred Partnership Interest") which is operated in accordance with that Limited Liability Partnership Agreement dated as of November 1, 1996, as amended from time to time and most recently by the Fifth Amendment to Limited Partnership Agreement dated February 22, 1999 (as amended, the "Partnership Agreement");

WHEREAS, Nelnet Guarantee Services, Inc., owns the remaining 51% of GuaranTec, and Purchaser wishes to acquire effective control over the operations of GuaranTec, in conjunction with Nelnet Guarantee Services, Inc.;

WHEREAS, InTuition wishes to sell to Purchaser and Purchaser wishes to buy the Transferred Partnership Interest under the terms as specified herein.

NOW, THEREFORE, for and in consideration of the mutual promises and covenants herein contained and for other good and valuable consideration, the receipt and adequacy of which are hereby expressly acknowledged, the Parties intending to be legally bound agree as follows:

1. DESCRIPTION OF THE TRANSACTION; TERMS

1.1 Transfers and Settlement Transaction. At the Closing (as defined in Section 1.2 hereof) and upon the terms and subject to the conditions set forth herein, all of the following actions shall be taken:

(a) Transfer of Transferred Partnership Interest. InTuition shall convey, sell, transfer and deliver to Purchaser the Transferred Partnership Interest.

(b) Payment by Purchaser. Purchaser shall deliver to InTuition on February 15, 2002, the amount of $4.5 million by wire transfer to the account as designated by InTuition.

1

(c) Officers' Certificates. Upon request of either party, InTuition and Purchaser shall each deliver to the other a certificate signed by a duly authorized officer of each respective Party certifying that the representations and warranties of that Party contained in this Agreement are true and correct in all material respects and that each of the obligations of that Party to be performed on or prior to the Closing has been duly performed in all material respects.

(d) Transaction Documents. InTuition shall also deliver at Closing (i) upon request of Purchaser, the written resignation of all directors and officers and members of the Steering Committee (as defined in the "Partnership Agreement") of GuaranTec who have been designated by InTuition, (ii) an assignment of the Transferred Partnership Interest in the form attached hereto as Exhibit A and (iii) such other documents as may be reasonably requested by Purchaser not less than one (1) day before the Closing Date to carry out the terms of this Agreement (the "Transaction Documents").

1.2 Closing; Closing Date. The closing ("Closing") of the purchase of the Transferred Partnership Interest shall be effective as of January 1, 2002, although the deliveries set forth above shall not occur until February 15, 2002 ("Closing Date"). On February 15, 2002, Purchaser shall wire transfer the Purchase Price to InTuition or its designee. InTuition shall transfer the other closing items, all duly endorsed, to InTuition or its designee on February 15, 2002.

2. REPRESENTATIONS AND WARRANTIES OF PURCHASER

Purchaser represents and warrants to InTuition as follows:

2.1 Organization, Good Standing, Authority, and Enforceability. Purchaser is a corporation duly formed and organized, validly existing and in good standing under the laws of the State of Nevada. Purchaser has all requisite corporate power and authority to enter into this Agreement and the Transaction Documents, and to consummate the transactions contemplated hereby and thereby. This Agreement and the Transaction Documents have been duly executed and delivered by Purchaser and have been effectively authorized by all necessary corporate action by Purchaser and constitute legal, valid and binding obligation of Purchaser, enforceable against Purchaser in accordance with their terms.

2.2 Agreement Not in Breach of Other Instruments. The execution and delivery of this Agreement and the Transaction Documents, the consummation of the transactions contemplated hereby and thereby and the fulfillment of the terms hereof and thereof will not violate or result in a breach of any of the terms or provisions of, or constitute a default (or any event which, with notice or the passage of time, or both, would constitute a default) under, or conflict with or result in the termination of, or accelerate the performance required by,
(i) any agreement, indenture or other instrument to which Purchaser is a party or by which any of them is bound, (ii) any organizational document such as articles of incorporation, regulations, or bylaws of Purchaser, (iii) any judgment, decree, order or award of any court, governmental body or arbitrator by which Purchaser is bound, or (iv) any law, rule or regulation applicable to Purchaser. No authorization,

2

consent, or approval of, or filing with, any governmental entity or other third party is necessary for the performance by Purchaser or of its obligations under the Transaction Documents.

2.3 No Legal Bar. Purchaser is not prohibited by any order, writ, injunction or decree of any body of competent jurisdiction from consummating the transactions contemplated by this Agreement or the Transaction Documents and no such action or proceeding is pending against Purchaser which questions the validity of this Agreement or the Transaction Documents, any of the transactions contemplated hereby or thereby or any action which has been taken by any of the Parties in connection herewith or in connection with any of the transactions contemplated hereby or thereby.

3. REPRESENTATIONS AND WARRANTIES OF INTUITION

InTuition hereby represents and warrants to Purchaser as follows:

3.1 Organization, Good Standing, Authority and Enforceability. InTuition is a limited liability company duly organized, validly existing, and in good standing under the laws of the State of Florida. InTuition has all requisite power and authority to enter into this Agreement and the Transaction Documents and to consummate the transactions contemplated hereby and thereby. This Agreement and the Transaction Documents have been duly executed and delivered by InTuition, have been effectively authorized by all necessary action and constitute legal, valid and binding obligation of InTuition enforceable against them in accordance with their terms.

3.2 Agreement Not in Breach of Other Instruments. The execution and delivery of this Agreement and the Transaction Documents, the consummation of the transactions contemplated hereby and thereby and the fulfillment of the terms hereof will not violate or result in a breach of any of the terms or provisions of, or constitute a default (or any event which, with notice or the passage of time, or both, would constitute a default) under, or conflict with or result in the termination of, or accelerate the performance required by, (i) any agreement, indenture or other instrument to which InTuition is a party or by which any of them is bound, (ii) any organizational document of InTuition, (iii) any judgment, decree, order, or award of any court, governmental body, or arbitrator by which InTuition is bound, or (iv) any law, rule or regulation applicable to InTuition. No authorization, consent, or approval of, or filing with, any governmental entity or other third party is necessary for the performance by InTuition of its obligations under the Transaction Documents.

3.3 No Legal Bar. InTuition is not prohibited by any order, writ, injunction, or decree of any body of competent jurisdiction from consummating the transactions contemplated by this Agreement and the Transaction Documents and no such action or proceeding is pending against InTuition which questions the validity of this Agreement or the Transaction Documents, any of the transactions contemplated hereby or thereby or any action which has been taken by any of the Parties in connection herewith or in connection with any of the transactions contemplated hereby and thereby.

3.4 Title to the Transferred Partnership Interest. InTuition is the record and beneficial owner of the Transferred Partnership Interest, free and clear of all liens, claims, security interests, options, charges, pledges, and other restrictions or encumbrances of any nature whatsoever.

3

Upon consummation of the transactions contemplated under this Agreement and the Transaction Documents, Purchaser will acquire from InTuition good and valid title to the Transferred Partnership Interest free and clear of all liens, claims, security interests, options, charges, pledges, and other restrictions or encumbrances of any nature whatsoever ("Encumbrance") for which InTuition is responsible. Following the completion of the transaction InTuition shall have no ownership interest in GuaranTec.

4. INDEMNIFICATION

4.1 Indemnification by Purchaser. Purchaser agrees to defend, indemnify, and hold InTuition and its respective officers, directors, trustees, parents, affiliates, representatives, agents, successors, and assigns harmless from and against any claim, liability, expense, loss, or other damage (including reasonable attorneys' fees and expenses), net of any tax benefit realized by the indemnified parties and net of any amount actually recovered by the indemnified parties under insurance policies ("Claims") in respect of:

(a) any and all Claims relating to or resulting from any breach of a representation or warranty or any violation of a covenant made in this Agreement by Purchaser; and

(b) any and all actions, suits, proceedings, claims, demands, assessments, judgments, costs and expenses incident to any item to which the foregoing indemnity relates.

4.2 Indemnification by InTuition. InTuition agrees to defend, indemnify, and hold Purchaser and GuaranTec and their respective officers, directors, agents, affiliates, representatives, successors and assigns, harmless from and against any Claim in respect of:

(a) any and all Claims relating to or resulting from any breach of a representation or warranty or any violation of a covenant made in this Agreement by InTuition.

(b) any and all actions, suits, proceedings, claims, demands, assessments, judgments, costs and expenses incident to any item to which the foregoing indemnity relates.

5. ADDITIONAL COVENANTS AND AGREEMENTS

5.1 Expenses. Each party hereto shall bear and pay all costs and expenses incurred by it in connection with the transactions contemplated by this Agreement, including, but not limited to, the fees, costs and expenses of its own financial consultants, accountants and legal counsel.

5.2 Survival of Representations and Warranties. Except as otherwise provided herein, the representations and warranties contained in Sections 2 and 3 of this Agreement shall survive the Closing Date until the expiration of the statute of limitations for bringing the claim.

4

5.3 Public Releases. The Parties shall agree with each other as to the form and substance of any press release relating to this Agreement or the transactions contemplated hereby, and shall consult with each other as to the form and substance of other public disclosures relating hereto; provided, however, that nothing contained herein shall prohibit any party hereto from making any disclosure which it deems necessary in light of applicable laws or regulations, after notice to the other party with the opportunity to comment to the extent that delay of the disclosure is permitted under such laws or regulations. Notwithstanding the foregoing, following the Closing any Party can release information regarding the ownership of the Transferred Partnership Interest.

5.4 Other Partnership Obligations. All other rights and obligations of the Parties and their affiliates shall continue as set forth in the Partnership Agreement.

6. MISCELLANEOUS

6.1 Entire Agreement. This Agreement and the Transaction Documents, including the recitals and the Exhibits hereto and thereto, supersede any and all other agreements, oral or written, between the Parties hereto and thereto with respect to the subject matter hereof and thereof, and contain the entire agreement between such Parties with respect to the transactions contemplated hereby and thereby.

6.2 Amendments. This Agreement and the Transaction Documents shall not be modified or amended except by an instrument in writing signed by or on behalf of both Parties hereto.

6.3 Successors; Assignment. This Agreement and the Transaction Documents and all of the provisions hereof and thereof shall be binding upon and inure to the benefit of the Parties hereto and thereto and their respective successors and permitted transferees and assignees. Neither this Agreement nor any interest herein may, directly or indirectly, be transferred or assigned by either Party, in whole or in part, without the written consent of the other Party.

6.4 Waiver. If either Party expressly waives in writing an unsatisfied condition, representation, warranty, undertaking, covenant or agreement (or portion thereof) set forth herein, the waiving Party shall thereafter be barred from recovering, and thereafter shall not seek to recover, any damages, claims, losses, liabilities or expenses, including, without limitation, legal and other expenses, from the other Party in respect of the matter or matters so waived. Any such waiver shall not constitute a covenant to waive any such matter or matters in the future.

6.5 Counterparts. This Agreement may be executed in two or more counterparts and by the Parties on separate counterparts, all of which shall be considered one and the same agreement, and each of which shall be deemed an original.

5

IN WITNESS WHEREOF, the Parties hereto have caused this Purchase Agreement to be duly executed as of the date first set forth above.

INTUITION GUARANTEE SERVICES, LLC NELNET, INC.

By: Farmers & Merchants
Investment Inc.,
Sole Member

By: /s/ Michael Dunlap                      By:  /s/ Terry Heimes
----------------------------------          -----------------------------------

Title: President                            Title: CFO
----------------------------------          -----------------------------------

6

EXHIBIT A

ASSIGNMENT OF PARTNERSHIP INTEREST

KNOW ALL MEN BY THESE PRESENTS that InTuition Guarantee Services, LLC, a Florida limited liability company ("Seller"), for good and valuable consideration (receipt of which is hereby acknowledged) pursuant to the Purchase Agreement (the "Purchase Agreement") dated February 14, 2002, by and between Seller and NELnet, Inc. ("Buyer"), do hereby by these presents, sell convey, assign, transfer, and deliver unto Buyer, its successors and assigns, the following:

All of the right, title and interest of Seller as of the date hereof, in and to a 49% interest in GuaranTec, LLP (as such term is defined on page 1 of the Purchase Agreement) to be sold, conveyed, assigned, transferred, and delivered to Buyer.

TO HAVE AND TO HOLD, unto Buyer, its successors and assigns, FOREVER.

Seller represents and warrants to Buyer that Seller is the lawful owner of the interest in GuaranTec, LLP being conveyed hereby and that the interest in GuaranTec, LLP is free and clear from all liens and encumbrances of the Seller and Seller will defend Buyer's title thereto against the claims of all third persons.

Seller covenants that it will from time to time at its expense make, execute, and deliver such instruments, acts, consents, and assurances as Buyer may reasonably request to more effectively sell, convey, transfer to, and vest in Buyer all of the aforesaid partnership interest being sold, conveyed, assigned, transferred, and delivered hereunder.

This assignment is effective as of January 1, 2002.

IN WITNESS WHEREOF, this Assignment of Partnership Interest has been duly executed and delivered by the duly authorized officers of Seller.

InTuition Guarantee Services, LLC

By: Farmers & Merchants Investment Inc.,
Sole Member

By:  /s/ Michael Dunlap
     --------------------------------
Title: President
       ------------------------------


Exhibit 2.11

STOCK PURCHASE AGREEMENT

This Stock Purchase Agreement ("Agreement") is entered into this 1st day of May, 2002, by and among Nelnet Loan Services, Inc., a Nebraska corporation (the "Buyer") and Nelnet, Inc., a Nevada corporation (the "Seller").

RECITALS

A. Seller owns title and beneficial ownership interest in 100.0% of all of the issued and outstanding preferred stock (the "Stock") of Packers Service Group, Inc. (the "Company").

B. The parties desire that Seller sells to Buyer and Buyer purchases from Seller upon the terms and conditions hereinafter set forth all of the Stock representing an interest in 100.0% of the preferred stock of the Company immediately after all transactions contemplated or referenced in this Agreement.

NOW, THEREFORE, in consideration of the foregoing premises and in consideration of and in reliance upon the representations, warranties and obligations in this Agreement, the parties agree as follows:

ARTICLE I
PURCHASE OF STOCK

1.1 Definition Reference. Certain capitalized terms are defined in
Section 8.1.

1.2 Purchase of Stock. Subject to the terms of this Agreement, Seller agrees to sell, transfer and assign (or cause to be sold, transferred and assigned) to Buyer free of all Liens, and Buyer agrees to purchase 10,000 shares of the Stock representing 100.0% of the authorized and issued shares of preferred stock of the Company.

ARTICLE II
CONSIDERATION

2.1 Purchase Price. In consideration of the Purchased Stock, Buyer will pay Seller the aggregate purchase price of $10,000,000 together with all earned and undistributed dividends on the stock through the Closing Date (the "Purchase Price"), payable as set forth below.

2.1.1 Closing Payment. At the Closing, Buyer will pay Seller the Purchase Price by either delivery of immediately available funds or a debenture issued by Buyer as may mutually be agreed upon by the parties at closing.

1

ARTICLE III
REPRESENTATIONS AND WARRANTIES OF SELLER

Seller represents and warrants to Buyer as of the date of this Agreement and as of Closing, as follows:

3.1 Ownership of Stock. Seller is, as of the date of this Agreement, the record title and beneficial owner of 10,000 shares of the Stock, and will be the record title and beneficial owner of such Stock as of Closing, free and clear from all Liens of any nature, and upon the delivery to the Buyer of the endorsed Stock certificates the Buyer will be the title and beneficial owner of 10,000 shares of Stock, which shall constitute 100% of the issued and outstanding preferred stock of the Company, which shall be free and clear from all Liens of any nature.

3.2 Authorization; Organization and Standing; Non-Contravention. Seller has the necessary power and authority to execute and deliver this Agreement and to perform the obligations to be performed by Seller hereunder, and this Agreement is valid and binding upon Seller and enforceable in accordance with its terms. The execution and delivery of this Agreement by Seller do not, and the consummation of the transactions contemplated hereby and the performance by Seller of the terms of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach of, constitute a default under, result in the acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which the Company is a party or by which the Company is bound or which any of its assets are subject, (c) violate provisions of the Company's articles of incorporation or bylaws, or (d) result in acceleration of any obligation under, or constitute an event of default under any order, judgment or decree to which the Company or Seller are bound. No approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the directors of the Company is required that has not been obtained in connection with the execution and delivery of this Agreement by Seller or the consummation by Seller of the transactions contemplated hereby.

ARTICLE IV
REPRESENTATIONS AND WARRANTIES OF BUYER

Buyer represents and warrants to Seller as follows:

4.1 Organization and Power. Buyer is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada. Buyer has full corporate power to execute, deliver and perform this Agreement and all other agreements and documents to be executed and delivered by it in connection herewith.

4.2 Authority; Noncontravention. Buyer has the necessary corporate powers and authority to execute and deliver this Agreement and to perform the obligations to be performed by Buyer hereunder, and this Agreement is valid and binding upon Buyer and enforceable in accordance with its terms. The execution and delivery of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach

2

of, constitute a default under, result in acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which Buyer is a party or by which Buyer is bound or which any of its assets are subject, (c) violate the articles of incorporation or bylaws of Buyer, or (d) result in acceleration of any obligation under, or constitute an event of default under, any order, judgment or decree to which Buyer is bound. Except as specifically set forth in this Agreement, no approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the shareholders or directors of Buyer is required that has not been obtained in connection with the execution and delivery of this Agreement by Buyer or the consummation by Buyer of the transactions contemplated hereby.

4.3 Brokers and Finders. Buyer has not employed any broker or finder or incurred any Liability for any brokerage fees, commissions or finder's fees in connection with this Agreement.

ARTICLE V
CLOSING

5.1 Closing. If the conditions to the parties' obligations enumerated below in Sections 5.2 and 5.3 are satisfied, consummation of the transactions contemplated hereby (the "Closing") shall take place on or before July 15, 2002 (the "Closing Date"), by delivery or facsimile copies of documents, or on such other date or at such other location as the parties may agree. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or delivery will become effective until all of the transfers and deliveries provided for in Sections 5.2 and 5.3 have been consummated. Notwithstanding the date of Closing, the transactions consummated herein shall be effective as of May 1, 2002.

5.2 Conditions to Buyer's Obligations. The obligation of Buyer to perform this Agreement is subject to satisfaction (or written waiver by Buyer in Buyer's sole discretion) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Buyer which are not attached as Schedules (and therefore deemed satisfactory to Buyer) must be in form and substance reasonably satisfactory to Buyer:

5.2.1 Agreements Performed. Seller shall have performed all of the obligations under this Agreement to be performed by Seller at or before the Closing, and Buyer shall have received a certificate to such effect, executed by the Seller and dated as of the Closing Date;

5.2.2 Representations Accurate. The representations and warranties of Seller contained herein will continue to be accurate in all material respects just as if made as of the Closing, without giving effect to any supplemental disclosure, update or modification and Buyer shall have received a certificate to such effect, executed by the Seller and dated as of the Closing Date, if requested by Buyer;

5.2.3 Legal Action. There will be no pending or threatened legal action or inquiry which challenges the validity or legality of or seeks or could reasonably be expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement;

3

5.2.4 Stock Certificates. Buyer will have received stock certificates either duly endorsed in blank or with stock powers so endorsed and attached thereto ready for immediate transfer into Buyer's name, representing the transfer of the Seller's Stock to Buyer, free of all Liens, as well as all other documents to be delivered pursuant to Section 5.5.1 hereof;

5.2.5 Access to Records. Buyer shall have been afforded an opportunity to review all books and records of the Company and its Subsidiaries;

5.2.6 Due Diligence. Buyer will have completed its due diligence review with respect to the Company and the results thereof shall have been to the satisfaction of Buyer in its sole discretion;

5.2.7 Others. Buyer will have received each other document required to be delivered to Buyer hereunder.

5.3 Conditions to Seller's Obligations. The obligation of Seller to perform this Agreement is subject to satisfaction (or written waiver of Seller in Seller's sole discretion) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Seller which are not attached as Schedules (and therefore deemed satisfactory to Seller) must be in form and substance reasonably satisfactory to Seller:

5.3.1 Agreements Performed. Buyer will have performed all of the obligations under this Agreement to be performed by it at or before the Closing;

5.3.2 Representations Accurate. The representations and warranties of Buyer contained herein will continue to be accurate in all material respects just as if made as of the Closing without giving effect to any supplemental disclosure, update or modification;

5.3.3 Legal Action. There will be no pending or threatened legal action or inquiry which challenges the validity or legality of or seeks or could reasonably be expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement;

5.3.4 Closing Payment. Seller will have received immediately available funds by wire transfer in the amount of the Purchase Price and each of the other documents required to be delivered pursuant to Section 5.5.2 hereof;

5.3.5 Others. Seller and the Company will have received each other document required to be delivered to them hereunder.

5.4 Closing Covenants.

5.4.1 Supplemental Disclosure. Until the Closing, the parties hereto will immediately notify the other party of any event or circumstance that:

4

(a) makes it necessary to correct any representation and warranty in Article III or IV that has been rendered inaccurate thereby; or

(b) arises hereafter and which, had it existed on or prior to the date hereof, would have resulted in an inaccuracy in a representation and warranty in Article III or IV.

5.4.2 Termination. This Agreement may be terminated:

(a) by written agreement of Buyer and Seller, or if Buyer determines to terminate after due diligence investigation by Buyer is not satisfactory in Buyer's discretion; or

(b) by the Buyer, if there has been a material breach by Seller or the Company or its Subsidiaries of any of the Seller's representations, warranties, covenants or agreements set forth in this Agreement which breach cannot be cured promptly by the Seller or the Company or its Subsidiaries.

If this Agreement is terminated pursuant to paragraph (a) of this Section, all provisions of this Agreement will become void without any liability on the part of any party. If this Agreement is terminated pursuant to paragraph (b) of this Section, all rights and remedies of each party hereunder and all other provisions hereof related thereto will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom. All rights and remedies of each party hereunder and all other provisions hereof related thereto will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom.

5.5 Closing Deliveries. At the Closing, the parties hereto will make the transfers and deliveries hereinafter set forth. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or deliver will become effective until all of the transfers and deliveries provided for hereunder have been consummated. The transfers and deliveries herein contemplated will be deemed to have occurred and the Closing will be effective as of the close of business on May 1, 2002.

5.5.1 Deliveries from Seller to Buyer. At the Closing, Seller shall deliver or cause to be delivered the following to Buyer:

(a) certificates representing all of the purchased Stock duly endorsed by Seller, fully registered in the name of Buyer and duly recorded on the stockholder and transfer records of the Company, free of all Liens and assessments;

5

(b) each other document reasonably requested to be delivered to Buyer hereunder.

5.5.2 Deliveries from Buyer to Seller. At the Closing, Buyer shall deliver or cause to be delivered the following to Seller:

(a) evidence of wire transfer of the Purchase Price;

(b) each other document reasonably requested to be delivered to Seller hereunder.

ARTICLE VI
COVENANTS

6.1 Miscellaneous Covenants.

6.1.1 Publicity. All public announcements relating to this Agreement or the transactions contemplated hereby will be made only as may be authorized mutually by Buyer and Seller or as required by Law.

6.1.2 Expenses. Except to the extent otherwise specifically provided herein, each party will pay all of its own respective expenses incident to the transactions contemplated by this Agreement which are incurred by such party or its representatives.

6.1.3 No Assignment. Except as provided in Article IX, no assignment of any part of this Agreement or any right or obligation hereunder may be made without the prior written consent of all other parties, and any assignment attempted without that consent will be void.

6.2 Confidentiality.

6.2.1 Confidentiality Obligation. Except for a Required Disclosure (as defined below) each party hereto agrees not to disclose or use, directly or indirectly, any Confidential Information, at any time after execution of this Agreement, and the Closing. In the event of a contemplated Required Disclosure of Confidential Information by a party, such party agrees to use his or its best efforts to provide the other party and the Company an opportunity to object to the disclosure and as much prior written notice as is possible under the circumstances. For purposes of this Section 6.2.1, "Confidential Information" means (I) all information belonging to, used by, or which is in the possession of any party hereto relating to the Company's or its Subsidiaries' or another party hereto's business to the extent such information is not intended to be disseminated to the public or is otherwise not generally known to competitors of the Company or its Subsidiaries, including, but not limited to, information relating to the Company's or its Subsidiaries' products, services, strategies, pricing, customers, representatives, suppliers, distributors, technology, finances, employee compensation, computer software and hardware, inventions, developments, or trade secrets and (ii) all information relating to the acquisition of the purchased Stock by Buyer

6

hereunder, including, without limitation, all strategies, negotiations, discussions, terms, conditions and other information relating to this Agreement and each other document and agreement delivered in connection herewith. Each party hereto acknowledges that following the Closing all of the Confidential Information will be the exclusive proprietary property of the Company or of the appropriate other parties hereto, as the case may be, whether or not prepared in whole or in part by any party hereto and whether or not disclosed to or entrusted to the custody of any party hereto. Nothing herein shall require any party to withhold from disclosure of any Confidential Information hereunder where disclosure is required by Law, required to be included in either party's financial statements or required for the preparation and submission of any report for any agency, commission or board requiring such information in connection with such party's business (a "Required Disclosure"). Notwithstanding any other provision contained in this Agreement to the contrary, the Buyer may furnish information (including Confidential Information) to third Persons who are agents or employees of the Buyer.

ARTICLE VII
INDEMNIFICATION

7.1 Survival of Representations and Warranties. The representations and warranties of Seller in Article III and Buyer in Article IV will survive the Closing and continue to be binding regardless of any investigation made at any time by any party.

7.2 Indemnification by Seller. Seller will indemnify Buyer and its Affiliates (exclusive of the Company, its Subsidiaries and the Seller) and the shareholders, directors, employees and agents of Buyer and its Affiliates (exclusive of the Company and the Seller) (collectively, the "Buyer Indemnified Parties") against and hold them harmless from:

(a) Representations. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any material inaccuracy in or breach of any representation or warranty by Seller herein or in any other agreement, or document referred to herein and delivered by or on behalf of Seller in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Buyer as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach hereunder); provided, however, in no event shall this subsection (a) apply to any inaccuracy or breach caused by an event which occurs after the Closing;

(b) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Seller herein or in any other agreement or document referred to herein and delivered by or on behalf of Seller in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Buyer as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach thereunder).

7

7.3 Indemnification by Buyer. The Buyer will indemnify Seller and Seller's agents (collectively, the "Seller Indemnified Parties") against and hold them harmless from:

(a) Representations. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any inaccuracy in or breach of any representation or warranty by Buyer herein or in any other agreement, or document referred to herein and delivered by or on behalf of Buyer in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Seller as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach hereunder);

(b) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Buyer herein or in any other agreement or document referred to herein and delivered by or on behalf of Buyer in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Seller as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach thereunder).

ARTICLE VIII
CONSTRUCTION

8.1 Definitions. When used in this Agreement, the following terms in all of their tenses and cases will have the meanings assigned to them below or elsewhere in this Agreement as indicated below:

"Affiliate" of any Person means any person directly or indirectly controlling, controlled by, or under common control with, any such Person and any officer, director or controlling person of such Person.

"Buyer" means Nelnet Loan Services, Inc., a Nebraska corporation.

"Buyer Indemnified Parties" is defined in Section 7.2.

"Closing" and "Closing Date" are defined in Section 5.1.

"Company" means Packers Service Group, Inc., a Nebraska corporation.

"Confidential Information" is defined in Section 6.2.1.

"Law" means any common law and any federal, provincial, municipal, state, regional, local or foreign law, bylaw, rule, statutes, ordinance, rule, order or regulation.

8

"Liabilities" means responsibilities, obligations, duties, commitments, claims and liabilities of any and every kind, whether known or unknown, accrued, absolute, contingent or otherwise.

"Lien" means any security interest, lien, charge, covenant, condition, easement, adverse claim, demand, encumbrance, limitation, security interest, option, pledge, warrant or any other title defect or restriction of any kind.

"Person" means any individual, corporation, partnership, association or any other entity or organization.

"Purchased Stock" means the Stock the Company acquired by Buyer at the Closing and which at the Closing shall represent 100% of the issued and outstanding preferred stock in the Company.

"Purchase Price" is defined in Section 2.1.

"Seller" means Nelnet, Inc., a Nevada corporation.

"Seller Indemnified Parties" is defined in Section 7.3.

"Stock" is defined in the Recitals.

"Subsidiaries" means any wholly owned subsidiary entities of the Company.

8.2 Notices. All notices shall be in writing delivered as follows:

(a) If to Buyer:

Nelnet Loan Services, Inc. Attention: Mike Dunlap 6801 South 27th Street Lincoln, Nebraska 68512 Telephone: 402/323-1131 Facsimile: 402/323-1286

9

with a copy to:

Daniel F. Kaplan Perry, Guthery, Haase & Gessford, P.C., L.L.O.

233 South 13th Street, Suite 1400
Lincoln, Nebraska 68508
Telephone: 402/ 476-9200
Facsimile: 402/ 476-0094

(b) If to Seller:

Nelnet, Inc.
Attention: Terry Heimes 121 S. 13th Street Suite #301
Lincoln, NE 68508 Telephone: (402) 458-2301 Facsimile: (402) 458-2399

or to such other address as may have been designated in a prior notice. Notices sent by registered or certified mail, postage prepaid, return receipt requested, shall be deemed to have been given two business days after being mailed, and otherwise notices shall be deemed to have been given when received.

8.3 Binding Effect. Except as may be otherwise provided herein, this Agreement will be binding upon and inure to the benefit of the parties and their respective successors and permitted assigns. Except as otherwise provided in this Agreement, nothing in this Agreement is intended or will be construed to confer on any Person other than the parties any rights or benefits hereunder.

8.4 Counterparts. This Agreement may be executed in multiple counterparts, each of which will be deemed an original, and all of which together will constitute one and the same document.

8.5 Construction. The language used in this Agreement will be deemed to be the language chosen by the parties hereto to express their mutual intent, and no rule of strict construction will be applied against either party. This Agreement shall be construed to be valid and enforceable to the full extent allowed by law. It is agreed that if any part, term or provision of this Agreement is determined to be illegal, unenforceable or in conflict with applicable law, the validity of the remaining terms and provisions shall not be affected, and the rights and obligations of the parties shall be construed and enforced as if the Agreement did not contain the term of provision held to be invalid.

8.6 Modification. No supplement, modification or amendment of this Agreement will be binding unless made in a written instrument which is signed by both parties and which specifically refers to this Agreement.

10

8.7 Entire Agreement. This Agreement and the agreements and documents referred to in this Agreement or delivered hereunder are the exclusive statement of the agreement between the parties concerning the subject matter hereof. All negotiations between the parties are merged into this Agreement, and there are no representations, warranties, covenants, understandings or agreements, oral or otherwise, in relation thereto between the parties other than those incorporated herein and to be delivered hereunder.

INTENDING TO BE LEGALLY BOUND, the parties have signed this Stock Purchase Agreement as of the date first above written.

NELNET LOAN SERVICES, INC.                 NELNET, INC.

By: /s/ Mike Dunlap                            By: /s/ Terry Heimes
   ----------------------------               ------------------------------

Title: VP                                  Title: CFO
      -------------------------                  ---------------------------

11

Exhibit 2.12

STOCK PURCHASE AGREEMENT

This Stock Purchase Agreement ("Agreement") is entered into as of the 1st day of May, 2002, by and between Farmers & Merchants Investment Inc., a Nebraska corporation (the "Buyer") and Nelnet Loan Services, Inc., a Nevada corporation (the "Seller").

RECITALS

A. Seller owns title and beneficial ownership interest in 91.43% of all of the issued and outstanding capital stock (the "Stock") of Infovisa, Inc., a Colorado corporation (the "Company");

B. The parties desire that Seller sells to Buyer and Buyer purchase from Seller upon the terms and conditions hereinafter set forth all of the Stock representing a 91.43% equity interest in the Company owned by Seller immediately after all transactions contemplated or referenced in this Agreement.

NOW, THEREFORE, in consideration of the foregoing premises and in consideration of and in reliance upon the representations, warranties and obligations in this Agreement, the parties agree as follows:

ARTICLE I
PURCHASE OF STOCK

1.1 Definition Reference. Certain capitalized terms are defined in Section 8.1.

1.2 Purchase of Stock. Subject to the terms of this Agreement, Seller agrees to sell, transfer and assign (or cause to be sold, transferred and assigned) to Buyer free of all Liens, and Buyer agrees to purchase, the Stock representing 91.43% of the equity ownership and authorized and issued shares of stock of the Company (the "Purchased Stock").

ARTICLE II
CONSIDERATION

2.1 Purchase Price. In consideration of the Purchased Stock, Buyer will pay Seller the aggregate purchase price in an amount equal to Seller's pro rata share of all stock of the Company as of May 1, 2002, inclusive of the value after the Company's acquisition of preferred stock in Packers Service Group, Inc. (the "Purchase Price"), payable as set forth below.

2.1.1 Closing Payment. At the Closing, Buyer will pay Seller in immediately available funds the amount of the Purchase Price.

1

ARTICLE III
REPRESENTATIONS AND WARRANTIES OF SELLER

Seller represents and warrants to Buyer, with respect to the Company and each of the Subsidiaries (which subsidiaries, for the purpose of this Article III shall be included in the term "Company" except where otherwise noted), as of the date of this Agreement and as of Closing, as follows:

3.1 Ownership of Stock. Seller is, as of the date of this Agreement, the record title and beneficial owner of shares of the Stock representing 91.43% of the outstanding Stock of the Company, and will be the record title and beneficial owner of the Stock as of Closing, free and clear from all Liens of any nature, and upon the delivery to the Buyer of the endorsed Stock certificates the Buyer will be the title and beneficial owner of the Purchased Stock, which shall constitute 91.43% of the issued and outstanding stock of the Company, which shall be free and clear from all Liens of any nature.

3.2 Authorization: Organization and Standing; Non-Contravention. Seller has the necessary power and authority to execute and deliver this Agreement and to perform the obligations to be performed by Seller hereunder, and this Agreement is valid and binding upon Seller and enforceable in accordance with its terms. The execution and delivery of this Agreement by Seller do not, and the consummation of the transactions contemplated hereby and the performance by Seller of the terms of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach of, constitute a default under, result in the acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which the Company is a party or by which the Company is bound or which any of its assets are subject, (c) violate provisions of the Company's articles of incorporation or bylaws, or (d) result in acceleration of any obligation under, or constitute an event of default under any order, judgment or decree to which the Company or Seller are bound. No approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the directors of the Company is required that has not been obtained in connection with the execution and delivery of this Agreement by Seller or the consummation by Seller of the transactions contemplated hereby.

3.3 Intellectual Property. Seller has furnished to Buyer a complete list of all patents, pending patent applications and registration certificates (including a brief description of the subject matter thereof, the jurisdiction, the date of issue or filing and the patent or application number), all trade names, trade marks and service marks and applications therefor, all copyright registrations, all copyrights not registered, all internet domain name registrations of the Company, and all source codes used in the business and operations of the Company and the Subsidiaries as presently conducted (collectively, the "Intellectual Property." The Company is the sole and exclusive owner of the entire right, title and interest in and to the Intellectual Property, free of any and all Liens, and there are no pending, or to the Seller's knowledge, threatened proceedings or litigation or other adverse claims affecting or with respect to the Intellectual Property. No Person is infringing, to Seller's knowledge, the Intellectual Property, and none of the Intellectual Property is infringing upon the intellectual property rights of any other Persons.

2

3.4 Organization and Standing of the Company.

(a) The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of Colorado, its state of incorporation, and is legally qualified to transact business and is in good standing in every jurisdiction in which the nature of the business conducted by it or the character or location of properties owned or leased by it makes such qualification necessary, except in such jurisdiction where failure to be so duly qualified would not have a material adverse effect upon the Company. The Company is qualified to transact business only in the State of Colorado.

(b) Seller has delivered to Buyer a true and complete copy of the Company's articles of incorporation and bylaws, and any amendments thereto, presently in effect. The minute books of the Company are in good order, true, complete, correct and up-to-date, and with all necessary signatures, setting forth all meetings and actions taken by the shareholders and directors of the Company. The stock transfer books and stock ledgers of the Company are in good order, true, complete, correct and up-to-date, with all necessary signatures, and set forth all stock certificates issued, transferred and surrendered. The Company is not in default under or in violation of any provision of its articles of incorporation or bylaws.

(c) The Company's authorized capital stock consists of common stock, which is issued and outstanding as reflected on the books and records of the Company. The Purchased Stock is duly authorized, validly issued, fully paid, non-assessable and free of preemptive rights, and are subject to no restrictions with respect to transferability.

(d) The Company has all licenses, permits and authorizations necessary to carry on the businesses in which it is engaged and to own and use the properties owned and used by it. None of the licenses, permits and authorizations of the Company will be terminated or are terminable due to consummation of the transaction provided for herein.

3.5 Good Title to Assets. The Company is the sole and unconditional owner of, and has good and marketable title, free and clear of any Liens, to the properties and assets used by it, located on its premises, or shown in the most recent financial statements. The properties and assets owned by the Company as of the Closing Date shall permit the Company to continue and carry on business and operations in the ordinary course of business.

3.6 Material Contracts. Seller has provided to Buyer a true and complete schedule of all of the agreements which are binding upon the Company, and which individually involve purchases, sales, transfers or services aggregating in excess of $10,000, with respect to any benefit plans, for the purchase of materials, supplies, services or equipment, for the borrowing of money, for the acquisition of a business or asset, with respect to transfers of licenses of software, or other existing agreements pertaining to or affecting the Company. True, correct and complete copies of all such

3

documents have been delivered to Buyer. To the knowledge of Seller, no Person has claimed that any of such agreements are invalid or unenforceable or in default. The Company shall continue to receive all benefits of all of the agreements into which it has entered, and none of such agreements contain any provision which will or could result in termination or modification of any term upon change in control of the Company. Each of such agreements is legal, valid, binding, enforceable and in full force and effect and/or continue to be so following consummation of the transaction contemplated hereby, and no party is in breach or default and no event has occurred which with notice or lapse of time, would constitute a breach or default, or permit termination, modification or acceleration under such agreement, other than as previously disclosed by Seller.

3.7 Subsidiaries. The Company has no Subsidiary, except for Retirement Direct, LLC.

3.8 Litigation. There are no actions, claims, proceedings, litigation, state or federal equal employment opportunity commission proceedings or, to Seller's knowledge, investigations pending or threatened against the Company with respect to its business, that could reasonably be expected to have, directly or indirectly, individually or in aggregate, a material adverse effect upon the Company. All pending litigation has been disclosed to Buyer.

3.9 Compliance with Laws. The Company has complied in all material respects and is complying in all material respects with all Laws, and the Company has not received notice of violation of any applicable Law.

3.10 Compensation of Employees. Seller has furnished to Buyer a true, correct and complete list of the names and job titles of all persons who are employees of the Company, together with annual base salaries, bonuses and commissions of such employees. There are no arrearages in the payment of wages or salaries to such employees. Other than the employment agreements as previously disclosed, the Company has no employment agreements, compensation or deferred compensation arrangements or consulting agreements with any employee or other person or entity which is in writing or which is not terminable at will.

3.11 Taxes. All material tax returns required to be filed prior to the Closing Date have been filed in a timely manner and are true, complete and correct in all material respects. All material taxes relating to the Company due on or before the Closing Date have been timely and fully paid. The charges, accruals and reserves for taxes due, or accrued but not yet due, relating to the Company for any tax period prior to the Closing Date as reflected on the books of the Company are adequate to cover such taxes. No penalties or other charges of any nature are or will become due with respect to the late filing of any tax returns required to be filed on or before the Closing Date. All material taxes that the Company is required by Law to withhold or collect have, in all respects, been duly withheld or collected and have been timely paid over to the extent due and payable. The Company has no Liabilities related to Taxes arising from any deferred income. There has been no IRS examination or audit of the Company within the past ten years. There are no sales Taxes imposed by the State of Idaho and which arise from the transactions contemplated by this Agreement. There are no tax sharing agreements to which the Company is now or ever has been a party. The Company is not a party to any agreement that would result, separately or in the aggregate, in the payment of any "excess parachute payments" within the meaning of Section 280G of the Internal Revenue Code of 1986,

4

as amended (the "Code"). The Company is not a party to any joint venture, partnership or other arrangement or contract that could be treated as a partnership for federal income tax purposes. The gain generated by the election under Section 338(h)(10) of the Code will be reported on the final tax return of the Company and the Federal and state income tax resulting therefrom will be paid by Seller.

3.12 Employee Benefit Plans. Except as identified and described in the 401k plan furnished by Seller, the Company does not have "employee benefit plans'' as that term is defined in the Employee Retirement Income Security Act of 1974, as amended, that currently are maintained by, sponsored in whole or in part by or contributed to, by or on behalf of the Company as applicable, for the benefit of the respective employees, retirees, dependants, spouses, directors, independent contractors or other beneficiaries. Schedule 3.12 consists of a true, correct and complete copy of the employee handbook in effect with respect to the Company's employees as of the date hereof, which handbook contains true and complete copies or summaries of all material pension, retirement, profit-sharing, deferred compensation, stock option, employee stock ownership, severance pay, vacation, bonus or other material incentive plans, all other material written employee programs, arrangements or agreements, whether arrived at through collective bargaining or otherwise, all material medical, vision, dental or other health plans, all life insurance plans and all other material employee benefit plans or fringe benefit plans, including, without limitation, all "employee benefit plans" as that term is defined in Section 3(3) of the Employee Retirement Income Security act of 1974, as amended ("ERISA"), currently adopted, maintained by, sponsored in whole or in part by, or contributed to by, or on behalf of, the Company for the benefit of its employees, retirees, dependents, spouses, directors, independent contractors or other beneficiaries who are eligible to participate therein (the "Benefit Plans"). Neither Seller, the Company nor any ERISA affiliate of the Seller (which for purposes of this Agreement shall mean any entity required to be aggregated with Seller or the Company under Code Sections 414(b), (c), (m) or (o) which maintains or has maintained any multi-employer plan within the meaning of Section 3(37) of ERISA. All Benefit Plans are in compliance in all material respects with the applicable terms of ERISA, the Code and any other applicable laws, rules and regulations. No Benefit Plan which is a Defined Benefit Pension Plan (within the meaning of ERISA) has any "unfunded current liability," as that term is defined in Section 302(d)(8)(A) of ERISA, and the present fair market value of the assets of any such plan exceeds the plan's "benefit liabilities," as that term is defined in
Section 4001(a)(16) of ERISA, when determined under actuarial factors that would apply if the plan terminated in accordance with all applicable legal requirements. No Benefit Plan has an "accumulated funding deficiency" as defined in Code Section 412. No event has occurred with respect to a Benefit Plan that could subject the Company to liability under Title IV of ERISA. No Benefit Plan has been funded or administered in a manner that would result in Liability for any Tax or penalty for overfunding or prohibited transactions under applicable law.

3.13 Absence of Certain Events. Since the date of the most recent financial statements of the Company, there has not been:

(a) an amendment to the Company's articles of incorporation or bylaws, or merger with or into or consolidation with any Person, change or agreement to

5

change any agreements to which the Company is a party or the character or the business of the Company;

(b) any dividends declared or paid or other distributions of any kind to the Company's shareholders declared or made, or any direct or indirect redemption, purchase, retirement or other acquisition of any of the Stock, without the prior written consent of Buyer in its discretion;

(c) any loan or advance made to any of the Company's officers, directors, employees, consultants, agents, shareholders or any other loan or advance made otherwise than in the ordinary course of business;

(d) any change in the financial condition, properties, business or operations of the Company or any event or circumstance which is, or may result in, singly or in the aggregate, a material adverse effect on the Company;

(e) any loss affecting any asset of the Company, unless such loss could not reasonably be expected to result in a material adverse effect upon the Company;

(f) any strike or other labor trouble or dispute has resulted in or may result in a material adverse effect upon the Company;

(g) any loss of any permit, license, qualification or certificate of authority held by the Company;

(h) any indebtedness, Liability or obligation incurred by the Company or any transaction entered into by the Company, other than in the ordinary course of business, or any guarantee by the Company of any indebtedness, Liability or obligation of any other Person;

(i) any obligation, Liability or Lien, paid, discharged or satisfied by or on behalf of the Company other than the current Liabilities reflected in the most recent financial statement;

(j) any sale, transfer or other disposition of any asset of the Company having a book value in excess of $10,000 in a single instance and $25,000 in the aggregate, or any cancellation of any debt or claim of the Company having a book value in excess of $10,000 in a single instance and $25,000 in the aggregate, except in the ordinary course of business;

(k) any material change in, or any contract to materially change, the compensation or other direct or indirect remuneration payable to any officer, employee or agent of the Company or any bonus, incentive or deferred compensation, profit sharing, retirement, pension, group insurance, death benefit or other fringe benefit plan, or any employee or consulting agreement, granted, entered into or

6

materially amended or altered, other than in the ordinary course of business or as required pursuant to an existing employment agreement;

(l) any capital expenditure, addition or improvement made or committed to be made by or on behalf of the Company in excess of $10,000 with respect to any single expenditure, addition or improvement of the Company;

(m) any termination or failure to renew, or receipt of a threat (that was not subsequently withdrawn) by a third party to terminate or fail to renew any material agreement to which the Company is a party;

(n) any material failure to maintain the books and records of the Company in the usual, regular and ordinary manner, consistent with past practice, or any material change in the accounting principle or practice of the Company; or

(o) any write-off as uncollectible of any receivables, or any portion thereof; or

(p) any adverse change in the business, financial condition, operations, results of operations or future prospects of the Company.

3.14 Financial Statements. Seller has furnished to Buyer an accurate and complete balance sheet of the Company as of, and profit and loss statements relating to the Company (collectively, the "Financial Statements") for:
December 31, 1998; December 31, 1999; December 31, 2000; and December 31, 2001. Such information fairly presents the financial condition and results of operation of the Company as of and for such periods, have been prepared on a consistent basis throughout the periods covered thereby, are correct and complete, and are consistent with the books and records of the Company. All of the Financial Statements prior to December of 2001 are audited statements prepared in accordance with GAAP on a consistent basis throughout the periods covered thereby. The interim Financial Statement for the period ended December 31, 2001, shall be supplemented by independent auditors as of the Closing Date. There have been no dividends or distributions of any nature by the Company since January 1, 2001.

3.15 Absence of Undisclosed Liabilities. The Company does not have any direct or indirect, primary or secondary, Liability of any type, whether accrued, absolute or contingent, liquidated or unliquidated, matured or unmatured, or otherwise that will have, or is reasonably likely to have, individually or in the aggregate, a material adverse effect upon the Company, except for the Liabilities which are accrued or reserved against and reflected upon the Financial Statements of the Company.

3.16 Brokers and Finders. Seller has not employed any broker or finder or incurred any Liability for any financial advisory fees, or brokerage fees, commission or finder's fees in connection with this Agreement.

7

3.17 Conflicts of Interest. No officer or director of the Company (or any member of any family of such officer or director) has any direct or indirect interest in any creditor, competitor, supplier, customer or agent of the Company.

3.18 Customers. No licensee which engages the services of or acquires Intellectual Property from the Company has terminated or, to the knowledge of Seller or the Company, threatened to terminate or decrease its relationship with the Company. As of the Closing Date, the Company is not required to provide any bonding or other financial security arrangements in connection with any transactions with any customers or suppliers.

3.19 Real Estate. Seller has previously furnished to Buyer a true and complete schedule of all leases of real estate to which the Company is a party and all parcels of real estate in which the Company holds a title or leasehold interest. All such leases are in full force and effect, the Company shall have the quiet and peaceful possession of the properties covered thereby, and none of the lessors thereunder are in material default under any of the terms thereof.

ARTICLE IV
REPRESENTATIONS AND WARRANTIES OF BUYER

Buyer represents and warrants to Seller as follows:

4.1 Organization and Power. Buyer is a corporation duly organized, validly existing and in good standing under the laws of the State of Nebraska. Buyer has full corporate power to execute, deliver and perform this Agreement and all other agreements and documents to be executed and delivered by it in connection herewith.

4.2 Authority; Noncontravention. Buyer has the necessary corporate powers and authority to execute and deliver this Agreement and to perform the obligations to be performed by Buyer hereunder, and this Agreement is valid and binding upon Buyer and enforceable in accordance with its terms. The execution and delivery of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach of, constitute a default under, result in acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which Buyer is a party or by which Buyer is bound or which any of its assets are subject, (c) violate the articles of incorporation or bylaws of Buyer, or (d) result in acceleration of any obligation under, or constitute an event of default under, any order, judgment or decree to which Buyer is bound. Except as specifically set forth in this Agreement, no approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the shareholders or directors of Buyer is required that has not been obtained in connection with the execution and delivery of this Agreement by Buyer or the consummation by Buyer of the transactions contemplated hereby.

4.3 Brokers and Finders. Buyer has not employed any broker or finder or incurred any Liability for any brokerage fees, commissions or finder's fees in connection with this Agreement.

8

ARTICLE V
CLOSING

5.1 Closing. If the conditions to the parties' obligations enumerated below in Sections 5.2 and 5.3 are satisfied, consummation of the transactions contemplated hereby (the "Closing") shall take place on the date first set forth above (the "Closing Date"), by delivery or facsimile copies of documents, or on such other date or at such other location as the parties may agree. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or delivery will become effective until all of the transfers and deliveries provided for in Sections 5.2 and 5.3 have been consummated. Notwithstanding the date of Closing, the transactions consummated herein shall be effective as of May 1, 2002.

5.2 Conditions to Buyer's Obligations. The obligation of Buyer to perform this Agreement is subject to satisfaction (or written waiver by Buyer in Buyer's sole discretion) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Buyer which are not attached as Schedules (and therefore deemed satisfactory to Buyer) must be in form and substance reasonably satisfactory to Buyer;

5.2.1 Agreements Performed. Seller shall have performed all of the obligations under this Agreement to be performed by him at or before the Closing, and Buyer shall have received a certificate to such effect, executed by the Seller and dated as of the Closing Date;

5.2.2 Representations Accurate. The representations and warranties of Seller contained herein will continue to be accurate in all material respects just as if made as of the Closing, without giving effect to any supplemental disclosure, update or modification and Buyer shall have received a certificate to such effect, executed by the Seller and dated as of the Closing Date, if requested by Buyer;

5.2.3 No Change. There will have been no material adverse changes in the financial condition, results of operations, assets, business or prospects of the Company;

5.2.4 Legal Action. There will be no pending or threatened legal action or inquiry which challenges the validity or legality of or seeks or could reasonably be expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement;

5.2.5 Stock Certificates. Buyer will have received stock certificates either duly endorsed in blank or with stock powers so endorsed and attached thereto ready for immediate transfer into Buyer's name, representing the transfer of the Purchased Stock to Buyer, free of all Liens, as well as all other documents to be delivered pursuant to Section 5.5.1 hereof;

5.2.6 Access to Records. Buyer shall have been afforded an opportunity to review all books and records of the Company and its Subsidiaries;

9

5.2.7 Due Diligence. Buyer will have completed its due diligence review with respect to the Company and the results thereof shall have been to the satisfaction of Buyer in its sole discretion;

5.2.8 Others. Buyer will have received each other document required to be delivered to Buyer hereunder.

5.3 Conditions to Seller's Obligations. The obligation of Seller to perform this Agreement is subject to satisfaction (or written waiver of Seller in Seller's sole discretion) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Seller which are not attached as Schedules (and therefore deemed satisfactory to Seller) must be in form and substance reasonably satisfactory to Seller:

5.3.1 Agreements Performed. Buyer will have performed all of the obligations under this Agreement to be performed by it at or before the Closing;

5.3.2 Representations Accurate. The representations and warranties of Buyer contained herein will continue to be accurate in all material respects just as if made as of the Closing without giving effect to any supplemental disclosure, update or modification;

5.3.3 Legal Action. There will be no pending or threatened legal action or inquiry which challenges the validity or legality of or seeks or could reasonably be expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement;

5.3.4 Closing Payment. Seller will have received immediately available funds by wire transfer in the amount of the Purchase Price and each of the other documents required to be delivered pursuant to Section 5.5.2 hereof;

5.3.5 Others. Seller and the Company will have received each other document required to be delivered to them hereunder.

5.4 Closing Covenants.

5.4.1 Supplemental Disclosure. Until the Closing, the parties hereto will immediately notify the other party of any event or circumstance that:

(a) makes it necessary to correct any representation and warranty in Article III or IV that has been rendered inaccurate thereby; or

(b) arises hereafter and which, had it existed on or prior to the date hereof, would have resulted in an inaccuracy in a representation and warranty in Article III or IV.

5.4.2 Termination. This Agreement may be terminated:

10

(a) by written agreement of Buyer and Seller, or if Buyer determines to terminate after due diligence investigation by Buyer is not satisfactory in Buyer's discretion; or

(b) by the Buyer, if there has been a material breach by Seller or the Company or its Subsidiaries of any of the Seller's representations, warranties, covenants or agreements set forth in this Agreement which breach cannot be cured promptly by the Seller of the Company or its Subsidiaries.

If this Agreement is terminated pursuant to paragraph (a) of this Section, all provisions of this Agreement will become void without any liability on the part of any party. If this Agreement is terminated pursuant to paragraph (b) of this Section, all rights and remedies of each party hereunder and all other provisions hereof related thereto will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom. All rights and remedies of each party hereunder and all other provisions hereof related thereto will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom.

5.5 Closing Deliveries. At the Closing, the parties hereto will make the transfers and deliveries hereinafter set forth. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or deliver will become effective until all of the transfers and deliveries provided for hereunder have been consummated. The transfers and deliveries herein contemplated will be deemed to have occurred and the Closing will be effective as of the close of business on the Closing Date.

5.5.1 Deliveries from Seller to Buyer. At the Closing, Seller shall deliver or cause to be delivered the following to Buyer:

(a) certificates representing all of the Purchased Stock duly endorsed by Seller, fully registered in the name of Buyer and duly recorded on the stockholder and transfer records of the Company, free of all Liens and assessments;

(b) the books and records of the Company including, without limitation, the stock books, stock ledgers, minute books, corporate seal and operating contracts;

(c) each other document reasonably requested to be delivered to Buyer hereunder.

5.5.2 Deliveries from Buyer to Seller. At the Closing, Buyer shall deliver or cause to be delivered the following to Seller:

(a) evidence of wire transfer of the Purchase Price;

11

(b) each other document reasonably requested to be delivered to Seller hereunder.

ARTICLE VI
COVENANTS

6.1 Miscellaneous Covenants.

6.1.1 Publicity. All public announcements relating to this Agreement or the transactions contemplated hereby will be made only as may be authorized mutually by Buyer and Seller or as required by Law.

6.1.2 Expenses. Except to the extent otherwise specifically provided herein, each party will pay all of its own respective expenses incident to the transactions contemplated by this Agreement which are incurred by such party or its representatives.

6.1.3 No Assignment. Except as provided in Article IX, no assignment of any part of this Agreement or any right or obligation hereunder may be made without the prior written consent of all other parties, and any assignment attempted without that consent will be void.

6.2 Confidentiality.

6.2.1 Confidentiality Obligation. Except for a Required Disclosure (as defined below) each party hereto agrees not to disclose or use, directly or indirectly, any Confidential Information, at any time after execution of this Agreement, and the Closing. In the event of a contemplated Required Disclosure of Confidential Information by a party, such party agrees to use his or its best efforts to provide the other party and the Company an opportunity to object to the disclosure and as much prior written notice as is possible under the circumstances. For purposes of this Section 6.2.1, "Confidential Information" means (i) all information belonging to, used by, or which is in the possession of any party hereto relating to the Company's or its Subsidiaries' or another party hereto's business to the extent such information is not intended to be disseminated to the public or is otherwise not generally known to competitors of the Company or its Subsidiaries, including, but not limited to, information relating to the Company's or its Subsidiaries' products, services, strategies, pricing, customers, representatives, suppliers, distributors, technology, finances, employee compensation, computer software and hardware, inventions, developments, or trade secrets and (ii) all information relating to the acquisition of the Purchased Stock by Buyer hereunder, including, without limitation, all strategies, negotiations, discussions, terms, conditions and other information relating to this Agreement and each other document and agreement delivered in connection herewith. Each party hereto acknowledges that following the Closing all of the Confidential Information will be the exclusive proprietary property of the Company or of the appropriate other parties hereto, as the case may be, whether or not prepared in whole or in part by any party hereto and whether or not disclosed to or entrusted to the custody of any party hereto. Nothing herein shall require any party to withhold from disclosure of any Confidential Information hereunder where disclosure is required by Law, required to be included in either party's financial statements or required for the preparation and submission of any report for any agency, commission

12

or board requiring such information in connection with such party's business (a "Required Disclosure"). Notwithstanding any other provision contained in this Agreement to the contrary, the Buyer may furnish information (including Confidential Information) to third Persons who are agents or employees of the Buyer.

6.3 Access to Information. Upon reasonable notice and subject to applicable Laws relating to the exchange of information, Seller shall afford to the officers, employees, accountants, counsel and other representatives of Buyer access, during normal business hours during the period prior to the Closing Date, to all of the properties of the Company and, during such period, the Company shall make available to Buyer all information and Books and Records concerning the Company and its properties, business and employees as Buyer may reasonably request.

6.4 Conduct of Business. Seller agrees that, from the date hereof through the Closing, except to the extent otherwise permitted by this Agreement or consented to in writing by Buyer, Seller shall cause the Company to:

(a) operate its business only in the Ordinary Course of Business;

(b) not enter into or assume any material agreement, contract or instrument relating to the Company or enter into or permit any material amendment, supplement, waiver or other modification in respect thereof;

(c) pay accounts payable and other obligations of the Company when they become due and payable in the ordinary course of business;

(d) use its reasonable efforts to preserve its business organizations intact, to retain the services of its employees and to preserve its goodwill and relationships with customers, suppliers, creditors and others having business relationships with it;

(e) take such action as may be reasonably necessary to preserve its properties and assets and to maintain its permits and licenses;

(f) maintain its insurance policies in full force and effect;

(g) comply with any applicable Law;

(h) promptly advise Buyer in writing of any material adverse effect on the Company or its business, financial condition or properties and of any event or circumstance which will, or with reasonable certainty will, result in such a material adverse effect on the Company or which will, or with reasonable certainty will, constitute a violation or breach of any representation, warranty or covenant contained in this Agreement;

(i) review with Buyer all decisions regarding new contracts or extensions or amendments of existing contracts, equipment purchases and sales and other

13

operational decisions involving individually or in the aggregate more than $10,000.00;

(j) except as required by applicable Law or contract, not make or commit to make any salary or wage increase with respect to any officer, employee or agent or enter into, amend or alter any Benefit Plan, trust agreement or arrangement or any employment or consulting contract, unless consented to by Buyer;

(k) not pay, discharge or satisfy any Liability or Lien other than current Liabilities reflected in the most recent financial statements of the Company, and current Liabilities incurred since the date of the most recent financial statements of the Company in the ordinary course of business;

(l) not sell, transfer or otherwise dispose of or encumber any of its cash, assets or properties, or engage in any activity in connection with any securitization of assets owned by the Company or its Subsidiaries;

(m) not declare or pay any dividend or make any distribution with respect to the Stock, or redeem, purchase or otherwise acquire any of its capital stock;

(n) not modify or amend any of the terms of any of the contracts to which the Company is a party;

(o) not make any contract or understanding to take any action referred to in Sections 6.4(a) through 6.4(n) above; and

(p) not take any affirmative action, or fail to take any reasonable action within its control, which would result in any of the changes or events listed in Sections 3.13(a) through 3.13(p).

6.5 Officers and Employees. Without incurring any Liability with respect to the Company, Seller shall use best efforts to cause all officers and employees of the Company to remain with the Company after the Closing Date.

ARTICLE VII
INDEMNIFICATION

7.1 Survival of Representations and Warranties. The representations and warranties of Seller in Article III and Buyer in Article IV will survive the Closing and continue to be binding regardless of any investigation made at any time by any party.

7.2 Indemnification by Seller. Seller will indemnify Buyer and its Affiliates (exclusive of the Company, its Subsidiaries and the Seller) and the shareholders, directors, employees and agents of Buyer and its Affiliates (exclusive of the Company and the Seller) (collectively, the "Buyer Indemnified Parties") against and hold them harmless from:

14

(a) Representations. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any material inaccuracy in or breach of any representation or warranty by Seller herein or in any other agreement, or document referred to herein and delivered by or on behalf of Seller in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Buyer as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach hereunder); provided, however, in no event shall this subsection (a) apply to any inaccuracy or breach caused by an event which occurs after the Closing;

(b) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Seller herein or in any other agreement or document referred to herein and delivered by or on behalf of Seller in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Buyer as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach thereunder).

7.3 Indemnification by Buyer. The Buyer will indemnify Seller and his agents (collectively, the "Seller Indemnified Parties") against and hold them harmless from:

(a) Representations. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any inaccuracy in or breach of any representation or warranty by Buyer herein or in any other agreement, or document referred to herein and delivered by or on behalf of Buyer in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Seller as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach hereunder);

(b) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Buyer herein or in any other agreement or document referred to herein and delivered by or on behalf of Buyer in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Seller as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach thereunder).

15

ARTICLE VIII
CONSTRUCTION

8.1 Definitions. When used in this Agreement, the following terms in all of their tenses and cases will have the meanings assigned to them below or elsewhere in this Agreement as indicated below:

"Affiliate" of any Person means any person directly or indirectly controlling, controlled by, or under common control with, any such Person and any officer, director or controlling person of such Person.

"Books and Records" means all books and records of the Company relating to the Company's business and properties, including, but not limited to, (i) all books and records relating to the purchase of materials and supplies, sales of products, dealings with customers, invoices, suppliers' lists and personnel records, (ii) all contracts, reports, opinions, maps and other documents affecting the title to or the value of the properties of the Company, (iii) tax returns, and (iv) all financial and operating data, files and other information with respect to the Company's business and properties.

"Buyer" means Farmers & Merchants Investment, Inc., a Nebraska corporation.

"Buyer Indemnified Parties" is defined in Section 7.2.

"Closing" and "Closing Date" are defined in Section 5.1.

"Code" is defined in Section 3.11.

"Confidential Information" is defined in Section 6.2.1.

"GAAP" means generally accepted accounting principles.

"Governmental Authority" means any federal, provincial, municipal, state, regional or local authority, agency, body, court or instrumentality, regulatory or otherwise, domestic or foreign, which, in whole or in part, was formed by or operates under the auspices of any federal, provincial, municipal, state, regional or local government, domestic or foreign.

"Law" means any common law and any federal, provincial, municipal, state, regional, local or foreign law, bylaw, rule, statutes, ordinance, rule, order or regulation.

"Liabilities" means responsibilities, obligations, duties, commitments, claims and liabilities of any and every kind, whether known or unknown, accrued, absolute, contingent or otherwise.

"Lien" means any security interest, lien, charge, covenant, condition, easement, adverse claim, demand, encumbrance, limitation, security interest, option, pledge, warrant or any other title defect or restriction of any kind.

16

"Person" means any individual, corporation, partnership, association or any other entity or organization.

"Purchased Stock" means the Stock the Company acquired by Buyer at the Closing and which at the Closing shall represent a percentage of the issued and outstanding equity interest in the Company as reflected in Section 1.2 hereof.

"Purchase Price" is defined in Section 2.1.

"Seller" means Nelnet Loan Services, Inc., a Nevada corporation.

"Seller Indemnified Parties" is defined in Section 7.3.

"Stock" is defined in the Recitals.

"Subsidiaries" means Retirement Direct, LLC.

"Tax" means any charge or assessment by or liability to any Governmental Authority, including, but not limited to, any deficiency, interest or penalty.

8.2 Notices. All notices shall be in writing delivered as follows:

(a) If to Buyer:

Farmers & Merchants Investment Inc. Attention: Mike Dunlap
6801 South 27th Street
Lincoln, Nebraska 68512
Telephone: 402/323-1131
Facsimile: 402/323-1286

(b) If to Seller:

Nelnet Loan Services, Inc. Attention: Terry J. Heimes 121 S. 13th Street
Suite #301
Lincoln, NE 68508
Telephone: 402/458-2301
Facsimile: 402/458-2399

or to such other address as may have been designated in a prior notice. Notices sent by registered or certified mail, postage prepaid, return receipt requested, shall be deemed to have been given two business days after being mailed, and otherwise notices shall be deemed to have been given when received.

17

8.3 Binding Effect. Except as may be otherwise provided herein, this Agreement will be binding upon and inure to the benefit of the parties and their respective successors and permitted assigns. Except as otherwise provided in this Agreement, nothing in this Agreement is intended or will be construed to confer on any Person other than the parties any rights or benefits hereunder.

8.4 Counterparts. This Agreement may be executed in multiple counterparts, each of which will be deemed an original, and all of which together will constitute one and the same document.

8.5 Construction. The language used in this Agreement will be deemed to be the language chosen by the parties hereto to express their mutual intent, and no rule of strict construction will be applied against either party. This Agreement shall be construed to be valid and enforceable to the full extent allowed by law. It is agreed that if any part, term or provision of this Agreement is determined to be illegal, unenforceable or in conflict with applicable law, the validity of the remaining terms and provisions shall not be affected, and the rights and obligations of the parties shall be construed and enforced as if the Agreement did not contain the term of provision held to be invalid.

8.6 Modification. No supplement, modification or amendment of this Agreement will be binding unless made in a written instrument which is signed by both parties and which specifically refers to this Agreement.

8.7 Entire Agreement. This Agreement and the agreements and documents referred to in this Agreement or delivered hereunder are the exclusive statement of the agreement between the parties concerning the subject matter hereof. All negotiations between the parties are merged into this Agreement, and there are no representations, warranties, covenants, understandings or agreements, oral or otherwise, in relation thereto between the parties other than those incorporated herein and to be delivered hereunder. This Agreement shall specifically supersede any prior negotiations, understandings or agreements between Seller and Buyer.

INTENDING TO BE LEGALLY BOUND, the parties have signed this Stock Purchase Agreement as of the date first above written.

NELNET LOAN SERVICES, INC. FARMERS & MERCHANTS

INVESTMENT INC.

By:     /s/ Mike Dunlap                      By:      /s/ Jay Dunlap
      ---------------------------                  ---------------------------
Title:  President                            Title:  Chairman
      ---------------------------                  ---------------------------

18

Exhibit 2.13

STOCK PURCHASE AGREEMENT

This Stock Purchase Agreement ("Agreement") is entered into this 2nd day of May, 2002, by and among Packers Service Group, Inc., a Nebraska corporation (the "Buyer" or the "Company", as applicable) and Infovisa, Inc., a Colorado corporation (the "Seller").

RECITALS

A. Seller owns title and beneficial ownership interest in 100.0% of all of the issued and outstanding preferred stock (the "Stock") of the Company;

B. The parties desire that Seller sells to Buyer and Buyer purchases from Seller upon the terms and conditions hereinafter set forth all of the Stock representing an interest in 100.0% of the preferred stock of the Company immediately after all transactions contemplated or referenced in this Agreement.

NOW, THEREFORE, in consideration of the foregoing premises and in consideration of and in reliance upon the representations, warranties and obligations in this Agreement, the parties agree as follows:

ARTICLE I
PURCHASE OF STOCK

1.1 Definition Reference. Certain capitalized terms are defined in
Section 8.1.

1.2 Purchase of Stock. Subject to the terms of this Agreement, Seller agrees to sell, transfer and assign (or cause to be sold, transferred and assigned) to Buyer free of all Liens, and Buyer agrees to purchase 10,000 shares of the Stock representing 100.0% of the authorized and issued shares of preferred stock of the Company.

ARTICLE II
CONSIDERATION

2.1 Purchase Price. In consideration of the Purchased Stock, Buyer will pay Seller the aggregate purchase price of $10,000,000 together with all earned and undistributed dividends on the stock through the Closing Date (the "Purchase Price"), payable as set forth below.

2.1.1 Closing Payment. At the Closing, Buyer will pay Seller the Purchase Price by either delivery of immediately available funds or a promissory note issued by Buyer as may mutually be agreed upon by the parties at closing.

1

ARTICLE III
REPRESENTATIONS AND WARRANTIES OF SELLER

Seller represents and warrants to Buyer as of the date of this Agreement and as of Closing, as follows:

3.1 Ownership of Stock. Seller is, as of the date of this Agreement, the record title and beneficial owner of 10,000 shares of the Stock, and will be the record title and beneficial owner of such Stock as of Closing, free and clear from all Liens of any nature, and upon the delivery to Buyer of the endorsed Stock certificates Buyer will be the title and beneficial owner of 10,000 shares of Stock, which shall constitute 100% of the issued and outstanding preferred stock of the Company, which shall be free and clear from all Liens of any nature.

3.2 Authorization; Organization and Standing; Non-Contravention. Seller has the necessary power and authority to execute and deliver this Agreement and to perform the obligations to be performed by Seller hereunder, and this Agreement is valid and binding upon Seller and enforceable in accordance with its terms. The execution and delivery of this Agreement by Seller do not, and the consummation of the transactions contemplated hereby and the performance by Seller of the terms of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach of, constitute a default under, result in the acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which the Company is a party or by which the Company is bound or which any of its assets are subject, (c) violate provisions of the Company's articles of incorporation or bylaws, or (d) result in acceleration of any obligation under, or constitute an event of default under any order, judgment or decree to which the Company or Seller are bound. No approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the directors of the Company is required that has not been obtained in connection with the execution and delivery of this Agreement by Seller or the consummation by Seller of the transactions contemplated hereby.

ARTICLE IV
REPRESENTATIONS AND WARRANTIES OF BUYER

Buyer represents and warrants to Seller as follows:

4.1 Organization and Power. Buyer is a corporation duly organized, validly existing and in good standing under the laws of the State of Nebraska. Buyer has full corporate power to execute, deliver and perform this Agreement and all other agreements and documents to be executed and delivered by it in connection herewith.

4.2 Authority; Noncontravention. Buyer has the necessary corporate powers and authority to execute and deliver this Agreement and to perform the obligations to be performed by Buyer hereunder, and this Agreement is valid and binding upon Buyer and enforceable in accordance with its terms. The execution and delivery of this Agreement will not (a) violate any Law, (b) conflict with, result in a breach

2

of, constitute a default under, result in acceleration of, create in any Person the right to accelerate, modify or cancel, or require any notice under any contract to which Buyer is a party or by which Buyer is bound or which any of its assets are subject, (c) violate the articles of incorporation or bylaws of Buyer, or (d) result in acceleration of any obligation under, or constitute an event of default under, any order, judgment or decree to which Buyer is bound. Except as specifically set forth in this Agreement, no approval, authorization, license, permit or other action by, or filing with, any Governmental Authority or non-governmental third party, or of the shareholders or directors of Buyer is required that has not been obtained in connection with the execution and delivery of this Agreement by Buyer or the consummation by Buyer of the transactions contemplated hereby.

4.3 Brokers and Finders. Buyer has not employed any broker or finder or incurred any Liability for any brokerage fees, commissions or finder's fees in connection with this Agreement.

ARTICLE V
CLOSING

5.1 Closing. If the conditions to the parties' obligations enumerated below in Sections 5.2 and 5.3 are satisfied, consummation of the transactions contemplated hereby (the "Closing") shall take place as of the date first set forth above (the "Closing Date"), by delivery or facsimile copies of documents, or on such other date or at such other location as the parties may agree. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or delivery will become effective until all of the transfers and deliveries provided for in Sections 5.2 and 5.3 have been consummated. Notwithstanding the date of Closing, the transactions consummated herein shall be effective as of May 3, 2002.

5.2 Conditions to Buyer's Obligations. The obligation of Buyer to perform this Agreement is subject to satisfaction (or written waiver by Buyer in Buyer's sole discretion) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Buyer which are not attached as Schedules (and therefore deemed satisfactory to Buyer) must be in form and substance reasonably satisfactory to Buyer:

5.2.1 Agreements Performed. Seller shall have performed all of the obligations under this Agreement to be performed by Seller at or before the Closing, and Buyer shall have received a certificate to such effect, executed by the Seller and dated as of the Closing Date;

5.2.2 Representations Accurate. The representations and warranties of Seller contained herein will continue to be accurate in all material respects just as if made as of the Closing, without giving effect to any supplemental disclosure, update or modification and Buyer shall have received a certificate to such effect, executed by the Seller and dated as of the Closing Date, if requested by Buyer;

5.2.3 Legal Action. There will be no pending or threatened legal action or inquiry which challenges the validity or legality of or seeks or could reasonably be expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement;

3

5.2.4 Stock Certificates. Buyer will have received stock certificates either duly endorsed in blank or with stock powers so endorsed and attached thereto ready for immediate transfer into Buyer's name, representing the transfer of the Seller's Stock to Buyer, free of all Liens, as well as all other documents to be delivered pursuant to Section 5.5.1 hereof;

5.2.5 Access to Records. Buyer shall have been afforded an opportunity to review all books and records of the Company and its Subsidiaries;

5.2.6 Due Diligence. Buyer will have completed its due diligence review with respect to the Company and the results thereof shall have been to the satisfaction of Buyer in its sole discretion;

5.2.7 Others. Buyer will have received each other document required to be delivered to Buyer hereunder.

5.3 Conditions to Seller's Obligations The obligation of Seller to perform this Agreement is subject to satisfaction (or written waiver of Seller in Seller's sole discretion) of the following conditions at or before the Closing, it being an explicit condition that all agreements and documents to be delivered to Seller which are not attached as Schedules (and therefore deemed satisfactory to Seller) must be in form and substance reasonably satisfactory to Seller:

5.3.1 Agreements Performed Buyer will have performed all of the obligations under this Agreement to be performed by it at or before the Closing;

5.3.2 Representations Accurate. The representations and warranties of Buyer contained herein will continue to be accurate in all material respects just as if made as of the Closing without giving effect to any supplemental disclosure, update or modification;

5.3.3 Legal Action. There will be no pending or threatened legal action or inquiry which challenges the validity or legality of or seeks or could reasonably be expected to prevent, delay or impose conditions on the consummation of the transactions contemplated by this Agreement;

5.3.4 Closing Payment. Seller will have received immediately available funds by wire transfer in the amount of the Purchase Price and each of the other documents required to be delivered pursuant to Section 5.5.2 hereof;

5.3.5 Others. Seller and the Company will have received each other document required to be delivered to them hereunder.

5.4 Closing Covenants.

5.4.1 Supplemental Disclosure. Until the Closing, the parties hereto will immediately notify the other party of any event or circumstance that:

4

(a) makes it necessary to correct any representation and warranty in Article III or IV that has been rendered inaccurate thereby; or

(b) arises hereafter and which, had it existed on or prior to the date hereof, would have resulted in an inaccuracy in a representation and warranty in Article III or IV.

5.4.2 Termination. This Agreement may be terminated:

(a) by written agreement of Buyer and Seller, or if Buyer determines to terminate after due diligence investigation by Buyer is not satisfactory in Buyer's discretion; or

(b) by Buyer, if there has been a material breach by Seller or the Company or its Subsidiaries of any of the Seller's representations, warranties, covenants or agreements set forth in this Agreement which breach cannot be cured promptly by the Seller or the Company or its Subsidiaries.

If this Agreement is terminated pursuant to paragraph (a) of this Section, all provisions of this Agreement will become void without any liability on the part of any party. If this Agreement is terminated pursuant to paragraph (b) of this Section, all rights and remedies of each party hereunder and all other provisions hereof related thereto will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom. All rights and remedies of each party hereunder and all other provisions hereof related thereto will survive termination to the extent required so that any party responsible for any breach or nonperformance of its obligations hereunder prior to termination will remain liable for the damages resulting therefrom.

5.5 Closing Deliveries. At the Closing, the parties hereto will make the transfers and deliveries hereinafter set forth. The transfers and deliveries herein contemplated will be mutually interdependent and regarded as occurring simultaneously; and no such transfer or deliver will become effective until all of the transfers and deliveries provided for hereunder have been consummated. The transfers and deliveries herein contemplated will be deemed to have occurred and the Closing will be effective as of the close of business on May 3, 2002.

5.5.1 Deliveries from Seller to Buyer. At the Closing, Seller shall deliver or cause to be delivered the following to Buyer:

(a) certificates representing all of the purchased Stock duly endorsed by Seller, fully registered in the name of Buyer and duly recorded on the stockholder and transfer records of the Company, free of all Liens and assessments;

5

(b) each other document reasonably requested to be delivered to Buyer hereunder.

5.5.2 Deliveries from Buyer to Seller. At the Closing, Buyer shall deliver or cause to be delivered the following to Seller:

(a) evidence of wire transfer of the Purchase Price;

(b) each other document reasonably requested to be delivered to Seller hereunder.

ARTICLE VI
COVENANTS

6.1 Miscellaneous Covenants.

6.1.1 Publicity. All public announcements relating to this Agreement or the transactions contemplated hereby will be made only as may be authorized mutually by Buyer and Seller or as required by Law.

6.1.2 Expenses. Except to the extent otherwise specifically provided herein, each party will pay all of its own respective expenses incident to the transactions contemplated by this Agreement which are incurred by such party or its representatives.

6.1.3 No Assignment. Except as provided in Article IX, no assignment of any part of this Agreement or any right or obligation hereunder may be made without the prior written consent of all other parties, and any assignment attempted without that consent will be void.

6.2 Confidentiality.

6.2.1 Confidentiality Obligation. Except for a Required Disclosure (as defined below) each party hereto agrees not to disclose or use, directly or indirectly, any Confidential Information, at any time after execution of this Agreement, and the Closing. In the event of a contemplated Required Disclosure of Confidential Information by a party, such party agrees to use his or its best efforts to provide the other party and the Company an opportunity to object to the disclosure and as much prior written notice as is possible under the circumstances. For purposes of this Section 6.2.1, "Confidential Information" means (I) all information belonging to, used by, or which is in the possession of any party hereto relating to the Company's or its Subsidiaries' or another party hereto's business to the extent such information is not intended to be disseminated to the public or is otherwise not generally known to competitors of the Company or its Subsidiaries, including, but not limited to, information relating to the Company's or its Subsidiaries' products, services, strategies, pricing, customers, representatives, suppliers, distributors, technology, finances, employee compensation, computer software and hardware, inventions, developments, or trade secrets and (ii) all information relating to the acquisition of the purchased Stock by Buyer

6

hereunder, including, without limitation, all strategies, negotiations, discussions, terms, conditions and other information relating to this Agreement and each other document and agreement delivered in connection herewith. Each party hereto acknowledges that following the Closing all of the Confidential Information will be the exclusive proprietary property of the Company or of the appropriate other parties hereto, as the case may be, whether or not prepared in whole or in part by any party hereto and whether or not disclosed to or entrusted to the custody of any party hereto. Nothing herein shall require any party to withhold from disclosure of any Confidential Information hereunder where disclosure is required by Law, required to be included in either party's financial statements or required for the preparation and submission of any report for any agency, commission or board requiring such information in connection with such party's business (a "Required Disclosure"). Notwithstanding any other provision contained in this Agreement to the contrary, Buyer may furnish information (including Confidential Information) to third Persons who are agents or employees of Buyer.

ARTICLE VII
INDEMNIFICATION

7.1 Survival of Representations and Warranties. The representations and warranties of Seller in Article III and Buyer in Article IV will survive the Closing and continue to be binding regardless of any investigation made at any time by any party.

7.2 Indemnification by Seller. Seller will indemnify Buyer and its Affiliates (exclusive of the Company, its Subsidiaries and the Seller) and the shareholders, directors, employees and agents of Buyer and its Affiliates (exclusive of the Company and the Seller) (collectively, the "Buyer Indemnified Parties") against and hold them harmless from:

(a) Representations. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any material inaccuracy in or breach of any representation or warranty by Seller herein or in any other agreement, or document referred to herein and delivered by or on behalf of Seller in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Buyer as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach hereunder); provided, however, in no event shall this subsection (a) apply to any inaccuracy or breach caused by an event which occurs after the Closing;

(b) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Seller herein or in any other agreement or document referred to herein and delivered by or on behalf of Seller in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Buyer as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach thereunder).

7

7.3 Indemnification by Buyer. Buyer will indemnify Seller and Seller's agents (collectively, the "Seller Indemnified Parties") against and hold them harmless from:

(a) Representations. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) from or arising out of any inaccuracy in or breach of any representation or warranty by Buyer herein or in any other agreement, or document referred to herein and delivered by or on behalf of Buyer in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Seller as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach hereunder);

(b) Covenants. All Liability, loss, damage, deficiency or cost (including without limitation reasonable attorneys fees) resulting from or arising out of any breach or nonperformance of any covenant or obligation made or incurred by Buyer herein or in any other agreement or document referred to herein and delivered by or on behalf of Buyer in connection herewith (except, and only to the extent, that any such agreement or document provides for an economically equivalent remedy to Seller as is provided hereunder, the intentions of the parties being to avoid any duplication of recovery for any breach thereunder).

ARTICLE VIII
CONSTRUCTION

8.1 Definitions. When used in this Agreement, the following terms in all of their tenses and cases will have the meanings assigned to them below or elsewhere in this Agreement as indicated below:

"Affiliate" of any Person means any person directly or indirectly controlling, controlled by, or under common control with, any such Person and any officer, director or controlling person of such Person.

"Buyer" means Packers Service Group, a Nebraska corporation.

"Buyer Indemnified Parties" is defined in Section 7.2.

"Closing" and "Closing Date" are defined in Section 5.1.

"Company" means Packers Service Group, Inc., a Nebraska corporation.

"Confidential Information" is defined in Section 6.2.1.

"Law" means any common law and any federal, provincial, municipal, state, regional, local or foreign law, bylaw, rule, statutes, ordinance, rule, order or regulation.

8

"Liabilities" means responsibilities, obligations, duties, commitments, claims and liabilities of any and every kind, whether known or unknown, accrued, absolute, contingent or otherwise.

"Lien" means any security interest, lien, charge, covenant, condition, easement, adverse claim, demand, encumbrance, limitation, security interest, option, pledge, warrant or any other title defect or restriction of any kind.

"Person" means any individual, corporation, partnership, association or any other entity or organization.

"Purchased Stock" means the Stock the Company acquired by Buyer at the Closing and which at the Closing shall represent 100% of the issued and outstanding preferred stock in the Company.

"Purchase Price" is defined in Section 2.1.

"Seller" means Infovisa, Inc., a Colorado corporation.

"Seller Indemnified Parties" is defined in Section 7.3.

"Stock" is defined in the Recitals.

"Subsidiaries" means any wholly owned subsidiary entities of the Company.

8.2 Notices. All notices shall be in writing delivered as follows:

(a) If to Buyer:

Packers Service Group, Inc. Attention: Mike Dunlap 6801 South 27th Street Lincoln, Nebraska 68512 Telephone: 402/323-1131 Facsimile: 402/323-1286

with a copy to:

Daniel F. Kaplan Perry, Guthery, Haase & Gessford, P.C., L.L.O.

233 South 13th Street, Suite 1400
Lincoln, Nebraska 68508
Telephone: 402/ 476-9200
Facsimile: 402/ 476-0094

9

(b) If to Seller:

Infovisa, Inc. Attention: Mike Dinges 11120 Treynorth Drive Cornelius, NC 28031 Telephone: (704) 892-3270 X226 Facsimile: (704) 892-7868

or to such other address as may have been designated in a prior notice. Notices sent by registered or certified mail, postage prepaid, return receipt requested, shall be deemed to have been given two business days after being mailed, and otherwise notices shall be deemed to have been given when received.

8.3 Binding Effect. Except as may be otherwise provided herein, this Agreement will be binding upon and inure to the benefit of the parties and their respective successors and permitted assigns. Except as otherwise provided in this Agreement, nothing in this Agreement is intended or will be construed to confer on any Person other than the parties any rights or benefits hereunder.

8.4 Counterparts. This Agreement may be executed in multiple counterparts, each of which will be deemed an original, and all of which together will constitute one and the same document.

8.5 Construction. The language used in this Agreement will be deemed to be the language chosen by the parties hereto to express their mutual intent, and no rule of strict construction will be applied against either party. This Agreement shall be construed to be valid and enforceable to the full extent allowed by law. It is agreed that if any part, term or provision of this Agreement is determined to be illegal, unenforceable or in conflict with applicable law, the validity of the remaining terms and provisions shall not be affected, and the rights and obligations of the parties shall be construed and enforced as if the Agreement did not contain the term of provision held to be invalid.

8.6 Modification. No supplement, modification or amendment of this Agreement will be binding unless made in a written instrument which is signed by both parties and which specifically refers to this Agreement.

8.7 Entire Agreement. This Agreement and the agreements and documents referred to in this Agreement or delivered hereunder are the exclusive statement of the agreement between the parties concerning the subject matter hereof. All negotiations between the parties are merged into this Agreement, and there are no representations, warranties, covenants, understandings or agreements, oral or otherwise, in relation thereto between the parties other than those incorporated herein and to be delivered hereunder.

10

INTENDING TO BE LEGALLY BOUND, the parties have signed this Stock Purchase Agreement as of the date first above written.

PACKERS SERVICE GROUP, INC. INFOVISA, INC.

By:    /s/ Mike Dunlap                    By:    /s/ Mike Dinges
Title: V.P.                               Title: President

11

Exhibit 2.14

STOCK PURCHASE AGREEMENT

This STOCK PURCHASE AGREEMENT (the "Agreement") is made as of the 9th day of May, 2002, among THOMAS MORRILL ("Morrill"), residing at 341 Pine Brook Road, Bedford, New York 10506, JAMES CALLIER ("Callier"), with offices at 950 Echo Lane, Houston, Texas 77024, MICHAEL CRUSKIE ("Cruskie"), residing at 18912 Maisons Road, Lutz, Florida 33549, and DOMINIC ROTONDI ("Rotondi"), residing at 5173 Woodlawn Drive, Schenectedy, New York 12303 (Morrill, Callier, Cruskie and Rotondi being collectively referred to as "Sellers"), and Nelnet, Inc., a Nevada corporation, having an office at 121 South 13th Street, Suite 301, Lincoln, Nebraska ("Purchaser"), concerning CHARTER ACCOUNT SYSTEMS, INC., a New York corporation, having a place of business at 457 New Karner Road, Albany, New York 12205 (the "Company").

W I T N E S S E T H :

WHEREAS, Sellers are the owners in the aggregate of Eight Hundred (800) shares of no par value common stock (the "Shares") of the Company representing all of the issued and outstanding shares of capital stock of the Company; and

WHEREAS, the Company is in the business of providing software and related services to student loan lenders for the servicing of student loans (the "Company Business"); and

WHEREAS, Sellers wish to sell to Purchaser and Purchaser wishes to purchase from Sellers all of the Shares; and

WHEREAS, Purchaser desires that Cruskie and Rotondi remain as employees of the Company after the Closing.

NOW, THEREFORE, in consideration of the representations, warranties, covenants and other agreements and undertakings of the parties hereinafter set forth, and for other good and


valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereby agree as follows:

ARTICLE ONE

PURCHASE AND SALE OF SHARES

1.1 Sale and Purchase of Shares. On the Closing Date, as hereinafter defined, the Sellers agree to and shall sell transfer and deliver the Shares to the Purchaser, and the Purchaser shall purchase, acquire and accept the Shares from Sellers. The number of shares held by each of Sellers is indicated on Schedule 1.1 hereto.

1.2 Closing. The sale and purchase of the Shares (the "Closing") under this Agreement shall commence at 10:00 a.m., EDT on the date hereof, simultaneously with the execution of this Agreement, at the offices of Stern, Levy & Pellegrino, LLP, 950 Third Avenue, New York, New York. The date and time of the Closing are herein referred to as the Closing Date.

1.3 Purchase Price. The aggregate purchase price (the "Purchase Price") payable to Sellers at Closing in consideration of the sale of the Shares hereunder shall be Six Million Eight Hundred Thousand ($6,800,000.00) Dollars. At the option of Sellers, by notice to Purchaser prior to the Closing Date, the Purchase Price shall be paid by wire transfer of immediately available funds to an account or accounts as specified by Sellers or by unendorsed bank check(s) or certified check(s) of Purchaser payable in accordance with Seller's instructions in said notice.

2

ARTICLE TWO

REPRESENTATIONS AND WARRANTIES OF SELLERS

Sellers, jointly and severally, represent and warrant to Purchaser (except as to Section 2.1, which representation is made individually and severally), as follows:

2.1 Ownership of the Shares. Sellers are the owners of the Shares, free and clear of any lien, mortgage, security interest, encumbrance, title defect or claim restricting or limiting Sellers' ability to transfer the Shares to Purchaser under and pursuant to this Agreement, and there is no subscription, warrant, call, unsatisfied preemptive right, option, convertible securities, rights of first refusal or other agreement of any kind to issue, purchase or otherwise receive from Sellers any of the Shares or any other security of the Company. The number of shares owned by each of the Sellers are set forth in Schedule 1.1 hereto. Seller will deliver to Purchaser the endorsed Stock certificates for each of the Shares, which certificates shall represent and convey to Purchaser title and beneficial ownership of 100% of the issued and outstanding stock and equity interest in the Company, free and clear from any lien, mortgage, security interest, encumbrance, title defect or restriction, excepting any of the same which may be created by Purchaser or in connection with Purchaser's acquisition of the Shares, pursuant to other agreements or obligations to which Purchaser may be bound.

2.2 Organization of the Company. The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of New York The Company has received notice from the State of Texas regarding certain taxes due, the returns for which were recently submitted by the Company's accountant. All of the representations made in this Agreement are subject to the foregoing facts and any consequences arising therefrom. Notwithstanding its inclusion in this Article relating to Sellers' representations, Sellers and Purchaser separately covenant and

3

agree that following the Closing they shall cooperate with the Company's current accountant (or such other accountant as the parties may agree upon) in taking such steps as may be reasonably required to complete the clearance of the Texas tax matter. The covenant herein shall survive the Closing.

2.3 Capitalization of the Company. The Company has an authorized capitalization consisting solely of One Thousand (1,000) shares of common stock, no par value and Two Hundred (200) shares of cumulative, convertible preferred stock, no par value. As of the date of this Agreement, there are issued and outstanding Eight Hundred (800) shares of such Common Stock. All of the Shares have been duly authorized, validly issued and are fully paid and nonassessable. No other class of capital stock of the Company is outstanding. There are no voting trusts, proxies or other agreements or understandings with respect to voting of the Shares.

2.4 Authority. This Agreement has been duly executed and delivered by Sellers, and Sellers have the right, power, authority and legal capacity to enter into and perform under this Agreement and to consummate the sale of their shares pursuant hereto. This Agreement is valid and binding upon Sellers and enforceable in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, moratorium or similar other laws affecting creditors' rights generally, as well as general principles of equity and standards of good faith, fair dealing and reasonableness.

2.5 Certificate of Incorporation and By-laws. Prior to the execution of this Agreement, Sellers have delivered to Purchaser a true and complete copy of the Company's certificate of incorporation and bylaws, and amendments thereto, if any, as in effect on the date hereof; neither the execution and delivery of this Agreement nor the consummation of the transactions contemplated hereby will violate any provision of the Certificate of Incorporation or by-laws of the Company.

4

2.6 Financial Statements. Sellers have delivered to Purchaser copies of the financial statements of the Company for the period ending April 30,2002 (the "Financial Statements"). Such Financial Statements fairly present the financial condition and results of operation of the Company as of and for such periods, have been prepared on a consistent basis throughout the periods covered thereby, are correct and complete, and are consistent with the books and records of the Company, on a consistent basis throughout the period covered thereby, provided, however, that the foregoing is not intended as assurance that the Financial Statement have been prepared fully in accordance with GAAP, it being acknowledged by Purchaser that the method of recognition of earned and unearned revenue, unearned maintenance fees and other items are not in accordance with GAAP. The Company does not have any direct or indirect, primary or secondary, liability of any type, whether accrued, absolute or contingent, liquidated or unliquidated, matured or unmatured, or otherwise that will have, or is reasonably likely to have, individually or in the aggregate, a material adverse effect upon the Company, other than Seller's liabilities and obligations pursuant to (i) the Client Contracts and Non-Client Contracts, as defined in
Section 2.16, (ii) the Tangible Property Leases, and other items set forth in
Section 2.11, (iii) the Space Leases as defined in Section 2.12, (iv) as well as any other liabilities which are reflected upon the Financial Statements of the Company or otherwise disclosed in writing by Sellers to Purchaser.

2.7 No Consent. To "Sellers' Knowledge" (as hereinafter defined):
(i) no consent of any governmental authority is required in connection with the execution, delivery, validity or enforceability of this Agreement or the consummation of the transactions contemplated hereby, and (ii) except as may be indicated in the Client Contracts, Non-Client Contracts, the Tangible Property Leases, the Space Leases or any other documents delivered to Purchaser, neither the execution and

5

delivery of this Agreement nor the consummation of the transactions contemplated hereby will violate, conflict with or result in the breach or termination of any contract, lease or other instrument to which the Company or Sellers is a party or by which the Company or Sellers is bound.

2.8 Subsidiaries and Other Affiliates. The Company does not have any subsidiaries or affiliates.

2.9 Ordinary Course of Business. Subsequent to April 30, 2002, the Company has not engaged in Company Business other than in the ordinary and usual course of business, including payment of compensation to Sellers, entering into contracts, making expenditures or entering into commitments of the Company. Subsequent to April 30,2002, Sellers have not received distributions of dividends, bonuses, or other remuneration from the Company, other than their ordinary salaries and employee benefits, and as disclosed in Schedule 2.9 annexed hereto.

2.10 Accounts Receivable. Schedule 2.10 sets forth a list of all of the Company Receivables as of April 30,2002. Each of the Company Receivables arose in the ordinary and usual course of business of the Company, but Sellers do not guarantee or otherwise promise that said Receivables will be paid.

2.11 Equipment and Other Tangible Property. Schedule 2.11(i) attached hereto sets forth a list of all items of equipment, furniture, fixtures or other tangible property owned or leased by the Company with a fair market value in each case in excess of $5,000.00 (collectively, "Tangible Properties"). Except for the rights of the lessor(s) thereof, the Tangible Properties are owned by the Company free and clear of all liens or other security interests. No representation or warranty is made concerning the physical condition of the Tangible Properties. The Company has delivered to Purchaser a correct and complete copy of the lease(s) of the leased Tangible Property (the "Tangible

6

Property Leases") The Tangible Property Leases are in full force and effect and have not been amended or modified. Sellers have received no written notice of default from any lessor with respect to the Tangible Property Leases. If and to the extent the Tangible Property Leases require the respective lessor's consent in the event of a change in control of the Company, the Company may or will be in default thereof, and the Parties shall have only the obligations contained in
Section 7.2 in connection therewith. Notwithstanding the foregoing, certain equipment purchased by the Company which is located in Morrill's house, as disclosed in Schedule 2.11(ii) attached hereto, is excluded from this transaction and shall be distributed to Morrill at the Closing at no cost to him.

2.12 Space Leases. Sellers have no leases other an office lease and a storage space lease as set forth in Schedule 2.12 annexed hereto (the "Space Leases"). The Space Leases are in full force and effect and have not been amended or modified, except as may be disclosed in Schedule 2.12. The Company has not received any written notice of default from either of the landlords with respect thereto. If and to the extent the Space Leases require the respective lessor's consent in the event of a change in control of the Company, the Company may or will be in default thereof, and the Parties shall have only the obligations contained in Section 7.2 in connection therewith.

2.13 Intellectual Property. Schedule 2.13(i) sets forth a complete list of the software products (the "Software Products") and the names and acronyms associated therewith (the "Software Product Names") developed and presently offered by the Company for use by its clients in the Company Business. Purchaser acknowledges having separately received a copy (on disc) of the source code, which Sellers confirm contains all of the source code presently in use with respect to the Software (the "Source Code"). The Software Products, Software Product Names, Source Code and Seller's domain name are collectively referred to as the "Intellectual Property"). Seller has not

7

sought statutory registration with respect to any of its Intellectual Property. To Seller's Knowledge, Sellers own no other intellectual property, other than such common law rights, if any, as the Company may have in its name by reason of the original incorporation thereof and the use of such name in the Company Business and in its web address. The Company makes use of certain third party off-the-shelf operating and application software in its operation, none of which was specially created for the Company. The Company has not received written notice, to the Seller's Knowledge the Company has not received any oral notice, and none of the Sellers has received written or oral notice, from any third party that the specific Intellectual Property marked by asterisk on Schedule 2.13(i) infringes the rights of such third party. Sellers make no representation as to the quality, duration, or validity of any of the Intellectual Property sold or assigned herein, or any other representation relating thereto except as may be expressly set forth herein. The Company is the sole and exclusive owner of the entire right, title and interest in and to the Intellectual Property, free and clear of any security interests, liens and similar encumbrances, subject to the proprietary rights of third parties providing off-the-shelf operating and application software referred to above. Regarding the Intellectual Property, (i) there is no pending litigation against Sellers or the Company, nor
(ii) to Seller's Knowledge, any litigation threatened in writing against Sellers or the Company.

2.14 Tax Matters. Except as disclosed in Section 2.2, the Company has filed all federal, state and local tax returns which are required to be filed and has paid all Taxes shown on such returns and all assessments received by the Company to the extent that the same have become due for all fiscal periods to and including the fiscal year ending June 30, 2001. All Taxes relating to the Company due on or before the Closing Date have been fully paid. The Company is not a party to any joint venture, partnership or other arrangement or contract that could be treated as a partnership for

8

federal income tax purposes. Other than as referred to in Section 2.2, Seller has not received notice of any pending claims with respect to Taxes which remain upaid. As used herein, the term "Taxes" shall include all state, federal and local income tax liability, deferred income tax liability and other taxes, including, without limitation, income taxes, estimated taxes, excise taxes, sales taxes, use taxes, gross receipts taxes, franchise taxes, employment and payroll related taxes, property taxes and import duties, whether or not measured in whole or in part by net income, and whether or not assessed or disputed, that are payable or deferrable, by the Company for the fiscal year ending June 30, 2001, or as to which the Company may have any liability for taxable periods ending on or before such date, or any liability for the period ending on the Closing Date, and all deficiencies or other additions to tax, interest and penalties owed by the Company or as to which the Company may have liability in connection with any of the foregoing.

2.15 Compliance with Laws. The Company has not received written notice that it is in violation of any Federal, state or local law, ordinance or regulation or any other requirement which would materially affect the Company or the Company Business.

2.16 Contracts and Other Agreements. Schedule 2.16(i) lists, as of the date hereof, all of the contracts (other than contracts with clients of the Company Business) to which the Company is a party or to which it is bound, to the extent any of the same individually involve consideration having a value aggregating in excess of $5,000 per agreement, or impose an obligation upon the Company of more than $5,000 (the "Non-Client Contracts"). The Non-Client Contracts are in full force and effect and have not been amended or modified, except to the extent disclosed in Schedule 2.16(i). The Company has not received written notice that the Company is in default of any of the material terms and conditions of the Non-Client Contracts. Schedule 2.16(ii) lists, as of the date

9

hereof, all of the contracts with the Company's clients (the "Client Contracts"). The Client Contracts are in full force and effect and have not been amended or modified, except to the extent disclosed in Schedule 2.16(ii), and, to Sellers' Knowledge, no party is in material breach thereof. Notwithstanding the foregoing, the Texas Medical Association has advised the Company that it intends to cease doing business with the Company at any time in the next six (6) months. Except to the extent as aforesaid, the Company has not received written notice that any of the Non-Client Contracts (or written or oral notice with respect to the Client Contracts (such oral notice being to the Sellers' Knowledge)) are invalid or unenforceable or that the Company is in default of any of the material terms thereof. True and complete copies of all documents referred to in Schedules 2.16(i) and (ii) have been delivered to Purchaser.

2.17 Employee Benefits. The Company maintains no employee benefit plans other than a 401(k) plan and certain health benefit plans as set forth in Schedule 2.17 hereof. To Sellers' Knowledge, all of the Company's benefit plans have been administered substantially in accordance with their terms and applicable law.

2.18 Insurance. Schedule 2.18 sets forth a list of all policies or binders of insurance (other than the health benefit insurances listed in Schedule 2.17 above) held by the Company.

2.19 Actions and Proceedings. There are no actions, proceedings or suits which are pending against the Company or against Sellers relating to the Company, nor have Sellers or the Company received any written notice that any claims or investigations are pending or threatened against the Company.

2.20 Bank Accounts. Schedule 2.20 lists the Company's bank accounts and the institution(s) where such accounts are kept.

10

2.21 Labor Matters.

(a) The Company has received no written notice from any governmental authority that it is not in material compliance with all applicable laws, whether federal, state or local, respecting employment and employment practices, terms and conditions of employment, wages and hours, and nondiscrimination in employment, or that it is engaged in any unfair labor practice.

(b) The Company is not a party to any written employment, compensation, consulting, severance pay or similar agreements with respect to its employees, all of whom are listed on Schedule 2.21(i) other than the agreements listed on Schedule 2.21(ii). The Company does not currently have any workers' compensation claims or liabilities.

(c) The Company has no union contracts and there is no pending petition for a union election.

2.22 Absence of Certain Events. Since the date of the most recent financial statements, there has not been:

(a) any dividends declared or paid or other distributions of any kind to the Company's shareholders declared or made, or any direct or indirect redemption, purchase, retirement or other acquisition of any of the Stock;

(b) any material adverse change in the financial condition, properties, business or operations of the Company or any event or circumstance which is, or with reasonable certainty may result, in the aggregate, in a material adverse effect on the Company;

(c) any indebtedness, liability or obligation incurred by the Company or any transaction entered into by the Company, other than in the ordinary course of business, or any guarantee by the Company of any indebtedness, liability or obligation of any other person;

11

(d) any sale, transfer or other disposition of any asset of the Company except in the ordinary course of business; and

(e) any material change in, or any contract to materially change, the compensation or other direct or indirect remuneration payable to any officer, employee or agent of the Company or any bonus, incentive or deferred compensation, profit sharing, retirement, pension, group insurance, death benefit or other fringe benefit plan, or any employment or consulting agreement, granted, entered into or materially amended or altered.

2.23 Disclaimer of other Representations and Warranties. Except as expressly set forth in this Article Two, Sellers make no representation or warranty, express or implied, at law or in equity, in respect of the Company, Company Business or its assets, including, without limitation, regarding future income or future financial prospects of the Business, or the continuation with the Company of any of its employees. As used herein, "Sellers' Knowledge" means to those facts and circumstances actually known to any of the Sellers, without special inquiry.

Purchaser hereby acknowledges that it has had an opportunity to investigate the Company, its assets and the Company Business, subject to the accuracy of information provided by Sellers, and Purchaser is charged with knowledge of information furnished by Sellers in writing, including, without limitation, any and all documents delivered by Sellers to Purchaser. Sellers shall not be liable with respect to, nor be deemed to have breached, any representation made in this Agreement to the extent such breach is ascertainable through such furnished information or documentation, or ascertainable through any other information and documentation obtained by Purchaser as a part of its due diligence in connection with this transaction. Furthermore, Sellers' liability with respect to

12

a breach of any of the representations or warranties herein is limited by the provisions of Section 6.4 hereof.

ARTICLE THREE
REPRESENTATIONS AND WARRANTIES OF PURCHASER

Purchaser represents and warrants to Sellers that:

3.1 Authority. This Agreement has been duly executed and delivered by Purchaser and Purchaser has the right, power, authority and legal capacity to enter into and perform under this Agreement and to consummate the transactions contemplated hereby.

3.2 No Consent. No consent of any other party, governmental authority, bureau or agency is required in connection with the execution, delivery, validity or enforceability of this Agreement or the consummation of the transactions contemplated hereby.

3.3 No Breach. Neither the execution and delivery of this Agreement nor the consummation of the transactions contemplated hereby will violate, conflict with or result in the breach or termination of any contract, mortgage, lease, bond, indenture, agreement, franchise or other instrument or obligation to which Purchaser is a party or by which Purchaser may be bound.

ARTICLE FOUR
DELIVERIES AT CLOSING

4.1 Deliveries at Closing. Upon the Closing Date:

(a) Certificates representing the Shares from 100% of the shareholders of the Company, duly endorsed to Purchaser in blank or with duly executed stock powers attached, in proper form for transfer, shall be delivered to Purchaser by Sellers along with the Company's books and records, minute book and stock certificate book and ledger;

13

(b) Purchaser shall pay the Purchase Price in accordance with Section 1.3 hereof;

(c) Purchaser and Sellers shall deliver to each other such resolutions, certificates and authorizations, as may be reasonably required by Sellers' attorneys or Purchaser's attorneys to authorize and effectuate this transaction; and

(d) A current certificate of good standing issued by the New York Secretary of State.

ARTICLE FIVE
BROKER'S FEES

Sellers acknowledge that Sellers have dealt with Corporate Finance Associates in connection with the transactions contemplated under this Agreement and Sellers represent and warrant to Purchaser that Sellers are solely responsible for any claim that Corporate Finance Associates may make for fees, commissions, compensation or other payments or remuneration. Except as aforesaid: (i) Each of Sellers and Purchaser represents and warrants to the other that no broker or finder was engaged by, or has acted on behalf of Sellers, the Company or Purchaser in connection with this Agreement or the transactions contemplated hereby; and (ii) Sellers and Purchaser each agrees to indemnify and hold the other harmless from and against any claim by any broker or finder, engaged by the indemnifying party, claiming any fee, commission, compensation or other payment or remuneration resulting from or arising out of the negotiation or execution of this Agreement or the consummation of the transactions contemplated hereby.

14

ARTICLE SIX
SURVIVAL OF REPRESENTATIONS AND WARRANTIES;
INDEMNIFICATION; LIMITATION.

6.1 Representations Contained in Agreement. The representations and warranties contained in Sections 2.1 and 2.2 shall survive the Closing for the statute of limitations applicable thereto; the representations and warranties contained in Section 2.13 (but only as to the items marked by asterisk therein) shall survive the Closing for a period of one (1) year. All other representations and warranties made herein by either party shall survive the Closing for a period of three (3) months.

6.2 Indemnification by Parties.

(a) For claims asserted during the applicable time period set forth in Section 6.1 above, Sellers agree to indemnify in respect of, and hold Purchaser harmless from and against, any and all damages, claims, deficiencies, losses, and all expenses including interest, penalties, reasonable attorneys' fees and disbursements (collectively, "Damages") based upon, resulting from or otherwise in respect of any misrepresentation, breach of warranty, or breach, default or nonfulfillment or failure to perform any covenant or agreement on the part of Sellers under this Agreement.

(b) For claims asserted during the time periods set forth in Section 6.1, Purchaser agrees to indemnify in respect of, and hold Sellers harmless against, any and all Damages based upon, resulting from or otherwise in respect of any misrepresentation, breach of warranty, or breach, default or nonfulfillment or failure to perform any covenant or agreement on the part of Purchaser under this Agreement.

15

6.3 Notice and Opportunity to Defend. The party or parties claiming indemnification hereunder (the "Indemnified Party") shall give the other party (the "Indemnifying Party") written notice of any claim, event, misrepresentation, breach or occurrence giving rise to such claim for indemnification within thirty (30) business days of its discovery of any such claim, event, misrepresentation, breach or occurrence (or, in the event the Indemnified Party shall be served with process, such party shall deliver a copy thereof to the Indemnifying Party within fifteen (15) business days of receipt thereof by the Indemnified Party). Failure to give such notice or deliver such copy within the aforesaid applicable time period shall not release the Indemnifying Party from any liability therefor under the provisions of this Agreement, except to the extent the Indemnifying party is damaged by such failure. The Indemnifying Party shall have the right at its sole cost and expense to:

(a) cure the claim, event, misrepresentation, breach, or occurrence giving rise to the right of indemnification within sixty (60) days following receipt of such notice; provided, however, that if such cure is commenced within such sixty (60) day period and is pursued diligently and in good faith to completion, such period shall be extended for a reasonably sufficient period of time to enable such cure to be completed, or

(b) defend any third party claim, other than a claim by or through any taxing authority, alleged to give rise to the right of indemnification with counsel satisfactory to the Indemnified Party, and the Indemnifying Party shall be liable to the extent of all Damages. In computing the amount for which any party is liable under this Agreement, there shall be deducted an amount equal to any tax savings or benefits, insurance recoveries, benefits or off-sets to which the Indemnified Party shall be entitled directly as a result of the Damages.

16

(c) If the Company or Purchaser receives notice of an examination of any tax return filed by the Company for any year (or part thereof) commencing before, or transaction occurring on or before the Closing Date, Purchaser shall give, or cause the Company to give, prompt written notice thereof to Sellers and Sellers' counsel as provided in paragraph 8.2. If not less than five (5) days prior to the expiration of the time available to the Company for contesting such proposed adjustment by appropriate administrative proceedings (including available extensions of time), Sellers deliver to the Company a written request that the Company contest such proposed adjustment (a "Contest Request"), the Company shall take the action set forth below. The Company shall pursue any and all reasonable administrative appeals, proceedings, hearings or conferences with the relevant taxing authorities with respect to such matters, all as may be approved by Sellers (which approval shall not be unreasonably withheld or delayed). If necessary, the Company shall contest such adjustment in a court of competent jurisdiction mutually acceptable to the Company and the Sellers, and shall, upon prompt and timely written request of Sellers, appeal any adverse determination to a court or courts mutually acceptable as aforesaid, if such request is accompanied by a written opinion of independent tax counsel for Sellers that the Company has a reasonable likelihood of success with respect to such appeal. In accordance with the requirement for approval by Seller of actions to be taken by the Company, the Company shall consult in good faith with Sellers in contesting such proposed adjustment and consider in good faith requests from Sellers concerning the contest of such proposed adjustment, including the advisability of pursuing administrative remedies, the appropriate forum for any judicial proceeding and the legal basis for contesting the claim. The Company may decline to take any action referred to in this paragraph 6.3(c) if it notifies Sellers in writing that Sellers is relieved of Sellers' obligation to indemnify the

17

Company with respect to such proposed adjustment and with respect to income, gains, losses, deductions or credits that the Company is disallowed, or precluded from claiming on its returns, by reason of its failure to contest such proposed adjustment. Sellers shall not be obligated to reimburse the Company with respect to any costs or expenses incurred in any proceeding in which the Company declines to contest a proposed adjustment.

6.4 Limitation. Notwithstanding any other provision herein to the contrary, no claims may be directly or indirectly asserted against any one or more of the Sellers by Purchaser and/or the Company on the basis of breaches of representations and warranties or breach of non-fulfillment of any other covenant or obligation of Sellers hereunder unless and until the aggregate amount of all of the Damages therefrom shall exceed $100,000 (the "Threshold Amount"), at which Purchaser may seek indemnification for such excess amount. Furthermore, in no event shall any of the Sellers be directly or indirectly liable to Purchaser for Damages in excess of an amount equal to such Seller's pro rata share of the Purchase Price, calculated based upon such Seller's respective ownership interest in the Company prior to the Closing.

ARTICLE SEVEN
POST-CLOSING OBLIGATIONS

7.1 Noncompetition. For a period of five (5) years following the Closing Date, Morrill and Callier shall not, directly or indirectly, as individuals, partners, stockholders, directors, officers, principals, agents or employees, consultant or broker: (a) engage in the current Company Business, or
(b) solicit any person or entity with which the Company has previously engaged in Company Business or solicited for Company Business in the last eighteen (18) months, provided, however, that such non-solicitation shall only apply with respect to the offering of services which are

18

competitive with the type of services offered by the Company as of the date hereof. The parties agree that a breach of this Section 7.1 will cause irreparable injury to Purchaser and the Company, that monetary damages would not provide an adequate remedy for such breach and that therefore Purchaser may elect to have this Section specifically enforced by any court having equity jurisdiction through injunctive relief. Liability for a breach under this
Section 7.1 shall be limited to the breaching individual and the Sellers shall not have joint liability therefor.

7.2 Consents. To the extent that a change in control of the Company triggers a consent requirement of or notice requirement to any third party with respect to any of the Tangible Property Leases, Space Leases, or Contracts, Purchaser agrees that Sellers' sole obligation with respect thereto shall be to promptly cooperate with the Company to obtain such consents or give such notice, as the case may be. Purchaser expressly agrees that Sellers shall not be required to commence any action or suit, or expend any monies in performing under this Section 7.2, and in the event that a required third party consent is not obtained, and such change in control is deemed a breach of such agreement by the respective third party, Purchaser shall assume all liability for such breach and shall indemnify and hold Sellers harmless for any and all such liability pursuant to Section 6.2 above. This Article 7 shall survive Closing.

7.3 Obligations of the Company. Purchaser covenants and agrees that following the Closing, Purchaser will, as shareholder of the Company, vote to cause the Company to not breach any material terms or conditions of the Contracts and to not fail to timely pay any bona fide accounts payable or accrued expenses of the Company, and indemnify Sellers from and against any claims and Damages which may be incurred by Sellers arising from a breach of the foregoing obligation, provided, however, that Purchaser shall not be required to indemnify Sellers with respect to any third

19

party claim which is made possible by or based upon the interim dissolution of the Company prior to its reinstatement to good standing. The foregoing is not intended to imply any personal liability of Sellers or Purchaser for the obligations of the Company but instead to protect Sellers in any event from any claims which may be made against Sellers relating to the Contracts. The foregoing is also not intended to create, nor shall it create, any rights of any person or entity other than the parties hereto and grants no third beneficiary rights upon any person or entity.

ARTICLE EIGHT
MISCELLANEOUS

8.1 Costs and Expenses. Sellers and Purchaser shall each bear their own expenses incurred in connection with the negotiation, preparation, execution and closing of this Agreement and the transactions contemplated hereby.

8.2 Notices. All notices and other communications hereunder shall be in writing and shall be deemed given if sent certified mail, return receipt requested, or by United States Postal Service Overnight Mail, or by FedEx, to the parties at their respective addresses first written above (or at such other address for a party as shall be specified by like notice) with simultaneous copies given in the same manner to the respective attorneys for the parties, if any, as set forth below. Notices shall be deemed given three (3) business days after the same (including the required copy thereof) are mailed by certified mail, return receipt requested, and on the next business day if the same are sent overnight as aforesaid.

If notice is given to Thomas Morrill of James Callier, a copy shall be sent to:

Stern, Levy & Pellegrino, LLP
(Attorneys for Thomas Morrill and James Callier)

950 Third Avenue, 17th Floor
New York, New York 10022

Attention: Irwin Levy, Esq.


If notice is given to Purchaser, a copy shall be sent to:

Daniel F. Kaplan
Perry, Guthery, Haase & Gessford, P.C., L.L.O.

233 South 13th Street, Suite 1400
Lincoln, Nebraska 68508

8.3 Assignment and Amendment. This Agreement shall not be assignable by any party and shall not be altered or otherwise amended except pursuant to a writing executed by all of the parties hereto.

8.4 Severability. If any provision of this Agreement, or the application of any such provision to any person or circumstance, shall be held invalid by a court of competent jurisdiction, the remainder of this Agreement, or the application of such provision to persons or circumstances other than those as to which it is held invalid, shall not be affected thereby.

8.5 Publicity. No notices to third parties or other publicity, including press releases, concerning any of the transactions provided for herein shall be made by any party hereto unless planned, coordinated and agreed to by the parties hereto, except to the extent otherwise required by law.

8.6 Headings. The headings contained in this Agreement are for reference purposes only and shall not affect in any way the meaning or interpretation of this Agreement.

8.7 Governing Law. This Agreement shall be governed by and construed in accordance with the domestic laws of the State of New York without giving effect to any choice or conflict of law provision or rule (whether of the State of New York or any other jurisdiction) that would cause the application of the laws of any jurisdiction other than the State of New York, and dispute with

21

respect hereto shall be litigated in the Court of the State and County of New York, and the parties consent to the personal jurisdiction thereof, and to the laying of venue therein.

8.8 Construction. The parties have participated jointly in the negotiation and drafting of this Agreement. In the event an ambiguity or question of intent or interpretation arises, this Agreement shall be construed as if drafted jointly by the parties and no presumption or burden of proof shall arise favoring or disfavoring any party by virtue of the authorship of any of the provisions of this Agreement. Any reference to any federal, state, local, or foreign statute or law shall be deemed also to refer to all rules and regulations promulgated thereunder, unless the context requires otherwise

8.9 Counterparts. This Agreement may be executed in any number of counterparts, each of which shall be deemed an original, but all of which together shall constitute a single instrument. It shall not be necessary that any counterpart be signed by all of the parties hereto. Facsimile signatures hereto shall be deemed original signatures for all purposes.

8.10 Entire Agreement. This Agreement and the Exhibits and Schedules identified herein set forth the entire understanding and agreement between the parties and supersede and replace any prior understanding, agreement or statement (written or oral) of intent. No provision of this Agreement shall be construed to confer any rights or remedies on any person other than Sellers and Purchaser. Without limiting the foregoing, Purchaser acknowledges and agrees that the execution and delivery of any employment agreement which Purchaser may desire to enter into with any of the employees of the Company, including any of the Sellers, are not a condition of this Agreement, and neither the Company nor the Sellers shall have any liability with respect thereto or with respect to the breach thereof by any such employee, if and to the extent the same are ultimately executed.

22

IN WITNESS WHEREOF, this Agreement has been executed and delivered as of the date first written above.

Sellers:          /s/ Thomas Morrill
                  -----------------------------------
                  Thomas Morrill

                  /s/ James Callier by Thomas Morrill
                      as attorney - in - fact
                  -----------------------------------
                  James Callier by Thomas Morrill
                  as attorney - in - fact

                  /s/ Michael Cruskie
                  -----------------------------------
                  Michael Cruskie

                  /s/ Dominic Rotondi
                  -----------------------------------
                  Dominic Rotondi

Purchaser:        Nelnet, Inc.

                  By: /s/ Terry Heimes
                  -----------------------------------
                  Terry Heimes

23

Exhibit 2.15

SENIOR STOCK PURCHASE (CALL) OPTION AGREEMENT

By and Between

NELNET, INC.

and

MAINE EDUCATIONAL LOAN MARKETING CORPORATION

Dated June 30, 2000

NEITHER THIS SECURITY NOR ANY OF THE SENIOR STOCK TO WHICH IT RELATES HAS BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE "BLUE SKY" OR SECURITIES LAWS OF ANY STATE AND MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED OR OFFERED FOR SALE, UNLESS IT HAS BEEN REGISTERED UNDER THE SECURITIES ACT AND ANY APPLICABLE "BLUE SKY" OR SECURITIES LAWS OR UNLESS THE TRANSACTION IS EXEMPT FROM SUCH REGISTRATION UNDER APPLICABLE LAW. MOREOVER, NONE OF THE SENIOR STOCK TO WHICH THIS SECURITY RELATES MAY BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED IF THE SALE, PLEDGE OR TRANSFER (INCLUDING SUBDIVISION) WOULD RESULT IN THE LOSS OF ANY APPLICABLE EXEMPTION FROM THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED.


SENIOR STOCK PURCHASE (CALL) OPTION AGREEMENT

This Senior Stock Purchase (Call) Option Agreement (the "Agreement") is made and entered into as of the 30th day of June, 2000, by and between Maine Educational Loan Marketing Corporation, a Maine non-profit corporation (the "Foundation") and NELnet, Inc., a Nevada corporation ("NELnet").

WHEREAS, the Foundation is a non-profit corporation and previously was the designated secondary market in the State of Maine engaged in a program of acquiring interests in Student Loans (as defined herein) in accordance with the Higher Education Act (as defined herein), which are financed by Qualified Scholarship Funding Bonds (as described herein);

WHEREAS, the Foundation has heretofore elected to terminate its prior status as a qualified scholarship funding corporation and has effected a Conversion (as defined herein) of its Student Loan financing business pursuant to Section 150(d)(3) of the Internal Revenue Code of 1986, as amended (the "Code"), by means of a transfer of certain assets and liabilities to its wholly owned subsidiary MELMAC, Inc., a Nevada for-profit corporation ("NEWCO"), and further transfers to MELMAC LLC, a Delaware limited liability company ("LLC") as described more particularly in the Agreement and Plan of Conversion, dated as of June 22, 2000, by and between the Foundation, NEWCO and LLC (the "Conversion Agreement"), in order to further advance the interests of education in the State of Maine;

WHEREAS, NELnet desires to acquire an option to purchase all of the issued and outstanding Senior Stock of NEWCO and the Foundation is willing to sell such an option to NELnet.

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

I.

DEFINITIONS AND USE OF PHRASES

As used in this Agreement, the following capitalized terms, unless the context used clearly indicates another or different meaning or intent, shall have the following meanings. Certain other capitalized terms, if not defined herein, shall have the meanings given to such terms in the Articles of Incorporation of NEWCO as filed for record as of June 30, 2000, and attached hereto as Exhibit "A."

"Authorized Signatory" shall mean any duly authorized officer of the party in question, if it is a corporation, or general partner of the party in question, if it is a partnership.

"Bona Fide Third Party Offer" shall mean an unsolicited offer received prior to the termination of this Agreement to purchase the Senior Stock for cash for a price in excess of the greater of $30 million or the then fair market value of the Senior Stock for purposes of Section 150(d)(3) of the Code from a third party unrelated to the Foundation, which party the

1

Foundation determines has the financial resources to purchase the Senior Stock, and which offer the Foundation reasonably determines is a better offer than the terms of this Agreement, giving effect to all terms of this Agreement, including without limitation Section 7.7 hereof and the interest of promoting education in the State of Maine.

"Business Day" shall mean any day on which banks located in New York, New York, Portland, Maine, or Lincoln, Nebraska are not authorized or required to close.

"Closing" shall mean the events that are to take place on the Exercise Date, including payment of the Exercise Price and delivery of the Senior Stock and the certificates, opinions and other items specified in this Agreement.

"Conversion" shall mean the termination by the Foundation of its prior status as a qualified scholarship funding corporation under Section 150(d)(2) of the Code and consummation of the transactions described in Section 150(d)(3) of the Code as further set forth in the Conversion Agreement.

"Conversion Agreement" shall mean the Agreement and Plan of Conversion dated as of June 22, 2000, by and among the Foundation NEWCO and LLC.

"Conversion Date" shall mean the date on which the Conversion took place.

"Deposit" shall mean the deposit in the amount of $1 million paid by NELnet to the Foundation as of the date of this Agreement pursuant to the terms of the Senior Stock Sale (Put) Option Agreement.

"Election" shall mean the Foundation's duly authorized election under
Section 150(d)(3) of the Code to effect the Conversion.

"Exercise Date" shall mean the date identified in the Exercise Notice as the date on which NELnet is to purchase from the Foundation the Senior Stock that is authorized hereunder to be the Exercise Date.

"Exercise Notice" shall mean written notice from NELnet to the Foundation signed by any Authorized Signatory stating that NELnet elects to exercise the Option and therefore to require that the Foundation sell to NELnet all of the Senior Stock, subject to and upon the terms and conditions of the Option, on a permitted Exercise Date specified in the notice.

"Exercise Price" shall mean, for all of the Senior Stock, $30 million, or such greater amount as shall be agreed to by MELMAC and NELnet as set forth in Section 6.1(i) hereof, plus all undistributed earnings, if any, which constitute Legally Available Funds.

"FFELP Loans" shall mean loans guaranteed and or subsidized under and pursuant to the Federal Family Education Loan Program authorized by the Higher Education Act.

2

"Financial Statements" shall mean the audited financial statements of the Foundation for the year ended December 31, 1999, the most recent unaudited financial statements of the Foundation available prior to the Conversion Date, and an accurate and complete pro forma unaudited balance sheet of NEWCO as of the Conversion Date, all prepared in accordance with generally accepted accounting principles.

"Higher Education Act" shall mean the Higher Education Act of 1965, as amended or supplemented from time to time, or any successor federal act and all regulations, public directives, public bulletins and public guidelines promulgated from time to time thereunder.

"Limited Recourse Promissory Note" shall mean the Limited Recourse Promissory Note dated June 30, 2000, in the principal amount of $3,318,914.39 from the Foundation to MES-Maine Education Services.

"Option" shall mean the right which NELnet acquires under this Agreement to require that the Foundation sell to NELnet all of the Senior Stock, subject to and in accordance with the terms and conditions of this Agreement.

"Option Price" shall mean, collectively, the following consideration:
(a) a cash payment in the amount of $10,000, and (b) NELnet entering into the Senior Stock Sale (Put) Option Agreement.

"Person" shall mean any corporation, limited liability company, natural person, firm, joint venture, partnership, trust, unincorporated organization, enterprise, government or any department or agency of any government.

"Senior Stock" shall mean all of the issued and outstanding Senior Stock of NEWCO as described in the Articles of Incorporation of NEWCO and which satisfies the criteria for such stock as set forth in Section 150(d)(3)(D) of the Code.

"Senior Stock Sale (Put) Option Agreement" shall mean the agreement of that name in the form attached hereto as Exhibit B.

II.

GRANT OF THE OPTION

2.1 Grant. In return for payment of the Option Price, the Foundation hereby conveys and grants the Option to NELnet.

2.2 Option Price. NELnet hereby remits to the Foundation, and the Foundation hereby acknowledges receipt of, the Option Price.

3

III.

THE OPTION

3.1 Rights and Privileges. NELnet, as holder of the Option, is hereby granted the right and privilege, subject to and in accordance with the terms and conditions of this Agreement, to require that the Foundation sell all of the Senior Stock that is owned by the Foundation to NELnet on the Exercise Date at a purchase price equal to the Exercise Price.

3.2 Exercise Date. The Exercise Date may be any Business Day from and including the 271st day (or the next Business Day if not a Business Day) to and including the 330th day (or the next Business Day if not a Business Day) following the Conversion Date that is identified in an Exercise Notice properly completed and delivered to the Foundation in accordance with this Agreement.

3.3 Exercise of the Option. In order to exercise the Option, NELnet must deliver to the Foundation not less than two (2) Business Days and not more than thirty (30) days before the designated Exercise Date (but in no event earlier than the 241st day following the Conversion Date) an Exercise Notice fully completed and executed by NELnet.

3.4 Payment of Exercise Price. On the Exercise Date NELnet shall pay to the Foundation the Exercise Price, less the amount of the Deposit, in immediately available funds by wire transfer to the account and bank of which the Foundation shall give NELnet at least one (1) day's prior written notice.

The Foundation shall cause the Senior Stock Redemption Price to be determined in a manner that is substantially in accordance with the Articles of Incorporation of NEWCO. The expenses arising from such determination shall be paid by the Foundation. For this purpose the Foundation and NEWCO shall be the parties charged with the duty to attempt to reach agreement if the evaluations of Senior Stock Fair Market Value differ and to make other determinations with respect to NEWCO. During the time that the parties are attempting to determine the Senior Stock Redemption Price, the Exercise Date shall be delayed and, if it is delayed beyond the latest date specified in Section 3.2 hereof, it shall nevertheless be an authorized Exercise Date hereunder. If so delayed, the Exercise Date shall be the third Business Day following the day of which the Senior Stock Redemption Price is determined aforesaid.

3.5 Delivery of Senior Stock. On the Exercise Date, and upon receipt of the Exercise Price as aforesaid, or evidence satisfactory to the Foundation that the Exercise Price has been paid as required hereunder, the Foundation shall deliver to or upon the order of NELnet one or more stock certificates representing all of the issued and outstanding Senior Stock of NEWCO together with one stock power for each such stock certificate, in each case signed by an Authorized Signatory of the Foundation and listing NELnet as the transferee. Said delivery shall take place on the Exercise Date as part of the Closing at the offices of Kutak Rock LLP in Denver, Colorado, or such other place as the parties shall mutually agree.

4

IV.

REPRESENTATIONS AND WARRANTIES

4.1 The Foundation's Representations and Warranties. The Foundation hereby represents and warrants, on and as of the date hereof and on and as of the Exercise Date, as follows:

(a) Ownership of Senior Stock. The Foundation is the lawful record and beneficial owner of all issued and outstanding Senior Stock, free and clear of all liens, claims, security interests, pledges, encumbrances and restrictions of every kind or nature whatsoever. NEWCO has no outstanding equity securities of any class or series other than the Senior Stock, and NEWCO will issue no additional capital stock or equity interest. Other than this Agreement and the Senior Stock Sale (Put) Option Agreement, there are no authorized or outstanding subscriptions, options, warrants, calls, contracts, demands, commitments, convertible securities or other agreements or arrangements of any character or nature whatsoever, under which NEWCO or the Foundation are or may become obligated to issue, assign or transfer any shares of the capital stock of NEWCO. Upon the delivery to NELnet at the Closing of the certificates representing the Senior Stock, NELnet will be the lawful owner of 100% of the Senior Stock of NEWCO, free and clear of all liens, claims, security interests, pledges, encumbrances or restrictions of any kind or nature whatsoever (other than liens, claims, security interests, pledges, encumbrances or restrictions of any kind or nature whatsoever created by NELnet). NEWCO is the owner of 100% of the stock and equity interest in MELMAC Enterprises, Inc. ("Enterprises"), and NEWCO and Enterprises are the sole members of LLC, with NEWCO holding a 99% interest and Enterprises a 1% interest in the LLC.

(b) Power and Authority; No Conflict or Consent. The Foundation has the necessary power and authority to enter into this Agreement and to perform the obligations to be performed by the Foundation hereunder, and this Agreement is valid and binding upon the Foundation and enforceable in accordance with its terms, subject to all applicable bankruptcy, insolvency and similar laws affecting creditors' rights generally, and subject, as to enforceability, to general principles of equity, whether applied in a proceeding in equity or in law. The execution and delivery of this Agreement by the Foundation do not, and the consummation of the transactions contemplated hereby and the performance by the Foundation of the terms of this Agreement will not, (i) violate provisions of the Foundation's Articles of Incorporation or Bylaws, any material indenture, loan agreement, contract or other instrument to which the Foundation is a party or by which it is bound or any order, writ, injunction, any agreement, instrument, order, judgment or decree to which the Foundation is bound or (ii) require the consent of any lender or other third party not obtained.

(c) Good Standing of NEWCO, Enterprises and LLC. (i) NEWCO is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada and has all material licenses and qualifications necessary for it to conduct its

5

business as it is now being conducted; (ii) Enterprises is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada and has all material licenses and qualifications necessary for it to conduct its business as it is now being conducted; and (iii) LLC is a limited liability company validly existing and in good standing under the laws of the State of Delaware and has all material licenses and qualifications necessary for it to conduct its business as it is now being conducted.

(d) Organizational Documents of NEWCO, Enterprises and LLC. True and complete copies of NEWCO's and Enterprises' Articles of Incorporation and Bylaws, and any amendments thereto, and true and complete copies of LLC's Limited Liability Company Agreement, and any amendments thereto, presently in effect, have been delivered to NELnet.

(e) Capitalization of NEWCO. NEWCO's authorized capital stock consists of one hundred (100) shares of Common Stock, $0.01 par value per share, of which zero (0) shares are issued and outstanding, and one hundred (100) shares of Senior Stock, $0.01 par value per share, of which one (1) share is issued and outstanding and owned by the Foundation. Such sole share of Senior Stock is duly authorized, validly issued, fully paid and nonassessable.

(f) No Liens. Except for liens or other encumbrances arising from the Indentures (as defined in the Conversion Agreement) governing the indebtedness assumed by LLC thereunder and subject to the fact that the Limited Recourse Promissory Note (assumed by NEWCO) is payable from Legally Available Funds derived from the Indentures as provided in the Limited Recourse Promissory Note, and subject to legal title to any FFELP Loans being held by eligible lender trustees, to the best of the Foundation's knowledge, each of NEWCO, Enterprises and LLC is the sole and unconditional owner of its assets and properties, free and clear of any mortgages, liens, pledges, privileges, security interests, charges or encumbrances of any kind or nature whatsoever.

(g) Leases. None of NEWCO, Enterprises or LLC is a party to any leases of real property or personal property.

(h) Material Contracts. True and correct copies of all contracts, agreements and commitments (other than leases) which are binding upon NEWCO, Enterprises and LLC and under which the liability of any such company is, or could be, in excess of $50,000 in the aggregate have been delivered or made available to NELnet. To the Foundation's knowledge, no person or entity has claimed that any of the documents referred to in this clause (h) are invalid or unenforceable, nor is there any existing default thereunder by any party thereto. Each of NEWCO, Enterprises and LLC, as applicable, shall continue to be entitled to the benefits as a party to all of the agreements referred to in this clause (h). The execution and performance of this Agreement and the consummation of the transactions contemplated hereby and related thereto will not result in a breach of, nor constitute a default under any of, or require consent of any person pursuant to, any of the agreements as set forth in this clause (h).

6

(i) Brokers and Finders. Neither the Foundation nor any of its respective officers, directors or employees, subsidiaries or affiliates has employed any broker or finder or incurred any material liability for any financial advisory fees, brokerage fees, commissions or finder's fees in connection with this Agreement that has not been or cannot be satisfied by the Foundation.

(j) No Subsidiaries. NEWCO has no subsidiaries except MELMAC Enterprises, Inc., a Nevada corporation ("Enterprise") and LLC.

(k) No Litigation. To the Foundation's knowledge, there are no actions, claims, proceedings, litigation or investigations pending or threatened against NEWCO, Enterprises and LLC with respect to its business, in law or equity, before any federal, state, municipal or other governmental court, tribunal, arbitration panel, department, commission, board, bureau, agency or instrumentality, domestic or foreign. To the Foundation's knowledge, none of NEWCO, Enterprises or LLC is (a) subject to any outstanding order of any foreign, federal, state or local agency of which NEWCO, Enterprises or LLC as applicable, has actual knowledge or (b) a party to any action, suit or proceeding in which any claim or demand is asserted with respect to its business or properties. To the Foundation's knowledge, none of NEWCO, Enterprises or LLC is in default with respect to any order, writ, injunction or decree of any court or federal, state or municipal or other governmental court, tribunal, arbitration panel, department, commission, board, bureau, agency or instrumentality, domestic or foreign.

(l) Compensation of Employees. NEWCO, Enterprises and LLC have no employees.

(m) Tax Returns. All material federal, state and local tax returns and tax reports required to be filed by NEWCO, Enterprises and LLC on or before the Closing Date have been or will be timely filed with the appropriate governmental agencies and taxing authorities in all jurisdictions in which such returns and reports are required to be filed, and all tax liabilities (including interest and penalties thereon) due from NEWCO, Enterprises or LLC have been fully paid by NEWCO, Enterprises or LLC, as applicable, or adequate provisions therefor shall have been made on the Financial Statements in accordance with GAAP for the payment of all taxes due and payable with respect to such tax returns.

(n) No Employee Benefit Plans. None of NEWCO, Enterprises or LLC has "employee benefit plans" as that term is defined in Section 3(3) of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), that currently are maintained by, sponsored in whole or in part by, or contributed to by, or on behalf of, NEWCO, Enterprises or LLC, as applicable, for the benefit of its employees, retirees, dependents, spouses, directors, independent contractors or other beneficiaries.

7

(o) Insurance. A true and complete list of all insurance policy types presently in effect which insure the assets and the other properties or risks of NEWCO, Enterprises or LLC has been delivered to NELnet.

(p) Financial Statements. True and correct copies of the Financial Statements are attached hereto as Exhibit B, and the Financial Statements (i) present fairly, accurately and completely the financial position of the Foundation or NEWCO, Enterprises or LLC, as the case may be, as of the date indicated and the results of the operations of the Foundation or NEWCO, Enterprises or LLC, as the case may be, for the periods specified, and (ii) the Financial Statements have been prepared in conformity with generally accepted accounting principles consistently applied in all material respects for the periods involved, except as otherwise stated in the notes thereto; and prior to the Closing the Foundation shall deliver or cause to be delivered to NELnet an accurate and complete unaudited balance sheet of NEWCO, Enterprises and LLC, prepared in accordance with generally accepted accounting principles consistently applied in all material respects as of the end of the month immediately prior to the Exercise Date.

(q) Conversion Agreement. The Foundation has delivered to NELnet a true and correct copy of a fully executed Conversion Agreement.

(r) Management and Servicing Agreement. The Foundation has delivered to NELnet a true and correct copy of each initial Approved Servicing Contract and Approved Management Contract.

(s) Debt Securities and Trust Estates. The Conversion Agreement sets forth the indebtedness assumed by NEWCO and LLC on June 30, 2000, which (except for amounts required to be reconciled pursuant to Section 5.01 of the Conversion Agreement) includes with respect to LLC, only the indebtedness outstanding under the Indentures as set forth in Exhibit B to the Conversion Agreement and with respect to NEWCO, the Limited Recourse Promissory Note.

(t) Higher Education Act. LLC has entered into trust arrangements with eligible lenders in accordance with the Higher Education Act under which title to all FFELP Loans pledged to secure the Qualified Scholarship Funding Bonds (as defined in the Conversion Agreement) or assumed by LLC is or will be held by such eligible lenders.

(u) Compliance With Laws. To the best of the Foundation's knowledge, each of NEWCO, Enterprises and LLC has complied in all material respects and is complying in all material respects with all federal, state, county and local laws, orders, ordinances, rules and regulations relating to its properties, business and operation and conduct thereof. To the best of the Foundation's knowledge, none of NEWCO, Enterprises or LLC has received notice of violation of any applicable regulation or order or other law, ordinance, regulation or requirement relating to the operation of its business or properties. The transactions contemplated by this Agreement will not result in breach of or constitute a default under any statute, law, ordinance, decree, order, rule or regulation or of any decree, order, rule of any

8

court, governmental authority or arbitrator which is binding on NEWCO, the Foundation, Enterprises or LLC or relating to the business or assets of NEWCO, Enterprises or LLC, except for such defaults that do not and are not reasonably likely to have, individually or in the aggregate, a material adverse effect on the business, financial condition or results of operation of NEWCO, Enterprises and LLC.

(v) Absence of Certain Events. Since the Conversion Date there has not been (unless approved in writing by NELnet):

(i) any sale of assets or properties of NEWCO, Enterprises or LLC other than in the ordinary course of business;

(ii) any damage or destruction affecting the assets or properties of NEWCO, Enterprises or LLC in excess of $50,000.00 in the aggregate;

(iii) any capital expenditure or commitments or addition to equity of NEWCO, Enterprises and LLC in excess of $50,000.00 in the aggregate.

(iv) any declaration, setting aside or payment of any dividend or any distribution in respect of the capital stock of NEWCO, Enterprises or LLC or any redemption, purchase or other acquisition by the Foundation of such capital stock, or any payments to shareholders as such; or

(v) any material adverse change in the business of NEWCO, Enterprises or LLC.

(w) Compliance with Laws. The Foundation has complied in all material respects and is complying in all material respects with all federal, state, county and local laws, orders, ordinances, rules and regulations relating to its properties, business and operation and conduct thereof.

(x) Compliance with Section 150(d). The Foundation, in accomplishing the Conversion, shall have complied with all the requirements of Section 150(d) of the Code and any other applicable provisions of law or regulation in all respects and shall not have adversely affected the exemption of interest on its tax-exempt obligations from gross income for federal income tax purposes.

4.2 NELnet's Representations and Warranties to the Foundation. NELnet hereby represents and warrants to the Foundation, on and as of the date hereof as of the Exercise Date, as follows:

(a) Organization and Standing of NELnet. NELnet is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada, its state of incorporation.

9

(b) Power and Authority; No Conflict or Consent. NELnet has the necessary corporate power and authority to enter into this Agreement and perform the obligations to be performed hereunder. This Agreement is valid and legally binding upon NELnet, enforceable in accordance with its terms, subject to all applicable bankruptcy, insolvency and similar laws affecting creditors' rights generally, and subject, as to enforceability, to general principles of equity, whether applied in a proceeding in equity or in law. The execution and delivery of this Agreement and the performance by NELnet of the various terms and provisions hereof will not (1) violate the Articles of Incorporation or Bylaws of NELnet, any material indenture, loan agreement, contract or other instrument to which NELnet is a party or by which it is bound or any order, writ, injunction, judgment or decree to which NELnet is subject or by which NELnet is bound or (2) require the consent of any lender or other third party not obtained.

(c) Brokers and Finders. Neither NELnet nor any of its respective officers, directors or employees, subsidiaries or affiliates has employed any broker or finder or incurred any material liability for any financial advisory fees, brokerage fees, commissions or finder's fees in connection with this Agreement that has not been or will not be satisfied by NELnet.

(d) Investor Status.

(i) NELnet is not acquiring the Option, and will not exercise the Option, with a view to making a distribution of the Senior Stock, but is acquiring the Option, and if it elects to exercise the Option will acquire the Senior Stock, for purposes of investment.

(ii) NELnet understands that the Option and the Senior Stock have not been registered under the Securities Act, or the securities laws of any state; and that absent registration or exemption the Option and the Senior Stock may be transferred only in a transaction which does not require registration or qualification of the Option or the Senior Stock under, the which otherwise complies with, the Securities Act and all applicable state securities laws.

(iii) NELnet has such knowledge and experience in financial or business matters that it is capable of evaluating the merits of risk of an investment such as the Option and the Senior Stock. NELnet was not formed solely to acquire the Option or the Senior Stock and is not an investment company (or other entity) relying on Section 3(c)(1) of the Investment Company Act for an exemption from registration thereunder.

(iv) Neither NELnet nor anyone acting on its behalf has offered or sold or will offer or sell any of the Option or the Senior Stock by means of

10

any form of general solicitation or general advertising or have taken or will take any action that would constitute a distribution of the Option or any Senior Stock under the Securities Act, would render the disposition of the Option or any Senior Stock a violation of Section 5 of the Securities Act or any state or other securities law or would require registration or qualification pursuant thereto.

(v) NELnet understands and agrees that no transfer of any Senior Stock may be made to any transferee that does not qualify as a holder of any Senior Stock under and in conformity with Rule 3a-7.

(vi) NELnet has received and reviewed the Conversion Agreement, the documents and agreements identified in the Conversion Agreement and the Articles of Incorporation of NEWCO and Enterprises and the Limited Liability Company Agreement of LLC, and has received and reviewed all further information, if any, regarding the Option, the Senior Stock and the operations of NEWCO, Enterprises and LLC necessary to make an informed decision to invest in the Option and the Senior Stock, including information requested to verify other information received, and has received all the information that it has requested from the Foundation, NEWCO, Enterprises and LLC, and has been afforded a reasonable time to ask questions about the Option, the Senior Stock and the operations of NEWCO, Enterprises and LLC and the terms and conditions of the offering of the Option and the Senior Stock and has received complete and satisfactory answers to all such questions.

(vii) NELnet recognizes that upon original issuance thereof, and until such time as the same and the limitations therein described are no longer required under the applicable requirements of the Securities Act, and Investment Company Act and applicable state securities laws, the Option and the Senior Stock (and all securities issued in exchange therefor or substitution thereof) shall bear a legend substantially to the following effect:

"THIS SECURITY HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE "BLUE SKY" OR SECURITIES LAW OF ANY STATE AND MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED OR OFFERED FOR SALE, UNLESS IT HAS BEEN REGISTERED UNDER THE SECURITIES ACT AND ANY APPLICABLE "BLUE SKY" OR SECURITIES LAWS OR UNLESS THE TRANSACTION IS EXEMPT FROM SUCH REGISTRATION UNDER APPLICABLE
LAW."

In addition, for such period of time the Senior Stock will also bear the following additional legend:

11

MOREOVER, THIS SECURITY MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED IF THE SALE, PLEDGE OR TRANSFER (INCLUDING SUBDIVISION) WOULD RESULT IN THE LOSS TO THE ISSUER OF ANY APPLICABLE EXEMPTION FROM THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED."

12

V.

OTHER COVENANTS AND AGREEMENTS

5.1 Covenants by the Foundation. From and after the execution and delivery of this Agreement to and including the earlier of the Closing or the last day that could be the Exercise Date, but subject to the actions permitted by Section 5.4 hereof, and subject to the terms of the Senior Stock Sale (Put) Option Agreement the Foundation agrees and covenants that as Senior Stockholder it will not approve, and if called upon it will vote against, any of the following:

(a) Modification of the Articles of Incorporation of NEWCO or Enterprises or of the Limited Liability Company Agreement of LLC as in effect on the date of the execution and delivery of this Agreement without the prior consent of NELnet;

(b) Change in the capital structure of NEWCO, Enterprises or LLC from that which is in place on the date of the execution and delivery of this Agreement, except insofar as any change therein may result from normal operations under any of the Indentures governing the Debt Securities assumed by NEWCO as part of the Conversion pursuant to the Conversion Agreement without the prior consent of NELnet;

(c) Any action by NEWCO, Enterprises or LLC, as the case may be, by which such entity will not meet its duties and obligations under and pursuant to its Articles of Incorporation or the Operating Agreement of LLC, the Limited Liability Company Agreement, any material license under which such entity operates all or a portion of its business and each material agreement to which it is a party, if not meeting such duties and obligations could be materially adverse to NEWCO, Enterprises or LLC, as the case may be;

(d) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause any such entity to issue any additional equity securities and NEWCO will not issue, transfer or encumber any of the Senior Stock to any person other than NELnet or grant any options in respect of the Senior Stock to any person other than NELnet;

(e) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause NEWCO to, without the prior written consent of NELnet, issue or assume any indebtedness or Debt Securities (other than the Transferred Securities assumed by LLC) or enter commitments to issue any indebtedness or other Debt Securities, pledge or encumber any assets of NEWCO, Enterprises or LLC (except as collateral for the Transferred Securities and except to the extent the Limited Recourse Promissory Note is payable from Legally Available Funds derived from the Indenture) or amend the trust indentures under which any outstanding Debt Securities of LLC were issued and are governed;

(f) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause any such entity to conduct its business other than in the ordinary course;

13

(g) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause any such entity to grant any general increase in the compensation of its employees (including, without limitation, any such increase pursuant to any bonus, pension, profit sharing or other plan or commitment) or any increase in the compensation payable or to become payable to any employee;

(h) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause any such entity to enter into any material or unusual contracts without the prior written consent of NELnet;

(i) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause any such entity to enter into any contract, agreement or arrangement with any company or person, or amend any existing contract or agreement, other than contracts and agreements entered into (a) in the ordinary course of business for the normal sale of services or (b) for the normal purchase of goods, merchandise, materials, services and supplies not exceeding the aggregate of $10,000 and not extending for more than three (3) months;

(j) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause any such entity to fail to use its best efforts to preserve its business organization intact, to retain the services of its employees, and to conduct business with suppliers, customers and other having business relationships with any such entity;

(k) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause any such entity to do any act or omit to do any act, or permit any act or omission to act which will cause a breach of any of the agreements or contracts to which any such entity is a party;

(l) Any action by NEWCO, Enterprises or LLC, as the case may be, that will cause any such entity to sell, lease or otherwise dispose of any of its material properties or assets, or mortgage or otherwise encumber or subject to any lien any of its material properties or assets, other than in the ordinary course of business; and

(m) Any action by NEWCO that will cause NEWCO to take any action pursuant to Article V, Section 5.04 of the Articles of Incorporation of NEWCO.

5.2 No Solicitation of Other Proposals for Sale of Senior Stock. During the term of this Agreement and without the written consent of NELnet, the Foundation shall not, and shall not authorize or permit any officer, director, employee, agent, partner, representative or advisor of the Foundation or NEWCO to, directly or indirectly, solicit, initiate or encourage any proposals for the purchase of the Senior Stock; provided, however, that this Section 5.2 shall not affect the Foundation's right to respond to a Bona Fide Third Party Offer in accordance with Section 5.4 hereof.

14

5.3 Deposit. If NELnet exercises the Option, the entire amount of the Deposit shall be credited against the Exercise Price. If NELnet does not exercise the Option, the amount of the Deposit shall be returned to NELnet immediately after the last date which could be an Exercise Date. If NELnet exercises the Option but defaults on payment of the Exercise Price, then the Senior Stock shall not be transferred to NELnet and all of the remaining amount of the Deposit shall be retained by the Foundation as liquidated damages, and this Agreement shall terminate without further liability upon either party. If NELnet exercises the Option but the conditions precedent to NELnet's purchase of the Senior Stock contained in Section 6.1 hereof are not satisfied, the Deposit shall be immediately returned to NELnet.

5.4 Right of First Refusal. If between the date of this Agreement and the exercise by NELnet of its Option hereunder, the Foundation shall have received a Bona Fide Third Party Offer to purchase the Senior Stock, then NELnet shall have a right of first refusal to purchase the Senior Stock on or before the proposed purchase date at the price contained in the Bona Fide Third Party Offer and on the same terms and conditions, subject to the following:

(a) the Foundation shall give NELnet written notice of the terms of such Bona Fide Third Party Offer within 5 business days of receiving the same;

(b) if NELnet intends to match such offer, NELnet shall give the Foundation written notice thereof within ten business days of the date of such notice from the Foundation; and

(c) NELnet and the Foundation shall enter into an amendment of this Agreement to reflect such revised Exercise Price within ten business days of the date of such notice from the Foundation (and the Deposit shall continue to constitute a credit against the Exercise Price as provided in Section 5.3 hereof) and NELnet shall receive an additional one million dollar ($1,000,000.00) credit against the Exercise Price.

If NELnet fails to exercise said right of first refusal in accordance with this Section, then the Foundation may sell the Senior Stock to such party making a Bona Fide Third Party Offer, in which case upon such sale (i) the Foundation shall return the original amount of the Deposit to NELnet, and (ii) the Foundation shall pay to NELnet an amount equal to one million dollars ($1,000,000.00) as liquidated damages. After receipt of a Bona Fide Third Party Offer and upon satisfaction of (i) and (ii) above, this Agreement shall terminate without further liability upon either party. During the term of this Agreement, the Foundation shall not consider any offer for the Senior Stock or any merger or other consolidation with respect to NEWCO unless such offer is a Bona Fide Third Party Offer.

5.5 Noncompete Covenant. Neither the Foundation nor any entity or corporation affiliated therewith or controlled or managed thereby, shall engage, directly or indirectly, in any of the following activities for a period of nine years following the date of this Agreement: (i) acquisition, solicitation or origination of title or beneficial ownership interest in Student Loans; (ii) consulting,

15

advising or assisting other persons or entities in activities described in clause (i) above; and/or (iii) financing or funding for its own Student Loan program or operations or providing financing or funding for Student Loans for other persons or entities.

16

VI.

CONDITIONS PRECEDENT

6.1 Conditions to the Obligation of NELnet. If NELnet exercises the Option in accordance with this Agreement, the obligation of NELnet to purchase the Senior Stock and pay the Exercise Price shall be subject to the satisfaction or waiver or the following conditions:

(a) Representations of Warranties. The representations and warranties of the Foundation set forth in Article IV hereof shall be true and correct in all material respects on the date of Closing as if made on and as of such date, and NELnet shall have received a certificate to such effect, executed by the Foundation and dated as of the date of Closing; provided, however, that if NELnet shall have actual knowledge that any of the Foundation's representations which are conditioned as to the "knowledge" or as to the "best knowledge" of the Foundation are not true or correct ("NELnet Actual Knowledge of Inaccuracy"), then this condition precedent shall not be deemed to have been satisfied if NELnet shall have notified the Foundation thereof at least five Business Days before the Exercise Date and the Foundation shall not have satisfied NELnet of the actual truth or accuracy thereof (provided, however, that NELnet reserves the right to inform the Foundation of any NELnet Actual Knowledge of Inaccuracy of which NELnet becomes aware between the fifth Business Day before the Exercise Date and the Exercise Date (and shall do so as soon as possible), in which case this condition precedent shall not be deemed to have been satisfied unless the Foundation shall have satisfied NELnet of the actual truth or accuracy thereof).

(b) Performance of Covenants. The Foundation shall have performed all of its obligations contained in this Agreement to be performed on or prior to the Closing and NELnet shall have received a certificate to such effect, executed by the Foundation and dated as of the Closing Date.

(c) Conversion. The Conversion shall have taken place substantially in accordance with the Conversion Agreement.

(d) Legal Opinions. NELnet shall have received letters from legal counsel rendering tax, bankruptcy and contract enforceability opinions (or shall be an addressee thereof) on the Conversion Date to the effect that NELnet may rely upon such opinions as if they had been addressed to NELnet on the Conversion Date, without, however, any need or obligation to update or bring current any such opinion from its date of issuance to the Closing (and such letters may state that no such update has been done).

(e) Directors' Resignation. The Foundation shall deliver to NELnet at Closing the resignation of each director of NEWCO and Enterprises and the Manager of each member of the Management Committee of LLC, provided that at least two Special Directors shall remain on the Management Committee Board of Directors of LLC at all times, and shall

17

take, or cause to be taken, such action as NELnet may request with respect to changes in directors and officers other than the Special Directors on the date of Closing.

(f) Absence of Events. None of the events set forth in Section 5.1(a) through (m) inclusive hereof shall have occurred.

(g) No Material Adverse Change. On the date of Closing, there shall have been no material adverse change in the business of NEWCO, Enterprises or LLC since the Conversion Date or in the business of NEWCO, Enterprises and LLC as compared to the business of Maine Educational Loan Marketing Corporation as such business existed immediately prior to the Conversion (other than the ability to use tax-exempt basis in the future and receive related benefits).

(h) Hart-Scott-Rodino. Any required filing under the Hart-Scott-Rodino Antitrust Improvements Act shall have been made, and the waiting period with respect thereto shall have expired without objection by the United States.

(i) Exercise Price. The Exercise Price shall not be less than the Senior Stock Redemption Price (and this provision shall not be waived by either party hereto). If the Senior Stock Redemption Price, determined as provided in the Articles of Incorporation of NEWCO, shall be greater than $30 million, then NELnet shall not be obligated to purchase the Senior Stock unless NELnet shall agree, by the Exercise Date, to pay such amount.

(j) Purchase of Services Contract. The Purchase of Services Contract entered into as of December 9, 1992, and effective as of January 1, 1993, as supplemented and amended, including the Amendment to Purchase of Services Contract dated as of June 30, 2000, all between the Foundation and MES-Maine Education Services ("MES"), shall have been terminated or may be terminated within five days from the Closing without further approval of MES.

6.2 Conditions to the Obligations of the Foundation. The obligation of the Foundation to sell the Senior Stock shall be subject to the satisfaction or waiver or the following conditions:

(a) Representations and Warranties. The representations and warranties of NELnet set forth in Article IV hereof shall be true and correct in all material respects on the date of Closing as if made on and as of such date, and the Foundation shall have received a certificate to such effect, executed by NELnet and dated as of the date of Closing.

(b) Performance of Covenants. NELnet shall have performed all of its obligations contained in this Agreement to be performed on or prior to the date of Closing, including payment of the Exercise Price due at the Closing.

(c) Exercise Price. The Exercise Price shall not be less than the Senior Stock Redemption Price (and this provision shall not be waived by either party hereto). If the Senior Stock Redemption Price, determined as provided in the Articles of Incorporation of

18

NEWCO, shall be greater than $30 million, then NELnet shall not be entitled to purchase the Senor Stock unless NELnet shall agree, by the Exercise Date, to pay such amount.

VII.

MISCELLANEOUS

7.1 Law Governing. This Agreement shall be construed and interpreted according to applicable federal laws and the laws of the State of Maine applicable to contracts made and to be performed wholly within such state.

7.2 Binding Effect, Persons Benefitting, No Assignment. This Agreement shall inure to the benefit of and be binding upon the parties hereto. Nothing in this Agreement is intended or shall be construed to confer upon any entity or Person other than the parties hereto any right, remedy or claim under or by reason of this Agreement or any part hereof. This Agreement may not be assigned by either of the parties hereto. This Agreement shall inure to the benefit of and be binding upon the successor to a party hereto only if the other party has given its consent thereto.

7.3 Amendments. This Agreement may not be amended, altered or modified except by a written instrument executed by the parties hereto.

7.4 Counterparts. This Agreement may be executed in counterparts, each of which shall be deemed an original and each of which shall constitute one and the same instrument.

7.5 Entire Agreement; Attachments. This Agreement, including the attachments, certificates and lists referred to herein or attached hereto, and any documents executed by the parties pursuant thereto, constitute the entire understanding and agreement of the parties hereto with respect to the subject matter hereof and supersede all other prior agreements and understandings, written or oral, between the parties with respect to such subject matter.

7.6 Confidentiality. Except with the consent of the other party, which shall not be unreasonably withheld, each of the Foundation and NELnet hereby agrees that it will not disclose the existence or terms of the transactions contemplated by this Agreement or any information provided to it by the other party which is clearly marked as being confidential to any other Person except
(i) to its affiliates, provided that any such recipient is made aware of the highly confidential nature of such information, (ii) its auditors and attorneys, employees or financial advisors and any nationally recognized rating agency rating its debt, provided such auditors, attorneys, employees or financial advisors or rating agencies are informed of the highly confidential nature of such information, (iii) any regulatory agency, body or other official body regulating or having jurisdiction over any such Person, provided, such agency, body or other official body is informed of the highly confidential nature of such information, (iv) as otherwise required by applicable law or order of a court of competent jurisdiction, (v) in connection with any legal proceeding or threatened legal proceeding to which such Person is a party, or (vi) which is already in the public domain or so disclosed other than

19

as a result of the breach by the Foundation, NELnet or any such Person bound by the terms and provisions of this Section 7.6.

7.7 No Recourse Following Closing. From and after the Closing, and notwithstanding anything herein or in any certificate delivered by the Foundation to the contrary, no recourse shall be had by or on behalf of NELnet against the Foundation, NEWCO or any of its or their affiliates on account of any business or other failure by NEWCO and no such recourse shall be had on account of any representation and warranty of the Foundation made herein proving to have been false or misleading in any respect as and when made unless the false or misleading representation and warranty either (i) is made under Section 4.1(a) hereof, or (ii) was caused directly by, or was the direct result of, fraud or willful misconduct on the part of the Foundation.

7.8 Limited Rights Conveyed to NELnet. This Agreement conveys to NELnet only the Option and the right to enforce the Foundation's obligations hereunder, including the Foundation's covenants in Article V of this Agreement. NELnet shall not enjoy, by virtue of this Agreement or otherwise, any right to participate in or control the management or operations of NEWCO; provided that upon exercise of the Option and acquisition of Senior Stock NELnet shall have all the rights allowed by law to a holder of the Senior Stock.

7.7 Notices. Except as otherwise expressly provided herein, all notices, requests, demands and other communications hereunder shall be in writing and shall be deemed to have been duly given when delivered by hand or by overnight courier, two days after being sent by registered mail, return receipt requested, or when sent by telecopier (with receipt confirmed), provided, in the case of a telecopied notice, a copy is also sent by registered mail, return receipt requested, or by courier, addressed as follows (or to such other address as a party may designated by notice to the other):

(a) If to the Foundation:

Wendy Ault, President One City Center, Suite 1110 Portland, Maine 04101 Telephone: 207/ 791-3621 Facsimile: (207) 773-4159

(b) If to NELnet:

Don Bouc, President 121 South 13th Street, Suite 301 Lincoln, Nebraska 68508 Telephone: (402) 458-2301 Facsimile: (402) 458-2399

20

7.8 Hart-Scott-Rodino Compliance. The Parties agree to cooperate in complying with any filing or notification requirements imposed by law on either party in connection with, or as a condition to, exercising the Option or acquiring the Senior Stock pursuant to exercise of the Option, including without limitation any filings under the Hart-Scott-Rodino Antitrust Improvement Act of 1976.

[THE BALANCE OF THIS PAGE IS INTENTIONALLY LEFT BLANK]

21

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

Maine Educational Loan Marketing Corporation

  /s/  Wendy Ault
----------------------
Wendy Ault, President

NELnet, Inc.

  /s/ Don Bouc
----------------------
Don Bouc, President

22

Exhibit 2.16

PURCHASE AGREEMENT

This Purchase Agreement (the "Agreement") is made as of the 3rd day of July, 2003, by and between Nelnet Loan Services, Inc., a Nebraska Corporation, ("Purchaser") and Union Financial Services, Inc., a Nevada corporation and Packers Service Group, Inc., a Nebraska corporation (individually and collectively "Seller") (collectively referred to as the "Parties" and, individually, as a "Party").

RECITALS

WHEREAS, each Seller owns 50% of the membership interests in UFS Securities, L.L.C., a Nebraska limited liability company (the "Company"); and

WHEREAS, Seller desires to transfer to Purchaser Seller's interest in the membership interests in the Company (the "Purchased Membership Interest").

NOW, THEREFORE, for and in consideration of the mutual promises and covenants herein contained and for other good and valuable consideration, the receipt and adequacy of which are hereby expressly acknowledged, the Parties intending to be legally bound agree as follows:

1. Description of the Transaction; Terms Thereof.

1.1 Transfer of Purchased Membership Interest. At the Closing (as defined in Section 1.2 hereof) and upon the terms and subject to the conditions as set forth herein, Seller shall convey, sell, transfer and deliver to Purchaser the Purchased Membership Interest.

1.2 Closing: Closing Date. The closing ("Closing") of the purchase shall occur effective as of August 7,2003 ("Closing Date") or as soon thereafter as the purchase price may be determined as set forth below. The time and location of the Closing shall be determined by agreement among the Parties. The effective date of transfer shall be the Closing Date, provided, however, that all notices and approvals required by applicable law (including but not limited to the NASD) shall have been given prior to the date on which transfer of the Purchased Membership Interest shall be effective.

1.3 Purchase Price. At the Closing, Purchaser shall pay to Seller, in immediately available funds, a purchase price in an amount equal to $1,500,000.00, plus book value as of Closing, less any pending cash dividends or other expenditures, of the Company as carried on the unaudited financial statements of Company, when finalized and available. The Purchase Price shall be divided equally between each of the Sellers.


1.4 Delivery of Transfer Documentation. At Closing, or within fifteen (15) days thereafter, Seller shall deliver duly endorsed transfer documentation representing the transfer of the Purchased Membership Interest to the Purchaser.

2. Representations and Warranties.

Seller hereby represents and warrants to Purchaser as follows:

2.1 Organization. Good Standing. Seller is duly organized and in good standing under the laws of its state of incorporation.

2.2 Title to the Purchased Membership Interest. Seller is the record and beneficial owner of the Purchased Membership Interest which is being transferred, free and clear of all liens, claims, security interests, options, charges, pledges and other restrictions or encumbrances of any nature whatsoever. Upon consummation of the transactions contemplated under this Agreement, Purchaser will acquire from each Seller's good and valid title to Seller's 50% interest in the Company clear of all liens, claims, security interests, options, charges, pledges and other restrictions or encumbrances of any nature whatsoever created by Seller.

3. Indemnification.

3.1 Indemnification by Purchaser. Purchaser agrees to defend, indemnify and hold Seller or its officers, directors, trustees, agents, affiliates, representatives, successors and assigns, harmless from and against any claim, liability, expense, loss or other damage (including reasonable attorneys' fees and expenses), ("Claims") in respect of any and all Claims relating to resulting from any breach or violation of a covenant made in this Agreement by Purchaser, and any and all actions, suits, proceedings, claims, demands, assessments, judgments, costs and expenses incident to any item to which the foregoing indemnity relates.

3.2 Indemnification by Seller. Seller agrees to defend, indemnify and hold the Purchaser and its officers, directors, trustees, agents, representatives, affiliates, successors and assigns, harmless from and against any Claim in respect of any and all Claims relating to or resulting from any breach of a representation or warranty or any violation of a covenant made in this Agreement by Seller, and any and all actions, suits, proceedings, claims, demands, assessments, judgments, costs and expenses incident to any item to which the foregoing indemnity relates.

3.3 Determination of Loss. Indemnification pursuant to this Section 3 shall be payable with respect to any Claim described herein as subject to indemnification upon the happening of the earlier to occur of the following:

(a) resolution of such Claim by mutual agreement of the Parties; or

(b) the issuance of a final judgment, award, order or other ruling by a court of competent jurisdiction.


3.4 Notification. Each of the Parties will promptly notify the other Party of the existence or occurrence of any facts or events which give rise to the assertion of any Claim under the provisions of this Article 3; provided, however, that the failure to so notify the other Party shall not relieve the other Party of its indemnification obligation, except, and only to the extent, that the other Party is actually prejudiced by such failure to notify or delay. If any such Claim is due to a claim of a third party ("Third Party Claim"), the indemnifying party shall, at the election of the indemnified party, promptly and diligently take such actions as may be reasonably required to defend or settle such claim and shall keep the indemnified party advised of the current status thereof. If the indemnifying party assumes the defense of the Third Party Claim, the indemnified party shall, at the indemnifying party's expense, reasonably cooperate with the indemnifying party's defense and the indemnifying parties shall reasonably consider the indemnified party's advice.

4. Additional Covenants arid Agreements.

4.1 Expenses. Each Party hereto shall bear and pay all costs and expenses incurred by it in connection with the transactions contemplated by this Agreement, including, but not limited to, the fees, costs and expenses of its own financial consultants, accountants and legal counsel.

4.2 Survival of Representations and Warranties. Except as otherwise provided herein, the representations and warranties contained in this Agreement shall survive the Closing Date.

4.3 Public Releases. The Parties shall agree with each other as to the form and substance of any press release relating to this Agreement or the transactions contemplated hereby, and shall consult with each other as to the form and substance of other public disclosures relating hereto; provided, however, that nothing contained herein shall prohibit any party hereto from making any disclosure which it deems necessary in light of applicable laws or regulations, after notice to the other party with the opportunity to comment to the extent that delay of the disclosure is permitted under such laws or regulations.

5. Miscellaneous.

5.1 Entire Agreement. This Agreement, including the recitals and the Exhibits hereto and thereto, supersede any and all other agreements, oral or written, among the Parties hereto and thereto with respect to the subject matter hereof and thereof, and contain the entire agreement among such Parties with respect to the transactions contemplated hereby and thereby.

5.2 Amendments. This Agreement shall not be modified or amended except by an instrument in writing signed by or on behalf of all of the Parties hereto.

5.3 Successors; Assignment. This Agreement and all of the provisions hereof and thereof shall be binding upon and inure to the benefit of the Parties hereto and thereto and their respective successors and permitted transferees and assignees. Neither this Agreement nor any interest herein may, directly or indirectly, be transferred or assigned by any Party, in whole


or in part, without the written consent of the other Parties, except either party may assign this Agreement or any portion thereof to any affiliate or shareholder.

5.4 Notices. All notices, requests, demands or other instruments which may or are required to be given by either party to the other shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is given or upon expiration of a period of 48 hours from and after the postmark thereof when mailed, postage prepaid, by registered or certified mail, requesting return receipt, by overnight courier, or by telecopy, addressed as follows:

If to Seller:

Packers Service Group
Attention: Jay L. Dunlap
3643 South 48th
Lincoln, Nebraska 68501-2535
Telephone: 402/ 323-1245
Facsimile: 402/323-1188

Union Financial Services, Inc.
Attention: Michael S. Dunlap
6801 South 27th Street
Lincoln, Nebraska 68512
Telephone: 402/323-1131
Facsimile: 402/323-1286

If to Purchaser:

Nelnet Loan Services, Inc.
Attention: Terry Heimes
121 South 13th, Suite 201
Lincoln, NE 68508

Either party may change the address and name of the addressee to which subsequent notices are to be sent to it by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the fifth day after it is mailed.

5.5 Waiver. If any Party expressly waives in writing an unsatisfied condition, representation, warranty, undertaking, covenant or agreement (or portion thereof) set forth herein, the waiving Party shall thereafter be barred from recovering, and thereafter shall not seek to recover, any damages, claims, losses, liabilities or expenses, including, without limitation, legal and other expenses, from the c" r Parties in respect of the matter or matters so waived. Any such waiver shall not constitute a covenant to waive any such matters in the future.


5.6 Severability. If any term or provision of this Agreement or any application thereof shall be invalid or unenforceable, the remainder of this Agreement and any other application of such term or provision shall not be affected thereby.

5.7 Counterparts. This Agreement may be executed in two or more counterparts and by the Parties on separate counterparts, all of which shall be considered one and the same agreement, and each of which shall be deemed an original.

IN WITNESS WHEREOF, the Parties hereto have caused this Purchase Agreement to be duly entered into as of the date first set forth above.

UNION FINANCIAL SERVICES INC.,
a Nevada corporation

By:    /s/ Stephen F. Butterfield
       -------------------------------------
Title: President

PACKERS SERVICE GROUP, INC., a Nebraska
corporation

By:    /s/ D. Jameson
       -------------------------------------
Title: Vice President

NELNET LOAN SERVICES, INC., a
Nebraska corporation

By:    /s/ Michael Dunlap
       -------------------------------------
Title: President


Exhibit 4.2

INDENTURE OF TRUST

by and between

NELNET STUDENT LOAN CORPORATION-2

and

ZIONS FIRST NATIONAL BANK
as Trustee

Dated as of June 1, 2000


NELNET STUDENT LOAN CORPORATION-2

Reconciliation and tie between Trust Indenture Act of 1939 and Indenture of Trust dated as of June 1, 2000.

        TRUST INDENTURE ACT SECTION                INDENTURE SECTION
Section 310(a)(l)                                        7.23
(a)(2)                                                   7.23
(b)                                                    7.23,7.09
section 312(c)                                           9.16
Section 314(a)                                           4.16
(a)(4)                                                   4.17
Section 315(b)                                           8.04
Section 317(a)(1)                                        4.18
(a)(2)                                                   7.24
Section 318(a)                                           9.09
(c)                                                      9.09


NOTE: This reconciliation and tie shall not, for any purpose, be deemed to be a part of the Indenture. Attention should also be directed to Section 318(c) of the 1939 Act, which provides that the provisions of Sections 310 to and including 317 of the 1939 Act are a part of and govern every qualified indenture, whether or not physically contained therein.

i

TABLE OF CONTENTS

(This Table of Contents is for convenience of reference only and is not intended to define, limit or describe the purpose or intent of any provisions of this Indenture of Trust.)

                                                                                                                       PAGE
                                                         Article I

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

                                                         Article II

                       NOTE DETAILS, FORM OF NOTES, REDEMPTION OF NOTES AND USE OF PROCEEDS OF NOTES

Section 2.01.  Note Details..........................................................................................   13
Section 2.02.  Execution of Notes....................................................................................   14
Section 2.03.  Registration, Transfer and Exchange of Notes; Persons Treated as Registered Owners....................   14
Section 2.04.  Lost, Stolen, Destroyed and Mutilated Notes...........................................................   15
Section 2.05.  Trustee's Authentication Certificate..................................................................   15
Section 2.06.  Cancellation and Destruction of Notes by the Trustee..................................................   15
Section 2.07.  Temporary Notes.......................................................................................   15
Section 2.08.  Issuance of Notes.....................................................................................   16

                                                        Article III

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

Section 3.01.  Parity and Priority of Lien...........................................................................   17
Section 3.02.  Other Obligations.....................................................................................   17
Section 3.03.  Derivative Products; Reciprocal Payments; Issuer Derivative Payments..................................   18

                                                        Article IV

                                 PROVISIONS APPLICABLE TO THE NOTES; DUTIES OF THE ISSUER

Section 4.01.  Payment of Principal, Interest and Premium............................................................   19
Section 4.02.  Representations and Warranties of the Issuer..........................................................   19
Section 4.03.  Covenants as to Additional Conveyances................................................................   19

ii

Section 4.04.  Further Covenants of the Issuer.......................................................................    20
Section 4.05.  Enforcement of Servicing Agreements...................................................................    21
Section 4.06.  Procedures for Transfer of Funds......................................................................    22
Section 4.07.  Additional Covenants with Respect to the Act..........................................................    22
Section 4.08.  Financed Eligible Loans; Collections Thereof; Assignment Thereof......................................    23
Section 4.09.  Appointment of Agents, Etc............................................................................    23
Section 4.10.  Capacity to Sue.......................................................................................    23
Section 4.11.  Continued Existence; Successor to Issuer..............................................................    23
Section 4.12.  Amendment of student Loan Purchase Agreements.........................................................    23
Section 4.13.  Representations; Negative Covenants...................................................................    24
Section 4.14.  Additional Covenants..................................................................................    29
Section 4.15.  Providing of Notice...................................................................................    30
Section 4.16.  Reports by Issuer.....................................................................................    30
Section 4.17.  Statement as to Compliance............................................................................    30
Section 4.18.  Collection of Indebtedness and Suits for Enforcement by Trustee.......................................    31

                                                         Article V

                                                           FUNDS

Section 5.01.  Creation and Continuation of Funds and Accounts.......................................................    31
Section 5.02.  Acquisition Fund......................................................................................    32
Section 5.03.  Revenue Fund..........................................................................................    34
Section 5.04.  Reserve Fund..........................................................................................    35
Section 5.05.  Operating Fund........................................................................................    35
Section 5.06.  Transfers to Issuer...................................................................................    36
Section 5.07.  Investment of Funds Held by Trustee...................................................................    36
Section 5.08.  Release...............................................................................................    37
Section 5.09.  Purchase of Notes.....................................................................................    37

                                                        Article VI

                                                   DEFAULTS AND REMEDIES

Section 6.01.  Events of Default Defined.............................................................................    38
Section 6.02.  Remedy on Default; Possession of Trust Estate.........................................................    38
Section 6.03.  Remedies on Default; Advice of Counsel................................................................    40
Section 6.04.  Remedies on Default; Sale of Trust Estate.............................................................    40
Section 6.05.  Appointment of Receiver...............................................................................    40
Section 6.06.  Restoration of Position...............................................................................    41
Section 6.07.  Purchase of Properties by Trustee or Registered Owners................................................    41
Section 6.08.  Application of Sale Proceeds..........................................................................    41
Section 6.09.  Accelerated Maturity..................................................................................    41

iii

Section 6.10.  Remedies not Exclusive................................................................................    41
Section 6.11.  Direction of Trustee..................................................................................    42
Section 6.12.  Right to Enforce in Trustee...........................................................................    42
Section 6.13.  Physical Possession of Obligations not Required.......................................................    43
Section 6.14.  Waivers of Events of Default..........................................................................    43

                                                        Article VII

                                                        THE TRUSTEE

Section 7.01.  Acceptance of Trust...................................................................................    43
Section 7.02.  Recitals of Others....................................................................................    44
Section 7.03.  As to Filing of Indenture.............................................................................    44
Section 7.04.  Trustee May Act Through Agents........................................................................    44
Section 7.05.  Indemnification of Trustee............................................................................    45
Section 7.06.  Trustee's Right to Reliance...........................................................................    46
Section 7.07.  Compensation of Trustee...............................................................................    46
Section 7.08.  Trustee May Own Notes.................................................................................    47
Section 7.09.  Resignation of Trustee................................................................................    47
Section 7.10.  Removal of Trustee....................................................................................    47
Section 7.11.  Successor Trustee.....................................................................................    48
Section 7.12.  Manner of Vesting Title in Trustee....................................................................    48
Section 7.13.  Additional Covenants by the Trustee to Conform to the Act.............................................    49
Section 7.14.  Right of Inspection...................................................................................    49
Section 7.15.  Limitation with Respect to Examination of Reports.....................................................    49
Section 7.16.  Servicing Agreement...................................................................................    49
Section 7.17.  Additional Covenants of Trustee.......................................................................    49
Section 7.18.  Duty of Trustee with Respect to Rating Agencies.......................................................    49
Section 7.19.  Merger of the Trustee.................................................................................    50
Section 7.20.  Receipt of Funds from Servicer........................................................................    50
Section 7.21.  Special Circumstances Leading to Resignation of Trustee...............................................    50
Section 7.22.  Survival of Trustee's Rights to Receive Compensation, Reimbursement and Indemnification...............    51
Section 7.23.  Corporate Trustee Required; Eligibility; Conflicting Interests........................................    51
Section 7.24.  Trustee May File Proofs of Claim......................................................................    51

                                                        Article VIII

                                                  SUPPLEMENTAL INDENTURES

Section 8.01.  Supplemental Indentures Not Requiring Consent of Registered Owners....................................    52
Section 8.02.  Supplemental Indentures Requiring Consent of Registered Owners........................................    53
Section 8.03.  Additional Limitation on Modification of Indenture....................................................    54

iv

section 8.04.  Notice of Defaults....................................................................................    54
section 8.05.  Conformity with the Trust Indenture Act...............................................................    54

                                                        Article IX

                                                    GENERAL PROVISIONS

Section 9.01.  Notices...............................................................................................    55
Section 9.02.  Covenants Bind Issuer.................................................................................    56
Section 9.03.  Lien Created..........................................................................................    56
Section 9.04.  Severability of Lien..................................................................................    56
Section 9.05.  Consent of Registered Owners Binds Successors.........................................................    56
Section 9.06.  Nonliability of Directors; No General Obligation......................................................    56
Section 9.07.  Nonpresentment of Notes or Interest Checks............................................................    57
Section 9.08.  Security Agreement....................................................................................    57
Section 9.09.  Laws Governing........................................................................................    57
Section 9.10.  Severability..........................................................................................    57
Section 9.11.  Exhibits..............................................................................................    57
Section 9.12.  Non-Business Days.....................................................................................    57
Section 9.13.  Parties Interested Herein.............................................................................    57
Section 9.14.  Obligations Are Limited Obligations...................................................................    58
section 9.15.  Reciprocal Payor Rights...............................................................................    58
Section 9.16.  Disclosure of Names and Addresses of Registered Owners................................................    58
Section 9.17.  Aggregate Principal Amount of Obligations.............................................................    58
Section 9.18.  Financed Eligible Loans...............................................................................    58

                                                         Article X

                              PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION OF INDENTURE

Section 10.01. Trust Irrevocable.....................................................................................    58
Section 10.02. Satisfaction of Indenture.............................................................................    59
Section 10.03. Cancellation of Paid Notes............................................................................    59

                                                        Article XI

                                                        TERMINATION

Section 11.01. Termination of the Trust..............................................................................    60
Section 11.02. Notice................................................................................................    62

                                                       Article XII

REPORTING REQUIREMENTS...............................................................................................    62

EXHIBIT A      ELIGIBLE LOAN ACQUISITION CERTIFICATE

V


INDENTURE OF TRUST

THIS INDENTURE OF TRUST, dated as of June 1, 2000 (this "Indenture"), is by and between NELNET STUDENT LOAN CORPORATION-2 (the "Issuer"), a corporation duly organized and existing under the laws of the State of Nevada (the "State"), and ZIONS FIRST NATIONAL BANK, a national banking association duly organized and operating under the laws of the United States of America (together with its successors, the "Trustee"), as trustee hereunder (all capitalized terms used in these preambles, recitals and granting clauses shall have the same meanings assigned thereto in Article I hereof);

W I T N E S S E T H:

WHEREAS, the Issuer represents that it is duly created as a corporation under the laws of the State and that by proper action of its governing body it has duly authorized the execution and delivery of this Indenture, which Indenture provides for the payment of student loan asset-backed notes (the "Notes") and the payments to any Reciprocal Payor (as defined herein), all to be issued pursuant to the terms of Supplemental Indentures; and

WHEREAS, this indenture is subject to the provisions of the Trust Indenture Act of 1939, as amended (the "Trust Indenture Act" or "TIA"), that are deemed to be incorporated into this Indenture and shall, to the extent applicable, be governed by such provisions; and

WHEREAS, the Trustee has agreed to accept the trusts herein created upon the terms herein set forth; and

WHEREAS, it is hereby agreed between the parties hereto, the Registered Owners of any Notes (the Registered Owners evidencing their consent by their acceptance of the Notes) and any Reciprocal Payor (the Reciprocal Payor evidencing its consent by its execution and delivery of a Derivative Product (as defined herein)) that in the performance of any of the agreements of the Issuer herein contained, any obligation it may thereby incur for the payment of money shall not be general debt on its part, but shall be secured by and payable solely from the Trust Estate, payable in such order of preference and priority as provided herein;

NOW, THEREFORE, the Issuer, in consideration of the premises and acceptance by the Trustee of the trusts herein created, of the purchase and acceptance of the Notes by the Registered Owners thereof, of the execution and delivery of any Derivative Product by a Reciprocal Payor and the Issuer and the acknowledgement thereof by the Trustee, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, does hereby GRANT, CONVEY, PLEDGE, TRANSFER, ASSIGN AND DELIVER to the Trustee, for the benefit of the Registered Owners of the Notes, any Reciprocal Payor (to secure the payment of any and all amounts which may from time to time become due and owing to a Reciprocal Payor pursuant to any Derivative Product), all of the moneys, rights, and properties described in the granting clauses A through F below (the "Trust Estate"), as follows:

1

GRANTING CLAUSE A

The Revenues (other than Revenues deposited in the Operating Fund or otherwise released from the lien of the Trust Estate as provided herein);

GRANTING CLAUSE B

All moneys and investments held in the Funds created under Section 5.01(a) hereof (other than the moneys and investments held in the Operating Fund);

GRANTING CLAUSE C

The Financed Eligible Loans;

GRANTING CLAUSE D

The rights of the Issuer in and to the Servicing Agreements, the Student Loan Purchase Agreements, the Custodian Agreements and the Guarantee Agreements as the same relate to Financed Eligible Loans;

GRANTING CLAUSE E

The rights of the Issuer in and to any Derivative Product and any Reciprocal Payor Guarantee; provided, however, that this Granting Clause E shall not be for the benefit of a Reciprocal Payor with respect to its Derivative Product; and

GRANTING CLAUSE F

Any and all other property, rights and interests of every kind or description that from time to time hereafter is granted, conveyed, pledged, transferred, assigned or delivered to the Trustee as additional security hereunder.

TO HAVE AND TO HOLD the Trust Estate, whether now owned or held or hereafter acquired, unto the Trustee and its successors or assigns,

IN TRUST NEVERTHELESS, upon the terms and trusts herein set forth for the equal and proportionate benefit and security of all present and future Registered Owners of the Notes, without preference of any Note over any other, except as provided herein, and for enforcement of the payment of the Notes in accordance with their terms, and all other sums payable hereunder (including payments due and payable to any Reciprocal Payor) or on the Notes, and for the performance of and compliance with the obligations, covenants, and conditions of this Indenture, as if all the Notes and other Obligations (as defined herein) at any time Outstanding had been executed and delivered simultaneously with the execution and delivery of this Indenture;

PROVIDED, HOWEVER, that if the Issuer, its successors or assigns, shall well and truly pay, or cause to be paid, the principal of the Notes and the interest due and to become due thereon, or provide fully for payment thereof as herein provided, at the times and in the manner mentioned in the Notes according

2

to the true intent and meaning thereof, and shall make all required payments into the Funds as required under Article V hereof, or shall provide, as permitted hereby, for the payment thereof by depositing with the Trustee sums sufficient to pay or to provide for payment of the entire amount due and to become so due as herein provided (including payments due and payable to any Reciprocal Payor), then this Indenture (other than Sections 4.13, 4.14 (for a period of 90 days) and 7.05 hereof) and the rights hereby granted shall cease, terminate and be void; otherwise, this Indenture shall be and remain in full force and effect;

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

ARTICLE I

DEFINITIONS AND USE OF PHRASES

The following terms have the following meanings unless the context clearly requires otherwise:

"ACCOUNT" shall mean any of the accounts created and established within any Fund by this Indenture.

"ACQUISITION FUND" shall mean the Fund by that name created in Section 5.01(a)(i) hereof and further described in Section 5.02 hereof, including any Accounts and Subaccounts created therein.

"ACT" shall mean the Higher Education Act of 1965, as amended or supplemented from time to time, or any successor federal act and all regulations, directives, bulletins, and guidelines promulgated from time to time thereunder.

"ADMINISTRATIVE SERVICES AGREEMENT" shall mean any administrative services agreement entered into between the Issuer and an entity who will provide administrative services for the Issuer, as supplemented and amended.

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

"AGGREGATE MARKET VALUE" shall mean on any calculation date the sum of the Values of all assets of the Trust Estate, less moneys in any Fund or Account which the Issuer is then entitled to receive for deposit into the Operating Fund but which has not yet been removed from the Trust Estate.

"AUTHORIZED OFFICER" shall mean, when used with reference to the Issuer, its Chairman, President, Vice President or Secretary, or any other officer or board member authorized in writing by the Board to act on behalf of the Issuer.

"AUTHORIZED REPRESENTATIVE" shall mean, when used with reference to the Issuer, (a) an Authorized Officer or (b) any officer or board member of any affiliate organization or other entity authorized by the Board to act on the Issuer's behalf.

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

3

"BUSINESS DAY" shall mean the definition of Business Day found in the Supplemental Indenture authorizing a series of Notes.

"CERTIFICATE OF INSURANCE" shall mean any Certificate evidencing a Financed Eligible Loan is Insured pursuant to a Contract of Insurance.

"COMMISSION" shall mean the Securities and Exchange Commission.

"CONTRACT OF INSURANCE" shall mean the contract of insurance between the Eligible Lender and the Secretary.

"CODE" shall mean the Internal Revenue Code of 1986, as amended from time to time. Each reference to a section of the Code herein shall be deemed to include the United States Treasury Regulations, including applicable temporary and proposed regulations, relating to such section which are applicable to the Notes or the use of the proceeds thereof. A reference to any specific section of the Code shall be deemed also to be a reference to the comparable provisions of any enactment which supersedes or replaces the Code thereunder from time to time.

"CUSTODIAN AGREEMENT" shall mean, collectively, the custodian agreements with any Servicer or other custodian or bailee related to Financed Eligible Loans.

"DATE OF ISSUANCE" shall mean the date of original issuance and delivery of any Notes to an Underwriter or placement agent.

"DERIVATIVE PAYMENT DATE" shall mean, with respect to a Derivative Product, any date specified in the Derivative Product on which both or either of the Issuer Derivative Payment and/or a Reciprocal Payment is due and payable under the Derivative Product.

"DERIVATIVE PRODUCT" shall mean a written contract or agreement between the Issuer and a Reciprocal Payor, which provides that the Issuer's obligations thereunder will be conditioned on the absence of (i) a failure by the Reciprocal Payor to make any payment required thereunder when due and payable, or (ii) a default thereunder with respect to the financial status of the Reciprocal Payor, and:

(a) under which the Issuer is obligated to pay (whether on a net payment basis or otherwise) on one or more scheduled and specified Derivative Payment Dates, the Issuer Derivative Payments in exchange for the Reciprocal Payor's obligation to pay (whether on a net payment basis or otherwise), or to cause to be paid, to the Issuer, Reciprocal Payments on one or more scheduled and specified Derivative Payment Dates in the amounts set forth in the Derivative Product;

(b) for which the Issuer's obligation to make Issuer Derivative Payments may be secured by a pledge of and lien on the Trust Estate on an equal and ratable basis with any class of the Issuer's Outstanding Notes and which Issuer Derivative Payments may be equal in priority with any priority classification of the Issuer's Outstanding Notes; and

(c) under which Reciprocal Payments are to be made directly to the Trustee for deposit into the Revenue Fund.

4

"DERIVATIVE VALUE" shall mean the value of the Derivative Product, if any, to the Reciprocal Payor, provided that such value is defined and calculated in substantially the same manner as amounts are defined and calculated pursuant to the applicable provisions of an ISDA Master Agreement.

"DISSOLUTION" means, with respect to Article XI and the Issuer, the occurrence of any of the events which would cause a dissolution of a limited partnership organized under the laws of the State of Delaware, the sole general partner of which is the Issuer.

"ELIGIBLE LENDER" shall mean any "ELIGIBLE LENDER," as defined in the Act, and which has received an eligible lender designation from the Secretary with respect to Eligible Loans made under the Act.

"ELIGIBLE LOAN" shall mean any loan made to finance post-secondary education that is (a) made under the Act; (b) insured by the Secretary of Health and Human Services pursuant to the Public Health Services Act; or (c) otherwise permitted to be acquired by the Issuer pursuant to its Program (provided a Rating Confirmation is received with respect thereto).

"ELIGIBLE LOAN ACQUISITION CERTIFICATE" shall mean a certificate signed by an Authorized Representative of the Issuer in substantially the form attached as Exhibit A hereto.

"EVENT OF BANKRUPTCY" shall mean (a) the Issuer shall have commenced a voluntary case or other proceeding seeking liquidation, reorganization, or other relief with respect to itself or its debts under any bankruptcy, insolvency, or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian, or other similar official of it or any substantial part of its property, or shall have made a general assignment for the benefit of creditors, or shall have declared a moratorium with respect to its debts or shall have failed generally to pay its debts as they become due, or shall have taken any action to authorize any of the foregoing; or (b) an involuntary case or other proceeding shall have been commenced against the Issuer seeking liquidation, reorganization, or other relief with respect to it or its debts under any bankruptcy, insolvency or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian, or other similar official of it or any substantial part of its property provided such action or proceeding is not dismissed within 60 days.

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

"FINANCED" or "FINANCING" when used with respect to Eligible Loans, shall mean or refer to Eligible Loans (a) acquired by the Issuer with balances in the Acquisition Fund or otherwise deposited in or accounted for in the Acquisition Fund or otherwise constituting a part of the Trust Estate and (b) Eligible Loans substituted or exchanged for Financed Eligible Loans, but does not include Eligible Loans released from the lien of this Indenture and sold or transferred, to the extent permitted by this Indenture.

"FISCAL YEAR" shall mean the fiscal year of the Issuer as established from time to time.

"FITCH" shall mean Fitch IBCA, inc., a corporation organized and existing under the laws of the State of Delaware, its successors and assigns.

5

"FUNDS" shall mean each of the Funds created pursuant to Section 5.01(a) and (b) hereof.

"GUARANTEE" or "GUARANTEED" shall mean, with respect to an Eligible Loan, the insurance or guarantee by the Guaranty Agency pursuant to such Guaranty Agency's Guarantee Agreement of the maximum percentage of the principal of and accrued interest on such Eligible Loan allowed by the terms of the Act with respect to such Eligible Loan at the time it was originated and the coverage of such Eligible Loan by the federal reimbursement contracts, providing, among other things, for reimbursement to the Guaranty Agency for payments made by it on defaulted Eligible Loans insured or guaranteed by the Guaranty Agency of at least the minimum reimbursement allowed by the Act with respect to a particular Eligible Loan.

"GUARANTEE AGREEMENTS" shall mean a guaranty or lender agreement between the Trustee and any Guaranty Agency, and any amendments thereto.

"GUARANTY AGENCY" shall mean any entity authorized to guarantee student loans under the Act and with which the Trustee maintains a Guarantee Agreement.

"HIGHEST PRIORITY OBLIGATIONS" shall mean, (a) at any time when Senior Obligations are Outstanding, the Senior Obligations, (b) at any time when no Senior obligations are Outstanding, the Subordinate Obligations, and (c) at any time when no Senior Obligations or Subordinate Obligations are Outstanding, the Junior-Subordinate Obligations (and any priorities as between Junior-Subordinate Obligations as shall be established by Supplemental Indentures).

"INDENTURE" shall mean this Indenture of Trust, including all supplements and amendments hereto.

"INSURANCE" or "INSURED" or "INSURING" means, with respect to an Eligible Loan, the insuring by the Secretary (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Act) under the Act of 100% of the principal of and accrued interest on such Eligible Loan.

"INTEREST BENEFIT PAYMENT" shall mean an interest payment on Eligible Loans received pursuant to the Act and an agreement with the federal government, or any similar payments.

"INTEREST PAYMENT DATE" shall mean the Interest Payment Dates specified for Notes in the Supplemental Indenture authorizing the issuance of such Notes.

"INVESTMENT AGREEMENT" shall mean, collectively, (a) the Investment Agreement dated as of June 1, 2000, among the Trustee, the Issuer and Lehman Brothers, Inc., (b) the Investment Agreement dated as of June 1, 2000, among the Trustee, the Issuer and Assured Management Corporation and (c) any other investment agreement approved by the Rating Agencies.

"INVESTMENT SECURITIES" shall mean:

(a) direct obligations of, or obligations on which the timely payment of the principal of and interest on which are unconditionally and fully guaranteed by, the United States of America;

6

(b) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of 12 months or less with any bank, trust company, national banking association or other depository institution, including those of the Trustee, provided that, at the time of deposit or purchase such depository institution has commercial paper which is rated "A-1+" by S&P, "P-l" by Moody's and "F-1+" by Fitch;

(c) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of 24 months or less, but more than 12 months, with any bank, trust company, national banking association or other depository institution, including those of the Trustee and any of its affiliates, provided that, at the time of deposit or purchase such depository institution has senior debt rated "A" or higher by S&P, "P-l" or higher by Moody's and "A" or higher by Fitch, and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "p-1" by Moody's and "F-1+" by Fitch;

(d) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of more than 24 months with any bank, trust company, national banking association or other depository institution, including those of the Trustee and any of its affiliates, provided that, at the time of deposit or purchase such depository institution has senior debt rated "AA" or higher by S&P, "Aa2" or higher by Moody's and "AA" or higher by Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa2" by Moody's and "F-1+" by Fitch;

(e) bonds, debentures, notes or other evidences of indebtedness issued or guaranteed by any of the following agencies:
Federal Farm Credit Banks, Federal Home Loan Mortgage Corporation; the Export-Import Bank of the United States; the Federal National Mortgage Association; the Student Loan Marketing Association; the Farmers Home Administration; Federal Home Loan Banks provided such obligation is rated "AAA" by S&P, "Aaa" by Moody's and "AAA" by Fitch; or any agency or instrumentality of the United States of America which shall be established for the purposes of acquiring the obligations of any of the foregoing or otherwise providing financing therefor;

(f) repurchase agreements and reverse repurchase agreements, other than overnight repurchase agreements and overnight reverse repurchase agreements, with banks, including the Trustee and any of its affiliates, which are members of the Federal Deposit Insurance Corporation or firms which are members of the Securities investors Protection Corporation, in each case whose outstanding, unsecured debt securities are rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-l+" by Fitch;

(g) overnight repurchase agreements and overnight reverse repurchase agreements at least 101% collateralized by securities

7

described in subparagraph (a) of this definition and with a counterparty, including the Trustee and any of its affiliates, that has senior debt rated "AA" or higher by S&P, "A2" or higher by Moody's, and "A" or higher by Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "p-1" by Moody's and "F-1+" by Fitch or a counterparty approved in writing by S&P, Moody's and Fitch, respectively;

(h) investment agreements or guaranteed investment contracts, which may be entered into by and among the Issuer and/or the Trustee and any bank, bank holding company, corporation or any other financial institution, including the Trustee and any of its affiliates, whose outstanding (i) commercial paper is rated "A-1+" by S&P, "Aa3" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of 12 months or less; (ii) unsecured long-term debt is rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of 24 months or less, but more than 12 months, or (iii) unsecured long-term debt which is rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of more than 24 months, or, in each case, by an insurance company whose claims-paying ability is so rated;

(i) "tax exempt bonds" as defined in Section 150(a)(6) of the Code, other than "specified private activity bonds" as defined in
Section 57(a)(5)(C) of the Code, that are rated in the highest category by S&P, Moody's and Fitch for long-term or short-term debt or shares of a so-called money market or mutual fund rated "AAAm/AAAm-G" or higher by S&P, "Aaa" or higher by Moody's, and "AA/F1+" or higher by Fitch, that do not constitute "investment property" within the meaning of Section 148(b)(2) of the Code, provided that the fund has all of its assets invested in obligations of such rating quality;

(j) commercial paper, including that of the Trustee and any of its affiliates, which is rated in the single highest classification, "A-1+" by S&P, "p-1" by Moody's and "F-1+" by Fitch, and which matures not more than 270 days after the date of purchase;

(k) investments in a money market fund rated at least "AAAm" or "AAAm-G" by S&P, "Aaa" by Moody's and "AA" or "F-1+" by Fitch, including funds for which the Trustee or an affiliate thereof acts as investment advisor or provides other similar services for a fee;

(l) any Investment Agreement; and

(m) any other investment with a Rating Confirmation from each Rating Agency.

"ISDA MASTER AGREEMENT" shall mean the ISDA Interest Rate and Currency Exchange Agreement, copyright 1992, as amended from time to time, and as in effect with respect to any Derivative Product.

8

"ISSUER" shall mean NELNET Student Loan Corporation-2, a corporation organized and existing under the laws of the State, and any successor thereto.

"ISSUER ORDER" shall mean a written order signed in the name of the Issuer by an Authorized Representative.

"ISSUER DERIVATIVE PAYMENT" shall mean a payment required to be made by or on behalf of the Issuer due to a Reciprocal Payor pursuant to a Derivative Product.

"JUNIOR-SUBORDINATE NOTES" shall mean Notes, the principal of and interest on which is payable on a subordinated basis to the payment of the principal of and interest on the Senior Notes and the Subordinate Notes; provided, however, that any series of the Junior-Subordinate Notes need not necessarily be payable on a parity with all other series of the Junior-Subordinate Notes.

"JUNIOR-SUBORDINATE OBLIGATIONS" shall mean Junior-Subordinate Notes and any Derivative Product, the priority of payment of which is equal with that of any series or subseries of Junior-Subordinate Notes.

"MASTER PROMISSORY NOTE" shall mean a note (a) that evidences one or more loans made to finance post-secondary education financing and (b) that is in the form mandated by Section 432(m)(l)(D) of the Act, as added by Pub. L. 105-244,ss. 427, 112 Stat. 1702 (1998), as codified in 20 U.S.C.ss. 1082(m)(l)(D) (1999 Supp. V).

"MATURITY" when used with respect to any Note, shall mean the date on which the principal thereof becomes due and payable as therein or herein provided, whether at its Stated Maturity, by earlier redemption, by declaration of acceleration, or otherwise.

"MOODY"S" shall mean Moody's Investors Service, its successors and assigns.

"NOTE PAYMENT DATE" shall mean, for any Note, any Interest Payment Date, its Stated Maturity or the date of any other regularly scheduled principal payment with respect thereto.

"NOTES" shall mean any notes or other debt obligations issued pursuant to Section 2.08 of this Indenture.

"OBLIGATIONS" shall mean Senior Obligations, Subordinate Obligations and Junior-Subordinate Obligations.

"OPERATING FUND" shall mean the fund by that name continued by Section 5.01 and further described in Section 5.05 hereof.

"OUTSTANDING" shall mean, when used in connection with any Note, a Note which has been executed and delivered pursuant to this Indenture which at such time remains unpaid as to principal or interest, unless provision has been made for such payment pursuant to Section 10.02 hereof, excluding Notes which have been replaced pursuant to Section 2.03 hereof.

9

"PERSON" shall mean an individual, corporation, partnership, joint venture, association, joint stock company, trust, unincorporated organization, or government or agency or political subdivision thereof.

"PRINCIPAL OFFICE" shall mean the principal office of the party indicated, as set forth in Section 9.01 hereof or elsewhere in this Indenture.

"PROGRAM" shall mean the Issuer's program for the origination and the purchase of Eligible Loans, as the same may be modified from time to time.

"PROGRAM EXPENSES" shall mean (a) the fees and expenses of the Trustee;
(b) the fees and expenses of any auction agent, any market agent, any calculation agent and any broker-dealer then acting under a Supplemental Indenture with respect to auction rate Notes; (c) the fees and expenses of any remarketing agent then acting under a Supplemental Indenture with respect to variable rate Notes; (d) the fees and expenses due to any credit provider of any Notes for which a credit facility or liquidity facility is in place; (e) the fees of any Servicer and/or Custodian under any servicing agreement or custodian agreement; (f) the fees and expenses of the Issuer incurred in connection with the preparation of legal opinions and other authorized reports or statements attributable to the Notes and the Financed Eligible Loans; (g) transfer fees, purchase premiums and loan origination fees on Financed Eligible Loans; (h) fees and expenses associated with the delivery of a substitute credit facility or liquidity facility under a Supplemental Indenture; (i) fees and expenses associated with (but not payments under) Derivative Products; (j) the costs of remarketing any variable rate Notes and (k) expenses incurred for the Issuer's maintenance and operation of its Program as a direct consequence of this Indenture, the Notes or the Financed Eligible Loans; including, but not limited to, taxes, the reasonable fees and expenses of attorneys, agents, financial advisors, consultants, accountants and other professionals, attributable to such maintenance and operation, marketing expenses for the Program and a prorated portion of the rent, personnel compensation, office supplies and equipment, travel expenses and other lawful payments made to members of the Board.

"RATING" shall mean one of the rating categories of Fitch, Moody's and S&P or any other Rating Agency, provided Fitch, Moody's and S&P or any other Rating Agency, as the case may be, is currently rating the Notes.

"RATING AGENCY" shall mean, collectively, Fitch, Moody's and S&P and their successors and assigns or any other Rating Agency requested by the Issuer to maintain a Rating on any of the Notes.

"RATING CONFIRMATION" means a letter from each Rating Agency then providing a Rating for any of the Notes, confirming that the action proposed to be taken by the Issuer will not, in and of itself, result in a downgrade of any of the Ratings then applicable to the Notes, or cause any Rating Agency to suspend or withdraw the Ratings then applicable to the Notes.

"RECIPROCAL PAYMENTS" shall mean any payment to be made to, or for the benefit of, the Issuer under a Derivative Product.

10

"RECIPROCAL PAYOR" shall mean a third party which, at the time of entering into a Derivative Product, has at least an "AA/A-1" rating, or its equivalent, from a Rating Agency, and which is obligated to make Reciprocal Payments under a Derivative Product.

"RECORD DATE" shall mean the Record Date established for any Notes pursuant to the Supplemental Indenture authorizing the issuance of such Notes.

"RECOVERIES OF PRINCIPAL" shall mean all amounts received by the Trustee from or on account of any Financed Eligible Loan as a recovery of the principal amount thereof, including scheduled, delinquent and advance payments, payouts or prepayments, proceeds from insurance or from the sale, assignment, transfer, reallocation or other disposition of a Financed Eligible Loan and any payments representing such principal from the guarantee or insurance of any Financed Eligible Loan.

"REGISTERED OWNER" shall mean the Person in whose name a Note is registered on the Note registration books maintained by the Trustee, and shall also mean with respect to a Derivative Product, any Reciprocal Payor, unless the context otherwise requires.

"REGULATIONS" shall mean the Regulations promulgated from time to time by the Secretary or any Guaranty Agency guaranteeing Financed Eligible Loans.

"RESERVE FUND" shall mean the Fund by that name created in Section 5.01(a)(iii) hereof and further described in Section 5.04 hereof, including any Accounts and Subaccounts created therein.

"RESERVE FUND REQUIREMENT" shall mean an amount, if any, required to be on deposit in the Reserve Fund with respect to any Notes issued pursuant to the Supplemental Indenture authorizing the issuance of such Notes.

"RESOLUTION" shall mean a resolution duly adopted by the Board.

"REVENUE" or "REVENUES" shall mean all Recoveries of Principal, payments, proceeds, charges and other income received by the Trustee or the Issuer from or on account of any Financed Eligible Loan (including scheduled, delinquent and advance payments of and any insurance proceeds with respect to, interest, including Interest Benefit Payments, on any Financed Eligible Loan and any Special Allowance Payment received by the Issuer with respect to any Financed Eligible Loan) and all interest earned or gain realized from the investment of amounts in any Fund or Account and all payments received by the Issuer pursuant to a Derivative Product.

"REVENUE FUND" shall mean the Fund by that name created in Section 5.01(a)(ii) hereof and further described in Section 5.03 hereof.

"S&P" shall mean Standard & Poor's Ratings Group, a Division of The McGraw-Hill Companies, Inc., its successors and assigns.

"SECRETARY" shall mean the Secretary of the United States Department of Education or any successor to the pertinent functions thereof under the Act.

11

"SECURITIES ACT" means the Securities Act of 1933, as amended.

"SECURITIES DEPOSITORY" or "DEPOSITORY" shall mean The Depository Trust Company and its successors and assigns or if, (a) the then Securities Depository resigns from its functions as depository of the Notes or (b) the Issuer discontinues use of the Securities Depository, any other securities depository which agrees to follow the procedures required to be followed by a securities depository in connection with the Notes and which is selected by the Issuer with the consent of the Trustee.

"SECURITIES EXCHANGE ACT" shall mean the Securities Exchange Act of 1934, as amended.

"SELLER" shall mean an Eligible Lender from which the Issuer is purchasing or has purchased or agreed to purchase Eligible Loans pursuant to a Student Loan Purchase Agreement between the Issuer and such Eligible Lender.

"SENIOR NOTES" shall mean all Notes secured on a senior priority to the Subordinate Obligations and the Junior-Subordinate Obligations.

"SENIOR OBLIGATIONS" shall mean Senior Notes and any Derivative Product, the priority of payment of which is equal with that of Senior Notes.

"SERVICER" shall mean, collectively, NELnet, Inc., Union Bank and Trust Company, UNIPAC Service Corporation, InTuition, Inc., USA Group Loan Services, Inc., AFSA Data Corporation, Pennsylvania Higher Education Assistance Agency and any other additional Servicer, Subservicer or successor Servicer or Subservicer selected by the Issuer, including an affiliate of the Issuer, so long as the Issuer obtains a Rating Confirmation as to each such other Servicer or Subservicer.

"SERVICING AGREEMENT" shall mean the servicing agreements with any Servicer relating to Financed Eligible Loans, as amended from time to time.

"SPECIAL ALLOWANCE PAYMENTS" shall mean the special allowance payments authorized to be made by the Secretary by Section 438 of the Act, or similar allowances, if any, authorized from time to time by federal law or regulation.

"SPECIAL RECORD DATE" shall have the meaning set forth in a Supplemental Indenture.

"STATE" shall mean the State of Nevada.

"STATED MATURITY" shall mean the date specified in the Notes as the fixed date on which principal of such Notes is due and payable.

"STUDENT LOAN PURCHASE AGREEMENT" shall mean a loan purchase agreement entered into for the purchase of Eligible Loans into the Trust Estate.

"SUBACCOUNT" shall mean any of the subaccounts which may be created and established within any Account by this Indenture.

12

"SUBORDINATE NOTES" shall mean any Notes secured on a priority subordinate to the Senior Obligations and on a priority senior to the Junior-Subordinate Obligations.

"SUBORDINATE OBLIGATIONS" shall mean Subordinate Notes and any Derivative Product, the priority of payment of which is equal with that of Subordinate Notes.

"SUPPLEMENTAL INDENTURE" shall mean an agreement supplemental hereto executed pursuant to Article VIII hereof.

"TRUST ESTATE" shall mean the property described as such in the granting clauses hereto.

"TRUST INDENTURE ACT" or "TIA" means the Trust Indenture Act of 1939, as amended, and as in force at the date as of which this Indenture was executed, except as provided in Section 8.05.

"TRUSTEE" shall mean Zions First National Bank, acting in its capacity as Trustee under this Indenture, or any successor trustee designated pursuant to this Indenture.

"UNDERWRITER" shall mean the underwriter or underwriters of the Notes.

"VALUE" on any calculation date when required under this Indenture shall mean the value of the Trust Estate calculated by the Issuer as to (a) below and by the Trustee as to (b) through (e), inclusive, below, as follows:

(a) with respect to any Eligible Loan, the unpaid principal amount thereof plus any accrued but unpaid interest, Interest Benefit Payments and Special Allowance Payments;

(b) with respect to any funds of the Issuer held under this Indenture and on deposit in any commercial bank or as to any banker's acceptance or repurchase agreement or investment contract, the amount thereof plus accrued but unpaid interest;

(c) with respect to any Investment Securities, the par value thereof, plus accrued but unpaid interest.

Words importing the masculine gender include the feminine gender, and words importing the feminine gender include the masculine gender. Words importing persons include firms, associations and corporations. Words importing the singular number include the plural number and vice versa. Additional terms are defined in the body of this Indenture.

ARTICLE II

NOTE DETAILS, FORM OF NOTES, REDEMPTION OF NOTES
AND USE OF PROCEEDS OF NOTES

SECTION 2.01. NOTE DETAILS. The details of each series of Notes authorized pursuant to this Indenture and a Supplemental Indenture, shall be contained in the applicable Supplemental Indenture. Such details shall include, but are not limited to, the principal amount, authorized denomination, dated date, interest rate, principal maturity date, redemption provisions and registration provisions.

13

SECTION 2.02. EXECUTION OF NOTES. The Notes shall be executed in the name and on behalf of the Issuer by the manual or facsimile signature of the Chairman of the Board, President, any Vice President or the acting Chairman of the Board and attested by the manual or facsimile signature of the Secretary of the Issuer, any Vice President or any other member of the Board (to the extent not executed by such person). Any Note may be signed (manually or by facsimile) or attested on behalf of the Issuer by any person who, at the date of such act, shall hold the proper office, notwithstanding that at the date of authentication, issuance or delivery, such person may have ceased to hold such office.

SECTION 2.03. REGISTRATION, TRANSFER AND EXCHANGE OF NOTES; PERSONS TREATED AS REGISTERED OWNERS. The Issuer shall cause books for the registration and for the transfer of the Notes as provided in this Indenture to be kept by the Trustee which is hereby appointed the transfer agent of the Issuer for the Notes. Notwithstanding such appointment and with the prior written consent of the Issuer, the Trustee is hereby authorized to make any arrangements with other institutions which it deems necessary or desirable in order that such institutions may perform the duties of transfer agent for the Notes. Upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

Notes may be exchanged at the Principal Office of the Trustee for a like aggregate principal amount of fully registered Notes of the same series, subseries, if any, interest rate and maturity in authorized denominations. The Issuer shall execute and the Trustee shall authenticate and deliver Notes which the Registered Owner making the exchange is entitled to receive, bearing numbers not contemporaneously outstanding. The execution by the Issuer of any fully registered Note of any authorized denomination shall constitute full and due authorization of such denomination and the Trustee shall thereby be authorized to authenticate and deliver such fully registered Note.

The Trustee shall not be required to transfer or exchange any Note during the period of 15 business days next preceding the mailing of notice of redemption as herein provided. After the giving of such notice of redemption, the Trustee shall not be required to transfer or exchange any Note, which Note or portion thereof has been called for redemption.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as hereinabove provided. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

14

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange.

SECTION 2.04. LOST, STOLEN, DESTROYED AND MUTILATED NOTES. Upon receipt by the Trustee of evidence satisfactory to it of the ownership of and the loss, theft, destruction or mutilation of any Note and, in the case of a lost, stolen or destroyed Note, of indemnity satisfactory to it, and upon surrender and cancellation of the Note, if mutilated, (a) the Issuer shall execute, and the Trustee shall authenticate and deliver, a new Note of the same series, subseries, if any, interest rate, maturity and denomination in lieu of such lost, stolen, destroyed or mutilated Note or (b) if such lost, stolen, destroyed or mutilated Note shall have matured or have been called for redemption, in lieu of executing and delivering a new Note as aforesaid, the Issuer may pay such Note. Any such new Note shall bear a number not contemporaneously outstanding. The applicant for any such new Note may be required to pay all taxes and governmental charges and all expenses and charges of the Issuer and of the Trustee in connection with the issuance of such Note. All Notes shall be held and owned upon the express condition that, to the extent permitted by law, the foregoing conditions are exclusive with respect to the replacement and payment of mutilated, destroyed, lost or stolen Notes, negotiable instruments or other securities.

SECTION 2.05. TRUSTEE'S AUTHENTICATION CERTIFICATE. The Trustee's authentication certificate upon any Notes shall be substantially in the form provided in the Supplemental Indenture authorizing the issuance of such Notes. No Note shall be secured hereby or entitled to the benefit hereof, or shall be valid or obligatory for any purpose, unless a certificate of authentication, substantially in such form, has been duly executed by the Trustee; and such certificate of the Trustee upon any Note shall be conclusive evidence and the only competent evidence that such Note has been authenticated and delivered hereunder and under a Supplemental Indenture. The Trustee's certificate of authentication shall be deemed to have been duly executed by it if manually signed by an authorized officer or signatory of the Trustee, but it shall not be necessary that the same person sign the certificate of authentication on all of the Notes issued hereunder.

SECTION 2.06. CANCELLATION AND DESTRUCTION OF NOTES BY THE TRUSTEE. Whenever any Outstanding Notes shall be delivered to the Trustee for the cancellation thereof pursuant to this Indenture, upon payment of the principal amount and interest represented thereby, or for replacement pursuant to Section 2.03 hereof, such Notes shall be promptly cancelled and, within a reasonable time, cremated or otherwise destroyed by the Trustee and counterparts of a certificate of destruction evidencing such cremation or other destruction shall be furnished by the Trustee to the Issuer.

SECTION 2.07. TEMPORARY NOTES. Pending the preparation of definitive Notes, the Issuer may execute and the Trustee shall authenticate and deliver temporary Notes. Temporary Notes shall be issuable as fully registered Notes without coupons, of any denomination, and substantially in the form of the definitive Notes but with such omissions, insertions and variations as may be appropriate for temporary Notes, all as may be determined by the Issuer. Every temporary Note shall be executed by the Issuer and be authenticated by the Trustee upon

15

the same conditions and in substantially the same manner, and with like effect, as the definitive Notes. As promptly as practicable the Issuer shall execute and shall furnish definitive Notes and thereupon temporary Notes may be surrendered in exchange therefor without charge at the principal office of the Trustee, and the Trustee shall authenticate and deliver in exchange for such temporary Notes a like aggregate principal amount of definitive Notes. Until so exchanged the temporary Notes shall be entitled to the same benefits under this Indenture as definitive Notes.

SECTION 2.08. ISSUANCE OF NOTES.

(a) The Issuer shall have the authority, upon complying with the provisions of this Section, to issue and deliver from time to time Notes secured by the Trust Estate on a parity with the Senior Notes, the Subordinate Notes or the Junior-Subordinate Notes, if any, secured hereunder as shall be determined by the Issuer. In addition, the Issuer may enter into any Derivative Products it deems necessary or desirable with respect to any or all of the Notes.

(b) No Notes shall be authenticated and delivered pursuant to this Indenture until the following conditions have been satisfied:

(i) The Issuer and the Trustee have entered into a Supplemental Indenture (which Supplemental Indenture shall not require the approval of the Registered Owners of any of the Outstanding Notes or Derivative Products) providing the terms and forms of the proposed Notes as described in
Section 2.01 hereof, including the designation of such Notes as Senior Notes, Subordinate Notes or Junior-Subordinate Notes, the redemption and selection provisions applicable to such Notes, and the Reserve Fund Requirement with respect to such Notes, if any.

(ii) The Trustee shall have received a Rating Confirmation from each Rating Agency which has assigned a Rating or Ratings to any Outstanding Notes that such Rating or Ratings will not be reduced or withdrawn as a result of the issuance of the proposed Notes.

(iii) The Trustee shall have received an opinion of Note Counsel to the effect that all of the foregoing conditions to the issuance of the proposed Notes have been satisfied.

(iv) Upon the issuance of the proposed Notes, an amount equal to the Reserve Fund Requirement with respect to such Notes, if any, shall be deposited in the Reserve Fund.

(c) The Trustee is authorized to set up any additional Funds or Accounts or Subaccounts under this Indenture which it deems necessary or convenient in connection with the issuance and delivery of any Notes.

16

ARTICLE III

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

SECTION 3.01. PARITY AND PRIORITY OF LIEN. The provisions, covenants and agreements herein set forth to be performed by or on behalf of the Issuer shall be for the equal benefit, protection and security of the Registered Owners of any and all of the Obligations, all of which, regardless of the time or times of their issuance or maturity, shall be of equal rank without preference, priority or distinction of any of the Obligations over any other thereof, except as expressly provided in this Indenture with respect to certain payment and other priorities.

SECTION 3.02. OTHER OBLIGATIONS.

(a) The Issuer reserves the right to issue other notes or obligations which do not constitute or create a lien on the Trust Estate.

(b) The Issuer shall not commingle the Funds established by this Indenture with funds, proceeds, or investment of funds relating to other issues or series of notes heretofore or hereafter issued, except to the extent such commingling is required by the Trustee for ease in administration of its duties and responsibilities; provided, however, that should the Trustee require such permitted commingling, it shall keep complete records in order that the funds, proceeds, or investments under this Indenture may at all times be identified by source and application, and if necessary, separated.

(c) The revenues and other moneys, Financed Eligible Loans, securities, evidences of indebtedness, interests, rights and properties pledged under this Indenture are and will be owned by the Issuer free and clear of any pledge, lien, charge or encumbrance thereon or with respect thereto prior to, of equal rank with or subordinate to the respective pledges created by this Indenture, except as otherwise expressly provided herein, and all action on the part of the Issuer to that end has been duly and validly taken. If any Financed Eligible Loan is found to have been subject to a lien at the time such Financed Eligible Loan was acquired, the Issuer shall cause such lien to be released, shall purchase such Financed Eligible Loan from the Trust Estate for a purchase price equal to its principal amount plus any unamortized premium, if any, and interest accrued thereon or shall replace such Financed Eligible Loan with another Eligible Loan with substantially identical characteristics which replacement Eligible Loan shall be free and clear of liens at the time of such replacement. Except as otherwise provided herein, the Issuer shall not create or voluntarily permit to be created any debt, lien, or charge on the Financed Eligible Loans which would be on a parity with, subordinate to, or prior to the lien of this Indenture; shall not do or omit to do or suffer to be done or omitted to be done any matter or things whatsoever whereby the lien of this Indenture or the priority of such lien for the Obligations hereby secured might or could be lost or impaired; and will pay or cause to be paid or will make adequate provisions for the satisfaction and discharge of all lawful claims and demands which if unpaid might by law be given precedence to or any equality with this Indenture as a lien or charge upon the Financed Eligible Loans; provided, however, that nothing in this subsection (c) shall require the Issuer to pay, discharge, or make provision for any such lien, charge, claim, or demand so long as the validity thereof shall be by it in good faith contested, unless thereby, in the

17

opinion of the Trustee, the same will endanger the security for the Obligations; and provided further that any subordinate lien hereon (i.e., subordinate to the lien securing the Senior Obligations, the Subordinate Obligations and the Junior-Subordinate obligations) shall be entitled to no payment from the Trust Estate, nor may any remedy be exercised with respect to such subordinate lien against the Trust Estate until all Obligations have been paid or deemed paid hereunder.

SECTION 3.03. DERIVATIVE PRODUCTS; RECIPROCAL PAYMENTS; ISSUER DERIVATIVE PAYMENTS. The Issuer hereby authorizes and directs the Trustee to acknowledge and agree to any Derivative Product hereafter entered into by the Issuer and a Reciprocal Payor under which (a) the Issuer may be required to make, from time to time, Issuer Derivative Payments and (b) the Trustee may receive, from time to time, Reciprocal Payments for the account of the Issuer. No Derivative Product shall be entered into unless (i) the Trustee shall have received a Rating Confirmation from each Rating Agency that such Derivative Product will not adversely affect the Rating on any of the Notes and (ii) all Issuer Derivative Payments and Reciprocal Payments are made on the third Business Day immediately preceding a Note Payment Date. Anything in this Indenture to the contrary notwithstanding, any Revenues representing Reciprocal Payments shall not be available to make an Issuer Derivative Payment or to pay any other amounts owed to a Reciprocal Payor under a Derivative Product.

No later than the fourth Business Day immediately preceding each Note Payment Date on which a Reciprocal Payment or Issuer Derivative Payment is due pursuant to the applicable Derivative Product through and including the termination date of a Derivative Product, the Issuer shall give written notice to the Trustee stating either (a) the amount of any Reciprocal Payment due to be received by the Trustee for the account of the Issuer on the third Business Day immediately preceding such Note Payment Date or (b) the amount of any Issuer Derivative Payment to be paid to the Reciprocal Payor on the third Business Day immediately preceding such Note Payment Date. If the Trustee fails to receive such written notification from the Issuer by the end of such fourth Business Day, it shall immediately notify the Issuer of such fact in writing.

On the third Business Day immediately preceding each Note Payment Date on which a Reciprocal Payment is due pursuant to the applicable Derivative Product in accordance with the written notification received from the Issuer, the Trustee shall deposit all moneys received representing such Reciprocal Payment in the Revenue Fund to be applied in accordance with the provisions of
Section 5.03 hereof. The Trustee shall notify the Issuer on such Business Day, if (a) the amount received from the Reciprocal Payor is not equal to the amount specified in the written notification of the Issuer, (b) no amount is received from the Reciprocal Payor or (c) the amount received is not received in immediately available funds.

On the third Business Day immediately preceding any Note Payment Date with respect to which an Issuer Derivative Payment is due in accordance with the written notification received from the Issuer or, with respect to a payment in respect of an early termination date due pursuant to the terms of a Derivative Product from the Issuer, the Trustee shall make payment to the Reciprocal Payor from moneys in the Revenue Fund of the amount of the Issuer Derivative Payment specified in such written notification of the Issuer, due on such date by the deposit or wire transfer of immediately available funds to the credit of the account of the Reciprocal Payor specified in such written notification of the

18

Issuer, but only to the extent such payment will not result in a deficiency in the amount due on the next succeeding Note Payment Date to the Registered Owners of any class of Obligations having a priority equal to or higher than such Reciprocal Payor under such Derivative Product.

If any payment to such a Reciprocal Payor described in the paragraph above would result in a deficiency in the amounts required to make payments to the Registered Owners of the Obligations referred to in the paragraph above on such Note Payment Date, then the Trustee shall delay the making of such payment to the Reciprocal Payor until the first date on which no deficiency would result from such payment.

ARTICLE IV

PROVISIONS APPLICABLE TO THE NOTES;
DUTIES OF THE ISSUER

SECTION 4.01. PAYMENT OF PRINCIPAL, INTEREST AND PREMIUM. The Issuer covenants that it will promptly pay, but solely from the Trust Estate, the principal of and interest, if any, on each and every Obligation issued under the provisions of this Indenture at the places, on the dates and in the manner specified herein and in said Obligations and any premium required for the retirement of said Obligations by purchase or redemption according to the true intent and meaning thereof. The Obligations shall be and are hereby declared to be payable from and equally secured by an irrevocable first lien on and pledge of the properties constituting the Trust Estate, subject to the application thereof as permitted by this Indenture, but in no event shall the Registered Owners or any Reciprocal Payor have any right to possession or control of any Financed Eligible Loans, which shall be held only by the Trustee or its agent or bailee.

SECTION 4.02. REPRESENTATIONS AND WARRANTIES OF THE ISSUER. The Issuer represents and warrants that it is duly authorized under the laws of the State to create and issue the Notes and to execute and deliver this Indenture and any Derivative Product and to make the pledge to the payment of Notes and any Issuer Derivative Payments hereunder, that all necessary action on the part of the Issuer and the Board for the creation and issuance of the Notes and the execution and delivery of this Indenture and any Derivative Product has been duly and effectively taken; and that the Notes in the hands of the Registered Owners thereof and the Issuer Derivative Payments are and will be valid and enforceable special limited obligations of the Issuer secured by and payable solely from the Trust Estate.

SECTION 4.03. COVENANTS AS TO ADDITIONAL CONVEYANCES. At any and all times, the Issuer will duly execute, acknowledge, and deliver, or will cause to be done, executed, and delivered, all and every such further acts, conveyances, transfers, and assurances in law as the Trustee shall reasonably require for the better conveying, transferring, and pledging and confirming unto the Trustee, all and singular, the properties constituting the Trust Estate hereby transferred and pledged, or intended so to be transferred and pledged.

19

SECTION 4.04. FURTHER COVENANTS OF THE ISSUER.

(a) The Issuer will cause financing statements and continuation statements with respect thereto at all times to be filed in the office of the Secretary of State of the State and any other jurisdiction necessary to perfect and maintain the security interest granted by the Issuer hereunder.

(b) The Issuer will duly and punctually keep, observe and perform each and every term, covenant, and condition on its part to be kept, observed, and performed, contained in this Indenture and the other agreements to which the Issuer is a party pursuant to the transactions contemplated herein, and will punctually perform all duties required by the Articles of Incorporation and Bylaws of the Issuer and the laws of the State.

(c) The Issuer shall be operated on the basis of its Fiscal Year.

(d) The Issuer shall cause to be kept full and proper books of records and accounts, in which full, true, and proper entries will be made of all dealings, business, and affairs of the Issuer which relate to the Notes and any Derivative Product.

(e) The Issuer, upon written request of the Trustee, will permit at all reasonable times the Trustee or its agents, accountants, and attorneys, to examine and inspect the property, books of account, records, reports, and other data relating to the Financed Eligible Loans, and will furnish the Trustee such other information as it may reasonably request. The Trustee shall be under no duty to make any such examination unless requested in writing to do so by the Registered Owners of 66% in collective aggregate principal amount of the Notes at the time Outstanding, and unless such Registered Owners shall have offered the Trustee security and indemnity satisfactory to it against any costs, expenses and liabilities which might be incurred thereby.

(f) The Issuer shall cause an annual audit to be made by an independent auditing firm of national reputation and file one copy thereof with the Trustee and each Rating Agency within 150 days of the close of each Fiscal Year. The Trustee shall be under no obligation to review or otherwise analyze such audit.

(g) The Issuer covenants that all Financed Eligible Loans upon receipt thereof shall be delivered to the Trustee or its agent or bailee to be held pursuant to this Indenture and pursuant to the Servicing Agreement or a Custodian Agreement.

(h) Notwithstanding anything to the contrary contained herein, except upon the occurrence and during the continuance of an Event of Default hereunder, the Issuer hereby expressly reserves and retains the privilege to receive and, subject to the terms and provisions of this Indenture, to keep or dispose of, claim, bring suits upon or otherwise exercise, enforce or realize upon its rights and interest in and to the Financed Eligible Loans and the proceeds and collections therefrom, and neither the Trustee nor any Registered Owner shall in any manner be or be deemed to be an indispensable party to the exercise of any such privilege, claim or suit and the Trustee shall be under no obligation whatsoever to exercise any such privilege, claim or suit; provided, however, that the Trustee shall have and retain possession or control of the Financed Eligible Loans pursuant to section 5.02 hereof (which Financed Eligible Loans may be held by the Trustee's agent or bailee) so long as such loans are subject to the lien of this Indenture.

20

(i) The Issuer shall notify the Trustee and each Rating Agency in writing prior to entering into any Derivative Product,

SECTION 4.05. ENFORCEMENT OF SERVICING AGREEMENTS. The Issuer shall comply with and shall require the servicer to comply with the following whether or not the Issuer is otherwise in default under this Indenture:

(a) cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements, including the prompt payment of all amounts due the Issuer thereunder, including without limitation all principal and interest payments, and Guarantee payments which relate to any Financed Eligible Loans and cause the Servicer to specify whether payments received by it represent principal or interest;

(b) not permit the release of the obligations of any Servicer under any Servicing Agreement except in conjunction with amendments or modifications permitted by (h) below;

(c) at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Issuer and of the Registered Owners under or with respect to each Servicing Agreement;

(d) at its own expense, the Issuer shall duly and punctually perform and observe each of its obligations to the Servicer under the Servicing Agreement in accordance with the terms thereof;

(e) the Issuer agrees to give the Trustee prompt written notice of each default on the part of the Servicer of its obligations under the Servicing Agreement coming to the Issuer's attention;

(f) the Issuer shall not waive any default by the Servicer under the Servicing Agreement without the written consent of the Trustee;

(g) the Issuer shall cause the Servicer to deliver to the Trustee and the Issuer, on or before June 30 of each year, beginning with June 30, 2001, a certificate stating that (i) a review of the activities of the Servicer during the preceding calendar year and of its performance under the servicing Agreement has been made under the supervision of the officer signing such certificate and
(ii) to the best of such officers' knowledge, based on such review, the Servicer has fulfilled all its obligations under the Servicing Agreement throughout such year, or, there has been a default in the fulfillment of any such obligation, specifying each such default known to such officer and the nature and statue thereof. The Issuer shall send copies of such annual certificate of the Servicer to each Rating Agency; and

(h) not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the

21

rights or security of the Registered Owners. The Issuer shall be entitled to receive and rely upon an opinion of its counsel that any such amendment or modification will not materially adversely affect the rights or security of the Registered Owners.

SECTION 4.06. PROCEDURES FOR TRANSFER OF FUNDS. In any instance where this Indenture requires a transfer of funds or money from one Fund to another, a transfer of ownership in investments or an undivided interest therein may be made in any manner agreeable to the Issuer and the Trustee, and in the calculation of the amount transferred, interest on the investment which has or will accrue before the date the money is needed in the fund to which the transfer is made shall not be taken into account or considered as money on hand at the time of such transfer.

SECTION 4.07. ADDITIONAL COVENANTS WITH RESPECT TO THE ACT. The Issuer covenants that it will cause the Trustee to be, or replace the Trustee with, an Eligible Lender under the Act, that it will acquire or cause to be acquired Eligible Loans originated and held only by an Eligible Lender and that it wilt not dispose of or deliver any Financed Eligible Loans or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of Guaranteed Eligible Loans; provided, however, that nothing above shall prevent the Issuer from delivering the Eligible Loans to the Servicer or the Guarantee Agency. The Registered Owners of the Notes shall not in any circumstances be deemed to be the owner or holder of the Guaranteed Eligible Loans.

The Issuer, or its designated agent, shall be responsible for each of the following actions with respect to the Act:

(a) the Issuer, or its designated agent, shall be responsible for dealing with the Secretary with respect to the rights, benefits and obligations under the Certificates of Insurance and the Contract of Insurance, and the Issuer shall be responsible for dealing with the Guarantee Agencies with respect to the rights, benefits and obligations under the Guarantee Agreements with respect to the Financed Eligible Loans;

(b) the Issuer, or its designated agent, shall cause to be diligently enforced, and shall cause to be taken all reasonable steps, actions and proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Eligible Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder;

(c) the Issuer, or its designated agent, shall cause the Financed Eligible loans to be serviced by entering into the Servicing Agreement or other agreement with the Servicer for the collection of payments made for, and the administration of the account of, the Financed Eligible Loans;

(d) the Issuer, or its designated agent, shall comply, and shall cause all of its officers, directors, employees and agents to comply, with the provisions of the Act and any regulations or rulings thereunder, with respect to the Financed Eligible Loans; and

(e) the Issuer, or its designated agent, shall cause the benefits of the Guarantee Agreements, the Interest Subsidy Payments and the Special Allowance

22

Payments to flow to the Trustee. The Trustee shall have no liability for actions taken at the direction of the Issuer, except for negligence or willful misconduct in the performance of its express duties hereunder. The Trustee shall have no obligation to administer, service or collect the loans in the Trust Estate or to maintain or monitor the administration, servicing or collection of such loans.

The Trustee shall not be deemed to be the designated agent for the purposes of this Section 4.07 unless it has agreed in writing to be such agent.

SECTION 4.08. FINANCED ELIGIBLE LOANS; COLLECTIONS THEREOF; ASSIGNMENT THEREOF. The Issuer, through the servicer, shall diligently collect all principal and interest payments on all Financed Eligible Loans, and all Interest Benefit Payments, insurance, guarantee and default claims and special Allowance Payments which relate to such Financed Eligible Loans. The Issuer shall cause the filing and assignment of such claims (prior to the timely filing deadline for such claims under the Regulations) by the Servicer. The Issuer will comply with the Act and Regulations which apply to the Program and to such Financed Eligible Loans.

SECTION 4.09. APPOINTMENT OF AGENTS, ETC. The Issuer shall employ and appoint all employees, agents, consultants and attorneys which it may consider necessary. No member of the Board, neither singly or collectively, shall be personally liable for any act or omission not willfully fraudulent or mala fide.

SECTION 4.10. CAPACITY TO SUE. The Issuer shall have the power and capacity to sue and to be sued on matters arising out of or relating to the financing of the Financed Eligible Loans.

SECTION 4.11. CONTINUED EXISTENCE; SUCCESSOR TO ISSUER. The Issuer agrees that it will do or cause to be done all things necessary to preserve and keep in full force and effect its existence, rights and franchises as a Nevada corporation, except as otherwise permitted by this Section 4.11. The Issuer further agrees that it will not (a) sell, transfer or otherwise dispose of all or substantially all, of its assets (except Financed Eligible Loans if such sale, transfer or disposition will discharge this Indenture in accordance with Article X hereof);
(b) consolidate with or merge into another corporation or entity; or (c) permit one or more other corporations or entities to consolidate with or merge into it. The preceding restrictions in (a), (b) and (c) shall not apply to a transaction if the transferee or the surviving or resulting corporation or entity, if other than the Issuer, by proper written instrument for the benefit of the Trustee, irrevocably and unconditionally assumes the obligation to perform and observe the agreements and obligations of the Issuer under this Indenture.

If a transfer is made as provided in this Section, the provisions of this Section shall continue in full force and effect and no further transfer shall be made except in compliance with the provisions of this Section.

SECTION 4.12. AMENDMENT OF STUDENT LOAN PURCHASE AGREEMENTS. The Issuer shall notify the Trustee in writing of any proposed amendments to any existing Student Loan Purchase Agreement. No such amendment shall become effective unless and until the Trustee consents thereto in writing. The consent of the Trustee shall not be unreasonably withheld and shall not be withheld if the Trustee receives an opinion of counsel acceptable to them that such an amendment is required by the Act and is not materially prejudicial to the Registered Owners.

23

Notwithstanding the foregoing, however, the Trustee shall consent to an amendment from time to time so long as it is not materially prejudicial to the interests of the Registered Owners, and the Trustee may rely on an opinion of counsel to such effect.

SECTION 4.13. REPRESENTATIONS; NEGATIVE COVENANTS.

(a) The Issuer hereby makes the following representations and warranties to the Trustee on which the Trustee relies in authenticating the Notes and on which the Registered Owners have relied in purchasing the Notes. Such representations and warranties shall survive the transfer and assignment of the Trust Estate to the Trustee.

(i) ORGANIZATION AND GOOD STANDING. The Issuer is duly organized and validly existing under the laws of the State, and has the power to own its assets and to transact the business in which it presently engages.

(ii) DUE QUALIFICATION. The Issuer is duly qualified to do business and is in good standing, and has obtained all material necessary licenses and approvals, in all jurisdictions where the failure to be so qualified, have such good standing or have such licenses or approvals would have a material adverse effect on the Issuer's business and operations or in which the actions as required by this Indenture require or will require such qualification.

(iii) AUTHORIZATION. The Issuer has the power, authority and legal right to execute, deliver and perform this Indenture and to grant the Trust Estate to the Trustee and the execution, delivery and performance of this Indenture and grant of the Trust Estate to the Trustee have been duly authorized by the Issuer by all necessary corporate action.

(iv) BINDING OBLIGATION. This Indenture, assuming due authorization, execution and delivery by the Trustee, constitutes a legal, valid and binding obligation of the Issuer enforceable against the Issuer in accordance with its terms, except that (A) such enforcement may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws (whether statutory, regulatory or decisional) now or hereafter in effect relating to creditors' rights generally and (B) the remedy of specific performance and injunctive and other forms of equitable relief may be subject to certain equitable defenses and to the discretion of the court before which any proceeding therefor may be brought, whether a proceeding at law or in equity.

(v) NO VIOLATION. The consummation of the transactions contemplated by this Indenture and the fulfillment of the terms hereof does not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under the organizational documents of the Issuer, or any material indenture, agreement, mortgage, deed of trust or other instrument to which the Issuer is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its material properties pursuant to the terms of any such indenture, agreement, mortgage, deed of trust or other instrument, other than this Indenture, nor violate any law or any order, rule or regulation applicable to the Issuer of any court or of any federal or state regulatory body, administrative agency, or other governmental instrumentality having jurisdiction over the Issuer or any of its properties.

24

(vi) NO PROCEEDINGS. There are no proceedings, injunctions, writs, restraining orders or investigations to which the Issuer or any of such entity's affiliates is a party pending, or, to the best of such entity's knowledge, threatened, before any court, regulatory body, administrative agency, or other tribunal or governmental instrumentality (A) asserting the invalidity of this Indenture, (B) seeking to prevent the issuance of any Notes or the consummation of any of the transactions contemplated by this Indenture or (C) seeking any determination or ruling that might materially and adversely affect the performance by the Issuer of its obligations under, or the validity or enforceability of this Indenture.

(vii) APPROVALS. All approvals, authorizations, consents, orders or other actions of any person, corporation or other organization, or of any court, governmental agency or body or official, required on the part of the Issuer in connection with the execution and delivery of this Indenture have been taken or obtained on or prior to the Date of Issuance.

(viii) PLACE OF BUSINESS. The Issuer's place of business and chief executive office is 121 South 13 Street, Suite 301, Lincoln, NE 68508.

(ix) TAX AND ACCOUNTING TREATMENT. The Issuer intends to treat the transactions contemplated by the Student Loan Purchase Agreements as an absolute transfer rather than as a pledge of the Financed Eligible Loans from the Seller for federal income tax and financial accounting purposes and the Issuer will be treated as the owner of the Financed Eligible Loans for all purposes. The Issuer further intends to treat the Senior Notes as its indebtedness for federal income tax and financial accounting purposes.

(x) TAXES. The Issuer has filed (or caused to be filed) all federal, state, county, local and foreign income, franchise and other tax returns required to be filed by it through the date hereof, and has paid all taxes reflected as due thereon. The Issuer has taken all steps necessary to ensure that it is eligible to file a consolidated federal income tax return with NELnet, Inc. and such return will be filed for all taxable years in which the Notes are Outstanding. There is no pending dispute with any taxing authority that, if determined adversely to the Issuer, would result in the assertion by any taxing authority of any material tax deficiency, and the Issuer has no knowledge of a proposed liability for any tax year to be imposed upon such entity's properties or assets for which there is not an adequate reserve reflected in such entity's current financial statements.

(xi) LEGAL NAME. The legal name of the Issuer is "NELNET student Loan Corporation-2" and has not changed since its inception. The Issuer has no tradenames, fictitious names, assumed names or "dba's" under which it conducts its business and has made no filing in respect of any such name.

(xii) BUSINESS PURPOSE. The Issuer has acquired the Financed Eligible Loans conveyed to it under a Student Loan Purchase Agreement for a bona fide business purpose and has undertaken the transactions contemplated herein as principal rather than as an agent of any other person. The Issuer has no subsidiaries, has adopted and operated consistently with all corporate formalities with respect to its operations and has engaged in no other activities other than those specified in this Indenture and the Student Loan Purchase Agreements and in accordance with the transactions contemplated herein and therein.

25

(xiii) COMPLIANCE WITH LAWS. The Issuer is in compliance with all applicable laws and regulations with respect to the conduct of its business and has obtained and maintains all permits, licenses and other approvals as are necessary for the conduct of its operations.

(xiv) VALID BUSINESS REASONS; No Fraudulent Transfers. The transactions contemplated by this Indenture are in the ordinary course of the Issuer's business and the Issuer has valid business reasons for granting the Trust Estate pursuant to this Indenture. At the time of each such grant: (A) the Issuer granted the Trust Estate to the Trustee without any intent to hinder, delay, or defraud any current or future creditor of the Issuer; (B) the Issuer was not insolvent and did not become insolvent as a result of any such grant;
(C) the Issuer was not engaged and was not about to engage in any business or transaction for which any property remaining with such entity was an unreasonably small capital or for which the remaining assets of such entity are unreasonably small in relation to the business of such entity or the transaction; (D) the Issuer did not intend to incur, and did not believe or should not have reasonably believed, that it would incur, debts beyond its ability to pay as they become due; and (E) the consideration paid received by the Issuer for the grant of the Trust Estate was reasonably equivalent to the value of the related grant.

(XV) NO MANAGEMENT OF AFFAIRS OF SELLER. The Issuer is not and will not be involved in the day-to-day management of the Seller or the Issuer's parent or any affiliate.

(xvi) NO INTERCORPORATE TRANSFERS WITH SELLER OR AFFILIATES. Other than the acquisition of assets and the transfer of any Notes pursuant to this Indenture, the Issuer does not engage in and will not engage in any intercorporate transactions with the Seller and affiliates, except as provided herein with respect to Program Expenses and the Administrative Services Agreement or the payment of dividends to the Issuer's parent.

(xvii) ABILITY TO PERFORM. There has been no material impairment in the ability of the Issuer to perform its obligations under this Indenture.

(xviii) FINANCIAL CONDITION. No material adverse change has occurred in the Issuer's financial status since the date of its formation.

(xix) EVENT OF DEFAULT. No Event of Default has occurred and no event has occurred that, with the giving of notice, the passage of time, or both, would become an Event of Default.

(XX) ACQUISITION OF FINANCED ELIGIBLE LOANS LEGAL. The Issuer has complied with all applicable federal, state and local laws and regulations in connection with its acquisition of the Financed Eligible Loans from the seller.

(xxi) NO MATERIAL MISSTATEMENTS OR OMISSIONS. NO information, certificate of an officer, statement furnished in writing or report delivered to the Trustee, the Servicer or any Registered Owner by the Issuer contains any untrue statement of a material fact or omits a material fact necessary to make such information, certificate, statement or report not misleading.

26

(b) The Issuer will not:

(i) sell, transfer, exchange or otherwise dispose of any portion of the Trust Estate except as expressly permitted by this Indenture;

(ii) claim any credit on, or make any deduction from, the principal amount of any of the Notes by reason of the payment of any taxes levied or assessed upon any portion of the Trust Estate;

(iii) except as otherwise provided herein, dissolve or liquidate in whole or in part, except with the prior written consent of the Trustee, and to the extent Notes remain Outstanding, approval of the Registered Owners and a Rating Confirmation;

(iv) permit the validity or effectiveness of this Indenture, any Supplement or any grant hereunder to be impaired, or permit the lien of this Indenture to be amended, hypothecated, subordinated, terminated or discharged, or permit any Person to be released from any covenants or obligations under this Indenture, except as may be expressly permitted hereby;

(v) except as otherwise provided herein, permit any lien, charge, security interest, mortgage or other encumbrance (other than the lien of this Indenture) to be created on or extend to or otherwise arise upon or burden the Trust Estate or any part thereof or any interest therein or the proceeds thereof;

(vi) permit the lien of this Indenture not to constitute a valid first priority, perfected security interest in the Trust Estate;

(vii) incur or assume any indebtedness or guarantee any indebtedness of any Person whether secured by any Financed Eligible Loans under this Indenture or otherwise, except for such obligations as may be incurred by the Issuer in connection with the issuance of the Notes pursuant to this Indenture and unsecured trade payables in the ordinary course of its business;

(viii) operate such that it would be consolidated with its parent or any other affiliate and its separate corporate existence disregarded in any federal or state proceeding;

(ix) act as agent of any Seller or, except as provided in the Servicing Agreement, allow the Seller to act as its agent;

(x) allow the Seller or its parent or any other affiliate to pay its expenses, guarantee its obligations or advance funds to it for payment of expenses; or

(xi) consent to the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property, or a decree or order of a court or agency or supervisory authority having jurisdiction in the premises for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, shall have been entered against the

27

Issuer; or the Issuer shall not consent to the appointment of a receiver, conservator or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities, voluntary liquidation or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property; or admit in writing its inability to pay its debts generally as they become due, file a petition to take advantage of any applicable insolvency, bankruptcy or reorganization statute, make an assignment for the benefit of its creditors or voluntarily suspend payment of its obligations.

(c) The Issuer makes the following representations and warranties as to the Trust Estate which is granted to the Trustee hereunder on such date, on which the Trustee relies in accepting the Trust Estate. Such representations and warranties shall survive the grant of the Trust Estate to the Trustee pursuant to this indenture:

(i) FINANCED ELIGIBLE LOANS. Each Financed Eligible Loan acquired by the Issuer shall constitute an Eligible Loan and contain the characteristics found in a student Loan Purchase Agreement. Notwithstanding the definition of "Eligible Loans" herein, the Issuer covenants that no more than 20% of each purchase of Eligible Loans will be made up of Eligible Loans delinquent by more than 30 days.

(ii) SCHEDULE OF FINANCED ELIGIBLE LOANS. The information set forth in each Schedule of Financed Eligible Loans is true and correct in all material respects as of the opening of business on the Date of Issuance.

(iii) GRANT. It is the intention of the Issuer that the transfer herein contemplated constitutes a grant of the Financed Eligible Loans to the Trustee.

(iv) ALL FILINGS MADE. All filings (including, without limitation, UCC filings) necessary in any jurisdiction to give the Trustee a first priority perfected ownership and security interest in the Trust Estate, including the Financed Eligible Loans, have been made no later than the Date of Issuance and copies of the file-stamped financing statements shall be delivered to the Trustee within five Business Days of receipt by the Issuer or its agent from the appropriate secretary of state. The Issuer has not caused, suffered or permitted any lien, pledges, offsets, defenses, claims, counterclaims, charges or security interest with respect to the Financed Eligible Loans (other than the security interest created in favor of the Trustee) to be created.

(v) TRANSFER NOT SUBJECT TO BULK TRANSFER ACT. Each grant of the Financed Eligible Loans by the Issuer pursuant to this Indenture is not subject to the bulk transfer act or any similar statutory provisions in effect in any applicable jurisdiction.

(vi) NO TRANSFER TAXES DUE. Each grant of the Financed Eligible Loans (including all payments due or to become due thereunder) by the Issuer pursuant to this Indenture is not subject to and will not result in any tax, fee or governmental charge payable by the Issuer or the Seller to any federal, state or local government.

28

SECTION 4.14. ADDITIONAL COVENANTS, so long as any of the Notes are Outstanding:

(a) The Issuer shall not engage in any business or activity other than in connection with the activities contemplated hereby and in the Student Loan Purchase Agreements, and in connection with the issuance of Notes.

(b) The Issuer shall not consolidate or merge with or into any other entity or convey or transfer its properties and assets substantially as an entirety to any entity except as otherwise provided herein.

(c) The funds and other assets of the Issuer shall not be commingled with those of any other individual, corporation, estate, partnership, joint venture, association, joint stock company, trust, unincorporated organization, or government or any agency or political subdivision thereof.

(d) The Issuer shall not be, become or hold itself out as being liable for the debts of any other party.

(e) The Issuer shall not form, or cause to be formed, any subsidiaries.

(f) The issuer shall act solely in its own name and through its duly authorized officers or agents in the conduct of its business, and shall conduct its business so as not to mislead others as to the identity of the entity with which they are concerned.

(g) The Issuer shall maintain its records and books of account and shall not commingle its records and books of account with the records and books of account of any other Person. The books of the Issuer may be kept (subject to any provision contained in the statutes) inside or outside the State at such place or places as may be designated from time to time by the board of trustees or in the bylaws of the Issuer.

(h) All actions of the Issuer shall be taken by a duly authorized officer or agent of the Issuer.

(i) The Issuer shall not amend, alter, change or repeal any provision contained in this Section 4.14 without (i) the prior written consent of the Trustee and (ii) a Rating Confirmation from each Rating Agency rating any Notes Outstanding (a copy of which shall be provided to the Trustee) that such amendment, alteration, change or repeal will have no adverse effect on the rating assigned to the Notes.

(j) The Issuer shall not amend its Articles of Incorporation without first obtaining the prior written consent of each Rating Agency.

(k) All audited financial statements of the Issuer that are consolidated with those of any affiliate thereof will contain detailed notes clearly stating that:

(i) all of the Issuer's assets are owned by the Issuer, and (ii) the Issuer is a separate entity with creditors who have received ownership and/or security interests in the Issuer's assets.

(l) The Issuer will strictly observe legal formalities in its dealings with the Seller, the Issuer's parent or any affiliate thereof, and funds or other assets of the Issuer will not be commingled with those of the Seller, the Issuer's parent or any other affiliate thereof. The Issuer shall not maintain joint bank accounts or other depository accounts to which the Seller, the Issuer's parent or any other affiliate has independent access. None of the Issuer's funds will at any time be pooled with any funds of the Seller, the Issuer's parent or any other affiliate.

29

(m) The Issuer will maintain an arm's length relationship with the Seller (and any affiliate). Any person that renders or otherwise furnishes services to the Issuer will be compensated by the Issuer at market rates for such services it renders or otherwise furnishes to the Issuer except as otherwise provided in this Indenture. Except as contemplated in this Indenture, the Student Loan Purchase Agreements or the Servicing Agreement, the Issuer will not hold itself out to be responsible for the debts of the Seller, the parent or the decisions or actions respecting the daily business and affairs of the seller or parent.

SECTION 4.15. PROVIDING OF NOTICE. The Issuer, upon learning of any failure on its part to observe or perform in any material respect any covenant, representation or warranty of the Issuer set forth in this Indenture or the Student Loan Purchase Agreements, or of any failure on the part of the Seller to observe or perform in any material respect any covenant, representation or warranty of the Seller set forth in the Student Loan Purchase Agreements, shall promptly notify the Trustee, the Servicer and each Rating Agency of such failure.

SECTION 4.16. REPORTS BY ISSUER. The Issuer will:

(a) file with the Trustee, within 15 days after the Issuer is required to file the same with the Commission, copies of the annual reports and of the information, documents and other reports (or copies of such portions of any of the foregoing as the Commission may from time to time by rules and regulations prescribe) which the Issuer may be required to file with the Commission pursuant to Section 13 or section 15(d) of the Securities Exchange Act;

(b) file with the Trustee and the Commission, in accordance with rules and regulations prescribed from time to time by the Commission, such additional information, documents and reports with respect to compliance by the Issuer with the conditions and covenants of this Indenture as may be required from time to time by such rules and regulations; and

(c) transmit by mail to the Registered Owners of Notes, within 30 days after the filing thereof with the Trustee, in the manner and to the extent provided in TIA Section 313(c), such summaries of any information, documents and reports required to be filed by the Issuer pursuant to clauses (a) and (b) of this Section 4.16 as may be required by rules and regulations prescribed from time to time by the Commission.

SECTION 4.17. STATEMENT AS TO COMPLIANCE. The Issuer will deliver to the Trustee, within 120 days after the end of each fiscal year, a brief certificate from an Authorized Officer including (i) a current list of the officers and directors of the Issuer and a list of Authorized Representatives, and (ii) a statement of the Issuer's compliance with all conditions and covenants under this Indenture and, in the event of any noncompliance, specifying such noncompliance and the nature and status thereof. For purposes of this Section 4.17, such compliance shall be determined without regard to any period of grace or requirement of notice under this Indenture.

30

SECTION 4.18. COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY TRUSTEE. The Issuer covenants that if:

(a) default is made in the payment of any installment of interest, if any, on any Notes when such interest becomes due and payable and such default continues for a period of 30 days; or

(b) default is made in the payment of the principal of (or premium, if any, on) any Notes at its Maturity,

then the Issuer will, upon demand of the Trustee, pay to the Trustee, for the benefit of the Registered Owners, the whole amount then due and payable on such Notes for principal (and premium, if any) and interest, with interest upon any overdue principal (and premium, if any) and, to the extent that payment of such interest shall be legally enforceable, upon any overdue installments of interest, if any, at the rate or rates borne by or provided for in such Notes, and, in addition thereto, such further amount as shall be sufficient to cover the costs and expenses of collection, including the reasonable compensation, expenses, disbursements and advances of the Trustee and its agents and counsel.

If the Issuer fails to pay such amounts forthwith upon such demand, the Trustee, in its own name and as Trustee of an express trust, may institute a judicial proceeding for the collection of the sums so due and unpaid, may prosecute such proceeding to judgment or final decree, and may enforce the same against the Issuer or any other obligor upon such Notes of such series and collect the moneys adjudged or decreed to be payable in the manner provided by law out of the property of the Issuer or any other obligor upon such Notes, wherever situated.

If an Event of Default with respect to Notes occurs and is continuing, the Trustee may, after being indemnified to its satisfaction and in its discretion, proceed to protect and enforce its rights and the rights of the Registered Owners of Notes and any related coupons by such appropriate judicial proceedings as the Trustee shall deem most effectual to protect and enforce any such rights, whether for the specific enforcement of any covenant or agreement in this Indenture or in aid of the exercise of any power granted herein, or to enforce any other proper remedy.

ARTICLE V

FUNDS

SECTION 5.01. CREATION AND CONTINUATION OF FUNDS AND ACCOUNTS.

(a) There are hereby created and established the following Funds to be held and maintained by the Trustee for the benefit of the Registered Owners:

(i) Acquisition Fund;

(ii) Revenue Fund; and

(iii) Reserve Fund.

31

(b) The Operating Fund has previously been established by the Issuer, is hereby continued, does not constitute a Fund within the meaning of this Indenture, and is held by a depository bank of the Issuer for the benefit of the Issuer; and the Registered Owners shall have no right, title or interest therein.

The Trustee is hereby authorized for the purpose of facilitating the administration of the Trust Estate and for the administration of any Notes issued hereunder to create further Accounts or Subaccounts in any of the various Funds and Accounts established hereunder which are deemed necessary or desirable.

SECTION 5.02. ACQUISITION FUND. There shall be deposited into the Acquisition Fund moneys from proceeds of any Notes and moneys transferred thereto from the Revenue Fund pursuant to Section 5.03(c)(viii) hereof. Financed Eligible Loans shall be held by the Trustee or its agent or bailee (including the Servicer) and shall be pledged to the Trust Estate and accounted for as a part of the Acquisition Fund.

Moneys on deposit in the Acquisition Fund shall be used, upon Issuer Order, solely to pay costs of issuance of the Notes, to redeem Notes in accordance with the provisions of any supplemental Indenture, and, upon receipt by the Trustee of an Eligible Loan Acquisition Certificate, to acquire Eligible Loans at a price which would permit the results of cash flow analyses provided to each Rating Agency on any Date of Issuance to be sustained as certified to the Trustee on the Acquisition Certificate; provided that such price may be increased if Rating Confirmation is obtained, based on new cash flow analyses containing such assumptions as the Issuer shall reasonably determine. Any such Issuer order or Eligible Loan Acquisition certificate shall state that such proposed use of moneys in the Acquisition Fund is in compliance with the provisions of this Indenture. If the Issuer determines that all or any portion of such moneys cannot be so used, then an Authorized Representative of the Issuer may, by Issuer order, direct the Trustee to redeem Notes in accordance with any Supplemental Indenture.

Notwithstanding the foregoing, if on any Note Payment Date there are not sufficient moneys on deposit in the Revenue Fund to make the transfers required by Section 5.03(d)(i) through (vii) hereof, then, an amount equal to any such deficiency may, upon Issuer Order, be transferred directly from the Acquisition Fund.

While the Issuer will be the beneficial owner of the Financed Eligible Loans and the Registered Owners will have a security interest therein, it is understood and agreed that the Trustee will be the legal owner thereof and will have a security interest in the Financed Eligible Loans for and on behalf of the Registered Owners. In the case of a single Financed Eligible Loan evidenced by a separate note, each such note will be held in the name of the Trustee for the account of the Issuer, for the benefit of the Registered Owners. In the case of a Financed Eligible Loan evidenced by a Master Promissory Note, the Issuer shall cause the holder of the original Master Promissory Note to indicate by book entry on its books and records that the Issuer is the owner of the Loan and that the Trustee has a security interest in the Financed Eligible Loan for the benefit of the Registered Owners.

Financed Eligible Loans shall be sold, transferred or otherwise disposed of (other than for consolidation, serialization or transfer to a Guaranty

32

Agency) by the Trustee free from the lien of this Indenture at any time pursuant to an Issuer Order and if the Trustee is provided with the following:

(a) an Issuer Order stating the sale price and directing that Financed Eligible Loans be sold, transferred or otherwise disposed of and delivered to:

(i) if the Eligible Loan is originated under the Act and the Act requires any such Eligible Loan to be held only by an Eligible Lender, an Eligible Lender under the Act whose name shall be specified; or

(ii) the trustee under another indenture securing notes issued by the Issuer; and

(b) a certificate signed by an Authorized Representative of the Issuer to the effect that:

(i) the disposition price is equal to or in excess of the principal amount thereof (plus accrued interest) or equal to or in excess of the purchase price paid by the Issuer for such Financed Eligible Loan (less principal amounts received with respect to such Financed Eligible Loan); or

(ii) the disposition price is lower than the principal amount thereof (plus accrued interest), and (A) the Issuer reasonably believes that the Revenues expected to be received (after giving effect to such disposition) would be at least equal to the Revenues expected to be received assuming no such sale, transfer or other disposition occurred, or (B) the Issuer shall remain able to pay debt service on the Notes and make payment on any other Obligations on a timely basis (after giving effect to such sale, transfer or other disposition) whereas it would not have been able to do so on a timely basis if it had not sold, transferred or disposed of the Financed Eligible Loans at such discounted amount, or (C) the Aggregate Market Value of the Trust Estate (after giving effect to such sale, transfer or other disposition) will be at least equal to 100% of the aggregate principal amount of the Obligations plus accrued interest, or (D) the amount for which the Financed Eligible Loans are being sold, assigned, transferred or disposed of is equal to the purchase price paid by the Issuer for such Financed Eligible Loans (less principal amounts received with respect to such Financed Eligible Loans).

Further, Financed Eligible Loans shall also be sold, transferred or otherwise disposed of by the Trustee pursuant to an Issuer Order in which the Issuer determines that such disposition of Financed Eligible Loans from the Trust Estate is necessary in order to avoid the occurrence of an Event of Default hereunder or to avoid any default in the payment obligations of the Issuer under any reimbursement agreement, in such amount and at such times and prices as may be specified in such Issuer Order. The Trustee, following receipt of the foregoing and of a certificate of the Issuer indicating that such purchaser or transferee is one of the entities described in clause (a) above, if applicable, shall deliver such Financed Eligible Loans free from the lien of this Indenture upon the receipt of the purchase price or consideration specified in the Issuer Order, in compliance with the foregoing. The proceeds to be received upon any disposition may consist of cash, Investment Securities and/or Eligible Loans.

33

SECTION 5.03. REVENUE FUND.

(a) The Trustee shall deposit into the Revenue Fund all Revenues derived from Financed Eligible Loans acquired by the Issuer, and all other Revenue derived from moneys or assets on deposit in the Acquisition Fund, the Reserve Fund, all Reciprocal Payments and any other amounts deposited thereto upon receipt of an Issuer Order.

(b) Upon receipt of an Issuer Order directing the same, moneys in the Revenue Fund shall be used, on any date, to make a transfer to the Operating Fund, subject to Section 5.05 hereof, to pay Program Expenses.

(c) All Recoveries of Principal constituting a portion of the Revenue deposited in the Revenue Fund and so identified to the Trustee, shall be transferred, as soon as practicable, to the Acquisition Fund.

(d) In addition, on each Note Payment Date and Derivative Payment Date, money in the Revenue Fund shall be used and transferred to other funds or Persons in the following order of precedence (any money not so transferred or paid to remain in the Revenue Fund until subsequently applied pursuant to this section):

(i) on a parity basis, to pay interest due on any Senior Notes on such Note Payment Date and any Issuer Derivative Payment secured on a parity with the Senior Notes due on such Derivative Payment Date;

(ii) on a parity basis, to pay the principal of or premium, if any, on any Senior Notes due on such Note Payment Date (if such Note Payment Date is a Stated Maturity or mandatory sinking fund redemption date with respect to such Senior Notes);

(iii) on a parity basis, to pay interest due on any Subordinate Notes on such Note Payment Date and any Issuer Derivative Payment secured on a parity with the Subordinate Notes due on such Derivative Payment Date;

(iv) on a parity basis, to pay the principal of or premium, if any, on any Subordinate Notes due on such Note Payment Date (if such Note Payment Date is a Stated Maturity or mandatory sinking fund redemption date with respect to such Subordinate Notes);

(v) on a parity basis, to pay interest on Junior-Subordinate Notes on such Note Payment Date and to make any Issuer Derivative Payment secured on a parity with such Junior-Subordinate Notes due on such Derivative Payment Date;

(vi) on a parity basis, to pay the principal of or premium, if any, on any Junior-Subordinate Notes due on such Note Payment Date (if such Note Payment Date is a Stated Maturity or mandatory sinking fund redemption date with respect to such Junior-Subordinate Notes);

(vii) to the Reserve Fund the amount, if any, required by Section 5.04(b) hereof;

34

(viii) at the option of the Issuer and upon Issuer Order, to the Acquisition Fund; and

(ix) at the option of the Issuer and upon Issuer Order, to the Issuer to the extent permitted by Section 5.06 hereof.

SECTION 5.04. RESERVE FUND.

(a) The Trustee shall deposit to the Reserve Fund the amount, if any, specified in each Supplemental Indenture. On each Note Payment Date, to the extent there are insufficient moneys in the Revenue Fund to make the transfers required by Sections 5.03(d)(i) through (vi) hereof, then, the amount of such deficiency shall be paid directly from the Reserve Fund if such deficiency has not been paid from the Acquisition Fund.

(b) If the Reserve Fund is used for the purposes described in Section 5.04(a) hereof, the Trustee shall restore the Reserve Fund to the Reserve Fund Requirement with respect thereto by transfers from the Revenue Fund on the next Note Payment Date pursuant to Section 5.03(d)(vii) hereof or from the Acquisition Fund pursuant to Section 5.02 hereof. If the full amount required to restore the Reserve Fund to the applicable Reserve Fund Requirement is not available in the Revenue Fund on such next succeeding Note Payment Date, the Trustee shall continue to transfer funds from the Revenue Fund as they become available and in accordance with Section 5.03(d)(vii) until the deficiency in the Reserve Fund has been eliminated.

(c) On any day that the amount in the Reserve Fund exceeds the Reserve Fund Requirement with respect thereto for any reason, the Trustee, at the direction of the Issuer, shall transfer the excess to the Acquisition Fund. Moneys in the Reserve Fund shall not be used to pay principal on the Notes, other than on a final legal maturity date or in connection with the defeasance of this Indenture in accordance with Article X hereof.

SECTION 5.05. OPERATING FUND. The Trustee shall deposit to the Operating Fund or transfer to the Issuer's depository bank if not the Trustee, the amount, if any, specified in each Supplemental Indenture. The Operating Fund is a special fund created with a depository bank of the Issuer and shall be used to pay Program Expenses. The Operating Fund shall be held by such depository bank of the Issuer, and no Registered Owner shall have any right, title or interest in the Operating Fund. Amounts deposited in the Operating Fund shall be used to pay Program Expenses.

The amount deposited in the operating Fund by transfer from the Revenue Fund and, if necessary, from the Acquisition Fund, and the schedule of deposits shall be determined by the Issuer. The Issuer shall certify that the amount so transferred in any one Fiscal Year shall not exceed the amount budgeted by the Issuer as Program Expenses for such Fiscal Year with respect to the Notes and as may be limited by a Supplemental Indenture, and shall not exceed the amount designated therefor in the cash flows provided to each Rating Agency on each Date of Issuance, unless the Issuer, after furnishing each Rating Agency with revised cash flows, shall have received a Rating Confirmation. The Issuer shall provide the Trustee with an Issuer Order from time to time as to the amount to be transferred, and the Trustee may rely upon such Issuer certification as set forth in this section.

35

At any time in order to meet expenses which have been incorporated in an amended budget, the Issuer may requisition from the Trustee the amount which it is anticipated will be required to pay the Program Expenses not in excess of the amount budgeted with respect to the Notes for the period to the next deposit into the Operating Fund. The requisition, in the form of an Issuer Order, shall include a statement that the amount requisitioned, when combined with the amount requisitioned previously in the Fiscal Year, does not exceed the amount currently budgeted for that year as program Expenses or as may be further limited by a Supplemental Indenture, and shall not exceed the amount designated therefor in the cash flows provided to each Rating Agency on each Date of Issuance, unless the Issuer, after furnishing each Rating Agency with revised cash flows, shall have received a Rating confirmation.

Upon the receipt of such requisition, the Trustee shall withdraw the amount requisitioned from the Revenue Fund, and if necessary, from the Acquisition Fund (or so much thereof as is then on deposit in such Funds) and transfer the same into the Operating Fund. The Issuer may request that the Trustee pay the requisitioned amount in installments as specified by the Issuer. In the event there is not sufficient money on hand in the Revenue Fund and the Acquisition Fund to transfer the full amount requisitioned, the Trustee shall notify the Issuer and the Issuer shall then determine the amount to be transferred.

SECTION 5.06. TRANSFERS TO ISSUER. Transfers from the Revenue Fund to the Issuer may be made in accordance with Section 5.03(d)(ix); provided, however, that no transfer of assets to the Issuer (other than pursuant to the Operating Fund as otherwise permitted in Article V of the Indenture) shall be made if there is not on deposit in the Reserve Fund an amount equal to at least the Reserve Fund Requirement; and further provided, that no transfer shall be made to the Issuer unless the Issuer certifies that immediately after taking into account any such transfer, the Aggregate Market Value of the assets in the Trust Estate will be equal to the greater of (a) at least 102% of the unpaid principal amount of the Senior Notes Outstanding and Subordinate Notes Outstanding or (b) an amount equal to $500,000, or such lesser percentage as is acceptable to each Rating Agency then rating the Notes, as evidenced by a Rating Confirmation.

The amounts so transferred to the Issuer may be used for any proper purpose of the Issuer and investment earnings thereon shall be the property of the Issuer.

SECTION 5.07. INVESTMENT OF FUNDS HELD BY TRUSTEE. The Trustee shall invest money held for the credit of any Fund or Account or Subaccount held by the Trustee hereunder as directed in writing (or orally, confirmed in writing) by an Authorized Representative of the Issuer, to the fullest extent practicable and reasonable, in Investment Securities which shall mature or be redeemed at the option of the holder prior to the respective dates when the money held for the credit of such Fund or Account will be required for the purposes intended. In the absence of any such direction and to the extent practicable, the Trustee shall invest amounts held hereunder in those Investment Securities described in clause (a) of the definition of the Investment Securities. All income and earning on such investments shall be transferred monthly to the Revenue Fund. The Trustee and the Issuer hereby agree that unless an Event of Default shall have occurred hereunder, the Issuer acting by and through an Authorized Representative shall be entitled to, and shall, provide written direction or oral direction confirmed in writing to the Trustee with respect to any discretionary acts required or permitted of the Trustee under any Investment Securities and the Trustee shall not take such discretionary acts without such written direction.

36

The Investment Securities purchased shall be held by the Trustee and shall be deemed at all times to be part of such Fund or Account or Subaccounts or combination thereof, and the Trustee shall inform the Issuer of the details of all such investments. Upon direction in writing (or orally, confirmed in writing) from an Authorized Representative of the Issuer, the Trustee shall use its best efforts to sell at the best price obtainable, or present for redemption, any Investment Securities purchased by it as an investment whenever it shall be necessary to provide money to meet any payment from the applicable Fund. The Trustee shall advise the Issuer in writing, on or before the fifteenth day of each calendar month (or such later date as reasonably consented to by the Issuer), of all investments held for the credit of each Fund in its custody under the provisions of this Indenture as of the end of the preceding month and the value thereof, and shall list any investments which were sold or liquidated for less than their Value at the time thereof.

Money in any Fund constituting a part of the Trust Estate may be pooled for the purpose of making investments and may be used to pay accrued interest on Investment Securities purchased. The Trustee and its affiliates may act as principal or agent in the acquisition or disposition of any Investment Securities.

Notwithstanding the foregoing, the Trustee shall not be responsible or liable for any losses on investments made by it hereunder or for keeping all Funds held by it, fully invested at all times, its only responsibility being to comply with the investment instructions of the Issuer or its designee in a non-negligent manner.

The Issuer acknowledges that to the extent the regulations of the Comptroller of the Currency or other applicable regulatory agency grant the Issuer the right to receive brokerage confirmations of security transactions, the Issuer waives receipt of such confirmations.

SECTION 5.08. RELEASE. The Trustee shall, upon Issuer Order and subject to the provisions of this Indenture, take all actions reasonably necessary to effect the release of any Financed Eligible Loans from the lien of this Indenture to the extent the terms hereof permit the sale, disposition or transfer of such Financed Eligible Loans.

SECTION 5.09. PURCHASE OF NOTES. Pursuant to this Indenture, any amounts held under this Indenture which are available to redeem Notes may instead be used to purchase Notes outstanding under this Indenture at the same times and subject to the same conditions (except as to price) as apply to the redemption of Notes.

37

ARTICLE VI

DEFAULTS AND REMEDIES

SECTION 6.01. EVENTS OF DEFAULT DEFINED. For the purpose of this Indenture, the following events are hereby defined as, and are declared to be, "Events of Default":

(a) default in the due and punctual payment of the principal of or interest on any of the Senior Notes when due or failure to make any payment due under any other Senior Obligations when due;

(b) if no Senior Obligations are Outstanding hereunder, default in the due and punctual payment of the principal of or interest on any of the Subordinate Notes when due or failure to make any payment due under any other Subordinate Obligations when due;

(c) if no Senior Obligations or Subordinate Obligations are Outstanding hereunder, default in the due and punctual payment of the principal of or interest on any of the Junior-Subordinate Notes when due or failure to make any payment due under any other Junior-Subordinate Obligations when due;

(d) default in the performance or observance of any other of the covenants, agreements, or conditions on the part of the Issuer to be kept, observed, and performed contained in this Indenture or in the Notes, and continuation of such default for a period of 90 days after written notice thereof by the Trustee to the Issuer; and

(e) the occurrence of an Event of Bankruptcy.

Any notice herein provided to be given to the Issuer with respect to any default shall be deemed sufficiently given if sent by registered mail with postage prepaid to the Person to be notified, addressed to such Person at the post office address as shown in Section 9.01 of this Indenture or such other address as may hereafter be given as the principal office of the Issuer in writing to the Trustee by an Authorized Officer of the Issuer. The Trustee may give any such notice in its discretion and shall give such notice if requested to do so in writing by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations at the time Outstanding ("Registered Owner Approval ).

SECTION 6.02. REMEDY ON DEFAULT; POSSESSION OF TRUST ESTATE. Subject to Section 6.09 hereof, upon the happening and continuance of any Event of Default, the Trustee personally or by its attorneys or agents may enter into and upon and take possession of such portion of the Trust Estate as shall be in the custody of others, and all property comprising the Trust Estate, and each and every part thereof, and exclude the Issuer and its agents, servants, and employees wholly therefrom, and have, hold, use, operate, manage, and control the same and each and every part thereof, and in the name of the Issuer or otherwise, as they shall deem best, conduct the business thereof and exercise the privileges pertaining thereto and all the rights and powers of the Issuer and use all of the then existing Trust Estate for that purpose, and collect and receive all charges, income and Revenue of the same and of every part thereof, and after deducting therefrom all expenses incurred hereunder and all other proper outlays herein authorized, and all payments which may be made as just and reasonable compensation for its own services, and for the services of its attorneys, agents, and assistants, the Trustee shall apply the rest and residue of the money received by the Trustee as follows:

38

(a) if the principal of none of the Obligations shall have become due, first, to the payment of the interest in default on the Senior Notes and to the payment of all Issuer Derivative Payments secured on a parity with the Senior Notes then due, in order of the maturity of the installments thereof, with interest on the overdue installments thereof at the same rates, respectively, as were borne by the Senior Notes on which such interest shall be in default and any such Issuer Derivative Payments as provided in the ISDA Master Agreement then due, such payments to be made ratably to the parties entitled thereto without discrimination or preference, second, to the payment of the interest in default on the Subordinate Notes and to the payment of all Issuer Derivative Payments secured on a parity with the Subordinate Notes then due, in order of the maturity of the installments of such interest and any such Issuer Derivative Payments, with interest on the overdue installments thereof at the same rates, respectively, as were borne by the Subordinate Notes on which such interest shall be in default and any such Issuer Derivative Payments then due, such payments to be made ratably to the parties entitled thereto without discrimination or preference and, third, to the payment of the interest in default on the Junior-Subordinate Notes and to the payment of all Issuer Derivative Payments secured on a parity with such Junior-Subordinate Notes then due, in order of the maturity of the installments of such interest and any such Issuer Derivative Payments, with interest on the overdue installments thereof at the same rates, respectively, as were borne by the Junior-Subordinate Notes on which such interest shall be in default and any such Issuer Derivative payments then due, such payments to be made ratably to the parties entitled thereto without discrimination or preference, except as may be provided in a Supplemental Indenture; and

(b) if the principal of any of the Obligations shall have become due by declaration of acceleration or otherwise, first to the payment of the interest in default on the Senior Notes and all Issuer Derivative Payments secured on a parity with the Senior Notes then due, in the order of the maturity of the installments thereof, with interest on overdue installments thereof at the same rates, respectively, as were borne by the Senior Notes on which such interest shall be in default and such Issuer Derivative Payments as provided in the ISDA Master Agreement then due, as the case may be, second, to the payment of the principal of all Senior Notes then due and any amount owed to a Reciprocal Payor secured on a parity with Senior Obligations under the ISDA Master Agreement, such payments to be made ratably to the parties entitled thereto without discrimination or preference, third, to the payment of the interest in default on the Subordinate Notes and all Issuer Derivative Payments secured on a parity with the Subordinate Notes then due, in the order of the maturity of the installments thereof with interest on overdue installments thereof at the same rates, respectively, as were borne by the Subordinate Notes on which such interest shall be in default and such Issuer Derivative Payments as provided in the ISDA Master Agreement then due, as the case may be, fourth, to the payment of the principal of all Subordinate Notes then due and any amount owed to a Reciprocal Payor secured on a parity with Subordinate Obligations under the ISDA Master Agreement, such payments to be made ratably to the parties entitled thereto without discrimination or preference, fifth, to the payment of the interest in default on the Junior-Subordinate Notes and all Issuer Derivative Payments secured on a parity with such Junior-Subordinate Notes then due, in the order of the maturity of the installments thereof, with interest on overdue

39

installments thereof at the same rates, respectively, as were borne by the Junior-Subordinate Notes on which such interest shall be in default and such issuer Derivative Payments as provided in the ISDA Master Agreement then due, as the case may be, and sixth, to the payment of the principal of all Junior-Subordinate Notes then due and any amount owed to a Reciprocal Payor secured on a parity with Junior-Subordinate obligations under the ISDA Master Agreement, such payments to be made ratably to the parties entitled thereto without discrimination or preference, except as may be provided in a Supplemental indenture.

SECTION 6.03. REMEDIES ON DEFAULT; ADVICE OF COUNSEL. Upon the happening of any Event of Default, the Trustee may proceed to protect and enforce the rights of the Trustee and the Registered Owners in such manner as counsel for the Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as, in the opinion of such counsel, may be more effectual to protect and enforce the rights aforesaid.

SECTION 6.04. REMEDIES ON DEFAULT; SALE OF TRUST ESTATE. Upon the happening of any Event of Default and if the principal of all of the Outstanding Obligations shall have been declared due and payable, then and in every such case, and irrespective of whether other remedies authorized shall have been pursued in whole or in part, the Trustee may sell, with or without entry, to the highest bidder the Trust Estate, and all right, title, interest, claim and demand thereto and the right of redemption thereof, at any such place or places, and at such time or times and upon such notice and terms as may be required by law. Upon such sale the Trustee may make and deliver to the purchaser or purchasers a good and sufficient assignment or conveyance for the same, which sale shall be a perpetual bar both at law and in equity against the Issuer and all Persons claiming such properties. No purchaser at any sale shall be bound to see to the application of the purchase money or to inquire as to the authorization, necessity, expediency or regularity of any such sale. The Trustee is hereby irrevocably appointed the true and lawful attorney-in-fact of the Issuer, in its name and stead, to make and execute all bills of sale, instruments of assignment and transfer and such other documents of transfer as may be necessary or advisable in connection with a sale of all or part of the Trust Estate, but the issuer, if so requested by the Trustee, shall ratify and confirm any sale or sales by executing and delivering to the Trustee or to such purchaser or purchasers all such instruments as may be necessary, or in the judgment of the Trustee, proper for the purpose which may be designated in such request. In addition, the Trustee may proceed to protect and enforce the rights of the Trustee and the Registered Owners of the Obligations in such manner as counsel for the Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as may in the opinion of such counsel, be more effectual to protect and enforce the rights aforesaid. The Trustee shall take any such action or actions if requested to do so in writing by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations at the time Outstanding.

SECTION 6.05. APPOINTMENT OF RECEIVER. In case an Event of Default occurs, and if all of the Outstanding Obligations shall have been declared due and payable and in case any judicial proceedings are commenced to enforce any right of the Trustee or of the Registered Owners under this Indenture or otherwise, then as a matter of right, the Trustee shall be entitled to the appointment of a receiver of the Trust Estate and of the earnings, income or Revenue, rents, issues and profits thereof with such powers as the court making such appointments may confer.

40

SECTION 6.06. RESTORATION OF POSITION. In case the Trustee shall have proceeded to enforce any rights under this Indenture by sale or otherwise, and such proceedings shall have been discontinued, or shall have been determined adversely to the Trustee, then and in every such case to the extent not inconsistent with such adverse decree, the Issuer, the Trustee and the Registered Owners shall be restored to their former respective positions and the rights hereunder in respect to the Trust Estate, and all rights, remedies, and powers of the Trustee and of the Registered Owners shall continue as though no such proceeding had been taken.

SECTION 6.07. PURCHASE OF PROPERTIES BY TRUSTEE OR REGISTERED OWNERS. In case of any such sale of the Trust Estate, any Registered Owner or Registered Owners or committee of Registered Owners or the Trustee, may bid for and purchase such property and upon compliance with the terms of sale may hold, retain possession, and dispose of such property as the absolute right of the purchaser or purchasers without further accountability and shall be entitled, for the purpose of making any settlement or payment for the property purchased, to use and apply any Obligations hereby secured and any interest thereon due and unpaid, by presenting such Obligations in order that there may be credited thereon the sum apportionable and applicable thereto out of the net proceeds of such sale, and thereupon such purchaser or purchasers shall be credited on account of such purchase price payable to him or them with the sum apportionable and applicable out of such net proceeds to the payment of or as a credit on the Obligations so presented.

SECTION 6.08. APPLICATION OF SALE PROCEEDS. The proceeds of any sale of the Trust Estate, together with any funds at the time held by the Trustee and not otherwise appropriated, shall be applied by the Trustee as set forth in Section 6.02 hereof, and then to the Issuer or whomsoever shall be lawfully entitled thereto.

SECTION 6.09. ACCELERATED MATURITY. If an Event of Default shall have occurred and be continuing, the Trustee may declare, or upon the written direction by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, shall declare, the principal of all Obligations then Outstanding, and the interest thereon, if not previously due, immediately due and payable, anything in the Obligations or this Indenture to the contrary notwithstanding; provided, however, that for a declaration of acceleration upon a default pursuant to Section 6.01(d) hereof shall require the consent of 51% of the Registered Owners of the collective aggregate principal amount of each priority of Obligations then Outstanding.

SECTION 6.10. REMEDIES NOT EXCLUSIVE. The remedies herein conferred upon or reserved to the Trustee or the Registered Owners of Obligations are not intended to be exclusive of any other remedy, but each remedy herein provided shall be cumulative and shall be in addition to every other remedy given hereunder or now or hereafter existing, and every power and remedy hereby given to the Trustee or to the Registered Owners of Obligations, or any supplement hereto, may be exercised from time to time as often as may be deemed expedient. No delay or omission of the Trustee or of any Registered Owner of Obligations to exercise any power or right arising from any default hereunder shall impair any such right or power or shall be construed to be a waiver of any such default or to be acquiescence therein.

41

SECTION 6.11. DIRECTION OF TRUSTEE. Upon the happening of any Event of Default, the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, shall have the right by an instrument or instruments in writing delivered to the Trustee to direct and control the Trustee as to the method of taking any and all proceedings for any sale of any or all of the Trust Estate, or for the appointment of a receiver, if permitted by law, and may at any time cause any proceedings authorized by the terms hereof to be so taken or to be discontinued or delayed; provided, however, that such Registered Owners shall not be entitled to cause the Trustee to take any proceedings which in the Trustee's opinion would be unjustly prejudicial to non-assenting Registered Owners of Obligations, but the Trustee shall be entitled to assume that the action requested by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding will not be prejudicial to any non-assenting Registered Owners unless the Registered Owners of more than 50% of the collective aggregate principal amount of the non-assenting Registered Owners of such Obligations, in writing, show the Trustee how they will be prejudiced. Provided, however, that anything in this Indenture to the contrary notwithstanding, the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding together with the Registered Owners of a majority of the collective aggregate principal amount of all other Obligations then Outstanding shall have the right, at any time, by an instrument or instruments in writing executed and delivered to the Trustee, to direct the method and place of conducting all proceedings to be taken in connection with the enforcement of the terms and conditions of this Indenture, or for the appointment of a receiver or any other proceedings hereunder, provided that such direction shall not be otherwise than in accordance with the provisions of law and of this Indenture. The provisions of this Section 6.11 shall be expressly subject to the provisions of Sections 7.01(c) and 7.05 hereof.

SECTION 6.12. RIGHT TO ENFORCE IN TRUSTEE. No Registered Owner of any Obligation shall have any right as such Registered Owner to institute any suit, action, or proceedings for the enforcement of the provisions of this Indenture or for the execution of any trust hereunder or for the appointment of a receiver or for any other remedy hereunder, all rights of action hereunder being vested exclusively in the Trustee, unless and until such Registered Owner shall have previously given to the Trustee written notice of a default hereunder, and of the continuance thereof, and also unless the Registered Owners of the requisite principal amount of the Obligations then Outstanding shall have made written request upon the Trustee and the Trustee shall have been afforded reasonable opportunity to institute such action, suit or proceeding in its own name, and unless the Trustee shall have been offered indemnity and security satisfactory to it against the costs, expenses, and liabilities to be incurred therein or thereby, which offer of indemnity shall be an express condition precedent hereunder to any obligation of the Trustee to take any such action hereunder, and the Trustee for 30 days after receipt of such notification, request, and offer of indemnity, shall have failed to institute any such action, suit or proceeding. It is understood and intended that no one or more Registered Owners of the Obligations shall have the right in any manner whatever by his or their action to affect, disturb, or prejudice the lien of this Indenture or to enforce any right hereunder except in the manner herein provided and for the equal benefit of the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding.

42

SECTION 6.13. PHYSICAL POSSESSION OF OBLIGATIONS NOT REQUIRED. In any suit or action by the Trustee arising under this Indenture or on all or any of the Obligations issued hereunder, or any supplement hereto, the Trustee shall not be required to produce such Obligations, but shall be entitled in all things to maintain such suit or action without their production.

SECTION 6.14. WAIVERS OF EVENTS OF DEFAULT. The Trustee may in its discretion waive any Event of Default hereunder and its consequences and rescind any declaration of acceleration of Obligations, and shall do so upon the written request of the Registered Owners of at least a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding; provided, however, that there shall not be waived (a) any Event of Default in the payment of the principal of or premium on any Outstanding Obligations at the date of maturity or redemption thereof, or any default in the payment when due of the interest on any such Obligations, unless prior to such waiver or rescission, all arrears of interest or all arrears of payments of principal and premium, if any, and all expenses of the Trustee, in connection with such default shall have been paid or provided for or (b) any default in the payment of amounts set forth in Section 7.05 hereof. In case of any such waiver or rescission, or in case any proceedings taken by the Trustee on account of any such default shall have been discontinued or abandoned or determined adversely to the Trustee, then and in every such case the Issuer, the Trustee and the Registered Owners of Obligations shall be restored to their former positions and rights hereunder respectively, but no such waiver or rescission shall extend to or affect any subsequent or other default, or impair any rights or remedies consequent thereon.

ARTICLE VII

THE TRUSTEE

SECTION 7.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts imposed upon it by this Indenture, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Indenture, and no implied covenants or obligations shall be read into this Indenture against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Indenture; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Indenture and whether or not they contain the statements required under this Indenture.

43

(b) In case an Event of Default has occurred and is continuing, the Trustee, in exercising the rights and powers vested in it by this Indenture, shall use the same degree of care and skill in their exercise as a prudent person would exercise or use under the circumstances in the conduct of his or her own affairs.

(c) Before taking any action hereunder requested by Registered Owners, the Trustee may require that it be furnished an indemnity bond or other indemnity and security satisfactory to it by the Registered Owners, as applicable, for the reimbursement of all expenses to which it may be put and to protect it against all liability.

SECTION 7.02. RECITALS OF OTHERS. The recitals, statements, and representations set forth herein and in the Notes shall be taken as the statements of the Issuer, and the Trustee assumes no responsibility for the correctness of the same. The Trustee makes no representations as to the title of the Issuer in the Trust Estate or as to the security afforded thereby and hereby, or as to the validity or sufficiency of this Indenture or of the Notes issued hereunder, and the Trustee shall incur no responsibility in respect of such matters.

SECTION 7.03. AS TO FILING OF INDENTURE. The Trustee shall be under no duty (a) to file or record, or cause to be filed or recorded, this Indenture or any instrument supplemental hereto, (b) or to procure any further order or additional instruments of further assurance, (c) to see to the delivery to it of any personal property intended to be mortgaged or pledged hereunder or thereunder, (d) or to do any act which may be suitable to be done for the better maintenance of the lien or security hereof (other than the filing of any continuation (but not initial) statements), or (e) for giving notice of the existence of such lien, or for extending or supplementing the same or to see that any rights to Revenue and Funds intended now or hereafter to be transferred in trust hereunder are subject to the lien hereof. The Trustee shall not be liable for failure of the Issuer to pay any tax or taxes in respect of such property, or any part thereof, or the income therefrom or otherwise, nor shall the Trustee be under any duty in respect of any tax which may be assessed against it or the Registered Owners in respect of such property or pledged Revenue and Funds. The Trustee agrees to prepare, request that the Issuer execute (if such execution is necessary for any such filing) and file in a timely manner (if received from the Issuer in a timely manner) with any necessary execution by the Issuer, the continuation statements referred to herein; provided, that the Trustee shall have no responsibility for the sufficiency, adequacy or priority of any initial filing and in the absence of written notice to the contrary by the Issuer or other Authorized Representative, may rely and shall be protected in relying on all information and exhibits in such initial filings for the purposes of any continuation statements.

SECTION 7.04. TRUSTEE MAY ACT THROUGH AGENTS. The Trustee may execute any of the trusts or powers hereof and perform any duty hereunder, either itself or by or through its attorneys, agents, or employees, and it shall not be answerable or accountable for any default, neglect, or misconduct of any such attorneys, agents, or employees, if reasonable care has been exercised in the appointment, supervision, and monitoring of the work performed. All reasonable costs incurred by the Trustee and all reasonable compensation to all such persons as may reasonably be employed in connection with the trusts hereof shall be paid by the Issuer.

44

SECTION 7.05. INDEMNIFICATION OF TRUSTEE. Other than with respect to its duties to make payment on the Obligations when due, and its duty to pursue the remedy of acceleration as provided in Section 6.02 hereof, for each of which no additional security or indemnity may be required, the Trustee shall be under no obligation or duty to perform any act at the request of Registered Owners or to institute or defend any suit in respect thereof unless properly indemnified and provided with security to its satisfaction as provided in Section 7.01(c) hereof. The Trustee shall not be required to take notice, or be deemed to have knowledge, of any default or Event of Default of the Issuer or the Board hereunder and may conclusively assume that there has been no such default or Event of Default (other than an Event of Default described in Sections 6.01(a),
(b), (c), or (d) hereof) unless and until it shall have been specifically notified in writing at the address in Section 9.01 hereof of such default or Event of Default by (a) the Registered Owners of the required percentages in principal amount of the Obligations then Outstanding hereinabove specified or
(b) an Authorized Representative of the Issuer. However, the Trustee may begin suit, or appear in and defend suit, execute any of the trusts hereby created, enforce any of its rights or powers hereunder, or do anything else in its judgment proper to be done by it as Trustee, without assurance of reimbursement or indemnity, and in such case the Trustee shall be reimbursed or indemnified by the Registered Owners requesting such action, if any, or the Issuer in all other cases, for all fees, costs and expenses, liabilities, outlays and counsel fees and other reasonable disbursements properly incurred in connection therewith, unless such costs and expenses, liabilities, outlays and attorneys' fees and other reasonable disbursements properly incurred in connection therewith are adjudicated to have resulted from the negligence or willful misconduct of the Trustee. In furtherance and not in limitation of this Section 7.05, the Trustee shall not be liable for, and shall be held harmless by the Issuer from, following any Orders, instructions or other directions upon which the Trustee is authorized to rely pursuant to this Indenture or any other agreement to which it is a party. If the Issuer or the Registered Owners, as appropriate, shall fail to make such reimbursement or indemnification, the Trustee may reimburse itself from any money in its possession under the provisions of this Indenture, subject only to the prior lien of the Notes for the payment of the principal thereof, premium, if any, and interest thereon from the Revenue Fund. None of the provisions contained in this Indenture or any other Agreement to which it is a party shall require the Trustee to act or to expend or risk its own funds or otherwise incur individual financial liability in the performance of any of its duties or in the exercise of any of its rights or powers if the Registered Owners shall not have offered security and indemnity acceptable to it or if it shall have reasonable grounds for believing that prompt repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured to it.

The Issuer agrees to indemnify the Trustee for, and to hold it harmless against, any loss, liability or expenses incurred without negligence or bad faith on its part, arising out of or in connection with the acceptance or administration of the trust or trusts hereunder, including the costs and expenses of defending itself against any claim or liability in connection with the exercise or performance of any of its powers or duties hereunder arising from the Trust Estate. The Issuer agrees to indemnify and hold harmless the Trustee against any and all claims, demands, suits, actions or other proceedings and all liabilities, costs and expenses whatsoever caused by any untrue statement or misleading statement or alleged untrue statement or alleged misleading statement of a material fact contained in any offering document distributed in connection with the issuance of the Notes or caused by any omission or alleged omission from such offering document of any material fact required to be stated therein or necessary in order to make the statements made therein in the light of the circumstances under which they were made, not misleading.

45

SECTION 7.06. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, appraisal, opinion, report or document of the Issuer or the Servicer or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may but need not be counsel for the Issuer, the Trustee, or for a Registered Owner or who may be Note Counsel), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall reasonably deem it desirable that a matter be proved or established prior to taking, suffering, or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an Authorized Representative of the Issuer or an authorized officer of the Servicer.

The Trustee shall not be liable for any action taken, suffered, or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

The Trustee is authorized, under this Indenture, subject to Section 5.02 hereof, to sell, assign, transfer or convey Financed Eligible Loans in accordance with an Issuer Order. If such Financed Eligible Loan was originated under the Act, such Issuer Order shall certify that the Person to whom such Financed Eligible Loan is sold, assigned, transferred, or conveyed is an Eligible Lender unless not required by the Act. The Trustee is further authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Indenture.

The Trustee shall not be liable with respect to any action taken, suffered or omitted to be taken in good faith in accordance with this indenture or any other transaction document or at the direction of the Registered owners evidencing the appropriate percentage of the aggregate principal amount of the Outstanding Notes relating to the time, method and place of conducting any proceeding for any remedy available to the Trustee, or exercising any trust or power conferred upon the Trustee, under this Indenture or any other transaction document.

SECTION 7.07. COMPENSATION OF TRUSTEE. Except as otherwise expressly provided herein, all advances, counsel fees (including without limitation allocated fees of in-house counsel) and other expenses reasonably made or incurred by the Trustee in and about the execution and administration of the trust hereby created and reasonable compensation to the Trustee for its services in the premises shall be paid by the Issuer. The compensation of the Trustee shall not be limited to or by any provision of law in regard to the compensation of trustees of an express trust, If not paid by the Issuer, the Trustee shall have a lien against all money held pursuant to this Indenture, subject only to the prior lien of the Obligations against the money and investments in the Revenue Fund for the payment of the principal thereof, premium, if any, and interest thereon, for such reasonable compensation, expenses, advances and counsel fees incurred in and about the execution of the trusts hereby created and the exercise and performance of the powers and duties of the Trustee hereunder and the cost and expense incurred in defending against any liability in the premises of any character whatsoever (unless such liability is adjudicated to have resulted from the negligence or willful misconduct of the Trustee).

46

SECTION 7.08. TRUSTEE MAY OWN NOTES. The Trustee hereunder, or any successor Trustee, in its individual or other capacity, may become the owner or pledgee of Notes and may otherwise deal with the Issuer, with the same rights it would have if it were not the Trustee. The Trustee may act as depository for, and permit any of its officers or directors to act as a member of, or act in any other capacity in respect to, any committee formed to protect the rights of the Registered Owners or to effect or aid in any reorganization growing out of the enforcement of the Notes or of this Indenture, whether or not any such committee shall represent the Registered Owners of more than 60% of the collective aggregate principal amount of the Outstanding Obligations.

SECTION 7.09. RESIGNATION OF TRUSTEE. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Indenture by giving to the Issuer notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 7.11 hereof (and is qualified to be the Trustee under the requirements of Section 7.11 hereof). If no successor Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Issuer, whichever period is the longer, the Trustee may (a) appoint a temporary successor Trustee having the qualifications provided in Section 7.11 hereof or (b) request a court of competent jurisdiction to (i) require the Issuer to appoint a successor, as provided in Section 7.11 hereof, within three days of the receipt of citation or notice by the court, or (ii) appoint a Trustee having the qualifications provided in Section 7.11 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to
(a) above, the Board may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 7.11 hereof.

SECTION 7.10. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee may be removed (a) at any time by the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding,
(b) by the Issuer for cause or upon the sale or other disposition of the Trustee or its corporate trust functions or (c) by the Issuer without cause so long as no Event of Default as described in Sections 6.01(a), (b), (c), (e) or (f) exists or has existed within the last 30 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Issuer and acceptance thereof by said successor. One copy of any such order of removal shall be filed with the President of the Issuer and the other with the Trustee so removed.

In the event a Trustee (or successor Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until (a) in the case of removal by the Registered Owners, such Registered Owners by instrument or concurrent instruments in writing (signed and acknowledged by such Registered Owners or their attorneys-in-fact) filed with the Trustee removed have appointed a successor Trustee or otherwise the Issuer shall have appointed a successor, and (b) the successor Trustee has accepted appointment as such.

47

SECTION 7.11. SUCCESSOR TRUSTEE. In case at any time the Trustee or any successor Trustee shall resign, be dissolved, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Board by an instrument in writing duly authorized by resolution. In the case of any such appointment by the Board of a successor to the Trustee, the Board shall forthwith cause notice thereof to be mailed to the Registered Owners of the Notes at the address of each Registered Owner appearing on the note registration books maintained by the Registrar.

Every successor Trustee appointed by the Registered Owners, by a court of competent jurisdiction, or by the Board shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender so long as such designation is necessary to maintain guarantees and federal benefits under the Act with respect to the Financed Eligible Loans originated under the Act.

SECTION 7.12. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee appointed hereunder shall execute, acknowledge, and deliver to its predecessor Trustee, and also to the Issuer, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed, or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties, and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of an Authorized Representative of the Issuer, or an authorized officer of the successor Trustee, execute, acknowledge, and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor Trustee all the right, title, and interest of the Trustee which it succeeds, in and to pledged Revenue and Funds and such rights, powers, trusts, duties, and obligations, and the Trustee ceasing to act also, upon like request, pay over, assign, and deliver to the successor Trustee any money or other property or rights subject to the lien of this Indenture, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Issuer be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers, and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Issuer.

In case any of the Notes to be issued hereunder shall have been authenticated but not delivered, any successor Trustee may adopt the certificate of authentication of the Trustee or of any successor to the Trustee; and in case any of the Notes shall not have been authenticated, any successor to the Trustee may authenticate such Notes in its own name; and in all such cases such certificate shall have the full force which it has anywhere in the Notes or in this Indenture.

48

SECTION 7.13. ADDITIONAL COVENANTS BY THE TRUSTEE TO CONFORM TO THE ACT. The Trustee covenants that it will at all times be an Eligible Lender under the Act so long as such designation is necessary, as determined by the Issuer, to maintain the guarantees and federal benefits under the Act with respect to the Financed Eligible Loans, that it will acquire Eligible Loans originated under the Act in its capacity as an Eligible Lender and that it will not dispose of or deliver any Financed Eligible Loans originated under the Act or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of such Financed Eligible Loans; provided, however, that nothing above shall prevent the Trustee from delivering the Eligible Loans to the servicer or the Guaranty Agency.

SECTION 7.14. RIGHT OF INSPECTION. A Registered Owner shall be permitted at reasonable times during regular business hours and in accordance with reasonable regulations prescribed by the Trustee to examine at the principal office of the Trustee a copy of any report or instrument theretofore filed with the Trustee relating to the condition of the Trust Estate.

SECTION 7.15. LIMITATION WITH RESPECT TO EXAMINATION OF REPORTS. Except as provided in this Indenture, the Trustee shall be under no duty to examine any report or statement or other document required or permitted to be filed with it by the Issuer.

SECTION 7.16. SERVICING AGREEMENT. The Trustee acknowledges the receipt of a copy of the Servicing Agreement described in Section 4.05 hereof.

SECTION 7.17. ADDITIONAL COVENANTS OF TRUSTEE. The Trustee, by the execution hereof, covenants, represents and agrees that:

(a) it will not exercise any of the rights, duties, or privileges under this Indenture in such manner as would cause the Eligible Loans held or acquired under the terms hereof to be transferred, assigned, or pledged as security to any person or entity other than as permitted by this Indenture; and

(b) it will comply with the Act and the Regulations and will, upon written notice from an Authorized Representative of the Issuer, the Secretary, or the Guaranty Agency, use its reasonable efforts to cause this Indenture to be amended (in accordance with Section 8.01 hereof) if the Act or Regulations are hereafter amended so as to be contrary to the terms of this Indenture.

SECTION 7.18. DUTY OF TRUSTEE WITH RESPECT TO RATING AGENCIES. It shall be the duty of the Trustee to notify each Rating Agency then rating any of the Notes (but the Trustee shall incur no liability for any failure to do so) of (a) any change, expiration, extension, or renewal of this Indenture, (b) redemption or defeasance of any or all the Notes, (c) any change in the Trustee or (d) any other information reasonably required to be reported to each Rating Agency under any Supplemental Indenture; provided, however, the provisions of this Section do not apply when such documents have been previously supplied to such Rating Agency and the Trustee has received written evidence to such effect, all as may be required by this Indenture. All notices required to be forwarded to the Rating Agencies under this Section shall be sent in writing at the following addresses:

49

Standard & Poor's Ratings Group 55 Water Street New York, New York 10041 Attention: Asset-Backed Surveillance Group

Fitch IBCA, Inc. One State Street Plaza New York, New York 10004 Attention: Structured Finance

Moody's Investors Service 99 Church Street New York, New York 10007 Attention: ABS Monitoring Group

The Trustee also acknowledges that each Rating Agency's periodic review for maintenance of a Rating on any series of the Notes may involve discussions and/or meetings with representatives of the Trustee at mutually agreeable times and places.

SECTION 7.19. MERGER OF THE TRUSTEE. Any corporation into which the Trustee may be merged or with which it may be consolidated, or any corporation resulting from any merger or consolidation to which the Trustee shall be a party, or any corporation succeeding to all or substantially all of the corporate trust business of the Trustee, shall be the successor of the Trustee hereunder, provided such corporation shall be otherwise qualified and eligible under this Indenture, without the execution or filing of any paper of any further act on the part of any other parties hereto.

SECTION 7.20. RECEIPT OF FUNDS FROM SERVICER. The Trustee shall not be accountable or responsible in any manner whatsoever for any action of the Issuer, the depository bank of any funds of the Issuer, or the Servicer while the Servicer is acting as bailee or agent of the Trustee with respect to the Eligible Loans except, to the extent provided in any Servicing Agreement or custodian agreement, for actions taken in compliance with any instruction or direction given to the Trustee, or for the application of funds or moneys by the Servicer until such time as funds are received by the Trustee.

SECTION 7.21. SPECIAL CIRCUMSTANCES LEADING TO RESIGNATION OF TRUSTEE. Because the Trustee serves as trustee hereunder for Obligations of different priorities, it is possible that circumstances may arise which will cause the Trustee to resign from its position as trustee for one or more of the Obligations. In the event that the Trustee makes a determination that it should so resign, due to the occurrence of an Event of Default or potential default hereunder, or otherwise, the Issuer may permit such resignation as to one or more of the Obligations or request the Trustee's resignation as to all Obligations, as the Issuer may elect. If the Issuer should determine that a conflict of interest has arisen as to the trusteeship of any of the Obligations, it may authorize and execute a Supplemental Indenture with one or more successor Trustees, under which the administration of certain of the Obligations would be separated from the administration of the other Obligations.

50

SECTION 7.22. SURVIVAL OF TRUSTEE'S RIGHTS TO RECEIVE COMPENSATION, REIMBURSEMENT AND INDEMNIFICATION. The Trustee's rights to receive compensation, reimbursement and indemnification of money due and owing hereunder at the time of the Trustee's resignation or removal shall survive the Trustee's resignation or removal.

SECTION 7.23. CORPORATE TRUSTEE REQUIRED; ELIGIBILITY; CONFLICTING INTERESTS. There shall at all times be a Trustee hereunder which shall be eligible to act as Trustee under TIA Section 310(a)(1) and shall have a combined capital and surplus of at least $50,000,000. If such corporation publishes reports of condition at least annually, pursuant to law or the requirements of federal, state, territorial or District of Columbia supervising or examining authority, then for the purposes of this Section 7.23, the combined capital and surplus of such corporation shall be deemed to be its combined capital and surplus as set forth in its most recent report of condition so published. If at any time the Trustee shall cease to be eligible in accordance with the provisions of this
Section 7.23, it shall resign immediately in the manner and with the effect hereinafter specified in this Article VII. Neither the Issuer nor any Person directly or indirectly controlling or controlled by, or under common control with, the Issuer shall serve as Trustee.

SECTION 7.24. TRUSTEE MAY FILE PROOFS OF CLAIM. In case of the pendency of any receivership, insolvency, liquidation, bankruptcy, reorganization, arrangement, adjustment, composition or other judicial proceeding relative to the Issuer or any other obligor upon the Notes or the property of the Issuer or of such other obligor or their creditors, the Trustee (irrespective of whether the principal of the Notes of any series shall then be due and payable as therein expressed or by declaration or otherwise and irrespective of whether the Trustee shall have made any demand on the Issuer for the payment of overdue principal, premium, if any, or interest) shall be entitled and empowered, by intervention in such proceeding or otherwise:

(a) to file and prove a claim for the whole amount, or such lesser amount as may be provided for in the Notes, of principal (and premium, if any) and interest, if any, owing and unpaid in respect of the Notes and to file such other papers or documents as may be necessary or advisable in order to have the claims of the Trustee (including any claim for the reasonable compensation, expenses, disbursements and advances of the Trustee and its agents and counsel) and of the Registered Owners allowed in such judicial proceeding; and

(b) to collect and receive any money or other property payable or deliverable on any such claims and to distribute the same; and any custodian, receiver, assignee, trustee, liquidator, sequestrator (or other similar official) in any such judicial proceeding is hereby authorized by each Registered Owner of Notes to make such payments to the Trustee, and if the Trustee shall consent to the making of such payments directly to the Registered Owners, to pay to the Trustee any amount due to it for the reasonable compensation, expenses, disbursements and advances of the Trustee and any predecessor Trustee, their agents and counsel, and any other amounts due the Trustee or any predecessor Trustee.

Nothing herein contained shall be deemed to authorize the Trustee to authorize or consent to or accept or adopt on behalf of any Registered Owner of a Note any plan of reorganization, arrangement, adjustment or composition affecting the Notes or the rights of any Registered Owner thereof, or to authorize the Trustee to vote in respect of the claim of any Registered Owner of a Note in any such proceeding.

51

In any proceedings brought by the Trustee (and also any proceedings involving the interpretation of any provision of this Indenture to which the Trustee shall be a party), the Trustee shall be held to represent all the Registered Owners of the Notes, and it shall not be necessary to make any Registered Owners of the Notes parties to any such proceedings.

ARTICLE VIII

SUPPLEMENTAL INDENTURES

SECTION 8.01. SUPPLEMENTAL INDENTURES NOT REQUIRING CONSENT OF REGISTERED OWNERS. The Issuer and the Trustee may, without the consent of or notice to any of the Registered Owners of any Obligations enter into any indenture or indentures supplemental to this Indenture for any one or more of the following purposes:

(a) to cure any ambiguity or formal defect or omission in this Indenture;

(b) to grant to or confer upon the Trustee for the benefit of the Registered Owners any additional benefits, rights, remedies, powers or authorities that may lawfully be granted to or conferred upon the Registered Owners or the Trustee;

(c) to subject to this Indenture additional revenues, properties or collateral;

(d) to modify, amend or supplement this Indenture or any indenture supplemental hereto in such manner as to permit the qualification hereof and thereof under the Trust Indenture Act of 1939 or any similar federal statute hereafter in effect or to permit the qualification of the Notes for sale under the securities laws of the United States of America or of any of the states of the United States of America, and, if they so determine, to add to this Indenture or any indenture supplemental hereto such other terms, conditions and provisions as may be permitted by said Trust Indenture Act of 1939 or similar federal statute;

(e) to evidence the appointment of a separate or co-Trustee or a co-registrar or transfer agent or the succession of a new Trustee hereunder, or any additional or substitute Guaranty Agency or Servicer;

(f) to add such provisions to or to amend such provisions of this Indenture as may, in Note Counsel's opinion, be necessary or desirable to assure implementation of the Program in conformance with the Act if along with such Supplemental Indenture there is filed a Note Counsel's opinion to the effect that the addition or amendment of such provisions will in no way impair the existing security of the Registered Owners of any Outstanding Obligations;

(g) to make any change as shall be necessary in order to obtain and maintain for any of the Notes an investment grade Rating from a nationally recognized rating service, which changes, in the opinion of the Trustee are not to the prejudice of the Registered Owner of any of the Obligations;

(h) to make any changes necessary to comply with the Act, the Regulations or the Code and the regulations promulgated thereunder;

52

(i) to provide for the issuance of Notes pursuant to the provisions of
Section 2.08 of this Indenture, including the creation of appropriate Funds, Accounts and Subaccounts with respect to such Notes;

(j) to make the terms and provisions of this Indenture, including the lien and security interest granted herein, applicable to a Derivative Product, and to modify Section 3.03 hereof with respect to any particular Derivative Product;

(k) to create any additional Funds or Accounts or Subaccounts under this Indenture deemed by the Trustee to be necessary or desirable;

(l) to amend the Indenture to allow for any Notes to be supported by a letter of credit or insurance policy or a liquidity agreement, including amendments with respect to repayment to such a provider on a parity with any Notes or Derivative Product and providing rights to such provider under this Indenture, including with respect to defaults and remedies;

(m) to amend the Indenture to provide for use of a surety bond or other financial guaranty instrument in lieu of cash and/or Investment Securities in all or any portion of the Reserve Fund, so long as such action shall not adversely affect the Ratings on any of the Notes;

(n) to make any other change with a Rating Confirmation; or

(o) to make any other change which, in the judgment of the Trustee is not to the material prejudice of the Registered Owners of any Obligations;

provided, however, that nothing in this Section shall permit, or be construed as permitting, any modification of the trusts, powers, rights, duties, remedies, immunities and privileges of the Trustee without the prior written approval of the Trustee, which approval shall be evidenced by execution of a Supplemental Indenture.

SECTION 8.02. SUPPLEMENTAL INDENTURES REQUIRING CONSENT OF REGISTERED OWNERS. Exclusive of Supplemental Indentures covered by Section 8.01 hereof and subject to the terms and provisions contained in this Section, and not otherwise, the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding shall have the right, from time to time, to consent to and approve the execution by the Issuer and the Trustee of such other indenture or indentures supplemental hereto as shall be deemed necessary and desirable by the Trustee for the purpose of modifying, altering, amending, adding to or rescinding, in any particular, any of the terms or provisions contained in this Indenture or in any Supplemental Indenture; provided, however, that nothing in this Section shall permit, or be construed as permitting (a) without the consent of the Registered Owners of all then Outstanding Obligations, (i) an extension of the maturity date of the principal of or the interest on any Obligation, or (ii) a reduction in the principal amount of any Obligation or the rate of interest thereon, or (iii) a privilege or priority of any Obligation or Obligations over any other Obligation or Obligations except as otherwise provided herein, or (iv) a reduction in the aggregate principal amount of the Obligations required for consent to such Supplemental Indenture, or (v) the creation of any lien other than a lien ratably securing all of the Obligations at any time Outstanding hereunder except as otherwise provided herein or (b) any modification of the trusts, powers, rights, obligations, duties, remedies, immunities and privileges of the Trustee without the prior written approval of the Trustee.

53

If at any time the Issuer shall request the Trustee to enter into any such Supplemental Indenture for any of the purposes of this Section, the Trustee shall, upon being satisfactorily indemnified with respect to expenses, cause notice of the proposed execution of such Supplemental Indenture to be mailed by registered or certified mail to each Registered Owner of an Obligation at the address shown on the registration books or listed in any Derivative Product. Such notice (which shall be prepared by the Issuer) shall briefly set forth the nature of the proposed Supplemental Indenture and shall state that copies thereof are on file at the principal corporate trust office of the Trustee for inspection by all Registered Owners. If, within 60 days, or such longer period as shall be prescribed by the Issuer, following the mailing of such notice, the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations Outstanding at the time of the execution of any such Supplemental Indenture shall have consented in writing to and approved the execution thereof as herein provided, no Registered Owner of any Obligation shall have any right to object to any of the terms and provisions contained therein, or the operation thereof, or in any manner to question the propriety of the execution thereof, or to enjoin or restrain the Trustee or the Issuer from executing the same or from taking any action pursuant to the provisions thereof. Upon the execution of any such Supplemental Indenture as in this Section 8.02 permitted and provided, this Indenture shall be and be deemed to be modified and amended in accordance therewith.

SECTION 8.03. ADDITIONAL LIMITATION ON MODIFICATION OF INDENTURE. None of the provisions of this Indenture (including Sections 8.01 and 8.02 hereof) shall permit an amendment to the provisions of the Indenture which permits the transfer of all or part of the Financed Eligible Loans originated under the Act or granting of a security interest therein to any Person other than an Eligible Lender or the Servicer, unless the Act or Regulations are hereafter modified so as to permit the same. The Trustee may request an opinion of counsel to the effect that an amendment to this Indenture was adopted in conformance with this Indenture.

SECTION 8.04. NOTICE OF DEFAULTS. Within 90 days after the occurrence of any default hereunder with respect to the Notes, the Trustee shall transmit in the manner and to the extent provided in TIA section 313(c), notice of such default hereunder known to the Trustee, unless such default shall have been cured or waived; provided, however, that, except in the case of a default in the payment of the principal of (or premium, if any) or interest with respect to any Note, or in the payment of any sinking fund installment with respect to the Notes, the Trustee shall be protected in withholding such notice if and so long as an authorized officer of the Trustee in good faith determine that the withholding of such notice is in the interest of the Registered Owners of the Notes. For the purpose of this Section 8.04, the term "default" means any event which is, or after notice or lapse of time or both would become, an Event of Default with respect to the Notes.

SECTION 8.05. CONFORMITY WITH THE TRUST INDENTURE ACT. Every supplemental indenture executed pursuant to this Article VIII shall conform to the requirements of the Trust Indenture Act as then in effect.

54

ARTICLE IX

GENERAL PROVISIONS

SECTION 9.01. NOTICES. Any notice, request or other instrument required by this Indenture to be signed or executed by the Registered Owners of Obligations may be executed by the execution of any number of concurrent instruments of similar tenor, and may be signed or executed by such Registered Owners of Obligations in person or by agent appointed in writing. As a condition for acting thereunder the Trustee may demand proof of the execution of any such instrument and of the fact that any person claiming to be the owner of any of said Obligations is such owner and may further require the actual deposit of such Obligation or Obligations with the Trustee. The fact and date of the execution of such instrument may be proved by the certificate of any officer in any jurisdiction who by the laws thereof is authorized to take acknowledgments of deeds within such jurisdiction, that the person signing such instrument acknowledged before him the execution thereof, or may be proved by any affidavit of a witness to such execution sworn to before such officer.

The amount of Notes held by any person executing such instrument as a Registered Owner of Notes and the fact, amount, and numbers of the Notes held by such person and the date of his holding the same may be proved by a certificate executed by any responsible trust company, bank, banker, or other depository in a form approved by the Trustee, showing that at the date therein mentioned such person had on deposit with such depository the Notes described in such certificate; provided, however, that at all times the Trustee may require the actual deposit of such Note or Notes with the Trustee.

All notices, requests and other communications to any party hereunder shall be in writing (including bank wire, telex, telecopy or facsimile or similar writing) at the following addresses, and each address shall constitute each party's respective "Principal Office" for purposes of the Indenture:

If intended for the Issuer:

NELNET Student Loan Corporation-2 Suite 301
121 South 13 Street
Lincoln, Nebraska 68508 Attention: Terry Heimes Telephone: (402) 458-2303 Telecopier: (402) 458-2399

55

If intended for the Trustee:

Zions First National Bank 717 Seventeenth Street, Suite 301 Denver, Colorado 80202 Attention: Corporate Trust Department Telephone: (303) 296-6263 Telecopier: (303) 296-6516

Any party may change the address to which subsequent notices to such party are to be sent, or of its Principal Office, by notice to the others, delivered by hand or received by telex or telecopier or registered first-class mail, postage prepaid. Each such notice, request or other communication shall be effective when delivered by hand or received by telex or telecopier or registered first-class mail, postage prepaid.

SECTION 9.02. COVENANTS BIND ISSUER. The covenants, agreements, conditions, promises, and undertakings in this Indenture shall extend to and be binding upon the successors and assigns of the Issuer, and all of the covenants hereof shall bind such successors and assigns, and each of them, jointly and severally. All the covenants, conditions, and provisions hereof shall be held to be for the sole and exclusive benefit of the parties hereto and their successors and assigns and of the Registered Owners from time to time of the Obligations.

No extension of time of payment of any of the Obligations shall operate to release or discharge the Issuer, it being agreed that the liability of the Issuer, to the extent permitted by law, shall continue until all of the Obligations are paid in full, notwithstanding any transfer of Financed Eligible Loans or extension of time for payment.

SECTION 9.03. LIEN CREATED. This Indenture shall operate effectually as (a) a grant of lien on and security interest in, and (b) an assignment of, the Trust Estate.

SECTION 9.04. SEVERABILITY OF LIEN. If the lien of this Indenture shall be or shall ever become ineffectual, invalid, or unenforceable against any part of the Trust Estate, which is not subject to the lien, because of want of power or title in the Issuer, the inclusion of any such part shall not in any way affect or invalidate the pledge and lien hereof against such part of the Trust Estate as to which the Issuer in fact had the right to pledge.

SECTION 9.05. CONSENT OF REGISTERED OWNERS BINDS SUCCESSORS. Any request or consent of the Registered Owner of any Obligations given for any of the purposes of this Indenture shall bind all future Registered Owners of the same Obligation or any Obligations issued in exchange therefor or in substitution thereof in respect of anything done or suffered by the Issuer or the Trustee in pursuance of such request or consent.

SECTION 9.06. NONLIABILITY OF DIRECTORS; NO GENERAL OBLIGATION. It is hereby expressly made a condition of this Indenture that any agreements, covenants, or representations herein contained or contained in the Notes do not and shall never constitute or give rise to a personal or pecuniary liability or charge against the incorporators, officers, employees, agents, or directors of the Issuer, or against the general credit of the Issuer, and in the event of a breach of any such agreement, covenant, or representation, no personal or

56

pecuniary liability or charge payable directly or indirectly from the general revenues of the Issuer shall arise therefrom. Nothing contained in this Section, however, shall relieve the Issuer from the observance and performance of the several covenants and agreements on its part herein contained.

SECTION 9.07. NONPRESENTMENT OF NOTES OR INTEREST CHECKS. Should any of the Notes or interest checks not be presented for payment when due, the Trustee shall retain from any money transferred to it for the purpose of paying the Notes or interest checks so due, for the benefit of the Registered Owners thereof, a sum of money sufficient to pay such Notes or interest checks when the same are presented by the Registered Owners thereof for payment. Such money shall not be required to be invested. All liability of the Issuer to the Registered Owners of such Notes or interest checks and all rights of such Registered Owners against the Issuer under the Notes or interest checks or under this Indenture shall thereupon cease and determine, and the sole right of such Registered Owners shall thereafter be against such deposit. If any Note or interest check shall not be presented for payment within the period of two years following its payment or redemption date, the Trustee shall return to the Issuer the money theretofore held by it for payment of such Note or interest check, and such Note or interest check shall (subject to the defense of any applicable statute of limitation) thereafter be an unsecured obligation of the Issuer. The Trustee's responsibility for any such money shall cease upon remittance thereof to the Issuer.

SECTION 9.08. SECURITY AGREEMENT. This Indenture constitutes a Financing Statement and a Security Agreement under the Nevada Uniform Commercial Code.

SECTION 9.09. LAWS GOVERNING. It is the intent of the parties hereto that this Indenture shall in all respects be governed by the laws of the State. This Indenture is subject to the provisions of the TIA that are required to be part of this Indenture and shall, to the extent applicable, be governed by such provisions.

SECTION 9.10. SEVERABILITY. Of any covenant, agreement, waiver, or part thereof in this Indenture contained be forbidden by any pertinent law or under any pertinent law be effective to render this Indenture invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Indenture shall be construed as if the same were not included herein.

SECTION 9.11. EXHIBITS. The terms of the Schedules and Exhibits, if any, attached to this Indenture are incorporated herein in all particulars.

SECTION 9.12. NON-BUSINESS DAYS. Except as may otherwise be provided herein, if the date for making payment of any amount hereunder or on any Note, or if the date for taking any action hereunder, is not a Business Day, then such payment can be made without accruing further interest or action can be taken on the next succeeding Business Day, with the same force and effect as if such payment were made when due or action taken on such required date.

SECTION 9.13. PARTIES INTERESTED HEREIN. Nothing in this Indenture expressed or implied is intended or shall be construed to confer upon, or to give to, any person or entity, other than the Trustee, the paying agent, if any, and the Registered Owners of the Obligations, any right, remedy or claim under or by

57

reason of this Indenture or any covenant, condition or stipulation hereof, and all covenants, stipulations, promises and agreements in this Indenture contained by and on behalf of the Issuer shall be for the sole and exclusive benefit of the Trustee, the paying agent, if any, and the Registered Owners of the Obligations.

SECTION 9.14. OBLIGATIONS ARE LIMITED OBLIGATIONS. The Notes and the obligations of the Issuer contained in this Indenture are special, limited obligations of the Issuer, secured by and payable solely from the Trust Estate herein provided. The Issuer shall not be obligated to pay the Notes, the interest thereon, or any other obligation created by or arising from this Indenture from any other source.

SECTION 9.15. RECIPROCAL PAYOR RIGHTS. Notwithstanding any provision of this Indenture, no Reciprocal Payor which shall be in default under any Derivative Product with the Issuer shall have any of the rights granted to a Reciprocal Payor or as the Registered Owner of an Obligation hereunder.

SECTION 9.16. DISCLOSURE OF NAMES AND ADDRESSES OF REGISTERED OWNERS. Registered Owners of Notes, by receiving and holding the same, agree with the Issuer and the Trustee that neither the Issuer nor the Trustee nor any Securities Depository shall be held accountable by reason of the disclosure of any information as to the names and addresses of the Registered Owners of Notes in accordance with TIA Section 312, regardless of the source from which such information was derived, and that the Trustee shall not be held accountable by reason of mailing any material pursuant to a request made under TIA Section 312(b).

SECTION 9.17. AGGREGATE PRINCIPAL AMOUNT OF OBLIGATIONS. Whenever in this Indenture reference is made to the aggregate principal amount of any Obligations, such phrase shall mean, at any time, the principal amount of any Notes and the Derivative Value of any Derivative Product.

SECTION 9.18. FINANCED ELIGIBLE LOANS. The Issuer expects to acquire Eligible Loans and to transfer Eligible Loans to the Trustee, in accordance with this Indenture, which Eligible Loans, upon becoming subject to the lien of this Indenture, constitute Financed Eligible Loans, as defined herein. If for any reason a Financed Eligible Loan does not constitute an Eligible Loan, or ceases to constitute an Eligible Loan, such loan shall continue to be subject to the lien of this Indenture as a Financed Eligible Loan.

ARTICLE X

PAYMENT AND CANCELLATION OF NOTES
AND SATISFACTION OF INDENTURE

SECTION 10.01. TRUST IRREVOCABLE. The trust created by the terms and provisions of this Indenture is irrevocable until the indebtedness secured hereby (the Notes and interest thereon) and all Issuer Derivative Payments are fully paid or provision made for its payment as provided in this Article.

58

SECTION 10.02. SATISFACTION OF INDENTURE.

(a) If the Issuer shall pay, or cause to be paid, or there shall otherwise be paid (i) to the Registered Owners of the Notes, the principal of and interest on the Notes, at the times and in the manner stipulated in this Indenture and (ii) to each Reciprocal Payor, all Issuer Derivative Payments then due, then the pledge of the Trust Estate which is not pledged hereunder, and all covenants, agreements, and other obligations of the Issuer to the Registered Owners of Notes shall thereupon cease, terminate, and become void and be discharged and satisfied. In such event, the Trustee shall execute and deliver to the Issuer all such instruments as may be desirable to evidence such discharge and satisfaction, and the Trustee shall pay over or deliver all money held by it under this Indenture to the party entitled to receive the same under this Indenture. If the Issuer shall pay or cause to be paid, or there shall otherwise be paid, to the Registered Owners of any Outstanding Notes the principal of and interest on such Notes and to each Reciprocal Payor all Reciprocal Payments then due, at the times and in the manner stipulated in this Indenture and in the Derivative Product, such Notes and each Reciprocal Payor shall cease to be entitled to any lien, benefit, or security under this Indenture, and all covenants, agreements, and obligations of the Issuer to the Registered Owners thereof and each Reciprocal Payor shall thereupon cease, terminate, and become void and be discharged and satisfied.

(b) Notes or interest installments shall be deemed to have been paid within the meaning of Section 10.02(a) hereof if money for the payment or redemption thereof has been set aside and is being held in trust by the Trustee at the Stated Maturity or earlier redemption date thereof. Any Outstanding Note shall, prior to the Stated Maturity or earlier redemption thereof, be deemed to have been paid within the meaning and with the effect expressed in Section 10.02(a) hereof if (i) such Note is to be redeemed on any date prior to its Stated Maturity and (ii) the Issuer shall have given notice of redemption as provided herein on said date, there shall have been deposited with the Trustee either money (fully insured by the Federal Deposit Insurance Issuer or fully collateralized by Governmental Obligations) in an amount which shall be sufficient, or Governmental Obligations (including any Governmental Obligations issued or held in book-entry form on the books of the Department of Treasury of the United States of America) the principal of and the interest on which when due will provide money which, together with the money, if any, deposited with the Trustee at the same time, shall be sufficient, to pay when due the principal of and interest to become due on such Note on and prior to the redemption date or Stated Maturity thereof, as the case may be. Notwithstanding anything herein to the contrary, however, no such deposit shall have the effect specified in this subsection (b) if made during the existence of an Event of Default, unless made with respect to all of the Notes then Outstanding. Neither Governmental Obligations nor money deposited with the Trustee pursuant to this subsection (b) nor principal or interest payments on any such Governmental Obligations shall be withdrawn or used for any purpose other than, and shall be held irrevocably in trust in an escrow account for, the payment of the principal of and interest on such Notes. Any cash received from such principal of and interest on such Governmental Obligations deposited with the Trustee, if not needed for such purpose, shall, to the extent practicable, be reinvested in Governmental Obligations maturing at times and in amounts sufficient to pay when due the principal of and interest on such Notes on and prior to such redemption date or Stated Maturity thereof, as the case may be, and interest earned from such reinvestments shall be paid over to the Issuer, as received by the Trustee, free and clear of any trust, lien, or pledge. Any payment for Governmental

59

Obligations purchased for the purpose of reinvesting cash as aforesaid shall be made only against delivery of such Governmental Obligations. For the purposes of this Section, "Governmental Obligations" shall mean and include only non-callable direct obligations of the Department of the Treasury of the United States of America or portions thereof (including interest or principal portions thereof), and such Governmental Obligations shall be of such amounts, maturities, and interest payment dates and bear such interest as will, without further investment or reinvestment of either the principal amount thereof or the interest earnings therefrom, be sufficient to make the payments required herein, and which obligations have been deposited in an escrow account which is irrevocably pledged as security for the Notes. Such term shall not include mutual funds and unit investment trusts.

(c) Any Issuer Derivative Payments are deemed to have been paid and the applicable Derivative Product terminated when payment of all Issuer Derivative payments due and payable to each Reciprocal Payor under its respective Derivative Product have been made or duly provided for to the satisfaction of each Reciprocal Payor and the respective Derivative Product has been terminated.

(d) In no event shall the Trustee deliver over to the Issuer any Financed Eligible Loans originated under the Act unless the Issuer is an Eligible Lender, if the Act or Regulations then in effect require the owner or holder of such Financed Eligible Loans to be an Eligible Lender.

(e) The provisions of this Section are applicable to the Notes and the Issuer Derivative Payments.

SECTION 10.03. CANCELLATION OF PAID NOTES. Any Notes which have been paid or purchased by the Issuer, mutilated Notes replaced by new Notes, and any temporary Note for which definitive Notes have been delivered shall (unless otherwise directed by the Issuer by Issuer Order) forthwith be cancelled by the Trustee and, except for temporary Notes, returned to the Issuer.

ARTICLE XI

TERMINATION

SECTION 11.01. TERMINATION OF THE TRUST.

(a) The trust created by this Indenture (the "Trust") shall terminate upon the earlier of (i) the later of (A) payment to the Registered Owners and to the Trustee of all amounts required to be paid to them pursuant to this Indenture and any Supplemental Indenture and the disposition of all property held as part of the Trust Estate or (B) the day following the date on which all reimbursement obligations to the Reciprocal Payors, if any, and any other Person as may be provided for in any Supplemental Indenture have been paid in full,
(ii) the expiration of 21 years from the death of the last survivor of the descendants of Joseph P. Kennedy (the late ambassador of the United States to the Court of St. James) living on the date of this Indenture or (iii) subject to
Section 11.01(d), upon the occurrence of a Liquidation Event (as hereinafter defined). The Issuer shall promptly notify the Trustee of any prospective termination pursuant to this Section 11.01.

60

(b) Notice of any prospective termination, specifying the Note Payment Date for payment of the final distribution and requesting the surrender of the Notes for cancellation, shall be given promptly by the Trustee by letter to Registered Owners mailed not less than 10 nor more than 15 days preceding the specified Note Payment Date stating (i) the Note Payment Date upon which final payment of the Notes shall be made, (ii) the amount of any such final payment, and (iii) the location for presentation and surrender of the Notes. Payment of the final distribution which shall be made only upon presentation and surrender of the Notes at the corporate trust office of the Trustee specified in the notice.

(c) A "Liquidation Event" shall be deemed to have occurred, subject to
Section 11.01(d), upon Dissolution of the Issuer.

(d) The Issuer shall not voluntarily take any action that would cause it to be deemed dissolved within the meaning of this Article XI.

In the event of the Dissolution of the Issuer or any action that would cause the Issuer to cease being deemed a general partner of the Trust if the Trust were deemed a limited partnership formed under the Delaware Revised Uniform Limited Partnership Act, and the Issuer's interest were deemed to represent the sole general partnership interest in such a partnership, the Trust shall terminate 90 days after the date of such event and its assets liquidated in accordance with Section 11.01(e) unless both of the following occur:

(i) the Registered Owners representing Registered Owner Approval, as defined in Section 6.01 hereof, inform the Trustee in writing before the end of such 90 day period that they disapprove of the liquidation of the assets of the Trust; and

(ii) the Issuer, the Trustee and the Reciprocal Payors, if any, shall receive an opinion of counsel to the effect that the continuation of the Trust shall not cause the Trust to be treated as an association taxable as a corporation for federal income tax purposes.

(e) Upon receipt by the Trustee from the Issuer of notice of the occurrence of a Liquidation Event (as defined in Section 11.01(c)), the Trustee shall, subject to the direction of the Registered Owners constituting Registered Owner Approval (provided that, if Registered Owners constituting Registered Owner Approval shall not have provided such direction to the Trustee within 30 days of the Trustee having sent a written request for such direction to the Registered Owners, the Trustee shall proceed without such direction) sell the remaining assets of the Trust Estate, if any, at public or private sale, in a commercially reasonable manner and on commercially reasonable terms. The Issuer agrees to cooperate with the Trustee to effect any such sale, including by executing such instruments of conveyance or assignment as shall be necessary or required by the purchaser. Proceeds of sale, net of expenses, shall be treated as collections on the assets of the Trust and shall be deposited into the Revenue Fund. On the next Note Payment Date the Trustee shall cause to be paid to Registered Owners and the Issuer amounts distributable on such Note Payment Date pursuant to Article V. Following the termination of the Trust, all right, title and interest in and to the Financed Eligible Loans and other property and funds in the Trust Estate (other than funds on deposit in certain accounts for the payment of expenses) shall be conveyed and transferred to the Issuer.

61

SECTION 11.02. NOTICE. The Trustee shall give notice of termination of the Trust to the Issuer and each Rating Agency.

ARTICLE XII

REPORTING REQUIREMENTS

On or before the fifteenth day of each month, the Issuer shall provide to the Trustee (with a copy to the Rating Agencies) for the Trustee to forward within five days of receipt to each Registered Owner, a statement setting forth at least the following information with respect to the preceding month, to the extent applicable;

(a) the amount of payments with respect to each Series and Class of Notes paid with respect to principal during the preceding month;

(b) the amount of payments with respect to each Series of Notes paid with respect to interest during the preceding month;

(c) the amount of the payments allocable to any Registered Owners' Interest Carryover, if any, together with any remaining outstanding amount of each thereof;

(d) the principal balance of Financial Eligible Loans as of the close of business on the last day of the preceding month;

(e) the aggregate outstanding principal amount of the Notes of each Series and Class as of the close of business on the last day of the preceding month, after giving effect to payments allocated to principal reported under clause (a) above;

(f) the interest rate for any Series and Class of variable rate Notes, indicating such interest rate is calculated;

(g) the amount of the servicing fees allocated to the Servicer as of the close of business on the last day of the preceding month;

(h) the amount of the Program Expenses, the Auction Agent Fees, Market Agent Fees, Calculation Agent Fees and the Trustee Fees, if any, allocated as of the close of business on the last day of the preceding month;

(i) the amount of the recoveries of principal and interest received during the preceding month relating to Financed Eligible Loans;

(j) the amount of the payment attributable to amounts in the Reserve Fund, the amount of any other withdrawals from the Reserve Fund and the balance of the Reserve Fund as of the close of business on the last day of the preceding month;

(k) the portion, if any, of the payments attributable to amounts on deposit in the Acquisition Fund;

62

(1) the aggregate amount, if any, paid by the Trustee to acquire Eligible Loans from amounts on deposit in the Acquisition Fund during the preceding month;

(m) the amount remaining in the Acquisition Fund that has not been used to acquire Eligible Loans and is being transferred to the Revenue Fund, if any;

(n) the aggregate amount, if any, paid for Financed Eligible Loans purchased from the Trust during the preceding month;

(o) the number and principal amount of Financed Eligible Loans, as of the close of business on the last day of the preceding month, that are (i) 30 to 60 days delinquent, (ii) 61 to 90 days delinquent, (iii) 91 to 120 days delinquent, (iv) more than 120 days delinquent and (v) for which claims have been filed with the appropriate Guarantee Agency and which are awaiting payment; and

(p) the Aggregate Market Value of the Trust Estate and the Outstanding principal amount of the Notes as of the close of business on the last day of the preceding month.

Each amount set forth pursuant to paragraph (a), (b), (g) and (h) above shall be expressed as a dollar amount per Authorized Denomination of a Note. A copy of the statements referred to above may be obtained by any Registered Owner by a written request to the Trustee, addressed to its corporate trust office.

63

IN WITNESS WHEREOF, the Issuer has caused this Indenture to be executed in its corporate name and behalf by its President, and the Trustee, to evidence its acceptance of the trusts hereby created, has caused this Indenture to be executed in its corporate name and behalf, all in multiple counterparts, each of which shall be deemed an original, and the Issuer and the Trustee have caused this Indenture to be dated as of the date herein above first shown.

NELNET STUDENT LOAN CORPORATION-2

By /s/ Stephen F. Butterfield
   ----------------------------
   Stephen F. Butterfield, President

ZIONS FIRST NATIONAL BANK, as Trustee

By /s/ David W. Bata
   ----------------------------
   Vice President

64

EXHIBIT A

ELIGIBLE LOAN ACQUISITION CERTIFICATE

This Eligible Loan Acquisition Certificate is submitted pursuant to the provisions of Section 5.02 of the Indenture of Trust, dated as of June 1, 2000, as amended (the "Indenture"), between NELNET Student Loan Corporation-2 (the "Issuer") and Zions First National Bank, as Trustee. All capitalized terms used in this Certificate and not otherwise defined herein shall have the same meanings given to such terms in the Indenture. In your capacity as Trustee, you are hereby authorized and requested to disburse to ________________________ (the "Lender") the sum of $_____________________ (or, in the case of an exchange, the Eligible Loans listed in Exhibit A hereto) for the acquisition of Eligible Loans. With respect to the Eligible Loans so to be acquired, the Issuer hereby certifies as follows:

1. The Eligible Loans to be acquired are those specified in Schedule A attached hereto (the "Acquired Eligible Loans"). The remaining unpaid principal amount of each Acquired Eligible Loan is as shown on such Schedule A.

2. The amount to be disbursed pursuant to this Certificate does not exceed the amount permitted by Section 5.02 of the Indenture (or, if a Financed Eligible Loan is being sold in exchange for an Acquired Eligible Loan under the Indenture, the aggregate unpaid principal amount of, and accrued interest on, such Financed Eligible Loan does not exceed the amount permitted by Section 5.02 of the Indenture).

3. Each Acquired Eligible Loan is an Eligible Loan authorized so to be acquired by the Indenture.

4. You have been previously, or are herewith, provided with the following items (the items listed in (a), (b), (c), (d) and (f) have been received and are being retained, on your behalf, by the Issuer or the Servicer):

(a) a copy of the Student Loan Purchase Agreement between the Issuer and the Eligible Lender with respect to the Acquired Eligible Loans (original copy maintained on file with the Issuer on behalf of the Trustee);

(b) with respect to each Insured Loan included among the Acquired Eligible Loans, the Certificate of Insurance relating thereto;

(c) with respect to each Guaranteed Loan included among the Acquired Eligible Loans, a certified copy of the Guarantee Agreement relating thereto;

(d) an opinion of counsel to the Issuer specifying each action necessary to perfect a security interest in all Eligible Loans to be acquired by the Issuer pursuant to the Student Loan Purchase Agreements in favor of the Trustee in the manner provided for by the provisions of 20 U.S.C. ss. 1087-2(d)(3) or 20 U.S.C. ss. 1082(m)(1)(D)(iv), as applicable, (you are authorized to rely on the advice of a single blanket opinion of counsel to the Issuer until such time as the Issuer shall provide any amended opinion to you);

65

(e) a certificate of an Authorized Representative of the Issuer to the effect that (i) the Issuer is not in default in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans; (ii) with respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto; and (iii) the Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans; and

(f) instruments duly assigning the Acquired Eligible Loans to the Trustee.

5. The Issuer is not, on the date hereof, in default under the Indenture or in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans, and, to the best knowledge of the Issuer, the Eligible Lender is not in default under the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans. The Issuer is not aware of any default existing on the date hereof under any of the other documents referred to in paragraph 4 hereof, nor of any circumstances which would reasonably prevent reliance upon the opinion of counsel referred to in paragraphs 4(d) hereof.

6. All of the conditions specified in the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans and the Indenture for the acquisition of the Acquired Eligible Loans and the disbursement hereby authorized and requested have been satisfied; provided that the Issuer may waive the requirement of receiving an opinion of counsel from the counsel to the Lender.

7. If a Financed Eligible Loan is being sold in exchange for an Acquired Eligible Loan, the final expected maturity date of such Acquired Eligible Loan shall be substantially similar to that of the Financed Eligible Loan being sold and such sale and exchange shall not adversely affect the ability of the Trust Estate to make timely principal and interest payments on its Obligations.

8. With respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto.

9. The Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans.

10. The proposed use of moneys in the Acquisition Fund is in compliance with the provisions of the Indenture.

66

11. The undersigned is authorized to sign and submit this Certificate on behalf of the Issuer.

12. Eligible Loans are being acquired at a price which permits the results of the cash flow analyses provided to the Rating Agencies on the Date of Issuance to be sustained.

WITNESS my hand this _____________ day of ________________.

NELNET STUDENT LOAN CORPORATION-2

By____________________________
Name_____________________________
Title_______________________________

67

Exhibit 4.3


SERIES 2000 SUPPLEMENTAL INDENTURE OF TRUST

by and between

NELNET STUDENT LOAN CORPORATION-2

and

ZIONS FIRST NATIONAL BANK,
as Trustee

Authorizing the Issuance of

$1,000,000,000
NELNET Student Loan Corporation-2
Taxable Student Loan Asset-Backed Notes
Series 2000

Dated as of June 1, 2000



TABLE OF CONTENTS

                                                                                       Page
                                    ARTICLE I

DEFINITIONS AND USE OF PHRASES......................................................      1

                                   ARTICLE II

       SERIES 2000 NOTE DETAILS, FORM OF SERIES 2000 NOTES, REDEMPTION OF
           SERIES 2000 NOTES AND USE OF PROCEEDS OF SERIES 2000 NOTES

Section 2.01.     Series 2000 Note Details..........................................      4
Section 2.02.     Redemption of the Series 2000 Notes...............................      6
Section 2.03.     Delivery of Series 2000 Notes.....................................      8
Section 2.04.     Trustee's Authentication Certificate..............................      8
Section 2.05.     Deposit of Series 2000 Note Proceeds..............................      9
Section 2.06.     Forms of Series 2000 Notes........................................      9

                                   ARTICLE III

                               GENERAL PROVISIONS

Section 3.01.     Date of Execution.................................................      9
Section 3.02.     Laws Governing....................................................      9
Section 3.03.     Severability......................................................      9
Section 3.04.     Exhibits..........................................................      9

                                   ARTICLE IV

APPLICABILITY OF INDENTURE..........................................................      9

APPENDIX A        CERTAIN TERMS AND PROVISIONS OF THE AUCTION RATE NOTES
EXHIBIT A-l       FORM OF SERIES 2000A SENIOR (ARCs)
EXHIBIT A-2       FORM OF SERIES 2000B SUBORDINATE (ARCs)
EXHIBIT B         SERIES 2000 CLOSING CASH FLOW PROJECTIONS
EXHIBIT C         NOTICE OF PAYMENT DEFAULT
EXHIBIT D         NOTICE OF CURE OF PAYMENT DEFAULT
EXHIBIT E         NOTICE OF PROPOSED CHANGE IN LENGTH OF ONE OR MORE AUCTION PERIODS
EXHIBIT F         NOTICE ESTABLISHING CHANGE IN LENGTH OF ONE OR MORE AUCTION PERIODS
EXHIBIT G         NOTICE OF CHANGE IN AUCTION DATE


SERIES 2000 SUPPLEMENTAL INDENTURE OF TRUST

THIS SERIES 2000 SUPPLEMENTAL INDENTURE OF TRUST (this "Supplemental Indenture") dated as of June 1, 2000, is by and between NELNET STUDENT LOAN CORPORATION-2, a corporation duly organized and existing under the laws of the State of Nevada (the "Issuer"), and ZIONS FIRST NATIONAL BANK, a national banking association duly organized and operating under the laws of the United States of America (together with its successors, the "Trustee"), as successor trustee hereunder (all capitalized terms used in these preambles, recitals and granting clauses shall have the same meanings assigned thereto in Article I hereof);

W I T N E S S E T H:

WHEREAS, the Issuer has previously entered into an Indenture of Trust dated as of June 1, 2000 (the "Original Indenture," and together with this Supplemental Indenture, the "Indenture"), between the Issuer and the Trustee;

WHEREAS, the Issuer desires to enter into this Supplemental Indenture in order to issue Notes pursuant to the terms of the Original Indenture, including Section 2.08 thereof;

WHEREAS, the Issuer represents that it is duly created as a corporation under the laws of the State and that by proper action it has duly authorized the issuance of $1,000,000,000 of its Taxable Student Loan Asset-Backed Notes, Series 2000 consisting of two Classes, designated as Senior Class 2000A (the "Series 2000A Notes") and Subordinate Class 2000B (the "Series 2000B Notes," and together with the Series 2000A Notes, the "Series 2000 Notes"), and it has by proper corporate action authorized the execution and delivery of this Supplemental Indenture;

WHEREAS, the Series 2000 Notes constitute Notes as defined in the Indenture;

WHEREAS, the Trustee has agreed to accept the trusts herein created upon the terms herein set forth; and

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

ARTICLE I

DEFINITIONS AND USE OF PHRASES

All words and phrases defined in Article I of the Indenture shall have the same meaning in this Supplemental Indenture, except as otherwise appears in this Article. In addition, the following terms have the following meanings in this Supplemental Indenture unless the context clearly requires otherwise:

"Authorized Denominations" means $50,000 and any integral multiple thereof.

"Class 2000A-1 Notes" means the $50,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-1 Auction Rate Notes.


"Class 2000A-2 Notes" means the $50,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-2 Auction Rate Notes.

"Class 2000A-3 Notes" means the $50,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-3 Auction Rate Notes.

"Class 2000A-4 Notes" means the $50,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-4 Auction Rate Notes.

"Class 2000A-5 Notes" means the $50,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-5 Auction Rate Notes.

"Class 2000A-6 Notes" means the $50,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-6 Auction Rate Notes.

"Class 2000A-7 Notes" means the $50,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-7 Auction Rate Notes.

"Class 2000A-8 Notes" means the $75,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-8 Auction Rate Notes.

"Class 2000A-9 Notes" means the $75,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-9 Auction Rate Notes.

"Class 2000A-10 Notes" means the $75,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-10 Auction Rate Notes.

"Class 2000A-11 Notes" means the $75,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-11 Auction Rate Notes.

"Class 2000A-12 Notes" means the $100,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-12 Auction Rate Notes.

"Class 2000A-13 Notes" means the $100,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-13 Auction Rate Notes.

"Class 2000A-14 Notes" means the $100,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-14 Auction Rate Notes.

"Class 2000B-1 Notes" means the $50,000,000 NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Subordinate Class 2000B-1 Auction Rate Notes.

"Date of Issuance" means, with respect to the Series 2000 Notes, June 1, 2000.

"Rating Agency" means, collectively, Fitch IBCA, Inc., Standard & Poor's Ratings Services and Moody's Investors Service, Inc.

"Series 2000A Notes" means, collectively, the Class 2000A-1 Notes, the Class 2000A-2 Notes, the Class 2000A-3 Notes, the Class 2000A-4 Notes, the Class 2000A-5 Notes, the Class

2

2000A-6 Notes, the Class 2000A-7 Notes, the Class 2000A-8 Notes, the Class 2000A-9 Notes, the Class 2000A-10 Notes, the Class 2000A-11 Notes, the Class 2000A-12 Notes, the Class A-13 Notes and the Class 2000 A-14 Notes.

"Series 2000B Notes" means the Class 2000B-1 Notes.

"Series 2000 Notes" means the NELNET Student Loan Corporation-2, Taxable Student Loan Asset-Backed Notes, Series 2000 issued pursuant to the Indenture and this Supplemental Indenture in the aggregate principal amount of $1,000,000,000 consisting of the Series 2000A Notes and the Series 2000B Notes.

"Series 2000 Reserve Fund Requirement" means 0.75% of the Notes outstanding; provided, however, that so long as any Notes remain Outstanding there shall be at least $500,000 on deposit in the Reserve Fund.

"Servicer" means NELnet, Inc., a Nevada corporation, and their successors and assigns.

"Servicing Agreement" means, collectively, (i) the Servicing Agreement dated as of June 1, 2000, as supplemented and amended from time to time, between the Issuer and the Servicer, (ii) the Loan Subservicing Agreement dated as of June 1, 2000, as supplemented and amended from time to time, between the Servicer and UNIPAC Service Corporation, as subservicer and (iii) the Loan Sub-Servicing Agreement dated as of June 1, 2000, as supplemented and amended from time to time, between the Servicer and InTuition, Inc., as subservicer.

"Subservicer" means, collectively, UNIPAC Service Corporation and InTuition, Inc., and their successors and assigns.

"Underwriter" means, collectively, PaineWebber Incorporated, Salomon Smith Barney Inc., Banc of America Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated. J.P. Morgan Securities Inc. and Mellon Financial Markets, Inc.

Words importing the masculine gender include the feminine gender. Words importing persons include firms, associations and corporations. Words importing the singular number include the plural number and vice versa. Additional terms are defined in the body of this Supplemental Indenture and the Appendices hereto.

In the event that any term or provision contained herein with respect to the Series 2000 Notes shall conflict with or be inconsistent with any term or provision contained in the Indenture, the terms and provisions of this Supplemental Indenture shall govern.

3

ARTICLE II

SERIES 2000 NOTE DETAILS,
FORM OF SERIES 2000 NOTES,
REDEMPTION OF SERIES 2000 NOTES
AND USE OF PROCEEDS OF SERIES 2000 NOTES

SECTION 2.01. SERIES 2000 NOTE DETAILS.

(a) The aggregate principal amount of the Series 2000 Notes which may be initially authenticated and delivered under this Supplemental Indenture is limited to $1,000,000,000 except for Series 2000 Notes authenticated and delivered upon transfer of, or in exchange for, or in lieu of Notes pursuant to Sections 2.03 and 2.04 of the Indenture. The Series 2000 Notes shall be issued in fifteen (15) separate subclasses (each a "subclass") consisting of $50,000,000 of Class 2000A-1 Notes, $50,000,000 of Class 2000A-2 Notes, $50,000,000 of Class 2000A-3 Notes, $50,000,000 of Class 2000A-4 Notes, $50,000,000 of Class 2000A-5 Notes, $50,000,000 of Class 2000A-6 Notes, $50,000,000 of Class 2000A-7 Notes, $75,000,000 of Class 2000A-8 Notes, $75,000,000 of Class 2000A-9 Notes, $75,000,000 of Class 2000A-10 Notes, $75,000,000 of Class 2000A-11 Notes, $100,000,000 of Class 2000A-12 Notes, $100,000,000 of Class 2000A-13 Notes, $100,000,000 of Class 2000A-14 Notes and $50,000,000 of Class 2000B-1 Notes. The Series 2000 Notes shall be issuable only as fully registered notes in the Authorized Denominations. The Series 2000 Notes of each subclass shall each be lettered "R" and shall be numbered separately from 1 upwards, respectively.

The Series 2000 Notes (collectively, the "Auction Rate Notes") shall be dated their Date of Issuance and shall bear interest from their Date of Issuance, payable on each Interest Payment Date (as defined in Appendix A to this Supplemental Indenture), except that Auction Rate Notes which are issued upon transfer, exchange or other replacement shall bear interest from the most recent Interest Payment Date to which interest has been paid, or if no interest has been paid, from the date of the Auction Rate Notes. The Series 2000 Notes shall mature on December 1, 2032. Interest on the Auction Rate Notes shall be computed on the basis of a 360-day year and actual days elapsed. The terms of and definitions related to the Auction Rate Notes are found in Article I hereof and Appendix A to this Supplemental Indenture.

The principal of the Series 2000 Notes due at its Stated Maturity or redemption in whole shall be payable at the Principal Office of the Trustee, or such other location as directed by the Trustee, or at the Principal Office of its successor in trust upon presentation and surrender of the Series 2000 Notes. Payment of interest and principal paid subject to a redemption on any Series 2000 Note shall be made to the Registered Owner thereof by check or draft mailed on the Interest Payment Date by the Trustee to the Registered Owner at his address as it last appears on the registration books kept by the Trustee at the close of business on the Record Date for such interest payment date, but any such interest not so timely paid or duly provided for shall cease to be payable to the Registered Owner thereof at the close of business on the Record Date and shall be payable to the Registered Owner thereof at the close of business on a special record date

4

(a "Special Record Date") for the payment of any such defaulted interest. Such Special Record Date shall be fixed by the Trustee whenever moneys become available for payment of the defaulted interest, and notice of such Special Record Date shall be given to the Registered Owners of the Series 2000 Notes not less than 10 days prior thereto by first-class mail to each such Registered Owner as shown on the Trustee's registration books on the date selected by the Trustee, stating the date of the Special Record Date and the date fixed for the payment of such defaulted interest. Payment of interest to the Securities Depository or its nominee shall, and at the written request addressed to the Trustee of any other Registered Owner owning at least $1,000,000 principal amount of the Series 2000 Notes, payments of interest shall, be paid by wire transfer within the United States to the bank account number filed no later than the Record Date or Special Record Date with the Trustee for such purpose. All payments on the Series 2000 Notes shall be made in lawful money of the United States of America.

(b) Except as otherwise provided in this Section, the Series 2000 Notes in the form of one global note for each Stated Maturity date shall be registered in the name of the Securities Depository or its nominee and ownership thereof shall be maintained in book-entry form by the Securities Depository for the account of the Agent Members. Initially, each Series 2000 Note shall be registered in the name of CEDE & Co., as the nominee of The Depository Trust Company. Except as provided in subsection (d) of this Section, the Series 2000 Notes may be transferred, in whole but not in part, only to the Securities Depository or a nominee of the Securities Depository or to a successor Securities Depository selected or approved by the Issuer or to a nominee of such successor Securities Depository. Each global note shall bear a legend substantially to the following effect: "Except as otherwise provided in the Indenture, this global note may be transferred, in whole but not in part, only to another nominee of the Securities Depository (as defined in the Indenture) or to a successor Securities Depository or to a nominee of a successor Securities Depository."

(c) Except as otherwise provided herein, the Issuer and the Trustee shall have no responsibility or obligation with respect to
(i) the accuracy of the records of the Securities Depository or any Agent Member with respect to any beneficial ownership interest in the Series 2000 Notes, (ii) the delivery to any Agent Member, beneficial owner of the Series 2000 Notes or other Person, other than the Securities Depository, of any notice with respect to the Series 2000 Notes or (iii) the payment to any Agent Member, beneficial owner of the Series 2000 Notes or other Person, other than the Securities Depository, of any amount with respect to the principal of or interest on the Series 2000 Notes. So long as the certificates for the Series 2000 Notes issued under this Supplemental Indenture are not issued pursuant to subsection (d) of this Section the Issuer and the Trustee may treat the Securities Depository as, and deem the Securities Depository to be, the absolute owner of the Series 2000 Notes for all purposes whatsoever, including, without limitation, (A) the payment of principal of and interest on such Series 2000 Notes, (B) giving notices of redemption and other matters with respect to such Series 2000 Notes and (C) registering transfers with respect to such Series 2000 Notes. In connection with any notice or other communication to be provided to the Registered Owners pursuant to this Supplemental Indenture by the Issuer or the Trustee with respect to any consent or other action to be taken by the Registered Owners, the

5

Issuer or the Trustee, as the case may be, shall establish a record date for such consent or other action and, if the Securities Depository shall hold all of the Series 2000 Notes, give the Securities Depository notice of such record date not less than 15 calendar days in advance of such record date to the extent possible. Such notice to the Securities Depository shall be given only when the Securities Depository is the sole Registered Owner.

(d) If at any time the Securities Depository notifies the Issuer and the Trustee that it is unwilling or unable to continue as Securities Depository with respect to any or all of the Series 2000 Notes or if at any time the Securities Depository shall no longer be registered or in good standing under the Securities Exchange Act or other applicable statute or regulation and a successor Securities Depository is not appointed by the Issuer within 90 days after the Issuer receives notice or becomes aware of such condition, as the case may be, subsections (b) and (c) of this Section shall no longer be applicable and the Issuer shall execute and the Trustee shall authenticate and deliver certificates representing the Series 2000 Notes as provided below. In addition, the Issuer may determine at any time that the Series 2000 Notes shall no longer be represented by global certificates and that the provisions of subsections (b) and (c) of this Section shall no longer apply to the Series 2000 Notes. In such event, the Issuer shall execute and the Trustee shall authenticate and deliver certificates representing the Series 2000 Notes as provided below. Certificates for the Series 2000 Notes issued in exchange for a global certificate pursuant to this subsection shall be registered in such names and authorized denominations as the Securities Depository, pursuant to instructions from the Agent Members or otherwise, shall instruct in writing to the Issuer and the Trustee, and upon which written instructions the Trustee may rely without investigation. The Trustee shall promptly deliver such certificates representing the Series 2000 Notes to the Persons in whose names such Notes are so registered.

SECTION 2.02. REDEMPTION OF THE SERIES 2000 NOTES.

(a) MANDATORY REDEMPTION. Subject to the provisions of
Section 2.02(d) hereof, the Series 2000 Notes are subject to mandatory redemption (a) in whole or in part, on the first Interest Payment Date after December 1, 2000, at a redemption price equal to the principal amount thereof plus interest accrued, if any, to the date of redemption thereof from moneys deposited in the Acquisition Fund on the Date of Issuance which have not been used to finance Eligible Loans by December 1, 2000 and (b) at the direction of the Issuer, in whole or in part, on any Interest Payment Date, at a redemption price equal to the principal amount thereof plus interest accrued, if any, to the date of redemption thereof from moneys representing Recoveries of Principal deposited in the Acquisition Fund after June 1, 2003, unless such date can be extended without affecting the Rating on any of the Notes, as evidenced by a Rating Confirmation.

(b) OPTIONAL REDEMPTIONS AND OPTIONAL PURCHASE.

(i) Optional Redemption of Series 2000 Notes. Subject to the provisions of Section 2.02(d) hereof, the Series 2000 Notes are subject to redemption at the option of the Issuer, from funds received by the Trustee

6

constituting interest on Financed Eligible Loans remaining in the Revenue Fund after all other prior required payments have been made from the Revenue Fund, in whole or in part, on any Interest Payment Date, at a redemption price equal to the principal amount thereof being redeemed, plus interest accrued, if any, to the date of redemption.

(ii) Extraordinary Optional Redemption of Series 2000 Notes. Subject to the provisions of Section 2.02(d) hereof, the Series 2000 Notes shall also be subject to extraordinary optional redemption, at the option of the Issuer, from any unallocated and available moneys in the Trust Estate, at a redemption price equal to the principal amount of the Series 2000 Notes being redeemed, plus accrued interest to the date of redemption, without premium in whole or in part on any Interest Payment Date, if the Issuer reasonably determines that it is unable to acquire Financed Eligible Loans, that the rate of return on Financed Eligible Loans has materially decreased, or that the costs of administering the Trust Estate have placed unreasonable burdens upon the ability of the Issuer to perform its obligations under the Indenture.

(iii) Optional Purchase of Series 2000 Notes. Subject to the provisions of Section 2.02(d) hereof, the Issuer may purchase or cause to be purchased all of the Series 2000 Notes on any Interest Payment Date on which the aggregate current principal balance of the Series 2000 Notes shall be less than or equal to 20% of the initial aggregate principal balance of the Series 2000 Notes on their Date of Issuance, at a purchase price equal to the aggregate current principal balance of such Series 2000 Notes, plus accrued interest on the Series 2000 Notes through the day preceding the Interest Payment Date on which the purchase occurs. The amount deposited pursuant to this subsection (iv) shall be paid to the Registered Owners on the related Interest Payment Date following the date of such deposit. All Series 2000 Notes which are purchased pursuant to this subsection (iv) shall be delivered by the Issuer upon such purchase to, and be canceled by, the Trustee and be disposed of in a manner satisfactory to the Trustee and the Issuer.

(c) NOTICE OF REDEMPTION AND PURCHASE. The Trustee shall cause notice of any redemption or purchase to be given by mailing a copy of the notice by first-class mail to the Registered Owner of any Series 2000 Notes, and the Auction Agent, designated for redemption or purchase in whole or in part, at their address as the same shall last appear upon the registration books, in each case not less than 15 days poor to the redemption or purchase date; provided, however, that failure to give such notice, or any defect therein, shall not affect the validity of any proceedings for the redemption or purchase date of such Series 2000 Notes for which no such failure or defect occurs.

(d) PARTIAL REDEMPTION.

(i) If less than all of the Series 2000 Notes are to be redeemed pursuant to Section 2.02(a) or 2.02(b) hereof, the subclass of Series 2000 Notes to be redeemed shall be redeemed as directed by an Issuer Order. If less than all of

7

the Series 2000 Notes of any Stated Maturity of any subclass of the Series 2000 Notes are to be redeemed, the Series 2000 Notes of the same Stated Maturity to be redeemed shall be selected by lot in such manner as the Trustee shall determine. Notwithstanding the foregoing, Class 2000B-1 Notes shall only be redeemed if after the redemption of such Class 2000B-1 Notes, the Aggregate Market Value of the Trust Estate will equal at least 105% of the aggregate principal amount of all Notes Outstanding.

(ii) In case a Series 2000 Note is of a denomination larger than an Authorized Denomination, a portion of such Note (in an Authorized Denomination) may be redeemed. Upon surrender of any Series 2000 Note for redemption in part only, the Issuer shall execute and the Trustee shall authenticate and deliver to the Registered Owner thereof, the cost of which shall be paid by the Issuer, a new Series 2000 Note or Series 2000 Notes of the same series, maturity and of authorized denominations, in an aggregate principal amount equal to the unredeemed portion of the Series 2000 Note surrendered.

SECTION 2.03. DELIVERY OF SERIES 2000 NOTES. Upon the execution and delivery of this Supplemental Indenture, the Issuer shall execute and deliver to the Trustee and the Trustee shall authenticate the Series 2000 Notes and deliver them to The Depository Trust Company and as hereinafter in this Section provided.

Prior to the delivery by the Trustee of any of the Series 2000 Notes, there shall have been filed with or delivered to the Trustee the following:

(a) A resolution duly adopted by the Issuer, certified by the Secretary or other Authorized Officer thereof, authorizing the execution and delivery of this Supplemental Indenture and the issuance of the Series 2000 Notes.

(b) Duly executed copies of this Supplemental Indenture and a copy of the Indenture.

(c) Rating letters from each Rating Agency pursuant to
Section 2.08(b)(ii) of the Original Indenture.

(d) An opinion of Note Counsel pursuant to Section 2.08(b)(iii) of the Original Indenture.

SECTION 2.04. TRUSTEE'S AUTHENTICATION CERTIFICATE. The Trustee's authentication certificate upon the Series 2000 Notes shall be substantially in the forms provided in Exhibits A-l and A-2 hereof. No Series 2000 Note shall be secured hereby or entitled to the benefit hereof, or shall be valid or obligatory for any purpose, unless a certificate of authentication, substantially in such form, has been duly executed by the Trustee; and such certificate of the Trustee upon any Series 2000 Note shall be conclusive evidence and the only competent evidence that such Bond has been authenticated and delivered hereunder. The Trustee's certificate of authentication shall be deemed to have been duly executed by it if manually signed by an authorized officer of the Trustee, but it shall not be necessary that the

8

same person sign the certificate of authentication on all of the Series 2000 Notes issued hereunder.

SECTION 2.05. DEPOSIT OF SERIES 2000 NOTE PROCEEDS. Upon the issuance and delivery of the Series 2000 Notes, the Trustee shall deposit the net proceeds thereof (i.e., net of Underwriters' discount and a management fee of $3,250,000):

(a) an amount equal to $986,190,000 shall be deposited to the Acquisition Fund;

(b) an amount equal to $3,060,000 shall be deposited to the Revenue Fund; and

(c) an amount equal to $7,500,000 shall be deposited to the Reserve Fund.

SECTION 2.06. FORMS OF SERIES 2000 NOTES. The Series 2000 Notes shall be in substantially the form set forth in Exhibit A-1 and A-2 hereto, each with such variations, omissions and insertions as may be necessary.

ARTICLE III

GENERAL PROVISIONS

SECTION 3.01. DATE OF EXECUTION. Although this Supplemental Indenture for convenience and for the purpose of reference is dated as of June 1, 2000.

SECTION 3.02. LAWS GOVERNING. It is the intent of the parties hereto that this Supplemental Indenture shall in all respects be governed by the laws of the State.

SECTION 3.03. SEVERABILITY. Of any covenant, agreement, waiver, or part thereof in this Supplemental Indenture contained be forbidden by any pertinent law or under any pertinent law be effective to render this Supplemental Indenture invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Supplemental Indenture shall be construed as if the same were not included herein.

SECTION 3.04. EXHIBITS. The terms of the Exhibits attached to this Supplemental Indenture are incorporated herein in all particulars.

ARTICLE IV

APPLICABILITY OF INDENTURE

The provisions of the Indenture are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Supplemental Indenture. The representations, warranties and covenants contained in the Indenture (except as expressly modified herein) are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

9

IN WITNESS WHEREOF, the Issuer has caused this Supplemental Indenture to be executed in its corporate name and behalf by the Secretary, and the Trustee, to evidence its acceptance of the trusts hereby created, has caused this Supplemental Indenture to be executed in its corporate name and behalf, all in multiple counterparts, each of which shall be deemed an original, and the Issuer and the Trustee have caused this Supplemental Indenture to be dated as of the date herein above first shown, although actually executed on the dates shown in the acknowledgments hereafter appearing.

NELNET STUDENT LOAN
CORPORATION-2

By /s/ Stephen F. Butterfield
   ----------------------------------------
   Stephen F. Butterfield
   President

ZIONS FIRST NATIONAL BANK, as Trustee

By /s/ David W. Bata
   ----------------------------------------
   David W. Bata
   Vice President

10

APPENDIX A

CERTAIN TERMS AND PROVISIONS OF
THE AUCTION RATE NOTES

ARTICLE I

DEFINITIONS

Except as provided below in this Section, all terms which are defined in Article I of the Indenture and Article I of this Supplemental Indenture shall have the same meanings, respectively, in this Appendix A as such terms are given in the Indenture and Article I of this Supplemental Indenture. In addition, the following terms shall have the following respective meanings:

"All Hold Rate" means the Applicable LIBOR Rate less .20%; provided that in no event shall the applicable All Hold Rate be greater than the applicable Maximum Rate.

"Applicable LIBOR Rate" means, (a) for Auction Periods of 35 days or less, One-Month LIBOR, (b) for Auction Periods of more than 35 days but less than 91 days, Three-Month LIBOR, (c) for Auction Periods of more than 90 days but less than 181 days, Six-Month LIBOR, and (d) for Auction Periods of more than 180 days, One-Year LIBOR.

"Auction" means the implementation of the Auction Procedures on an Auction Date.

"Auction Agent" means the Initial Auction Agent under the Initial Auction Agent Agreement unless and until a Substitute Auction Agent Agreement becomes effective, after which "Auction Agent" shall mean the Substitute Auction Agent.

"Auction Agent Agreement" means the Initial Auction Agent Agreement unless and until a Substitute Auction Agent Agreement is entered into, after which "Auction Agent Agreement" shall mean such Substitute Auction Agent Agreement.

"Auction Agent Fee" has the meaning set forth in the Auction Agent Agreement.

"Auction Date" means, initially, June 14, 2000 with respect to the Class 2000A-1 Notes, June 27, 2000 with respect to the Class 2000A-2 Notes, July 5, 2000 with respect to the Class 2000A-3 Notes, July 11, 2000 with respect to the Class 2000A-4 Notes, July 18, 2000 with respect to the Class 2000A-5 Notes, June 19, 2000 with respect to the Class 2000A-6 Notes, June 26, 2000 with respect to the Class 2000A-7 Notes, June 27, 2000 with respect to the Class 2000A-8 Notes, July 5, 2000 with respect to the Class 2000A-9 Notes, July 11, 2000 with respect to the Class 2000A-10 Notes, July 18, 2000 with respect to the Class 2000A-11 Notes, July 10, 2000 with respect to the Class 2000A-12 Notes, July 17, 2000 with respect to the Class 2000A-13 Notes, June 29, 2000 with respect to the Class 2000A-14 Notes and June 26, 2000 with respect to the Class 2000B-1 Notes, and thereafter, the Business Day immediately preceding the first day of each Auction Period for each respective Subclass, other than:


(a) each Auction Period commencing after the ownership of the applicable Auction Rate Notes is no longer maintained in Book-entry Form by the Securities Depository;

(b) each Auction Period commencing after and during the continuance of a Payment Default; or

(c) each Auction Period commencing less than two Business Days after the cure or waiver of a Payment Default.

Notwithstanding the foregoing, the Auction Date for one or more Auction Periods may be changed pursuant to Section 2.02(h) of this Appendix A.

"Auction Rate Notes" means, collectively, the Series 2000 Notes.

"Auction Note Interest Rate" means each variable rate of interest per annum borne by an Auction Rate Note for each Auction Period and determined in accordance with the provisions of Sections 2.01 and 2.02 of this Appendix A; provided, however, that in the event of a Payment Default, the Auction Note Interest Rate shall equal the applicable Non-Payment Rate; provided, further, however that such Auction Note Interest Rate shall in no event exceed the lesser of the Net Loan Rate and the Maximum Rate.

"Auction Period" means the Interest Period applicable to the Auction Rate Notes during which time the Interest Rate is determined pursuant to Section 2.02(a) of this Appendix A, which Auction Period (after the Initial Period for such Subclass) initially shall consist generally of seven days for the Class 2000A-1 Notes and 28 days for the Class 2000A-2 Notes, the Class 2000A-3 Notes, the Class 2000A-4 Notes, the Class 2000A-5 Notes, the Class 2000A-6 Notes, the Class 2000A-7 Notes, the Class 2000A-8 Notes, the Class 2000A-9 Notes, the Class 2000A-10 Notes, the Class 2000A-11 Notes, the Class 2000A-12 Notes, the Class 2000A-13 Notes, the Class 2000A-14 Notes and the Class 2000B-1 Notes, as the same may be adjusted pursuant to Section 2.02(g) of this Appendix A.

"Auction Period Adjustment" means an adjustment to the Auction Period as provided in Section 2.02(g) of this Appendix A.

"Auction Procedures'" means the procedures set forth in Section 2.02(a) of this Appendix A by which the Auction Rate is determined.

"Auction Rate" means the rate of interest per annum that results from implementation of the Auction Procedures and is determined as described in
Section 2.02(a)(iii)(B) of this Appendix A.

"Authorized Denominations" means $50,000 and any integral multiple thereof.

"Available Auction Rate Notes" has the meaning set forth in Section 2.02(a)(iii)(A)(l) of this Appendix A.

"Bid" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

A-1-2


"Bid Auction Rate" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"Bidder" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Bond Equivalent Yield" means, in respect of any security the rate for which is quoted in The Wall Street Journal on a bank discount basis, the "bond equivalent yield" (expressed as a percentage) for such security which appears on Telerate's United States Treasury and Money Market Composite Page 0223, rounded up to the nearest one one-hundredth of one percent.

"Book-entry Form" or "Book-entry System" means a form or system under which (a) the beneficial right to principal and interest may be transferred only through a book entry, (b) physical securities in registered form are issued only to a Securities Depository or its nominee as registered owner, with the securities "immobilized" to the custody of the Securities Depository, and (c) the book entry is the record that identifies the owners of beneficial interests in that principal and interest.

"Broker-Dealer" means, collectively, PaineWebber Incorporated, Salomon Smith Barney Inc., Banc of America Securities LLC and Merrill Lynch, Pierce, Fenner & Smith Incorporated or any other broker or dealer (each as defined in the Securities Exchange Act of 1934, as amended), commercial bank or other entity permitted by law to perform the functions required of a Broker-Dealer set forth in the Auction Procedures that (a) is a Participant (or an affiliate of a Participant), (b) has been appointed as such by the Issuer pursuant to Section 2.02(f) of this Appendix A, and (c) has entered into a Broker-Dealer Agreement that is in effect on the date of reference.

"Broker-Dealer Agreement" means each agreement between the Auction Agent and a Broker-Dealer, and approved by the Issuer, pursuant to which the Broker-Dealer agrees to participate in Auctions as set forth in the Auction Procedures, as from time to time amended or supplemented. Each Broker-Dealer Agreement shall be in substantially the form of the Broker-Dealer Agreements, each dated as of June 1, 2000, among the Issuer, Bankers Trust Company, as Auction Agent, and the Broker-Dealers.

"Broker-Dealer Fee" has the meaning set forth in the Auction Agent Agreement.

"Broker-Dealer Fee Rate" has the meaning set forth in the Auction Agent Agreement.

"Business Day" means any day other than April 14 and 15, December 30 and 31, a Saturday, Sunday, holiday or day on which banks located in the City of New York, New York, or the New York Stock Exchange, the Trustee or the Auction Agent, are authorized or permitted by law or executive order to close or such other date as may be agreed to in writing by the Auction Agent, the Broker-Dealers and the Issuer.

"Carry-over Amount" means the excess, if any, of (a) the amount of interest on an Auction Rate Note that would have accrued with respect to the related Interest Period at the applicable Auction Rate over (b) the amount of interest on such Auction Rate Note actually accrued with respect to such Auction Rate Note with respect to such Interest Period based on the Net Loan Rate, together with the unreduced portion of any such excess from prior Interest

A-l-3


Periods; provided that any reference to "principal" or "interest" in the Supplemental Indenture and in this Appendix A and the Auction Rate Notes shall not include within the meanings of such words any Carry-over Amount or any interest accrued on any Carry-over Amount.

"Closing Date" means the Date of Issuance of the Auction Rate Notes (June 1, 2000).

"Commercial Paper Dealer" means PaineWebber Incorporated., its successors and assigns, and any other commercial paper dealer appointed pursuant to Section 2.02(c) of this Appendix A.

"Effective Interest Rate" means, with respect to any Financed Eligible Loan, the interest rate per annum payable by the borrower as of the last day of the calendar quarter borne by such Financed Eligible Loan after giving effect to any reduction in such interest rate pursuant to borrower incentives, (a) less all accrued rebate fees on such Financed Eligible Loan constituting Consolidation Loans paid during such calendar quarter expressed as a percentage per annum and (b) plus all accrued Interest Benefit Payments and Special Allowance Payments applicable to such Financed Eligible Loan during such calendar quarter expressed as a percentage per annum.

"Eligible Carry-over Make-Up Amount" means, with respect to each Interest Period relating to the Auction Rate Notes as to which, as of the first day of such Interest Period, there is any unpaid Carry-over Amount, an amount equal to the lesser of (a) interest computed on the principal balance of the Auction Rate Notes in respect to such Interest Period at a per annum rate equal to the excess, if any, of the Net Loan Rate over the Auction Rate, together with the unreduced portion of any such excess from prior Interest Periods and (b) the aggregate Carry-over Amount remaining unpaid as of the first day of such Interest Period together with interest accrued and unpaid thereon through the end of such Interest Period.

"Existing Owner" means (a) with respect to and for the purpose of dealing with the Auction Agent in connection with an Auction, a Person who is a Broker-Dealer listed in the Existing Owner Registry at the close of business on the Business Day immediately preceding the Auction Date for such Auction and (b) with respect to and for the purpose of dealing with the Broker-Dealer in connection with an Auction, a Person who is a beneficial owner of Auction Rate Notes.

"Existing Owner Registry" means the registry of Persons who are owners of the Auction Rate Notes, maintained by the Auction Agent as provided in the Auction Agent Agreement.

"Hold Order" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Initial Auction Agent" means Bankers Trust Company, a New York banking corporation, its successors and assigns.

"Initial Auction Agent Agreement" means, collectively, the Auction Agent Agreement dated as of June 1, 2000, by and among the Issuer, the Trustee and the Initial Auction Agent, including any amendment thereof or supplement thereto.

A-1-4


"Initial Period" means, as to Auction Rate Notes, the period commencing on the Closing Date and continuing through the day immediately preceding the Initial Rate Adjustment Date for such Auction Rate Notes.

"Initial Rate" means 6.620% for the Class 2000A-1 Notes, 6.650% for the Class 2000A-2 Notes, 6.650% for the Class 2000A-3 Notes, 6.650% for the Class 2000A-4 Notes, 6.650% for the Class 2000A-5 Notes, 6.650% for the Class 2000A-6 Notes, 6.650% for the Class 2000A-7 Notes, 6.649% for the Class 2000A-8 Notes, 6.670% for the Class 2000A-9 Notes, 6.670% for the Class 2000A-10 Notes, 6.670% for the Class 2000A-11 Notes, 6.700% for the Class 2000A-12 Notes, 6.700% for the Class 2000A-13 Notes, 6.610% for the Class 2000A-14 Notes and 6.750% for the Class 2000B-1 Notes.

"Initial Rate Adjustment Date" means, with respect to the Class 2000A-1 Notes, June 15, 2000; with respect to the Class 2000A-2 Notes, June 28, 2000; with respect to the Class 2000A-3 Notes, July 6, 2000; with respect to the Class 2000A-4 Notes, July 12, 2000; with respect to the Class 2000A-5 Notes, July 19, 2000; with respect to the Class 2000A-6 Notes, June 20, 2000; with respect to the Class 2000A-7 Notes, June 27, 2000; with respect to the Class 2000A-8 Notes, June 28, 2000; with respect to the Class 2000A-9 Notes, July 6, 2000; with respect to the Class 2000A-10 Notes, July 12, 2000; with respect to the Class 2000A-11 Notes, July 19, 2000; with respect to the Class 2000A-12 Notes, July 11, 2000; with respect to the Class 2000A-13 Notes, July 18, 2000; with respect to the Class 2000A-14 Notes, June 30, 2000; and with respect to the Class 2000B-1 Notes, June 27, 2000.

"Interest Payment Date" means (a) so long as the Auction Rate Notes bear interest at an Auction Note Interest Rate for an Interest Period of not greater than 180 days, the Business Day immediately following the expiration of the Initial Period for such Subclass, and each related Auction Period thereafter and (b) if and for so long as the Auction Rate Notes bear interest at an Auction Note Interest Rate for an Interest Period of greater than 180 days, each January 1 and June 1.

"Interest Period" means, with respect to the Auction Rate Notes, the Initial Period and each period commencing on an Interest Rate Adjustment Date for such Subclass and ending on the day before (a) the next Interest Rate Adjustment Date for such Subclass or (b) the Stated Maturity of such Subclass, as applicable.

"Interest Rate Adjustment Date" means the date on which an Auction Note Interest Rate is effective, and means, with respect to the Auction Rate Notes, the date of commencement of each Auction Period.

"Interest Rate Determination Date" means, with respect to the Auction Rate Notes, the Auction Date, or if no Auction Date is applicable to such Subclass, the Business Day immediately preceding the date of commencement of an Auction Period.

"Maximum Rate" means the least of (a) either (i) the Applicable LIBOR Rate plus 1.50% (if the ratings assigned by the Rating Agency to the Auction Rate Notes are "Aa3" and "AA-," respectively, or better) or (ii) the Applicable LIBOR Rate plus 2.50% (if any one of the ratings assigned by the Rating Agency to the Auction Rate Notes is less than "Aa3" or "AA-,"

A-l-5


respectively), (b) 18% and (c) the highest rate the Issuer may legally pay, from time to time, as interest on the Auction Rate Notes. For purposes of the Auction Agent and the Auction Procedures, the ratings referred to in this definition shall be the last ratings of which the Auction Agent has been given written notice pursuant to the Auction Agent Agreement.

"Net Loan Rate" means, respect to any Interest Period applicable to the Auction Rate Notes, the greater of (a) the rate of interest per annum (rounded to the next highest one one-hundredth of one percent) equal to the applicable United States Treasury Security Rate plus 1.50% or (b) the rate of interest per annum (rounded to the next highest one-hundredth of one percent) equal to (i) the weighted average Effective Interest Rate of the Financed Eligible Loans for the calendar quarter immediately preceding such Interest Period, as determined by the Issuer on the last day of such calendar quarter, less (ii) the Program Expense Percentage, as determined by the Issuer on the last day of each calendar year. In making the determinations in (b)(i) and (ii) of this definition of "Net Loan Rate," the Issuer shall take into account as an increase to such Net Loan Rate the receipt of any Reciprocal Payment and as a decrease to any Issuer Derivative Payment. The determinations made by the Issuer in (b)(i) and (ii) of this definition of "Net Loan Rate" shall be given in writing to the Auction Agent, the Trustee and the Broker-Dealers immediately upon their respective calculation dates.

"Non-Payment Rate" means One-Month LIBOR plus 1.50%.

"One-Month LIBOR," "Three-Month LIBOR," "Six-Month LIBOR" or "One-Year LIBOR," means the offered rate, as determined by the Auction Agent or Trustee, as applicable, of the Applicable LIBOR Based Rate for United States dollar deposits which appears on Telerate Page 3750, as reported by Bloomberg Financial Markets Commodities News (or such other page as may replace Telerate Page 3750 for the purpose of displaying comparable rates) as of approximately 11:00 a.m., London time, on the LIBOR Determination Date; provided, that if on any calculation date, no rate appears on Telerate Page 3750 as specified above, the Auction Agent or Trustee, as applicable, shall determine the arithmetic mean of the offered quotations of four major banks in the London interbank market, for deposits in United States dollars for the respective periods specified above to the banks in the London interbank market as of approximately 11:00 a.m., London time, on such calculation date and in a principal amount of not less than $1,000,000 that is representative of a single transaction in such market and at such time, unless fewer than two such quotations are provided, in which case, the Applicable LIBOR Based Rate shall be the arithmetic mean of the offered quotations that leading banks in New York City selected by the Auction Agent or Trustee, as applicable, are quoting on the relevant LIBOR Determination Date for loans in United States dollars to leading European banks in a principal amount of not less than $1,000,000 that is representative of a single transaction in such market at such time. All percentages resulting from such calculations shall be rounded upwards, if necessary, to the nearest one-hundredth of one percent.

"Order" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Payment Default" means, with respect to the Auction Rate Notes, (a) a default in the due and punctual payment of any installment of interest on such Auction Rate Notes, or (b) a default in the due and punctual payment of any interest on and principal of such Auction Rate Notes at their maturity.

A-1-6


"Potential Owner" means any Person (including an Existing Owner that is
(a) a Broker-Dealer when dealing with the Auction Agent and (b) a potential beneficial owner when dealing with a Broker-Dealer) who may be interested in acquiring Auction Rate Notes (or, in the case of an Existing Owner thereof, an additional principal amount of Auction Rate Notes).

"Program Expense Percentage" means, the percentage that all Program Expenses estimated for the next 12 months represent of the principal amount of the Notes, which as of June 1, 2000 is 1.05%, and which the Issuer shall calculate annually on the last day of each calendar year. Any adjustment in the Program Expense Percentage shall be effective beginning on the first Interest Rate Determination Date following each such calculation.

"PSA" means the Public Securities Association, its successors and assigns.

"Quarterly Average Auction Rate" means the simple average of the Auction Rates for the Auction Dates preceding the current Auction Date by 91 days or less, including the current Auction Date.

"Quarterly Average T-Bill Rate" means the simple average of the Bond Equivalent Yields of 91-day Treasury bills auctioned in the 91 days preceding (but not including) the current Auction Date.

"Regular Record Date" means the Business Day next preceding the applicable Auction Date.

"S&P" means Standard & Poor's Ratings Services, a Division of The McGraw-Hill Companies, Inc., its successors and assigns.

"Sell Order" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Submission Deadline" means 1:00 p.m., eastern time, on any Auction Date or such other time on any Auction Date by which Broker-Dealers are required to submit Orders to the Auction Agent as specified by the Auction Agent from time to time.

"Submitted Bid" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"Submitted Hold Order" has the meaning set forth in Section 2.02(a)
(iii)(A) of this Appendix A.

"Submitted Order" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"Submitted Sell Order" has the meaning set forth in Section 2.02(a)
(iii)(A) of this Appendix A.

"Substitute Auction Agent" means the Person with whom the Issuer and the Trustee enter into a Substitute Auction Agent Agreement.

A-1-7


"Substitute Auction Agent Agreement" means an auction agent agreement containing terms substantially similar to the terms of the Initial Auction Agent Agreement, whereby a Person having the qualifications required by Section 2.02(e) of this Appendix A agrees with the Trustee and the Issuer to perform the duties of the Auction Agent under this Appendix A.

"Sufficient Bids" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"United States Treasury Security Rate" means, for purposes of calculating the Net Loan Rate applicable to the Auction Rate Notes, that rate of interest per annum equal to the Bond Equivalent Yield on the applicable United States Treasury securities sold at the last auction thereof that immediately precedes the Interest Rate Adjustment Date for the Auction Rate Notes.

"Variable Rate" means the variable rate of interest per annum, including the Initial Rate, borne by each Subclass of Auction Rate Notes during the Initial Period for such Subclass, and each Interest Period thereafter as such rate of interest is determined in accordance with the provisions of Article II of this Appendix A.

ARTICLE II

TERMS AND ISSUANCE

SECTION 2.01. AUCTION RATE AND CARRY-OVER AMOUNTS. During the Initial Period, the Auction Rate Notes shall bear interest at the Initial Rate for such Subclass. Thereafter, and except with respect to an Auction Period Adjustment, the Auction Rate Notes shall bear interest at an Auction Note Interest Rate based on a 7-day or 28-day Auction Period for the Auction Rate Notes, as determined pursuant to this Section 2.01 and Section 2.02 of this Appendix A.

For the Auction Rate Notes during the Initial Period and each Auction Period thereafter, interest at the applicable Auction Rate Notes Interest Rate shall accrue daily and shall be computed for the actual number of days elapsed on the basis of a year consisting of 360 days.

The Auction Note Interest Rate to be borne by the Auction Rate Notes after such Initial Period for each Auction Period until an Auction Period Adjustment, if any, shall be determined as described below. Each such Auction Period after the Initial Period shall commence on and include the day following the expiration of the immediately preceding Auction Period and terminate on and include the (i) third Business Day of the following week in the case of the Class 2000A-1 Notes, (ii) second Business Day of the following fourth week in the case of the Class 2000A-2 Notes, the Class 2000A-3 Notes, the Class 2000A-4 Notes, the Class 2000A-5 Notes, the Class 2000A-8 Notes, the Class 2000A-9 Notes, the Class 2000A-10 Notes and the Class 2000A-11 Notes, (iii) first Business Day of the following fourth week in the case of the Class 2000A-6 Notes, the Class 2000A-7 Notes, the Class 2000A-12 Notes, the Class 2000A-13 Notes and the Class 2000B-1 Notes and (iv) third Business Day of the following fourth week in the case of the Class 2000A-14 Notes; provided, however, that in the case of the Auction Period that immediately follows the Initial Period for the Auction Rate Notes, such Auction Period shall commence on the Initial Rate Adjustment Date. The Auction Note Interest Rate of the Auction Rate Notes for each Auction Period shall be the Auction Rate in effect for such Auction Period as determined in accordance with Section 2.02(a) of this Appendix A; provided that if, on any Interest Rate Determination Date, an Auction is not held for any reason, then the Auction Note

A-1-8


Interest Rate on such Auction Rate Notes for the next succeeding Auction Period shall be the applicable Maximum Rate.

Notwithstanding the foregoing:

(a) if the ownership of an Auction Rate Note is no longer maintained in Book-entry Form, the Auction Note Interest Rate on the Auction Rate Notes for any Interest Period commencing after the delivery of certificates representing Auction Rate Notes pursuant to this Supplemental Indenture shall equal the lesser of (i) the Maximum Rate and (ii) the Net Loan Rate on the Business Day immediately preceding the first day of such subsequent Interest Period; or

(b) if a Payment Default shall have occurred, the Auction Note Interest Rate on the Auction Rate Notes for the Interest Period commencing on or immediately after such Payment Default, and for each Interest Period thereafter, to and including the Interest Period, if any, during which, or commencing less than two Business Days after, such Payment Default is cured, shall equal the applicable Non-Payment Rate on the first day of each such Interest Period.

In accordance with Section 2.02(a)(iii)(B) and (C) of this Appendix A, the Auction Agent shall promptly give written notice to the Trustee and the Issuer of each Auction Note Interest Rate (unless the Auction Note Interest Rate is the applicable Non-Payment Rate) and the Maximum Rate when such rate is not the Auction Note Interest Rate, applicable to the Auction Rate Notes. The Trustee shall notify the Registered Owners and the Issuer of Auction Rate Notes of the applicable Auction Note Interest Rate applicable to such Auction Rate Notes for each Auction Period not later than the third Business Day of such Auction Period. Notwithstanding any other provision of the Auction Rate Notes or this Supplemental Indenture and except for the occurrence of a Payment Default, interest payable on the Auction Rate Notes for an Auction Period shall never exceed for such Auction Period the amount of interest payable at the applicable Maximum Rate in effect for such Auction Period.

If the Auction Rate for the Auction Rate Notes is greater than the Net Loan Rate, then the Variable Rate applicable to such Auction Rate Notes for that Interest Period will be the Net Loan Rate. If the Variable Rate applicable to such Auction Rate Notes for any Interest Period is the Net Loan Rate, the Trustee shall determine the Carry-over Amount, if any, with respect to such Auction Rate Notes for such Interest Period. Such Carry-over Amount shall bear interest calculated at a rate equal to One-Month LIBOR (as determined by the Auction Agent, provided the Trustee has received notice of One-Month LIBOR from the Auction Agent, and if the Trustee shall not have received such notice from the Auction Agent, then as determined by the Trustee) from the Interest Payment Date for the Interest Period with respect to which such Carry-over Amount was calculated, until paid. Any payment in respect of Carry-over Amount shall be applied, first, to any accrued interest payable thereon and, second, in reduction of such Carry-over Amount. For purposes of this Supplemental Indenture and this Appendix A, any reference to "principal" or "interest" herein shall not include within the meaning of such words Carry-over Amount or any interest accrued on any such Carry-over Amount. Such Carry-over Amount shall be separately calculated for each Auction Rate Note by the Trustee during such Interest Period in sufficient time for the Trustee to give notice to each Registered Owner of such Carry-over

A-1-9


Amount as required in the next succeeding sentence. Not less than four days before the Interest Payment Date for an Interest Period with respect to which such Carry-over Amount has been calculated by the Trustee, the Trustee shall give written notice to each Registered Owner the Auction Agent and the Issuer of the Carry-over Amount applicable to each Registered Owner's Auction Rate Note, which written notice may accompany the payment of interest by check made to each such Registered Owner on such Interest Payment Date or otherwise shall be mailed on such Interest Payment Date by first-class mail, postage prepaid, to each such Registered Owner at such Registered Owner's address as it appears on the registration records maintained by the Registrar. Such notice shall state, in addition to such Carry-over Amount, that, unless and until an Auction Rate Note has been redeemed (other than by optional redemption), after which all accrued Carry-over Amounts (and all accrued interest thereon) that remains unpaid shall be canceled and no Carry-over Amount (and interest accrued thereon) shall be paid with respect to an Auction Rate Note, (a) the Carry-over Amount (and interest accrued thereon calculated at a rate equal to One-Month LIBOR) shall be paid by the Trustee on an Auction Rate Note on the earliest of (i) the date of defeasance of the Auction Rate Notes or (ii) the first occurring Interest Payment Date (or on the date of any such optional redemption) if and to the extent that (A) the Eligible Carry-over Make-Up Amount with respect to such subsequent Interest Period is greater than zero, and (B) moneys are available pursuant to the terms of the Indenture in an amount sufficient to pay all or a portion of such Carry-over Amount (and interest accrued thereon), and (b) interest shall accrue on the Carry-over Amount at a rate equal to One-Month LIBOR until such Carry-over Amount is paid in full or is cancelled.

The Carry-over Amount (and interest accrued thereon) for Auction Rate Notes shall be paid by the Trustee on Outstanding Auction Rate Notes on the earliest of (a) the date of defeasance of any of the Auction Rate Notes or (b) the first occurring Interest Payment Date if and to the extent that (i) the Eligible Carry-over Make-Up Amount with respect to such Interest Period is greater than zero, and (ii) on such Interest Payment Date there are sufficient moneys in the Revenue Fund to pay all interest due on the Auction Rate Notes on such Interest Payment Date. Any Carry-over Amount (and any interest accrued thereon) on any Auction Rate Note which is due and payable on an Interest Payment Date, which Auction Rate Note is to be redeemed (other than by optional redemption) on said Interest Payment Date, shall be paid to the Registered Owner thereof on said Interest Payment Date to the extent that moneys are available therefor in accordance with the provisions of this Appendix A; provided, however, that any Carry-over Amount (and any interest accrued thereon) which is not yet due and payable on said Interest Payment Date shall be cancelled with respect to said Auction Rate Note that is to be redeemed (other than by optional redemption) on said Interest Payment Date and shall not be paid on any succeeding Interest Payment Date. To the extent that any portion of the Carry-over Amount (and any interest accrued thereon) remains unpaid after payment of a portion thereof, such unpaid portion shall be paid in whole or in part as required hereunder until fully paid by the Trustee on the earliest of
(a) the date of defeasance of any of the Auction Rate Notes or (b) the next occurring Interest Payment Date or Dates, as necessary, if and to the extent that the conditions in the second preceding sentence are satisfied. On any Interest Payment Date on which the Trustee pays only a portion of the Carry-over Amount (and any interest accrued thereon) on Auction Rate Notes, the Trustee shall give written notice in the manner set forth in the immediately preceding paragraph to the Registered Owner of such Auction Rate Note receiving such partial payment of the Carry-over Amount remaining unpaid on such Auction Rate Note.

A-1-10


The Interest Payment Date or other date on which such Carry-over Amount (or any interest accrued thereon) for Auction Rate Notes shall be paid shall be determined by the Trustee in accordance with the provisions of the immediately preceding paragraph, and the Trustee shall make payment of the Carry-over Amount (and any interest accrued thereon) in the same manner as, and from the same Fund from which, it pays interest on the Auction Rate Notes on an Interest Payment Date. Any payment of Carry-over Amounts (and interest accrued thereon) shall reduce the amount of Eligible Carry-Over Make-Up Amount.

In the event that the Auction Agent no longer determines, or fails to determine, when required, the Auction Note Interest Rate with respect to Auction Rate Notes, or, if for any reason such manner of determination shall be held to be invalid or unenforceable, the Auction Note Interest Rate for the next succeeding Interest Period, which Interest Period shall be an Auction Period, for Auction Rate Notes shall be the applicable Maximum Rate as determined by the Auction Agent for such next succeeding Auction Period, and if the Auction Agent shall fail or refuse to determine the Maximum Rate, the Maximum Rate shall be determined by the securities dealer appointed by the Issuer capable of making such a determination in accordance with the provisions of this Appendix A and written notice of such determination shall be given by such securities dealer to the Trustee.

SECTION 2.02. AUCTION RATE.

(a) DETERMINING THE AUCTION RATE. By purchasing Auction Rate Notes, whether in an Auction or otherwise, each purchaser of the Auction Rate Notes, or its Broker-Dealer, must agree and shall be deemed by such purchase to have agreed (x) to participate in Auctions on the terms described herein, (y) to have its beneficial ownership of the Auction Rate Notes maintained at all times in Book-entry Form for the account of its Participant, which in turn will maintain records of such beneficial ownership and (z) to authorize such Participant to disclose to the Auction Agent such information with respect to such beneficial ownership as the Auction Agent may request.

So long as the ownership of Auction Rate Notes is maintained in Book-entry Form by the Securities Depository, an Existing Owner may sell, transfer or otherwise dispose of Auction Rate Notes only pursuant to a Bid or Sell Order placed in an Auction or otherwise sell, transfer or dispose of Auction Rate Notes through a Broker-Dealer, provided that, in the case of all transfers other than pursuant to Auctions, such Existing Owner, its Broker-Dealer or its Participant advises the Auction Agent of such transfer. Auctions shall be conducted on each Auction Date, if there is an Auction Agent on such Auction Date, in the following manner:

(i) (A) Prior to the Submission Deadline on each Auction Date;

(1) each Existing Owner of Auction Rate Notes may submit to a Broker-Dealer by telephone or otherwise any information as to:

a. the principal amount of Outstanding Auction Rate Notes, if any, owned by such Existing Owner which

A-1-11


such Existing Owner desires to continue to own without regard to the Auction Note Interest Rate for the next succeeding Auction Period;

b. the principal amount of Outstanding Auction Rate Notes, if any, which such Existing Owner offers to sell if the Auction Note Interest Rate for the next succeeding Auction Period shall be less than the rate per annum specified by such Existing Owner; and/or

c. the principal amount of Outstanding Auction Rate Notes, if any, owned by such Existing Owner which such Existing Owner offers to sell without regard to the Auction Note Interest Rate for the next succeeding Auction Period;

and

(2) one or more Broker-Dealers may contact Potential Owners to determine the principal amount of Auction Rate Notes which each Potential Owner offers to purchase, if the Auction Note Interest Rate for the next succeeding Auction Period shall not be less than the rate per annum specified by such Potential Owner.

The statement of an Existing Owner or a Potential Owner referred to in (1) or (2) of this paragraph (A) is herein referred to as an "Order," and each Existing Owner and each Potential Owner placing an Order is herein referred to as a "Bidder"; an Order described in clause (1)a is herein referred to as a "Hold Order"; an Order described in clauses
(1)b and (2) is herein referred to as a "Bid"; and an Order described in clause (1)c is herein referred to as a "Sell Order."

(B) (1) Subject to the provisions of
Section 2.02(a)(ii) of this Appendix A, a Bid by an Existing Owner shall constitute an irrevocable offer to sell:

a. the principal amount of Outstanding Auction Rate Notes specified in such Bid if the Auction Note Interest Rate determined as provided in this Section 2.02(a) shall be less than the rate specified therein; or

b. such principal amount, or a lesser principal amount of Outstanding Auction Rate Notes to be determined as set forth in Section 2.02(a)(iv)(A)(4) of this Appendix A, if the Auction Note Interest Rate determined as provided in this Section 2.02(a) shall be equal to the rate specified therein; or

A-1-12


c. such principal amount, or a lesser principal amount of Outstanding Auction Rate Notes to be determined as set forth in Section 2.02(a)(iv)(B)(3) of this Appendix A, if the rate specified therein shall be higher than the applicable Maximum Rate and Sufficient Bids have not been made.

(2) Subject to the provisions of
Section 2.02(a)(ii) of this Appendix A, a Sell Order by an Existing Owner shall constitute an irrevocable offer to sell:

a. the principal amount of Outstanding Auction Rate Notes specified in such Sell Order; or

b. such principal amount, or a lesser principal amount of Outstanding Auction Rate Notes set forth in Section 2.02(a)(iv)(B)(3) of this Appendix A, if Sufficient Bids have not been made.

(3) Subject to the provisions of
Section 2.02(a)(ii) of this Appendix A, a Bid by a Potential Owner shall constitute an irrevocable offer to purchase:

a. the principal amount of Outstanding Auction Rate Notes specified in such Bid if the Auction Note Interest Rate determined as provided in this Section 2.02(a) shall be higher than the rate specified in such Bid; or

b. such principal amount, or a lesser principal amount of Outstanding Auction Rate Notes set forth in Section 2.02(a)(iv)(A)(5) of this Appendix A, if the Auction Note Interest Rate determined as provided in this Section 2.02(a) shall be equal to the rate specified in such Bid.

(ii) (A) Each Broker-Dealer shall submit in writing to the Auction Agent prior to the Submission Deadline on each Auction Date all Orders obtained by such Broker-Dealer and shall specify with respect to each such Order:

(1) the name of the Bidder placing such Order;

(2) the aggregate principal amount of Auction Rate Notes that are the subject of such Order;

A-1-13


(3) to the extent that such Bidder is an Existing Owner:

a. the principal amount of Auction Rate Notes, if any, subject to any Hold Order placed by such Existing Owner;

b. the principal amount of Auction Rate Notes, if any, subject to any Bid placed by such Existing Owner and the rate specified in such Bid; and

c. the principal amount of Auction Rate Notes, if any, subject to any Sell Order placed by such Existing Owner;

and

(4) to the extent such Bidder is a Potential Owner, the rate specified in such Potential Owner's Bid.

(B) If any rate specified in any Bid contains more than three figures to the right of the decimal point, the Auction Agent shall round such rate up to the next higher one thousandth of 1%.

(C) If an Order or Orders covering all Outstanding Auction Rate Notes owned by an Existing Owner is not submitted to the Auction Agent prior to the Submission Deadline, the Auction Agent shall deem a Hold Order to have been submitted on behalf of such Existing Owner covering the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner and not subject to an Order submitted to the Auction Agent.

(D) Neither the Issuer, the Trustee nor the Auction Agent shall be responsible for any failure of a Broker-Dealer to submit an Order to the Auction Agent on behalf of any Existing Owner or Potential Owner.

(E) If any Existing Owner submits through a Broker-Dealer to the Auction Agent one or more Orders covering in the aggregate more than the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner, such Orders shall be considered valid as follows and in the following order of priority:

(1) All Hold Orders shall be considered valid, but only up to the aggregate principal amount of Outstanding Auction Rate Notes owned by such Existing Owner, and if the aggregate principal amount of Auction Rate Notes subject to such Hold Orders exceeds the aggregate principal amount of Auction Rate Notes owned by such Existing Owner, the aggregate principal amount of Auction Rate Notes subject to each such Hold Order

A-1-14


shall be reduced pro rata so that the aggregate principal amount of Auction Rate Notes subject to such Hold Order equals the aggregate principal amount of Outstanding Auction Rate Notes owned by such Existing Owner.

(2) a. Any Bid shall be considered valid up to an amount equal to the excess of the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner over the aggregate principal amount of Auction Rate Notes subject to any Hold Order referred to in clause (A) of this paragraph (v);

b. subject to subclause (1) of this clause (B), if more than one Bid with the same rate is submitted on behalf of such Existing Owner and the aggregate principal amount of Outstanding Auction Rate Notes subject to such Bids is greater than such excess, such Bids shall be considered valid up to an amount equal to such excess;

c. subject to subclauses (1) and (2) of this clause (B), if more than one Bid with different rates are submitted on behalf of such Existing Owner, such Bids shall be considered valid first in the ascending order of their respective rates until the highest rate is reached at which such excess exists and then at such rate up to the amount of such excess; and

d. in any such event, the amount of Outstanding Auction Rate Notes, if any. subject to Bids not valid under this clause (B) shall be treated as the subject of a Bid by a Potential Owner at the rate therein specified; and

(3) All Sell Orders shall be considered valid up to an amount equal to the excess of the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner over the aggregate principal amount of Auction Rate Notes subject to Hold Orders referred to in clause (1) of this paragraph (v) and valid Bids referred to in clause
(2) of this paragraph (E).

(F) If more than one Bid for Auction Rate Notes is submitted on behalf of any Potential Owner, each Bid submitted shall be a separate Bid with the rate and principal amount therein specified.

(G) An Existing Owner that offers to purchase additional Auction Rate Notes is, for purposes of such offer, treated as a Potential Owner.

A-1-15


(H) Any Bid or Sell Order submitted by an Existing Owner covering an aggregate principal amount of Auction Rate Notes not equal to an Authorized Denomination shall be rejected and shall be deemed a Hold Order. Any Bid submitted by a Potential Owner covering an aggregate principal amount of Auction Rate Notes not equal to an Authorized Denomination shall be rejected.

(I) Any Bid specifying a rate higher than the applicable Maximum Rate will (l)be treated as a Sell Order if submitted by an Existing Owner and (2) not be accepted if submitted by a Potential Owner.

(J) Any Order submitted in an Auction by a Broker-Dealer to the Auction Agent prior to the Submission Deadline on any Auction Date shall be irrevocable.

(iii) (A) Not earlier than the Submission Deadline on each Auction Date, the Auction Agent shall assemble all valid Orders submitted or deemed submitted to it by the Broker-Dealers (each such Order as submitted or deemed submitted by a Broker-Dealer being herein referred to individually as a "Submitted Hold Order," a "Submitted Bid" or a "Submitted Sell Order," as the case may be, or as a "Submitted Order," and collectively as "Submitted Hold Orders," "Submitted Bids" or "Submitted Sell Orders," as the case may be, or as "Submitted Orders") and shall determine:

(1) the excess of the total principal amount of Outstanding Auction Rate Notes over the sum of the aggregate principal amount of Outstanding Auction Rate Notes subject to Submitted Hold Orders (such excess being herein referred to as the "Available Auction Rate Notes"), and

(2) from the Submitted Orders whether:

a. the aggregate principal amount of Outstanding Auction Rate Notes subject to Submitted Bids by Potential Owners specifying one or more rates equal to or lower than the applicable Maximum Rate;

exceeds or is equal to the sum of:

b. the aggregate principal amount of Outstanding Auction Rate Notes subject to Submitted Bids by Existing Owners specifying one or more rates higher than the applicable Maximum Rate; and

c. the aggregate principal amount of Outstanding Auction Rate Notes subject to Submitted Sell Orders;

A-1-16


(in the event such excess or such equality exists, other than because all of the Outstanding Auction Rate Notes are subject to Submitted Hold Orders, such Submitted Bids described in subclause a. above shall be referred to collectively as "Sufficient Bids"); and

(3) if Sufficient Bids exist, the Bid Auction Rate, which shall be the lowest rate specified in such Submitted Bids such that if:

a. (x) each Submitted Bid from Existing Owners specifying such lowest rate and (y) all other Submitted Bids from Existing Owners specifying lower rates were rejected, thus entitling such Existing Owners to continue to own the principal amount of Auction Rate Notes subject to such Submitted Bids; and

b. (x) each such Submitted Bid from Potential Owners specifying such lowest rate and (y) all other Submitted Bids from Potential Owners specifying lower rates were accepted;

the result would be that such Existing Owners described in subclause a. above would continue to own an aggregate principal amount of Outstanding Auction Rate Notes which, when added to the aggregate principal amount of Outstanding Auction Rate Notes to be purchased by such Potential Owners described in subclause b. above, would equal not less than the Available Auction Rate Notes.

(B) Promptly after the Auction Agent has made the determinations pursuant to Section 2.02(a)(iii)(A) of this Appendix A, the Auction Agent shall advise the Trustee, the Broker-Dealers and the Issuer of the Net Loan Rate, Maximum Rate and the All Hold Rate and the components thereof on the Auction Date and, based on such determinations, the Auction Rate for the next succeeding Interest Period as follows:

(1) if Sufficient Bids exist, that the Auction Rate for the next succeeding Interest Period shall be equal to the Bid Auction Rate so determined;

(2) if Sufficient Bids do not exist (other than because all of the Outstanding Auction Rate Notes are subject to Submitted Hold Orders), that the Auction Rate for the next succeeding Interest Period shall be equal to the applicable Maximum Rate; or

A-1-17


(3) if all Outstanding Auction Rate Notes are subject to Submitted Hold Orders, that the Auction Rate for the next succeeding Interest Period shall be equal to the applicable All Hold Rate.

(C) Promptly after the Auction Agent has determined the Auction Rate, the Auction Agent shall determine and advise the Trustee of the Auction Note Interest Rate, which rate shall be the lesser of (x) the Auction Rate and (y) the Net Loan Rate; provided, however, that in no event shall the Auction Note Interest Rate exceed the applicable Maximum Rate.

(iv) Existing Owners shall continue to own the principal amount of Auction Rate Notes that are subject to Submitted Hold Orders. If the Net Loan Rate is equal to or greater than the Bid Auction Rate and if Sufficient Bids have been received by the Auction Agent, the Bid Auction Rate will be the Auction Note Interest Rate, and Submitted Bids and Submitted Sell Orders will be accepted or rejected and the Auction Agent will take such other action as described below in subparagraph (A).

If the Net Loan Rate is less than the Auction Rate, the Net Loan Rate will be the Auction Note Interest Rate. If the Auction Rate and the Net Loan Rate are both greater than the applicable Maximum Rate, the Auction Note Interest Rate shall be equal to the applicable Maximum Rate. If the Auction Agent has not received Sufficient Bids (other than because all of the Outstanding Auction Rate Notes are subject to Submitted Hold Orders), the Auction Note Interest Rate will be the lesser of the Net Loan Rate and the applicable Maximum Rate. In any of the cases described above, Submitted Orders will be accepted or rejected and the Auction Agent will take such other action as described below in subparagraph (B).

(A) If Sufficient Bids have been made and the Net Loan Rate is equal to or greater than the Bid Auction Rate, and if the applicable Maximum Rate does not apply (in which case the Auction Note Interest Rate shall be the Bid Auction Rate), all Submitted Sell Orders shall be accepted and, subject to the provisions of clauses (4) and (5) of this
Section 2.02(a)(iv), Submitted Bids shall be accepted or rejected as follows in the following order of priority, and all other Submitted Bids shall be rejected:

(1) Existing Owners' Submitted Bids specifying any rate that is higher than the Auction Note Interest Rate shall be accepted, thus requiring each such Existing Owner to sell the aggregate principal amount of Auction Rate Notes subject to such Submitted Bids;

A-1-18


(2) Existing Owners' Submitted Bids specifying any rate that is lower than the Auction Note Interest Rate shall be rejected, thus entitling each such Existing Owner to continue to own the aggregate principal amount of Auction Rate Notes subject to such Submitted Bids;

(3) Potential Owners' Submitted Bids specifying any rate that is lower than the Auction Note Interest Rate shall be accepted;

(4) Each Existing Owners' Submitted Bid specifying a rate that is equal to the Auction Note Interest Rate shall be rejected, thus entitling such Existing Owner to continue to own the aggregate principal amount of Auction Rate Notes subject to such Submitted Bid, unless the aggregate principal amount of Outstanding Auction Rate Notes subject to all such Submitted Bids shall be greater than the principal amount of Auction Rate Notes (the "remaining principal amount") equal to the excess of the Available Auction Rate Notes over the aggregate principal amount of Auction Rate Notes subject to Submitted Bids described in clauses (2) and (3) of this Section 2.02(a)(iv)(D)(l), in which event such Submitted Bid of such Existing Owner shall be rejected in part, and such Existing Owner shall be entitled to continue to own the principal amount of Auction Rate Notes subject to such Submitted Bid, but only in an amount equal to the aggregate principal amount of Auction Rate Notes obtained by multiplying the remaining principal amount by a fraction, the numerator of which shall be the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner subject to such Submitted Bid and the denominator of which shall be the sum of the principal amount of Outstanding Auction Rate Notes subject to such Submitted Bids made by all such Existing Owners that specified a rate equal to the Auction Note Interest Rate, subject to the provisions of Section 2.02(a)(iv)(D) of this Appendix A; and

(5) Each Potential Owner's Submitted Bid specifying a rate that is equal to the Auction Note Interest Rate shall be accepted, but only in an amount equal to the principal amount of Auction Rate Notes obtained by multiplying the excess of the aggregate principal amount of Available Auction Rate Notes over the aggregate principal amount of Auction Rate Notes subject to Submitted Bids described in clauses (2), (3) and (4) of this Section 2.02(a)(iv)(A) by a fraction the numerator of which shall be the aggregate principal amount of Outstanding Auction Rate Notes subject to such Submitted Bid and the denominator of which shall be the sum of the principal amount of Outstanding Auction Rate Notes subject to Submitted Bids made by all such Potential

A-1-19


Owners that specified a rate equal to the Auction Note Interest Rate, subject to the provisions of
Section 2.02(a)(iv)(D) of this Appendix A.

(B) If Sufficient Bids have not been made (other than because all of the Outstanding Auction Rate Notes are subject to submitted Hold Orders), or if the Net Loan Rate is less than the Bid Auction Rate (in which case the Auction Note Interest Rate shall be the Net Loan Rate) or if applicable Maximum Rate applies, subject to the provisions of Section 2.02(a)(iv)(D) of this Appendix A, Submitted Orders shall be accepted or rejected as follows in the following order of priority and all other Submitted Bids shall be rejected:

(1) Existing Owners' Submitted Bids specifying any rate that is equal to or lower than the Auction Note Interest Rate shall be rejected, thus entitling such Existing Owners to continue to own the aggregate principal amount of Auction Rate Notes subject to such Submitted Bids;

(2) Potential Owners' Submitted Bids specifying (x) any rate that is equal to or lower than the Auction Note Interest Rate shall be accepted and (y) any rate that is higher than the Auction Note Interest Rate shall be rejected; and

(3) each Existing Owner's Submitted Bid specifying any rate that is higher than the Auction Note Interest Rate and the Submitted Sell Order of each Existing Owner shall be accepted, thus entitling each Existing Owner that submitted any such Submitted Bid or Submitted Sell Order to sell the Auction Rate Notes subject to such Submitted Bid or Submitted Sell Order, but in both cases only in an amount equal to the aggregate principal amount of Auction Rate Notes obtained by multiplying the aggregate principal amount of Auction Rate Notes subject to Submitted Bids described in clause (2)(x) of this Section 2.02(a)(iv)(B) by a fraction the numerator of which shall be the aggregate principal amount of Outstanding Auction Rate Notes owned by such Existing Owner subject to such submitted Bid or Submitted Sell Order and the denominator of which shall be the aggregate principal amount of Outstanding Auction Rate Notes subject to all such Submitted Bids and Submitted Sell Orders.

(C) If all Auction Rate Notes are subject to Submitted Hold Orders, all Submitted Bids shall be rejected.

(D) If. as a result of the procedures described in paragraph (A) or (B) of this Section 2.02(a)(iv), any Existing Owner would be entitled or required to sell, or any Potential Owner would be entitled or required to

A-1-20


purchase, a principal amount of Auction Rate Notes that is not equal to an Authorized Denomination, the Auction Agent shall, in such manner as in its sole discretion it shall determine, round up or down the principal amount of Auction Rate Notes to be purchased or sold by any Existing Owner or Potential Owner so that the principal amount of Auction Rate Notes purchased or sold by each Existing Owner or Potential Owner shall be equal to an Authorized Denomination.

(E) If, as a result of the procedures described in paragraph (B) of this Section 2.02(a)(iv), any Potential Owner would be entitled or required to purchase less than an Authorized Denomination of Auction Rate Notes, the Auction Agent shall, in such manner as in its sole discretion it shall determine, allocate Auction Rate Notes for purchase among Potential Owners so that only Auction Rate Notes in Authorized Denominations are purchased by any Potential Owner, even if such allocation results in one or more of such Potential Owners not purchasing any Auction Rate Notes.

(v) Based on the result of each Auction, the Auction Agent shall determine the aggregate principal amount of Auction Rate Notes to be purchased and the aggregate principal amount of Auction Rate Notes to be sold by Potential Owners and Existing Owners on whose behalf each Broker-Dealer submitted Bids or Sell Orders and, with respect to each Broker-Dealer, to the extent that such aggregate principal amount of Auction Rate Notes to be sold differs from such aggregate principal amount of Auction Rate Notes to be purchased, determine to which other Broker-Dealer or Broker-Dealers acting for one or more purchasers such Broker-Dealer shall deliver, or from which other Broker-Dealer or Broker-Dealers acting for one or more sellers such Broker-Dealer shall receive, as the case may be, Auction Rate Notes.

(vi) Any calculation by the Auction Agent or the Trustee, as applicable, of the Auction Note Interest Rate, the Maximum Rate, the All Hold Rate, the Net Loan Rate and the Non-Payment Rate shall, in the absence of manifest error, be binding on all other parties.

(vii) Notwithstanding anything in this Appendix A to the contrary, (A) no Auction for the Auction Rate Notes for an Auction Period of less than 180 days will be held on any Auction Date hereunder on which there are insufficient moneys in the Revenue Fund to pay, or otherwise held by the Trustee under the Indenture and available to pay, the principal of and interest due on the Auction Rate Notes on the Interest Payment Date immediately following such Auction Date, and (B) no Auction will be held on any Auction Date hereunder during the continuance of a Payment Default. The Trustee shall promptly notify the Auction Agent of any such occurrence.

A-1-21


(b) APPLICATION OF INTEREST PAYMENTS FOR THE AUCTION RATE NOTES.

(i) The Trustee shall determine not later than 2:00 p.m., eastern time, on the Business Day next succeeding an Interest Payment Date, whether a Payment Default has occurred. If a Payment Default has occurred, the Trustee shall, not later than 2:15 p.m., eastern time, on such Business Day, send a notice thereof in substantially the form of Exhibit C attached hereto to the Auction Agent by telecopy or similar means and, if such Payment Default is cured, the Trustee shall immediately send a notice in substantially the form of Exhibit D attached hereto to the Auction Agent by telecopy or similar means.

(ii) Not later than 2:00 p.m., eastern time, on each anniversary of the Closing Date, the Trustee shall pay to the Auction Agent, in immediately available funds out of amounts in the Revenue Fund, an amount equal to the Auction Agent Fee as set forth in the Auction Agent Agreement. Not later than 2:00 p.m., eastern time, on each Auction Date, the Trustee shall pay to the Auction Agent, in immediately available funds out of amounts in the Revenue Fund, an amount equal to the Broker-Dealer Fee as calculated in the Auction Agent Agreement. The Trustee shall, from time to time at the request of the Auction Agent and at the direction of an Authorized Officer, reimburse the Auction Agent for its reasonable expenses as provided in the Auction Agent Agreement, such expenses to be paid out of amounts in the Revenue Fund.

(c) CALCULATION OF MAXIMUM RATE, ALL HOLD RATE, NET LOAN RATE, APPLICABLE LIBOR RATE, AND NON-PAYMENT RATE. The Auction Agent shall calculate the applicable Maximum Rate, Net Loan Rate, Applicable LIBOR Rate, and All Hold Rate, as the case may be, on each Auction Date and shall notify the Trustee and the Broker-Dealers of the applicable Maximum Rate, Net Loan Rate, Applicable LIBOR Rate, and All Hold Rate, as the case may be, as provided in the Auction Agent Agreement; provided, that if the ownership of the Auction Rate Notes is no longer maintained in Book-entry Form, or if a Payment Default has occurred, then the Trustee shall determine the applicable Maximum Rate, Net Loan Rate, Applicable LIBOR Rate, All Hold Rate and Non-Payment Rate for each such Interest Period. If the ownership of the Auction Rate Notes is no longer maintained in Book-entry Form by the Securities Depository, the Trustee shall calculate the applicable Maximum Rate and the Net Loan Rate on the Business Day immediately preceding the first day of each Interest Period after the delivery of certificates representing the Auction Rate Notes pursuant to the Indenture. If a Payment Default shall have occurred, the Trustee shall calculate the Non-Payment Rate on the Interest Rate Determination Date for (i) each Interest Period commencing after the occurrence and during the continuance of such Payment Default and (ii) any Interest Period commencing less than two Business Days after the cure of any Payment Default. The determination by the Trustee or the Auction Agent, as the case may be, of the applicable Maximum Rate, Net Loan Rate, Applicable LIBOR Rate, All Hold Rate and Non-Payment Rate shall (in the absence of manifest error) be final and binding upon all parties. If calculated or determined by the Auction Agent, the Auction Agent shall promptly advise the Trustee of the applicable Maximum Rate, Net Loan Rate, Applicable LIBOR Rate, and All Hold Rate.

A-1-22


(d) NOTIFICATION OF RATES, AMOUNTS AND PAYMENT DATES.

(i) By 12:00 noon, eastern time, on the Business Day following each Regular Record Date, the Trustee shall determine the aggregate amounts of interest distributable on the next succeeding Interest Payment Date to the beneficial owners of Auction Rate Notes.

(ii) At least four days prior to any Interest Payment Date, the Trustee shall:

(A) confirm with the Auction Agent, so long as no Payment Default has occurred and is continuing and the ownership of the Auction Rate Notes is maintained in Book-entry Form by the Securities Depository, (l)the date of such next Interest Payment Date and (2) the amount payable to the Auction Agent on the Auction Date pursuant to Section 2.02(b)(ii) of this Appendix A;

(B) pursuant to Section 2.01 of this Appendix A, advise the Registered Owners of a Subclass of Auction Rate Notes of any Carry-over Amount accruing on such Auction Rate Notes; and

(C) advise the Securities Depository, so long as the ownership of the Auction Rate Notes is maintained in Book-entry Form by the Securities Depository, upon request, of the aggregate amount of interest distributable on such next Interest Payment Date to the beneficial owners of each Subclass of the Auction Rate Notes.

If any day scheduled to be an Interest Payment Date shall be changed after the Trustee shall have given the notice or confirmation referred to in clause (i) of the preceding sentence, the Trustee shall, not later than 11:15
a.m.. eastern time, on the Business Day next preceding the earlier of the new Interest Payment Date or the old Interest Payment Date, by such means as the Trustee deems practicable, give notice of such change to the Auction Agent, so long as no Payment Default has occurred and is continuing and the ownership of the Auction Rate Notes is maintained in Book-entry Form by the Securities Depository.

(e) AUCTION AGENT.

(i) Bankers Trust Company is hereby appointed as Initial Auction Agent to serve as agent for the Issuer in connection with Auctions. The Trustee and the Issuer will, and the Trustee is hereby directed to, enter into the Initial Auction Agent Agreement with Bankers Trust Company, as the Initial Auction Agent. Any Substitute Auction Agent shall be (A) a bank, national banking association or trust company duly organized under the laws of the United States of America or any state or territory thereof having its principal place of business in the Borough of Manhattan, New York, or such other location as approved by the Trustee in writing and having a combined capital stock or surplus of at least $50,000,000, or (B) a member of the National Association of Securities Dealers,

A-1-23


Inc., having a capitalization of at least $50,000,000, and, in either case, authorized by law to perform all the duties imposed upon it hereunder and under the Auction Agent Agreement. The Auction Agent may at any time resign and be discharged of the duties and obligations created by this Appendix A by giving at least 90 days' notice to the Trustee, each Broker-Dealer and the Issuer. The Auction Agent may be removed at any time by the Trustee upon the written direction of an Authorized Officer or the Registered Owners of 51% of the aggregate principal amount of the Auction Rate Notes then Outstanding, and if by such Registered Owners, by an instrument signed by such Registered Owners or their attorneys and filed with the Auction Agent, the Issuer and the Trustee upon at least 90 days' written notice. Neither resignation nor removal of the Auction Agent pursuant to the preceding two sentences shall be effective until and unless a Substitute Auction Agent has been appointed and has accepted such appointment. If required by the Issuer, a Substitute Auction Agent Agreement shall be entered into with a Substitute Auction Agent. Notwithstanding the foregoing, the Auction Agent may terminate the Auction Agent Agreement if, within 25 days after notifying the Trustee, each Broker-Dealer and the Issuer in writing that it has not received payment of any Auction Agent Fee due it in accordance with the terms of the Auction Agent Agreement, the Auction Agent does not receive such payment.

(ii) If the Auction Agent shall resign or be removed or be dissolved, or if the property or affairs of the Auction Agent shall be taken under the control of any state or federal court or administrative body because of bankruptcy or insolvency, or for any other reason, the Trustee at the direction of an Authorized Officer, shall use its best efforts to appoint a Substitute Auction Agent.

(iii) The Auction Agent is acting as agent for the Issuer in connection with Auctions. In the absence of bad faith, negligent failure to act or negligence on its part, the Auction Agent shall not be liable for any action taken, suffered or omitted or any error of judgment made by it in the performance of its duties under the Auction Agent Agreement and shall not be liable for any error of judgment made in good faith unless the Auction Agent shall have been negligent in ascertaining (or failing to ascertain) the pertinent facts.

(f) BROKER-DEALERS.

(i) The Auction Agent will enter into Broker-Dealer Agreements with PaineWebber Incorporated, Salomon Smith Barney Inc., Banc of America Securities LLC and Merrill Lynch, Pierce, Fenner & Smith Incorporated, as the initial Broker-Dealers. An Authorized Officer may, from time to time, approve one or more additional persons to serve as Broker-Dealers under Broker-Dealer Agreements and shall be responsible for providing such Broker-Dealer Agreements to the Trustee and the Auction Agent.

A-1-24


(ii) Any Broker-Dealer may be removed at any time, at the request of an Authorized Officer, but there shall, at all times, be at least one Broker-Dealer appointed and acting as such.

(g) CHANGES IN AUCTION PERIOD OR PERIODS AND CERTAIN PERCENTAGES.

(i) While any of the Auction Rate Notes are Outstanding, the Issuer may, from time to time, change the length of one or more Auction Periods (an "Auction Period Adjustment"), in order to conform with then current market practice with respect to similar securities or to accommodate economic and financial factors that may affect or be relevant to the length of the Auction Period and the interest rate borne by the Auction Rate Notes. The Issuer shall not initiate an Auction Period Adjustment unless it shall have received the written consent of the applicable Broker-Dealer, which consent shall not be unreasonably withheld, not later than nine days prior to the Auction Date for such Auction Period. The Issuer shall initiate the Auction Period Adjustment by giving written notice by Issuer Order to the Trustee, the Auction Agent, the applicable Broker-Dealer, each Rating Agency and the Securities Depository in substantially the form of, or containing substantially the information contained in, Exhibit E attached hereto at least 10 days prior to the Auction Date for such Auction Period.

(ii) Any such adjusted Auction Period shall not be less than 7 days nor more than 366 days.

(iii) An Auction Period Adjustment shall take effect only if (A) the Trustee and the Auction Agent receive, by 11:00 a.m., eastern time, on the Business Day before the Auction Date for the first such Auction Period, an Issuer Certificate in substantially the form attached as, or containing substantially the same information contained in, Exhibit F attached hereto, authorizing the Auction Period Adjustment specified in such certificate along with a copy of the written consent of the applicable Broker-Dealer and, (B) Sufficient Bids exist as of the Auction on the Auction Date for such first Auction Period. If the condition referred to in (A) above is not met, the applicable Auction Note Interest Rate for the next Auction Period shall be determined pursuant to the above provisions of this Section 2.02 and the Auction Period shall be the Auction Period determined without reference to the proposed change. If the condition referred to in (A) is met but the condition referred in (B) above is not met, the applicable Auction Note Interest Rate for the next Auction Period shall be the applicable Maximum Rate and the Auction Period shall be the Auction Period determined without reference to the proposed change.

In connection with any Auction Period Adjustment, the Auction Agent shall provide such further notice to such parties as is specified in Section 2.03 of the Auction Agent Agreement.

(h) CHANGES IN THE AUCTION DATE. The applicable Broker-Dealer, with the written consent of an Authorized Officer and, if applicable, upon receipt of the opinion of Note Counsel as required below, may specify an

A-1-25


earlier Auction Date (but in no event more than five Business Days earlier) than the Auction Date that would otherwise be determined in accordance with the definition of "Auction Date" in Section 1.01 of this Appendix A with respect to one or more specified Auction Periods in order to conform with then current market practice with respect to similar securities or to accommodate economic and financial factors that may affect or be relevant to the day of the week constituting an Auction Date and the interest rate borne on the Auction Rate Notes. The applicable Broker-Dealer shall deliver a written request for consent to such change in the length of the Auction Date to the Issuer at least 14 days prior to the effective date of such change. If the Issuer shall have delivered such written consent to the applicable Broker-Dealer, such Broker-Dealer shall provide notice of its determination to specify an earlier Auction Date for one or more Auction Periods by means of a written notice delivered at least 10 days prior to the proposed changed Auction Date to the Trustee, the Auction Agent, the Issuer, each Rating Agency and the Securities Depository. Such notice shall be substantially in the form of, or contain substantially the information contained in, Exhibit G attached hereto.

In connection with any change described in this Section 2.02(h), the Auction Agent shall provide such further notice to such parties as is specified in Section 2.03 of the Auction Agent Agreement.

Section 2.03. Additional Provisions Regarding the Interest Rates on the Auction Rate Notes. The determination of a Variable Rate by the Auction Agent or any other Person pursuant to the provisions of the applicable Section of this Article II shall be conclusive and binding on the Registered Owners of the Auction Rate Notes to which such Variable Rate applies, and the Issuer and the Trustee may rely thereon for all purposes.

In no event shall the cumulative amount of interest paid or payable on the Auction Rate Notes (including interest calculated as provided herein, plus any other amounts that constitute interest on the Auction Rate Notes under applicable law, which are contracted for, charged, reserved, taken or received pursuant to the Auction Rate Notes or related documents) calculated from the Date of Closing of the Auction Rate Notes through any subsequent day during the term of the Auction Rate Notes or otherwise prior to payment in full of the Auction Rate Notes exceed the amount permitted by applicable law. If the applicable law is ever judicially interpreted so as to render usurious any amount called for under the Auction Rate Notes or related documents or otherwise contracted for, charged, reserved, taken or received in connection with the Auction Rate Notes, or if the redemption or acceleration of the maturity of the Auction Rate Notes results in payment to or receipt by the Registered Owner or any former Registered Owner of the Auction Rate Notes of any interest in excess of that permitted by applicable law, then, notwithstanding any provision of the Auction Rate Notes or related documents to the contrary, all excess amounts theretofore paid or received with respect to the Auction Rate Notes shall be credited on the principal balance of the Auction Rate Notes (or, if the Auction Rate Notes have been paid or would thereby be paid in full, refunded by the recipient thereof), and the provisions of the Auction Rate Notes and related documents shall automatically and immediately be deemed reformed and the amounts thereafter collectible hereunder and thereunder reduced, without the necessity of the execution of any new document, so as to comply with the applicable law, but so as to permit the recovery of the fullest amount otherwise called for under the Auction Rate Notes and under the related documents.

A-1-26


EXHIBIT A-1

FORM OF SENIOR NOTES

EXCEPT AS OTHERWISE PROVIDED IN THE INDENTURE, THIS GLOBAL NOTE MAY BE TRANSFERRED, IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY (AS DEFINED HEREIN) OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OF A SUCCESSOR SECURITIES DEPOSITORY.

NELNET STUDENT LOAN CORPORATION-2
TAXABLE STUDENT LOAN ASSET-BACKED NOTE

SENIOR CLASS 2000A-|1] [2] [3] [4] [5] [6] [7] [8] [9] [10] [11] [12] [13] [14]

AUCTION RATE NOTES

REGISTERED NO. R-____ REGISTERED $______________

MATURITY DATE INTEREST RATE ORIGINAL ISSUE DATE CUSIP NO.

December 1, 2032 Variable June 1, 2000 ____________

PRINCIPAL SUM:________________________________________________AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

NELNET STUDENT LOAN CORPORATION-2, a corporation organized under the corporation laws of the State of Nevada (the "Issuer," which term includes any successor corporation under the Indenture of Trust, dated as of June 1, 2000 (as amended, the "Original Indenture") and the Series 2000 Supplemental Indenture of Trust dated as of June 1, 2000 (as amended, the "Series 2000 Supplemental Indenture," and together with the Original Indenture, the "Indenture"), each between the Issuer and Zions First National Bank, as trustee (the "Trustee," which term includes any successor trustee under the Indenture)) for value received, hereby promises to pay to the Registered Owner (stated above) or registered assigns, the Principal Sum of (stated above), but solely from the revenues and receipts hereinafter specified and not otherwise, on the Maturity Date specified above (subject to the right of prior redemption hereinafter described), upon presentation and surrender of this note at the Principal Office of the Trustee, as paying agent, trustee, authenticating agent and registrar for the Notes, or a duly appointed successor paying agent, and to pay interest in arrears on said Principal Sum, but solely from the revenues and receipts hereinafter specified and not otherwise, to the Registered Owner hereof from the most recent Interest Payment Date to which interest has been paid hereon, until the payment of said principal sum in full.

Any capitalized words and terms used as defined words and terms in this note and not otherwise defined herein shall have the meanings given them in the Indenture.


This note shall bear interest at an Auction Rate, all as determined in Appendix A of the Series 2000 Supplemental Indenture.

The principal of and interest on this note are payable in lawful money of the United States of America. If the specified date for any payment of principal or interest accrued to such specified date shall be a day other than a Business Day then such payment may be made on the next succeeding Business Day, with the same force and effect as if made on the specified date for such payment without additional interest.

Interest payable on this note shall be computed on the assumption that each year contains 360 days and actual days elapsed.

This note is one of a series of notes of the Issuer designated Taxable Student Loan Asset-Backed Notes, Senior Class 2000A-[l][2][3][4][5][6][7][8][9]
[10][11][12][13][14] Auction Rate Notes, dated the Original Issue Date, in the aggregate original principal amount of $___________________ (the "Class 2000A-
[1][2][3][4][5][6][7][8][9][10][11][12][13][14] Notes") which have been authorized by the Issuer under a certain resolution, and issued by the Issuer pursuant to the Indenture. The Issuer is, simultaneously with the Class 2000A-
[1][2][3][4][5][6][7][8][9][10]][11][12][13][14] Notes, issuing $_______________ of its Taxable Student Loan Asset-Backed Notes, Senior Class 2000A Notes in fourteen subclasses (together with the Class 2000A-[1][2][3][4][5][6][7][8][9]
[10]][11][12][13][14] Notes, the "Class A Notes") and $50,000,000 of its Taxable Student Loan Asset-Backed Notes, Senior Class 2000B-1 Notes (the "Class B Notes"). The proceeds of such notes have been used by the Issuer, together with other moneys of the Issuer, for the purpose of providing funds to finance the acquisition of student loans, fund a reserve fund and to pay certain costs and expenses in connection with the issuance of such notes. The Indenture provides for the issuance of additional notes (the "Additional Notes") which may be secured on a parity with or subordinate to the Class A Notes or the Class B Notes as determined by the Issuer. The Class A Notes, the Class B Notes and any Additional Notes are collectively referred to herein as the "Notes."

MANDATORY REDEMPTION, OPTIONAL REDEMPTION AND EXTRAORDINARY REDEMPTION. This note is subject to mandatory redemption, optional redemption and extraordinary redemption, all as described in the Indenture.

OPTIONAL PURCHASE. The Issuer may purchase or cause to be purchased all of the Notes on any Interest Payment Date on which the aggregate current principal balance of the Notes shall be less than or equal to 20% of the initial aggregate principal balance of the Notes on the Date of Issuance, at a purchase price equal to the aggregate current principal balance of such Notes, plus accrued interest on the Notes through the day preceding the Interest Payment Date on which the purchase occurs.

NOTICE OF REDEMPTION OR PURCHASE. Notice of the call for redemption shall be given by the Trustee by mailing a copy of the notice at least 15 days prior to the redemption or purchase date to the Registered Owners of the Notes to be redeemed in whole or in part at the address of such Registered Owner last showing on the registration books. Failure to give such notice or any defect therein shall not affect the validity of any proceedings for the redemption or purchase of such Auction Rate Notes for which no such failure or defect occurs. All Notes called for

A-1-2


redemption or purchase will cease to bear interest after the specified redemption or purchase date, provided funds for their payment are on deposit at the place of payment at the time. If less than all Notes are to be redeemed or purchased, Notes shall be selected for redemption or purchase as provided in the Indenture.

The Indenture provides that the Issuer may enter into a derivative product between the Issuer and a derivative provider (a "Reciprocal Payor"), as originally executed and as amended or supplemented, or other interest rate hedge agreement between the Issuer and a Reciprocal Payor, as originally executed and as amended or supplemented. Payments due to a Reciprocal Payor from the Issuer pursuant to the applicable Derivative Product are referred to herein as "Issuer Derivative Payments," and may be secured on a parity with any series of Bonds.

The principal of and interest on the Class A Notes and any Additional Notes issued on a parity with the Class A Notes and any Issuer Derivative Payments secured on a parity with the Class A Notes are payable on a superior basis to such payments on the Class B Notes and any Additional Notes issued on a parity or subordinate to the Class B Notes; provided, however, that current principal and interest may be paid on the Class B Notes and any Additional Notes issued on a parity with the Class B Notes or subordinate to the Class B Notes if all principal and interest payments due and owing at such time on the Class A Notes and any Additional Notes issued on a parity with the Class A Notes and any Issuer Derivative Payments secured on a parity with the Class A Notes have been previously made or provided for as provided in the Indenture.

Reference is hereby made to the Indenture, copies of which are on file in the Principal Office of the Trustee, and to all of the provisions of which any Registered Owner of this note by his acceptance hereof hereby assents, for definitions of terms; the description of and the nature and extent of the security for the Notes; the Issuer's student loan origination and acquisition program; the revenues and other money pledged to the payment of the principal of and interest on the Notes; the nature and extent and manner of enforcement of the pledge; the conditions upon which the Indenture may be amended or supplemented with or without the consent of the Registered Owners of the Notes and any Reciprocal Payor; the rights and remedies of the Registered Owner hereof with respect hereto and thereto, including the limitations upon the right of a Registered Owner hereof to institute any suit, action, or proceeding in equity or at law with respect hereto and thereto; the rights, duties, and obligations of the Issuer and the Trustee thereunder; the terms and provisions upon which the liens, pledges, charges, trusts, and covenants made therein may be discharged at or prior to the stated maturity or earlier redemption of this note, and this note thereafter shall no longer be secured by the Indenture or be deemed to be Outstanding, as defined in the Indenture, thereunder; and for the other terms and provisions thereof.

THE NOTES ARE LIMITED OBLIGATIONS OF THE ISSUER, PAYABLE SOLELY FROM,

AND FURTHER SECURED BY, THE TRUST ESTATE, AS DEFINED IN THE INDENTURE.

No recourse, either directly or indirectly, shall be had for the payment of the principal of and interest on this note or any claim based hereon or in respect hereof or of the Indenture, against the Trustee, or any incorporator, director, officer, employee, or agent of the Issuer, nor against the State of Nevada, or any official thereof, but the obligation to pay all amounts required

A-1-3


by the Indenture securing this note and the obligation to do and perform the covenants and acts required of the Issuer therein and herein shall be and remain the responsibility and obligation of said Issuer, limited as herein set forth.

Subject to the restrictions specified in the Indenture, this note is transferable on the Note Register kept for that purpose by the Trustee, as registrar, upon surrender of this note for transfer at the principal office of the Trustee, duly endorsed by, or accompanied by a written instrument of transfer in form satisfactory to the Trustee duly executed by, the Registered Owner hereof or his attorney duly authorized in writing, and thereupon one or more new Notes of the same series, Stated Maturity, of authorized denominations, bearing interest at the same rate, and for the same aggregate principal amount will be issued to the designated transferee or transferees. At the option of the Registered Owner, any Note may be exchanged for other Notes in authorized denominations upon surrender of the Note to be exchanged at the principal office of the Trustee. Upon any such presentation for exchange, one or more new Notes of the same series, Stated Maturity, in authorized denominations, bearing interest at the same rate, and for the same aggregate principal amount as the Note or Notes so surrendered will be issued to the Registered Owner of the Note or Notes so surrendered; and the Note or Notes so surrendered shall thereupon be cancelled by the Trustee.

Notwithstanding the foregoing, so long as the ownership of the Notes is maintained in book-entry form by The Depositor Trust Company (the "Securities Depository") or a nominee thereof, this note may be transferred in whole but not in part only to the Securities Depository or a nominee thereof or to a successor Securities Depository or its nominee.

The Issuer, the Trustee, and any agent of either of them shall treat the Person in whose name this note is registered as the Registered Owner hereof
(a) on the record date for purposes of receiving timely payment of interest hereon, and (b) on the date of surrender of this note for purposes of receiving payment of principal hereof at its stated maturity and (c) for all other purposes, whether or not this note is overdue, and neither the Issuer, the Trustee, nor any such agent shall be affected by notice to the contrary.

To the extent permitted by the Indenture, modifications or alterations of the Indenture and any supplemental indenture may be made with the consent of less than all of the Registered Owners of the Notes then outstanding or without the consent of any of such Registered Owners (by reason of a change in the Act or Regulation or to cure ambiguities or conflicts), but such modification or alteration is not permitted to affect the maturity date, Stated Maturity, amount, Interest Payment Date, or rate of interest on any outstanding Notes or affect the rights of the Registered Owners of less than all of the Notes outstanding.

The Registered Owner hereof shall not have the right to demand payment of this note or any interest hereon out of funds raised or to be raised by taxation.

Any capitalized term used herein and not otherwise defined herein shall have the same meaning ascribed to such term in the herein defined Indenture unless the context shall clearly indicate otherwise.

A-1-4


It is hereby certified and recited that all acts and things required by the laws of the State of Nevada to happen, exist, and be performed precedent to and in the issuance of this note, and the passage of said resolution and the execution of said Indenture, have happened, exist and have been performed as so required.

A-1-5


IN TESTIMONY WHEREOF, the Board of Directors of NELNET STUDENT LOAN CORPORATION-2 has caused this note to be executed by the manual or facsimile signatures of the President and Secretary of the Issuer all as of the Original Issue Date.

NELNET STUDENT LOAN CORPORATION-2

By _______________________________
President

By _______________________________
Secretary

A-1-6


CERTIFICATE OF AUTHENTICATION

This note is one of the Class 2000A-_ Notes designated therein and described in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, as Trustee

By ___________________________________
Authorized Signatory

Authentication Date:


A-1-7


ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sells, assigns, and transfers unto ____________________(Social Security or other identifying number____________________) the within note and all rights thereunder and hereby irrevocably appoints____________________ attorney to transfer the within note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:_________________________      SIGNED:____________________________________
                                     NOTICE: The signature on this Assignment
                                     must correspond with the name of the
                                     Registered Owner as it appears on the face
                                     of the within note in every particular.

Signature Guaranteed by:

________________________________
A Member of The New York Stock
Exchange or a State or National
Bank

A-1-8


EXHIBIT A-2

FORM OF SUBORDINATE NOTES

EXCEPT AS OTHERWISE PROVIDED IN THE INDENTURE, THIS GLOBAL NOTE MAY BE TRANSFERRED, IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY (AS DEFINED HEREIN) OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OF A SUCCESSOR SECURITIES DEPOSITORY.

NELNET STUDENT LOAN CORPORATION-2
TAXABLE STUDENT LOAN ASSET-BACKED NOTE
SUBORDINATE CLASS 2000B-1
AUCTION RATE NOTES

REGISTERED NO. R-l                                        REGISTERED $50,000,000

 MATURITY DATE       INTEREST RATE    ORIGINAL ISSUE DATE       CUSIP NO.
December 1,2032        Variable           June 1,2000         _____________

PRINCIPAL SUM: FIFTY MILLION AND 00/100 DOLLARS
REGISTERED OWNER: CEDE & CO.

NELNET STUDENT LOAN CORPORATION-2, a corporation organized under the corporation laws of the State of Nevada (the "Issuer," which term includes any successor corporation under the Indenture of Trust, dated as of June 1, 2000 (as amended, the "Original Indenture") and the Series 2000 Supplemental Indenture of Trust dated as of June 1, 2000 (as amended, the "Series 2000 Supplemental Indenture," and together with the Original Indenture, the "Indenture"), each between the Issuer and Zions First National Bank, as trustee (the "Trustee," which term includes any successor trustee under the Indenture)) for value received, hereby promises to pay to the Registered Owner (stated above) or registered assigns, the Principal Sum of (stated above), but solely from the revenues and receipts hereinafter specified and not otherwise, on the Maturity Date specified above (subject to the right of prior redemption hereinafter described), upon presentation and surrender of this note at the Principal Office of the Trustee, as paying agent, trustee, authenticating agent and registrar for the Notes, or a duly appointed successor paying agent, and to pay interest in arrears on said Principal Sum, but solely from the revenues and receipts hereinafter specified and not otherwise, to the Registered Owner hereof from the most recent Interest Payment Date to which interest has been paid hereon, until the payment of said principal sum in full.

Any capitalized words and terms used as defined words and terms in this note and not otherwise defined herein shall have the meanings given them in the Indenture.


This note shall bear interest at an Auction Rate, all as determined in Appendix A of the Series 2000 Supplemental Indenture.

The principal of and interest on this note are payable in lawful money of the United States of America. If the specified date for any payment of principal or interest accrued to such specified date shall be a day other than a Business Day then such payment may be made on the next succeeding Business Day, with the same force and effect as if made on the specified date for such payment without additional interest.

Interest payable on this note shall be computed on the assumption that each year contains 360 days and actual days elapsed.

This note is one of a series of notes of the Issuer designated Taxable Student Loan Asset-Backed Notes, Subordinate Class 2000B-1 Auction Rate Notes, dated the Original Issue Date, in the aggregate original principal amount of $50,000,000 (the "Class B Notes") which have been authorized by the Issuer under a certain resolution, and issued by the Issuer pursuant to the Indenture. The Issuer is, simultaneously with the Class B Notes, issuing $950,000,000 of its Taxable Student Loan Asset-Backed Notes, Senior Class 2000A Notes in fourteen subclasses (collectively, the "Class A Notes"). The proceeds of such notes have been used by the Issuer, together with other moneys of the Issuer, for the purpose of providing funds to finance the acquisition of student loans, fund a reserve fund and to pay certain costs and expenses in connection with the issuance of such notes. The Indenture provides for the issuance of additional notes (the "Additional Notes") which may be secured on a parity with or subordinate to the Class A Notes or the Class B Notes as determined by the Issuer. The Class A Notes, the Class B Notes and any Additional Notes are collectively referred to herein as the "Notes."

MANDATORY REDEMPTION, OPTIONAL REDEMPTION AND EXTRAORDINARY REDEMPTION. This note is subject to mandatory redemption, optional redemption and extraordinary redemption, all as described in the Indenture.

OPTIONAL PURCHASE. The Issuer may purchase or cause to be purchased all of the Notes on any Interest Payment Date on which the aggregate current principal balance of the Notes shall be less than or equal to 20% of the initial aggregate principal balance of the Notes on the Date of Issuance, at a purchase price equal to the aggregate current principal balance of such Notes, plus accrued interest on the Notes through the day preceding the Interest Payment Date on which the purchase occurs.

NOTICE OF REDEMPTION OR PURCHASE. Notice of the call for redemption shall be given by the Trustee by mailing a copy of the notice at least 15 days prior to the redemption or purchase date to the Registered Owners of the Notes to be redeemed in whole or in part at the address of such Registered Owner last showing on the registration books. Failure to give such notice or any defect therein shall not affect the validity of any proceedings for the redemption or purchase of such Auction Rate Notes for which no such failure or defect occurs. All Notes called for redemption or purchase will cease to bear interest after the specified redemption or purchase date, provided funds for their payment are on deposit at the place of payment at the time. If less than all Notes are to be redeemed or purchased, Notes shall be selected for redemption or purchase as provided in the Indenture.

A-2-2


The Indenture provides that the Issuer may enter into a derivative product between the Issuer and a derivative provider (a "Reciprocal Payor"), as originally executed and as amended or supplemented, or other interest rate hedge agreement between the Issuer and a Reciprocal Payor, as originally executed and as amended or supplemented. Payments due to a Reciprocal Payor from the Issuer pursuant to the applicable Derivative Product are referred to herein as "Issuer Derivative Payments," and may be secured on a parity with any series of Bonds.

The principal of and interest on the Class A Notes and any Additional Notes issued on a parity with the Class A Notes and any Issuer Derivative Payments secured on a parity with the Class A Notes are payable on a superior basis to such payments on the Class B Notes and any Additional Notes issued on a parity or subordinate to the Class B Notes; provided, however, that current principal and interest may be paid on the Class B Notes and any Additional Notes issued on a parity with the Class B Notes or subordinate to the Class B Notes if all principal and interest payments due and owing at such time on the Class A Notes and any Additional Notes issued on a parity with the Class A Notes and any Issuer Derivative Payments secured on a parity with the Class A Notes have been previously made or provided for as provided in the Indenture.

Reference is hereby made to the Indenture, copies of which are on file in the Principal Office of the Trustee, and to all of the provisions of which any Registered Owner of this note by his acceptance hereof hereby assents, for definitions of terms; the description of and the nature and extent of the security for the Notes; the Issuer's student loan origination and acquisition program; the revenues and other money pledged to the payment of the principal of and interest on the Notes; the nature and extent and manner of enforcement of the pledge; the conditions upon which the Indenture may be amended or supplemented with or without the consent of the Registered Owners of the Notes and any Reciprocal Payor; the rights and remedies of the Registered Owner hereof with respect hereto and thereto, including the limitations upon the right of a Registered Owner hereof to institute any suit, action, or proceeding in equity or at law with respect hereto and thereto; the rights, duties, and obligations of the Issuer and the Trustee thereunder, the terms and provisions upon which the liens, pledges, charges, trusts, and covenants made therein may be discharged at or prior to the stated maturity or earlier redemption of this note, and this note thereafter shall no longer be secured by the Indenture or be deemed to be Outstanding, as defined in the Indenture, thereunder; and for the other terms and provisions thereof.

THE NOTES ARE LIMITED OBLIGATIONS OF THE ISSUER, PAYABLE SOLELY FROM,

AND FURTHER SECURED BY, THE TRUST ESTATE, AS DEFINED IN THE INDENTURE.

No recourse, either directly or indirectly, shall be had for the payment of the principal of and interest on this note or any claim based hereon or in respect hereof or of the Indenture, against the Trustee, or any incorporator, director, officer, employee, or agent of the Issuer, nor against the State of Nevada, or any official thereof, but the obligation to pay all amounts required by the Indenture securing this note and the obligation to do and perform the covenants and acts required of the Issuer therein and herein shall be and remain the responsibility and obligation of said Issuer, limited as herein set forth.

A-2-3


Subject to the restrictions specified in the Indenture, this note is transferable on the Note Register kept for that purpose by the Trustee, as registrar, upon surrender of this note for transfer at the principal office of the Trustee, duly endorsed by, or accompanied by a written instrument of transfer in form satisfactory to the Trustee duly executed by, the Registered Owner hereof or his attorney duly authorized in writing, and thereupon one or more new Notes of the same series, Stated Maturity, of authorized denominations, bearing interest at the same rate, and for the same aggregate principal amount will be issued to the designated transferee or transferees. At the option of the Registered Owner, any Note may be exchanged for other Notes in authorized denominations upon surrender of the Note to be exchanged at the principal office of the Trustee. Upon any such presentation for exchange, one or more new Notes of the same series, Stated Maturity, in authorized denominations, bearing interest at the same rate, and for the same aggregate principal amount as the Note or Notes so surrendered will be issued to the Registered Owner of the Note or Notes so surrendered; and the Note or Notes so surrendered shall thereupon be cancelled by the Trustee.

Notwithstanding the foregoing, so long as the ownership of the Notes is maintained in book-entry form by The Depository Trust Company (the "Securities Depository") or a nominee thereof, this note may be transferred in whole but not in part only to the Securities Depository or a nominee thereof or to a successor Securities Depository or its nominee.

The Issuer, the Trustee, and any agent of either of them shall treat the Person in whose name this note is registered as the Registered Owner hereof
(a) on the record date for purposes of receiving timely payment of interest hereon, and (b) on the date of surrender of this note for purposes of receiving payment of principal hereof at its stated maturity and (c) for all other purposes, whether or not this note is overdue, and neither the Issuer, the Trustee, nor any such agent shall be affected by notice to the contrary.

To the extent permitted by the Indenture, modifications or alterations of the Indenture and any supplemental indenture may be made with the consent of less than all of the Registered Owners of the Notes then outstanding or without the consent of any of such Registered Owners (by reason of a change in the Act or Regulation or to cure ambiguities or conflicts), but such modification or alteration is not permitted to affect the maturity date, Stated Maturity, amount, Interest Payment Date, or rate of interest on any outstanding Notes or affect the rights of the Registered Owners of less than all of the Notes outstanding.

The Registered Owner hereof shall not have the right to demand payment of this note or any interest hereon out of funds raised or to be raised by taxation.

Any capitalized term used herein and not otherwise defined herein shall have the same meaning ascribed to such term in the herein defined Indenture unless the context shall clearly indicate otherwise.

It is hereby certified and recited that all acts and things required by the laws of the State of Nevada to happen, exist, and be performed precedent to and in the issuance of this note, and the passage of said resolution and the execution of said Indenture, have happened, exist and have been performed as so required.

A-2-4


IN TESTIMONY WHEREOF, the Board of Directors of NELNET STUDENT LOAN CORPORATION-2 has caused this note to be executed by the manual or facsimile signatures of the President and Secretary of the Issuer all as of the Original Issue Date.

NELNET STUDENT LOAN CORPORATION-2

By ______________________________
President

By ______________________________
Secretary

A-2-5


CERTIFICATE OF AUTHENTICATION

This note is one of the Class 2000B-1 Notes designated therein and described in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, as Trustee

By __________________________________
Authorized Signatory

Authentication Date:


A-2-6


ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sells, assigns, and transfers unto ______________________(Social Security or other identifying number___________________) the within note and all rights thereunder and hereby irrevocably appoints_____________________attorney to transfer the within note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:__________________________     SIGNED:____________________________________
                                     NOTICE: The signature on this Assignment
                                     must correspond with the name of the
                                     Registered Owner as it appears on the face
                                     of the within note in every particular.

Signature Guaranteed by:

_______________________________
A Member of The New York Stock
Exchange or a State or National
Bank

A-2-7


EXHIBIT B

SERIES 2000 CLOSING CASH FLOW PROJECTIONS


CASH FLOW ANALYSIS

[EDUCATION LOAN GROUP LOGO]

$1,000,000,000
NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
MANAGEMENT CASE
5.0% T-BILL

PAINEWEBBER INCORPORATED

MAY 30, 2000


$1,000,000,000
NELNET STUDENT LOAN CORP.-2

TAXABLE STUDENT LOAN ASSET BACKED NOTES
MANAGEMENT CASE
5.0% T-BILL

TABLE OF CONTENTS

                       REPORT DESCRIPTION                           PAGE
------------------------------------------------------------------------
I.   Cash Flow Assumptions
      Summary of Assumptions ...................................      2
II.  Debt Issue Reports
      Sources & Uses of Funds ..................................     13
      Bond Redemption Summary ..................................     14
      Bond Fee Summary .........................................     16
III. Loan Portfolio Reports
      Loan Origination Summary .................................     20
      Loan Status Summary ......................................     28
      Loan Default Summary .....................................     44
      Loan Income Summary ......................................     60
      Loan Fee Summary .........................................     76
      Loan Statistical Summary .................................     92
IV.  Cash Flow Reports
      Fund Details for Each Fund ...............................    101
      Projected Cumulative Cash Flows ..........................    106
      Projected Asset Coverage .................................    108


I. CASH FLOW ASSUMPTIONS


$1,000,000,000

NELNET STUDENT LOAN CORP.-2

TAXABLE STUDENT LOAN ASSET BACKED NOTES
MANAGEMENT CASE
5.0% T-BILL

FINAL CASH FLOW

CASH FLOW ASSUMPTIONS

CASH FLOW ASSUMPTIONS
A. ISSUE STRUCTURE

                                     FIRST     FINAL       FIRST     INTEREST    DEBT        BASE        SPREAD OR   INTEREST
DESCRIPTION            AMOUNT      MATURITY   MATURITY   INTEREST   PAY. FREQ.   TYPE   INTEREST INDEX   % OF BASE     RATE
-----------------------------------------------------------------------------------------------------------------------------
2000 A (7 Day)   $    50,000,000   6/01/30    6/01/30    7/01/00    Monthly      ARC     91 day T-Bill     0.45%       5.45%
2000 A (28 Day)      900,000,000   6/01/30    6/01/30    7/01/00    Monthly      ARC     91 day T-Bill     0.55%       5.55%
2000 B-1              50,000,000   6/01/30    6/01/30    7/01/00    Monthly      ARC     91 Jay T-Bill     0.60%       5.60%
---------------------------------------------------------------------------------------------------------------------------
                 $ 1,000,000.000
---------------------------------------------------------------------------------------------------------------------------

CASH FLOW ASSUMPTIONS

B. RELEVANT DATES

Cash Flow Start Date               6/01/00
First Reporting Date for loans     6/01/00
Reporting Frequency               Quarterly
First Reporting Date for bonds     6/01/00
Reporting Frequency               Quarterly
Cash Flow Termination Date         1/01/19

Prepared by PaineWebber Incorporated Page 2


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

CASH FLOW ASSUMPTIONS

C. INTEREST AND INVESTMENT RATES

                                   BASE
                                 RATE (%)        1/01/19
--------------------------------------------------------
Interest Rates:
91 day T-Bill                     5.000            5.000
1 year T-Bill                     5.000            5.000
1 month LIBOR                     5.550            5.550
3 month LIBOR                     5.650            5.650
30 day cp                         5.650            5.650
--------------------------------------------------------
Investment Rates:
Acquisition                       5.550            5.550
Debt Service Reserve Fund         5.550            5.550
Revenue Fund                      5.550            5.550
--------------------------------------------------------

Prepared by PaineWebber Incorporated Page 3


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                              CASH FLOW ASSUMPTIONS
-------------------------------------------------------------------------------------------------------
                          D. LOAN PORTFOLIO COMPOSITION
-------------------------------------------------------------------------------------------------------

                                                     $      % of                # OF    FIRST    DRAW
PORTFOLIO DESCRIPTION                           AMOUNT     TOTAL    PRICE      DRAWS     DRAW    FREQ.
-------------------------------------------------------------------------------------------------------
USA Group Serviced
 Full SAP Calculation
    Stafford Fixed, 7%                            26,142    0.01%  100.00%       1     6/01/00  Monthly
    Stafford Fixed, 8%                           104,568    0.04%  100.00%       1     6/01/00  Monthly
    Stafford Variable, Post-6/30/98           39,003,882   14.92%  100.00%       1     6/01/00  Monthly
    Stafford Variable, Post-6/30/95           88,490,712   33.85%  100.00%       1     6/01/00  Monthly
    Stafford Variable, Post-6/30/88               26,142    0.01%  100.00%       1     6/01/00  Monthly
    Unsubsidized Stafford Post 6/30/98        53,904,829   20.62%  100.00%       1     6/01/00  Monthly
    Unsubsidized Stafford Post-6/30/95        74,687,729   28.57%  100.00%       1     6/01/00  Monthly
    PLUS/SLS Variable, Pre-10/1/92                26,142    0.01%  100.00%       1     6/01/00  Monthly
    SLS Variable, 10/1/92-6/30/94                 26,142    0.01%  100.00%       1     6/01/00  Monthly
    PLUS Variable, 10/1/92-6/30/94             3,503,030    1.34%  100.00%       1     6/01/00  Monthly
    PLUS Variable, Post-6/30/94                1,594,663    0.61%  100.00%       1     6/01/00  Monthly
-------------------------------------------------------------------------------------------------------
                 Portfolio Subtotal          261,393,981  100.00%  100.00%
-------------------------------------------------------------------------------------------------------
Intuition Serviced
 Full SAP Calculation
    PLUS Variable, Post-6/30/94                  536,449    0.55%  100.00%       1     6/01/00  Monthly
    SLS Variable, 10/1/92-6/30/94                 68,275    0.07%  100.00%       1     6/01/00  Monthly
    Stafford Variable, Post-6/30/95           64,159,257   65.78%  100.00%       1     6/01/00  Monthly
    Stafford Fixed, 7%                           165,811    0.17%  100.00%       1     6/01/00  Monthly
    Stafford Variable, Post-6/30/88            1,853,186    1.90%  100.00%       1     6/01/00  Monthly
    Stafford Fixed, 8%                         1,726,389    1.77%  100.00%       1     6/01/00  Monthly
    Unsubsidized Stafford Post-6/30/95        29,026,749   29.76%  100.00%       1     6/01/00  Monthly
-------------------------------------------------------------------------------------------------------
                 Portfolio Subtotal           97,536,116  100.00%  100.00%
-------------------------------------------------------------------------------------------------------
UNIPAC Serviced
 Full SAP Calculation
   SLS Variable, 10/1/92-6/30/94               6,152,569    2.05%  100.00%       1    6/01/00   Monthly
   SLS Variable, 10/1/92-6/30/94               1,200,502    0.40%  100.00%       1    6/01/00   Monthly
   Stafford Variable, Post-6/30/98            72,750,371   24.24%  100.00%       1    6/01/00   Monthly
   Stafford Fixed, 7%                            540,225    0.18%  100.00%       1    6/01/00   Monthly
   Stafford Fixed, 8%                          6,692,794    2.23%  100.00%       1    6/01/00   Monthly
   Stafford Fixed. 9%                            660,275    0.22%  100.00%       1    6/01/00   Monthly
   Stafford Variable, Post-6/30/95            85,175,558   28.38%  100.00%       1    6/01/OO   Monthly
   Stafford Variable, Post-10/1/92             6,602,757    2.20%  100.00%       1    6/01/00   Monthly
   Unsubsidized Stafford Post-6/30/98         66,237,652   22.07%  100.00%       1    6/01/00   Monthly
   Unsubsidized Stafford Post-6/30/95         54,142,601   18.04%  100.00%       1    6/01/00   Monthly
-------------------------------------------------------------------------------------------------------
                 Portfolio Subtotal          300,155,304  100.00%  100.00%
-------------------------------------------------------------------------------------------------------
Consolidation Loans
 Full SAP Calculation
    Consolidation 9%, 10/1/92-9/30/93             31,638    0.03%  100.00%       1    6/01/00   Monthly
    Consolidation 8%, Post-10/1/93                52,730    0.05%  100.00%       1    6/01/00   Monthly
    Consolidation 9%, 10/1/92-9/30/93             10,546    0.01%  100.00%       1    6/01/00   Monthly
-------------------------------------------------------------------------------------------------------

                              CASH FLOW ASSUMPTIONS
------------------------------------------------------------------------------------
                          D. LOAN PORTFOLIO COMPOSITION
------------------------------------------------------------------------------------
                                                 DEFAULT &   DEFERMENT &   BORROWER
                                               DELINQUENCY   FORBEARANCE  INCENTIVE
PORTFOLIO DESCRIPTION                             MATRIX       MATRIX        MATRIX
------------------------------------------------------------------------------------
USA Group Serviced
 Full SAP Calculation
    Stafford Fixed, 7%                               A            A            A
    Stafford Fixed, 8%                               A            A            A
    Stafford Variable, Post-6/30/98                  A            A            A
    Stafford Variable, Post-6/30/95                  A            A            A
    Stafford Variable, Post-6/30/88                  A            A            A
    Unsubsidized Stafford Post 6/30/98               A            A            A
    Unsubsidized Stafford Post-6/30/95               A            A            A
    PLUS/SLS Variable, Pre-10/1/92                   A            A            A
    SLS Variable, 10/1/92-6/30/94                    A            A            A
    PLUS Variable, 10/1/92-6/30/94                   A            A            A
    PLUS Variable, Post-6/30/94                      A            A            A
--------------------------------------------------------------------------------
                 Portfolio Subtotal
--------------------------------------------------------------------------------
Intuition Serviced
 Full SAP Calculation
    PLUS Variable, Post-6/30/94                      A            A            A
    SLS Variable, 10/1/92-6/30/94                    A            A            A
    Stafford Variable, Post-6/30/95                  A            A            A
    Stafford Fixed, 7%                               A            A            A
    Stafford Variable, Post-6/30/88                  A            A            A
    Stafford Fixed, 8%                               A            A            A
    Unsubsidized Stafford Post-6/30/95               A            A            A
--------------------------------------------------------------------------------
                 Portfolio Subtotal
--------------------------------------------------------------------------------
UNIPAC Serviced
 Full SAP Calculation
   SLS Variable, 10/1/92-6/30/94                     A            A            A
   SLS Variable, 10/1/92-6/30/94                     A            A            A
   Stafford Variable, Post-6/30/98                   A            A            A
   Stafford Fixed, 7%                                A            A            A
   Stafford Fixed, 8%                                A            A            A
   Stafford Fixed, 9%                                A            A            A
   Stafford Variable, Post-6/30/95                   A            A            A
   Stafford Variable, Post-10/1/92                   A            A            A
   Unsubsidized Stafford Post-6/30/98                A            A            A
   Unsubsidized Stafford Post-6/30/95                A            A            A
--------------------------------------------------------------------------------
                 Portfolio Subtotal
--------------------------------------------------------------------------------
Consolidation Loans
 Full SAP Calculation
    Consolidation 9%, 10/1/92-9/30/93                A            A            A
    Consolidation 8%, Post-10/1/93                   A            A            A
    Consolidation 9%, 10/1/92-9/30/93                A            A            A
--------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 4


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                        CASH FLOW ASSUMPTIONS
------------------------------------------------------------------------------------------------------------------------------------
                                                    D. LOAN PORTFOLIO COMPOSITION
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                  DEFAULT &   DEFERMENT &  BORROWER
                                             $          %OF             # OF    FIRST    DRAW    DELINQUENCY  FORBEARANCE  INCENTIVE
         PORTFOLIO DESCRIPTION             AMOUNT      TOTAL    PRICE   DRAWS   DRAW     FREQ.     MATRIX       MATRIX      MATRIX
------------------------------------------------------------------------------------------------------------------------------------
   Consolidation 10%, 10/1/92-9/30/93         10,546    0.01%  100.00%    1    6/01/00  Monthly       A            A           A
   Consolidation, Post-6/30/98             1,655,732    1.57%  100.00%    1    6/01/00  Monthly       A            A           A
   Consolidation 7%, Post-10/1/93          2,773,615    2.63%  100.00%    1    6/01/00  Monthly       A            A           A
   Consolidation, Post-6/30/98            56,811,652   53.87%  100.00%    1    6/01/00  Monthly       A            A           A
   Consolidation 8%, Post-10/1/93          6,665,113    6.32%  100.00%    1    6/01/00  Monthly       A            A           A
   Consolidation, Post-6/30/98            25,626,938   24.30%  100.00%    1    6/01/00  Monthly       A            A           A
   Consolidation 9%, 10/1/92-9/30/93       9,175,076    8.70%  100.00%    1    6/01/00  Monthly       A            A           A
   Consolidation 10%, 10/1/92-9/30/93      2,594,332    2 46%  100.00%    1    6/01/00  Monthly       A            A           A
   Consolidation 11%, 10/1/92-9/30/93         52,731    0.05%  100.00%    1    6/01/00  Monthly       A            A           A
------------------------------------------------------------------------------------------------------------------------------------
                 Portfolio Subtotal      105,460.649  100.00%  100.00%
------------------------------------------------------------------------------------------------------------------------------------
Prefunding Staff & PLUS
 Full SAP Calculation
   Unsubsidized Stafford Post-6/30/95     26,111,566   20.00%  102.00%    1    8/01/00  Monthly       A            A
   Unsubsidized Stafford Post-6/30/98     32,639,458   25.00%  102.00%    1    8/01/00  Monthly       A            A
   Stafford Variable, Post-6/30/95        26,111,566   20.00%  102.00%    1    8/01/00  Monthly       A            A
   Stafford Variable, Post-6/30/98        26,111,566   20.00%  102.00%    1    8/01/00  Monthly       A            A
   PLUS Variable, Post-6/30/94            19,583,675   15.00%  102.00%    1    8/01/00  Monthly       A            A
------------------------------------------------------------------------------------------------------------------------------------
                 Portfolio Subtotal      130,557,831  100.00%  102.00%
------------------------------------------------------------------------------------------------------------------------------------
Prefunding Consolidation
 Full SAP Calculation
  Consolidation 9%, 10/1/92-9/30/93        5,595,336   10.00%  102.00%    1    8/01/00  Monthly       A            A
  Consolidation 10%, 10/1/92-9/30/93      19,583,675   35.00%  102.00%    1    8/01/00  Monthly       A            A
  Consolidation 11%, Post-10/1/93         11,190,671   20.00%  102.00%    1    8/01/00  Monthly       A            A
  Consolidation, Post-6/30/98             19,583,675   35.00%  102.00%    1    8/01/00  Monthly       A            A
------------------------------------------------------------------------------------------------------------------------------------
                 Portfolio Subtotal       55,953,356  100.00%  102.00%
------------------------------------------------------------------------------------------------------------------------------------
              Portfolio Grand Total     $951,057,237           100.39%
------------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 5


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                          CASH FLOW ASSUMPTIONS
---------------------------------------------------------------------------------------------------------------------------------
                                            E. LOAN PORTFOLIO COMPOSITION, REORIGINATIONS
---------------------------------------------------------------------------------------------------------------------------------
                                                                             RECYCLING    DEFAULT &     DEFERMENT &     BORROWER
                                            % OF               RECYCLING        LAG      DELINQUENCY    FORBEARANCE     INCENTIVE
REORIGINATION MATRIX                        TOTAL    PRICE     FREQUENCY      (# MOS)      MATRIX          MATRIX        MATRIX
---------------------------------------------------------------------------------------------------------------------------------
A
  Stafford Variable, Post-6/30/95            5.00%   101.00%    Monthly          0            B              A             A
  Unsubsidized Stafford Post-6/30/98        25.00%   101.00%    Monthly          0            B              A             A
  Stafford Variable, Post-6/30/95           40.00%   101.00%    Monthly          0            B              A             A
  PLUS Variable, Post-6/30/94                5.00%   101.00%    Monthly          0            B              A             A
  Consolidation, Post-12/31/99              25.00%   100.50%    Monthly          0            B              A             A
---------------------------------------------------------------------------------------------------------------------------------
                       Matrix        Total 100.00%   100.88%
---------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 6


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                        CASH FLOW ASSUMPTIONS
------------------------------------------------------------------------------------------------------------
                                  F. LOAN DEFAULTS AND DELINQUENCIES
------------------------------------------------------------------------------------------------------------
                                                        DEFAULTS                            DELINQUENCIES
                                        ---------------------------------------------     ------------------
           SUBSIDY LAG     SAP LAG       YEAR OF     RATE OF     GUARANTY     % REIM-      # OF       % LATE
MATRIX       (# MOS.)      (# MOS.)     REPAYMENT    DEFAULT     PMT.LAG      BURSED      MONTHS       PMTS.
------------------------------------------------------------------------------------------------------------
  A             0             0             1         2.00%         12        98.00%        0          85.00%
                                            2         2.00%         12        98.00%        1          15.00%
                                            3         2.00%         12        98.00%        2              -
                                            4         2.00%         12        98.00%        3              -
------------------------------------------------------------------------------------------------------------
           Matrix Total                               8.00%                                           100.00%
------------------------------------------------------------------------------------------------------------
  B             0             0             1         2.00%         12        98.00%        0          85.00%
                                            2         2.00%         12        98.00%        1          15.00%
                                            3         2.00%         12        98.00%        2              -
                                            4         2.00%         12        98.00%        3              -
------------------------------------------------------------------------------------------------------------
           Matrix Total                               8.00%                                           100.00%
------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 7


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                       CASH FLOW ASSUMPTIONS
-------------------------------------------------------------------------------------------------------
                                 G. LOAN DEFERMENT AND FORBEARANCE
-------------------------------------------------------------------------------------------------------
                                DEFERMENT                        FORBEARANCE
                    ---------------------------------   ---------------------------------
         YEAR OF     % OF     # OF     % OF     # OF    % OF      # OF     % OF     # OF     GRADUATED
MATRIX    REPAY.    LOANS    MONTHS    LOANS   MONTHS   LOANS    MONTHS    LOANS   MONTHS    PAYMENT(%)
-------------------------------------------------------------------------------------------------------
  A         1       20.00%     24          -        -   20.00%     24          -        -             -
-------------------------------------------------------------------------------------------------------
         Total      20.00%                 -            20.00%                 -                      -
-------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 8


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

CASH FLOW ASSUMPTIONS
H. BORROWER INCENTIVES

                                        PRINCIPAL
                            EFFECTIVE   ADJUSTMENT                               STARTING   ENDING   ADJUSTMENT   UTILIZATION
MATRIX     PROGRAM NAME       DATE      FREQUENCY        ADJUSTMENT TYPE          PERIOD    PERIOD   PERCENTAGE    PERCENTAGE
-----------------------------------------------------------------------------------------------------------------------------
A        Borrower Benefit   6/01/2000    monthly     Interest during repayment      49       999       2.000%       15.000%
-----------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 9


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

CASH FLOW ASSUMPTIONS
I. FUNDS AND ACCOUNTS

                             BEGINNING           CALCULATION        FUNDING
FUND DESCRIPTION              BALANCE              METHOD            FACTOR
---------------------------------------------------------------------------
Acquisition                           -          Acquisition Fund     N/A
Debt Service Reserve Fund     7,500,000    % of bonds outstanding    0.75%
Revenue Fund                 21,451,842              Revenue fund     N/A
---------------------------------------------------------------------------
                            $28,951,842
---------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 10


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

CASH FLOW ASSUMPTIONS
J. FEES AND EXPENSES

Fee # 1

Loan servicing is assumed to be paid monthly at an annual rate of 0.90% on loans outstanding in school, 0.90% on loans outstanding in grace, and 1.25% on loans outstanding in repayment. An additional fee of 0.00% on loans will be charged for delinquent loans. In addition, a one time 0.00% conversion fee will be charged on new loans acquired and a one time fee of 0.00% will be charged on loan defaults.

This fee applies to the following loan portfolios: USA Group Serviced, Intuition Serviced, UNIPAC Serviced, Prefunding Staff & PLUS.

Fee # 2

A Servicing 2 of 0.6000% based on loans outstanding is assumed to be paid monthly in arrears starting on 7/01/2000.

This fee applies to the following loan portfolios: Consolidation Loans, Prefunding Consolidation.

Fee # 3

A Trustee of $5,000.00 is assumed to be paid annually starting on 6/01/2001.

This fee applies to the following series of bonds: 2000 B-1.

Fee # 4

A Broker Dealer of 0.2500% based on bonds outstanding is assumed to be paid quarterly in arrears starting on 9/01/2000.

This fee applies to all bonds.

Fee # 5

An Auction Agent of $500.00 is assumed to be paid quarterly starting on 9/01/2000.

This fee applies to the following series of bonds: 2000 A (28 Day),
2000 B1

Fee # 6

An Admin Expense of 0.1800% based on loans outstanding is assumed to be paid monthly in arrears starting on 7/01/2000.

This fee applies to all loan portfolios.

Prepared by PaineWebber Incorporated Page 11


II. DEBT ISSUE REPORTS


$1,000,000,000

NELNET STUDENT LOAN CORP.-2

TAXABLE STUDENT LOAN ASSET BACKED NOTES
MANAGEMENT CASE
5.0% T-BILL

FINAL CASH FLOW

SOURCES & USES OF FUNDS

SOURCES OF FUNDS                                         $ AMOUNT
--------------------------------------------------------------------
2000 A (7 Day)                        50,000,000
2000 A (28 Day)                      900,000,000
2000 B-1                              50,000,000
                                     -----------
Total Par Amount of Bonds Issued                       1,000,000,000
Accrued Interest                                                   -
(Discount) or Premium                                              -
Underwriting Discount                                              -
                                                       -------------
Net Issue Proceeds                                     1,000,000,000

Total Sources of Funds                                 1,000,000,000
--------------------------------------------------------------------

--------------------------------------------------------------------
USES OF FUNDS                                             $ AMOUNT
--------------------------------------------------------------------
USA Group Serviced                                       261,393,981
Intuition Serviced                                        97,536,116
UNIPAC Serviced                                          300,155,304
Consolidation Loans                                      105,460,649
Acquisition                                              186,511,187
Debt Service Reserve Fund                                  7,500,000
Revenue Fund                                              21,451,842
Issuance Costs                                             4,700,000
Loan Premium 2.0%                                         15,290,921
                                                       -------------
Total Uses of Funds                                    1,000,000,000
--------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 13


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                             BOND REDEMPTION SUMMARY
------------------------------------------------------------------------------------------------------------------
                               ALL ISSUES COMBINED
------------------------------------------------------------------------------------------------------------------
 PERIOD         BONDS          SCHEDULED        EARLY       REDEMPTION    REDEMPTION       BOND        TOTAL DEBT
 ENDING      OUTSTANDING      REDEMPTIONS    REDEMPTIONS       PRICE       PREMIUM       INTEREST        SERVICE
--------    --------------    -----------    -----------    ----------    ----------    ----------    ------------
 6/01/00    $1,000,000,000              -              -            -              -             -               -
 9/01/00     1,000,000,000              -              -            -              -    13,982,740      13,982,740
12/01/00     1,000,000,000              -              -            -              -    13,830,753      13,830,753
 3/01/01     1,000,000,000              -              -            -              -    13,678,767      13,678,767
 6/01/01     1,000,000,000              -              -            -              -    13,982,740      13,982,740
 9/01/01     1,000,000,000              -              -            -              -    13,982,740      13,982,740
12/01/01     1,000,000,000              -              -            -              -    13,830,753      13,830,753
 3/01/02     1,000,000,000              -              -            -              -    13,678,767      13,678,767
 6/01/02     1,000,000,000              -              -            -              -    13,982,740      13,982,740
 9/01/02     1,000,000,000              -              -            -              -    13,982,740      13,982,740
12/01/02     1,000,000,000              -              -            -              -    13,830,753      13,830,753
 3/01/03     1,000,000,000              -              -            -              -    13,678,767      13,678,767
 6/01/03     1,000,000,000              -              -            -              -    13,982,740      13,982,740
 9/01/03       952,071,101              -     47,928,899      100.000%             -    13,586,584      61,515,483
12/01/03       928,151,511              -     23,919,590      100.000%             -    13,006,491      36,926,081
 3/01/04       903,402,035              -     24,749,476      100.000%             -    12,679,382      37,428,858
 6/01/04       877,666,815              -     25,735,220      100.000%             -    12,464,553      38,199,773
 9/01/04       850,907,968              -     26,758,847      100.000%             -    12,133,948      38,892,795
12/01/04       823,410,957              -     27,497,011      100.000%             -    11,632,098      39,129,109
 3/01/05       795,137,367              -     28,273,590      100.000%             -    11,132,092      39,405,682
 6/01/05       766,674,680              -     28,462,687      100.000%             -    10,976,685      39,439,372
 9/01/05       739,598,380              -     27,076,300      100.000%             -    10,583,742      37,660,042
12/01/05       712,120,087              -     27,478,293      100.000%             -    10,095,343      37,573,636
 3/01/06       685,571,263              -     26,548,824      100.000%             -     9,617,522      36,166,346
 6/01/06       659,184,327              -     26,386,936      100.000%             -     9,458,426      35,845,362
 9/01/06       633,277,101              -     25,907,226      100.000%             -     9,091,647      34,998,873
12/01/06       606,785,451              -     26,491,650      100.000%             -     8,633,728      35,125,378
 3/01/07       579,902,208              -     26,883,243      100.000%             -     8,178,773      35,062,016
 6/01/07       553,023,232              -     26,878,976      100.000%             -     7,980,407      34,859,383
 9/01/07       527,444,567              -     25,578,665      100.000%             -     7,589,576      33,168,241
12/01/07       501,498,955              -     25,945,612      100.000%             -     7,154,545      33,100,157
 3/01/08       475,085,039              -     26,413,916      100.000%             -     6,797,639      33,211,555
 6/01/08       448,529,435              -     26,555,604      100.000%             -     6,499,546      33,055,150
 9/01/08       422,704,025              -     25,825,410      100.000%             -     6,149,922      31,975,332
12/01/08       396,402,369              -     26,301,656      100.000%             -     5,725,434      32,027,090
 3/01/09       369,987,921              -     26,414,448      100.000%             -     5,306,059      31,720,507
 6/01/09       343,693,434              -     26,294,487      100.000%             -     5,050,821      31,345,308
 9/01/09       317,735,736              -     25,957,698      100.000%             -     4,684,960      30,642,658
12/01/09       291,854,108              -     25,881,628      100.000%             -     4,275,814      30,157,442
 3/01/10       265,831,602              -     26,022,506      100.000%             -     3,879,870      29,902,376
 6/01/10       240,619,896              -     25,211,706      100.000%             -     3,596,322      28,808,028
 9/01/10       218,666,973              -     21,952,923      100.000%             -     3,262,670      25,215,593
12/01/10       197,272,013              -     21,394,960      100.000%             -     2,929,470      24,324,430
 3/01/11       175,728,417              -     21,543,596      100.000%             -     2,607,393      24,150,989
 6/01/11       154,110,116              -     21,618,301      100.000%             -     2,360,116      23,978,417
 9/01/11       136,235,230              -     17,874,886      100.000%             -     2,068,859      19,943,745
------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 14


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                             BOND REDEMPTION SUMMARY
------------------------------------------------------------------------------------------------------------------
                               ALL ISSUES COMBINED
------------------------------------------------------------------------------------------------------------------
 PERIOD         BONDS          SCHEDULED        EARLY       REDEMPTION    REDEMPTION       BOND       TOTAL DEBT
 ENDING      OUTSTANDING      REDEMPTIONS    REDEMPTIONS       PRICE       PREMIUM       INTEREST      SERVICE
--------    --------------    -----------    -----------    ----------    ----------    ----------  --------------
12/01/11       118,781,034              -     17,454,196      100.000%             -     1,802,678      19,256,874
 3/01/12       102,177,786              -     16,603,248      100.000%             -     1,565,856      18,169,104
 6/01/12        87,907,385              -     14,270,401      100.000%             -     1,360,119      15,630,520
 9/01/12        77,027,802              -     10,879,583      100.000%             -     1,181,947      12,061,530
12/01/12        66,839,911              -     10,187,891      100.000%             -     1,024,082      11,211,973
 3/01/13        56,931,568              -      9,908,343      100.000%             -       876,255      10,784,598
 6/01/13        47,361,469              -      9,570,099      100.000%             -       756,187      10,326,286
 9/01/13        41,027,087              -      6,334,382      100.000%             -       637,338       6,971,720
12/01/13        34,954,820              -      6,072,267      100.000%             -       543,972       6,616,239
 3/01/14        29,572,919              -      5,381,901      100.000%             -       456,202       5,838,103
 6/01/14        25,581,596              -      3,991,323      100.000%             -       398,019       4,389,342
 9/01/14        22,669,551              -      2,912,045      100.000%             -       346,493       3,258,538
12/01/14        20,107,303              -      2,562,248      100.000%             -       304,023       2,866,271
 3/01/15        17,966,266              -      2,141,037      100.000%             -       267,810       2,408,847
 6/01/15        16,128,992              -      1,837,274      100.000%             -       243,740       2,081,014
 9/01/15        14,835,574              -      1,293,418      100.000%             -       220,638       1,514,056
12/01/15        13,613,805              -      1,221,769      100.000%             -       200,687       1,422,456
 3/01/16        12,472,075              -      1,141,730      100.000%             -       184,155       1,325,885
 6/01/16        11,462,803              -      1,009,272      100.000%             -       170,500       1,179,772
 9/01/16        10,603,992              -        858,811      100.000%             -       157,349       1,016,160
12/01/16         9,943,011              -        660,981      100.000%             -       144,703         805,684
 3/01/17         9,397,916              -        545,095      100.000%             -       134,785         679,880
 6/01/17         8,866,990              -        530,926      100.000%             -       129,985         660,911
 9/01/17         8,331,875              -        535,115      100.000%             -       122,501         657,616
12/01/17         7,796,168              -        535,707      100.000%             -       113,773         649,480
 3/01/18         7,250,021              -        546,147      100.000%             -       105,168         651,315
 6/01/18         6,705,893              -        544,128      100.000%             -        99,665         643,793
 9/01/18         6,140,607              -        565,286      100.000%             -        91,875         657,161
12/01/18         5,573,676              -        566,931      100.000%             -        83,053         649,984
 3/01/19                 -              -      5,573,676      100.000%             -        26,509       5,600,185
------------------------------------------------------------------------------------------------------------------
                                        -  1,000,000,000                           -  $431,365,505  $1,431,365,505
------------------------------------------------------------------------------------------------------------------

-------------------------------------------------------------
    Dated Date:    6/01/00           Delivery Date:   6/01/00
    Bond Years:  7,771,730    Average Life (Years):     7.772
Average Coupon:       5.55%      Net Interest Cost:      5.55%
-------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 15


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                         BOND FEE SUMMARY
--------------------------------------------------------------------------------------------------
                                       ALL ISSUES COMBINED
--------------------------------------------------------------------------------------------------
 PERIOD          BONDS                            BROKER       AUCTION      TOTAL $     FEES AS A
 ENDING       OUTSTANDING         TRUSTEE         DEALER        AGENT      BOND FEES    % OF BONDS
--------     -------------        -------        -------       -------     ---------    ----------
 6/01/01     1,000,000,000              -              -             -             -       0.0000%
 9/01/00     1,000,000,000              -        630,137           500       630,637       0.2507%
12/01/00     1,000.000,000              -        623,288           500       623,788       0.2507%
 3/01/01     1,000,000,000              -        616,438           500       616,938       0.2507%
 6/01/01     1,OOO,OOO,OOO          5,000        630,137           500       635,637       0.2507%
 9/01/01     1,000,000,000              -        630,137           500       630,637       0.2507%
12/01/01     1,000,000,000              -        623,288           500       623,788       0.2507%
 3/01/02     1,000,000,000              -        616,438           500       616,938       0.2507%
 6/01/02     1,000,000,000          5,000        630,137           500       635,637       0.2507%
 9/01/02     1,000,000,000              -        630,137           500       630,637       0.2507%
12/01/02     1,000,000,000              -        623,288           500       623,788       0.2489%
 3/01/03     1,000,000,000              -        616,438           500       616,938       0.2452%
 6/01/03     1,000,000,000          5,000        630,137           500       635,637       0.2407%
 9/01/03       952,071,101              -        612,276           500       612,776       0.2425%
12/01/03       928,151,511              -        586,124           500       586,624       0.2433%
 3/01/04       903,402,035              -        571,376           500       571,876       0.2430%
 6/01/04       877,666,815          5,000        561,686           500       567,186       0.2421%
 9/01/04       850,907,968              -        546,779           500       547,279       0.2418%
12/01/04       823,410,957              -        524,155           500       524,655       0.2413%
 3/01/05       795,137,367              -        501,614           500       502,114       0.2412%
 6/01/05       766,674,680          5,000        494,601           500       500,101       0.2411%
 9/01/05       739,598,380              -        476,884           500       477,384       0.2408%
12/01/05       712,120,087              -        454,866           500       455,366       0.2407%
 3/01/06       685,571,263              -        433,326           500       433,826       0.2405%
 6/01/06       659,184,327          5,000        426,146           500       431,646       0.2402%
 9/01/06       633,277,101              -        409,608           500       410,108       0.2396%
12/01/06       606,785,451              -        388,965           500       389,465       0.2389%
 3/01/07       579,902,208              -        368,456           500       368,956       0.2384%
 6/01/07       553,023,232          5,000        359,505           500       365,005       0.2387%
 9/01/07       527,444,567              -        341,884           500       342,384       0.2378%
12/01/07       501,498,955              -        322,273           500       322,773       0.2371%
 3/01/08       475,085,039              -        306,181           500       306,681       0.2367%
 6/01/08       448,529,435          5,000        292,737           500       298,237       0.2356%
 9/01/08       422,704,025              -        276,972           500       277,472       0.2347%
12/01/08       396,402,369              -        257,837           500       258,337       0.2335%
 3/01/09       369,987,921              -        238,931           500       239,431       0.2326%
 6/01/09       343,693,434          5,000        227,416           500       232,916       0.2316%
 9/01/09       317,735,736              -        210,921           500       211,421       0.2299%
12/01/09       291,854,108              -        192,476           500       192,976       0.2284%
 3/01/10       265,831,602              -        174,628           500       175,128       0.2280%
 6/01/10       240,619,896          5,000        161,836           500       167,336       0.2281%
 9/01/10       218,666,973              -        146,793           500       147,293       0.2264%
12/01/10       197,272,013              -        131,773           500       132,273       0.2239%
 3/01/11       175,728,417              -        117,254           500       117,754       0.2224%
 6/01/11       154,110,116          5,000        106,098           500       111,598       0.2230%
 9/01/11       136,235,230              -         92,967           500        93,467       0.2208%

Prepared by PaineWebber Incorporated Page 16


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                         BOND FEE SUMMARY
--------------------------------------------------------------------------------------------------
                                       ALL ISSUES COMBINED
--------------------------------------------------------------------------------------------------
 PERIOD          BONDS                         BROKER          AUCTION     TOTAL $      FEES AS A
 ENDING       OUTSTANDING         TRUSTEE      DEALER           AGENT     BOND FEES     % OF BONDS
--------     -------------        -------    -----------       -------   -----------    ----------
12/01/11       118,781,034              -         80,969           500        81,469       0.2199%
 3/01/12       102.177.786              -         70,291           500        70,791       0.2217%
 6/01/12        87.907.385          5,000         61,012           500        66,512       0.2238%
 9/01/12        77,027,802              -         52.977           500        53,477       0.2221%
12/01/12        66.839.911              -         45.863           500        46,363       0.2193%
 3/01/13        56,931.568              -         39.201           500        39,701       0.2190%
 6/01/13        47,361,469          5.000         33.781            26        38.807       0.2227%
 9/01/13        41,027,087              -         28.453            26        28.479       0.2230%
12/01/13        34,954.820              -         24.284            26        24.311       0.2250%
 3/01/14        29.572.919              -         20.366            26        20.392       0.2312%
 6/01/14        25.581.596          5.000         17.769            26        22.795       0.2376%
 9/01/14        22,669,551              -         15.468            26        15,495       0.2411%
12/01/14        20.107.303              -         13,572            26        13,599       0.2450%
 3/01/15        17.966.266              -         11,956            26        11,982       0.2502%
 6/01/15        16.128.992          5,000         10,881            26        15,908       0.2566%
 9/01/15        14,835.574              -          9.850            26         9,876       0.2599%
12/01/15        13.613,805              -          8,959            26         8,986       0.2627%
 3/01/16        12,472,075              -          8,221            26         8,248       0.2671%
 6/01/16        11,462.803          5,000          7.612            26        12,638       0.2721%
 9/01/16        10,603.992              -          7,025            26         7,051       0.2783%
12/01/16         9,943,011              -          6.460            26         6.486       0.2830%
 3/01/17         9,397.916              -          6,017            26         6,044       0.2859%
 6/01/17         8,866,990          5.000          5.803            26        10,829       0.2880%
 9/01/17         8.331,875              -          5.469            26         5,495       0.2900%
12/01/17         7.796.168              -          5,079            26         5,105       0.2922%
 3/01/18         7,250.021              -          4,695            26         4.721       0.2949%
 6/01/18         6.705,893          5,000          4,449            26         9.476       0.2479%
 9/01/18         6.140.607              -          4,102            26         4.128       0.1224%
12/01/18         5,573,676              -          3.708            26         3.734       0.0608%
 3/01/19                 -              -              -             -             -       0.0000%
 6/01/19                 -              -              -             -             -       0.0000%
 9/01/19                 -              -              -             -             -       0.0000%
12/01/19                 -              -              -             -             -       0.0000%
 3/01/20                 -              -              -             -             -       0.0000%
 6/01/20                 -              -              -             -             -       0.0000%
 9/01/20                 -              -              -             -             -       0.0000%
12/01/20                 -              -              -             -             -       0.0000%
 3/01/21                 -              -              -             -             -       0.0000%
 6/01/21                 -              -              -             -             -       0.0000%
 9/01/21                 -              -              -             -             -       0.0000%
12/01/21                 -              -              -             -             -       0.0000%
 3/01/22                 -              -              -             -             -       0.0000%
 6/01/22                 -              -              -             -             -       0.0000%
 9/01/22                 -              -              -             -             -       0.0000%
12/01/22                 -              -              -             -             -       0.0000%
 3/01/23                 -              -              -             -             -       0.0000%

Prepared by PaineWebber Incorporated Page 17


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                         BOND FEE SUMMARY
--------------------------------------------------------------------------------------------------
                                       ALL ISSUES COMBINED
--------------------------------------------------------------------------------------------------
 PERIOD          BONDS                         BROKER          AUCTION     TOTAL $      FEES AS A
 ENDING       OUTSTANDING         TRUSTEE      DEALER           AGENT     BOND FEES     % OF BONDS
--------     -------------        -------    -----------       -------   -----------    ----------

 6/01/23                 -              -              -             -             -       0.0000%
 9/01/23                 -              -              -             -             -       0.0000%
12/01/23                 -              -              -             -             -       0.0000%
 3/01/24                 -              -              -             -             -       0.0000%
 6/01/24                 -              -              -             -             -       0.0000%
 9/01/24                 -              -              -             -             -       0.0000%
12/01/24                 -              -              -             -             -       0.0000%
 3/01/25                 -              -              -             -             -       0.0000%
 6/01/25                 -              -              -             -             -       0.0000%
 9/01/25                 -              -              -             -             -       0.0000%
12/01/25                 -              -              -             -             -       0.0000%
 3/01/26                 -              -              -             -             -       0.0000%
 6/01/26                 -              -              -             -             -       0.0000%
 9/01/26                 -              -              -             -             -       0.0000%
12/01/26                 -              -              -             -             -       0.0000%
 3/01/27                 -              -              -             -             -       0.0000%
 6/01/27                 -              -              -             -             -       0.0000%
 9/01/27                 -              -              -             -             -       0.0000%
12/01/27                 -              -              -             -             -       0.0000%
 3/01/28                 -              -              -             -             -       0.0000%
 6/01/28                 -              -              -             -             -       0.0000%
 9/01/28                 -              -              -             -             -       0.0000%
12/01/28                 -              -              -             -             -       0.0000%
 3/01/29                 -              -              -             -             -       0.0000%
 6/01/29                 -              -              -             -             -       0.0000%
 9/01/29                 -              -              -             -             -       0.0000%
12/01/29                 -              -              -             -             -       0.0000%
 3/01/30                 -              -              -             -             -       0.0000%
 6/01/30                 -              -              -             -             -       0.0000%
-------------------------------------------------------------------------------------------------
                                  $90,000    $19,429,637       $26,105   $19,545,742
-------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 18


III. LOAN PORTFOLIO REPORTS


$1,000,000,000

NELNET STUDENT LOAN CORP.-2

TAXABLE STUDENT LOAN ASSET BACKED NOTES
MANAGEMENT CASE
5.0% T-BILL

FINAL CASH FLOW

                  LOAN ORIGINATION SUMMARY
------------------------------------------------------------
                     USA GROUP SERVICED
------------------------------------------------------------
  DRAW        FUNDS       PREMIUM/      PRINCIPAL     % OF
  DATE        DRAWN      (DISCOUNT)      DRAWN        TOTAL
------------------------------------------------------------
6/01/00   $261,393,961       -        $261,393,961   100.00%
------------------------------------------------------------
          $261,393,981       -        $261,393,981   100.00%
------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 20


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                  LOAN ORIGINATION SUMMARY
----------------------------------------------------------
                    INTUITION SERVICED
----------------------------------------------------------
  DRAW       FUNDS       PREMIUM/     PRINCIPAL     % OF
  DATE       DRAWN      (DISCOUNT)      DRAWN       TOTAL
----------------------------------------------------------
6/01/00   $97,536,116       -        $97,536,116   100.00%
----------------------------------------------------------
          $97,536,116       -        $97,536,116   100.00%
----------------------------------------------------------

Prepared by PaineWebber Incorporated Page 21


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                  LOAN ORIGINATION SUMMARY
-------------------------------------------------------------
                      UNIPAC SERVICED
-------------------------------------------------------------
  DRAW        FUNDS        PREMIUM/     PRINCIPAL      % OF
  DATE        DRAWN       (DISCOUNT)      DRAWN        TOTAL
-------------------------------------------------------------
6/01/00   $300,155,304        -        $300,155,304   100.00%
-------------------------------------------------------------
          $300,155,304        -        $300,155,304   100.00%
-------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 22


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                  LOAN ORIGINATION SUMMARY
------------------------------------------------------------
                    CONSOLIDATION LOANS
------------------------------------------------------------
  DRAW        FUNDS       PREMIUM/      PRINCIPAL     % OF
  DATE        DRAWN      (DISCOUNT)       DRAWN       TOTAL
------------------------------------------------------------
6/01/00   $105,460,649       -        $105,460,649   100.00%
------------------------------------------------------------
          $105,460,649       -        $105,460,649   100.00%
------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 23


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                  LOAN ORIGINATION SUMMARY
------------------------------------------------------------
                   PREFUNDING STAFF & PLUS
------------------------------------------------------------
  DRAW       FUNDS        PREMIUM/      PRINCIPAL     % OF
  DATE       DRAWN       (DISCOUNT)       DRAWN       TOTAL
------------------------------------------------------------
8/01/00   $130,557,831   $2,559,957   $127,997,874   100.00%
------------------------------------------------------------
          $130,557,831   $2,559,957   $127,997,874   100.00%
------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 24


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                  LOAN ORIGINATION SUMMARY
------------------------------------------------------------
                  PREFUNDING CONSOLIDATION
------------------------------------------------------------
  DRAW       FUNDS         PREMIUM/     PRINCIPAL     % OF
  DATE       DRAWN        (DISCOUNT)      DRAWN       TOTAL
------------------------------------------------------------
8/01/00   $55,953,356     $1,097,125   $54,856,231   100.00%
------------------------------------------------------------
          $55,953,356     $1,097,125   $54,856,231   100.00%
------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 25


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                  LOAN ORIGINATION SUMMARY
------------------------------------------------------------
                  REORIGINATION PORTFOLIO
------------------------------------------------------------
  DRAW         FUNDS       PREMIUM/      PRINCIPAL     %OF
  DATE         DRAWN      (DISCOUNT)       DRAWN       TOTAL
------------------------------------------------------------
 7/01/00   $  5,142,777   $   44,585   $  5,098,191     4.04%
 8/01/00      4,194,577       36,365      4,158,212     3.30%
 9/01/00      3,007,779       26,076      2,981,703     2.36%
10/01/00      3,432,773       29,761      3,403,013     2.70%
11/01/00      2,669,393       23,142      2,646,250     2.10%
12/01/00      1,837,548       15,931      1,821,618     1.44%
 1/01/01      2,540,057       22,021      2,518,035     2.00%
 2/01/01      1,951,277       16,917      1,934,360     1.53%
 3/01/01      1,325,105       11,488      1,313,617     1.04%
 4/01/01      2,136,108       18,519      2,117,589     1.68%
 5/01/01      1,656,599       14,362      1,642,237     1.30%
 6/01/01        984,861        8,538        976,323     0.77%
 7/01/01      2,177,645       18,879      2,158,766     1.71%
 8/01/01      2,073,285       17,974      2,055,310     1.63%
 9/01/01      1,752,814       15,196      1,737,618     1.38%
10/01/01      2,654,059       23,009      2,631,050     2.09%
11/01/01      2,471,159       21,424      2,449,735     1.94%
12/01/01      2,105,634       18,255      2,087,379     1.65%
 1/01/02      2,921,002       25,324      2,895,678     2.30%
 2/01/02      2,703,481       23,438      2,680,043     2.12%
 3/01/02      2,544,396       22,059      2,522,337     2.00%
 4/01/02      3,369,485       29,212      3,340,273     2.85%
 5/01/02      3,295,561       28,571      3,266,990     2.59%
 6/01/02      2,953,330       25,604      2,927,726     2.32%
 7/01/02      4,084,206       35,408      4,048,798     3.21%
 8/01/02      4,383,705       38,005      4,345,701     3.44%
 9/01/02      4,428,035       38,389      4,389,646     3.48%
10/01/02      5,242,587       45,451      5,197,137     4.12%
11/01/02      5,383,454       46,672      5,336,782     4.23%
12/01/02      5,280,285       45,778      5,234,507     4.15%
 1/01/03      5,920,004       51,324      5,868,680     4.65%
 2/01/03      5,935,961       51,462      5,884,499     4.66%
 3/01/03      5,820,853       50,464      5,770,389     4.57%
 4/01/03      6,405,159       55,530      6,349,629     5.03%
 5/01/03      6,387,772       55,379      6,332,393     5.02%
 6/01/03      6,081,452       52,723      6,028,729     4.78%
------------------------------------------------------------
           $127,254,177   $1,103,233   $126,150,944   100.00%
------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 26


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                  LOAN ORIGINATION SUMMARY
-----------------------------------------------------------
                        TOTAL LOANS
----------------------------------------------------------------
  DRAW           FUNDS       PREMIUM/        PRINCIPAL      %OF
  DATE           DRAWN      (DISCOUNT)        DRAWN        TOTAL
----------------------------------------------------------------
 6/01/00   $  764,546,050            -    $ 764,546,050    70.90%
 7/01/00        5,142,777       44,585        5,098,191     0.48%
 8/01/00      190,705,764    3,693,447      187,012,317    17.69%
 9/01/00        3,007,779       26,076        2,981,703     0.28%
10/01/00        3,432,773       29,761        3,403,013     0.32%
11/01/00        2,669,393       23,142        2,646,250     0.25%
12/01/00        1,837,548       15,931        1,821,618     0.17%
 1/01/01        2,540,057       22,021        2,518,035     0.24%
 2/01/01        1,951,277       16,917        1,934,360     0.18%
 3/01/01        1,325,105       11,488        1,313,617     0.12%
 4/01/01        2,136,108       18,519        2,117,589     0.20%
 5/01/01        1,656,599       14,362        1,642,237     0.15%
 6/01/01          984,861        8,538          976,323     0.09%
 7/01/01        2,177,645       18,879        2,158,766     0.20%
 8/01/01        2,073,285       17,974        2,055,310     0.19%
 9/01/01        1,752,814       15,196        1,737,618     0.16%
10/01/01        2,654,059       23,009        2,631,050     0.25%
11/01/01        2,471,159       21,424        2,449,735     0.23%
12/01/01        2,105,634       18,255        2,087,379     0.20%
 1/01/02        2,921,002       25,324        2,895,678     0.27%
 2/01/02        2,703,481       23,438        2,680,043     0.25%
 3/01/02        2,544,396       22,059        2,522,337     0.24%
 4/01/02        3,369,485       29,212        3,340,273     0.31%
 5/01/02        3,295,561       28,571        3,266,990     0.31%
 6/01/02        2,953,330       25,604        2,927,726     0.27%
 7/01/02        4,084,206       35,408        4,048,798     0.38%
 8/01/02        4,383,705       38,005        4,345,701     0.41%
 9/01/02        4,428,035       38,389        4,389,646     0.41%
10/01/02        5,242,587       45,451        5,197,137     0.49%
11/01/02        5,383,454       46,672        5,336,782     0.50%
12/01/02        5,280,285       45,778        5,234,507     0.49%
 1/01/03        5,920,004       51,324        5,868,680     0.55%
 2/01/03        5,935,961       51,462        5,884,499     0.55%
 3/01/03        5,820,853       50,464        5,770,389     0.54%
 4/01/03        6,405,159       55,530        6,349,629     0.59%
 5/01/03        6,387,772       55,379        6,332,393     0.59%
 6/01/03        6,081,452       52,723        6,028,729     0.56%
----------------------------------------------------------------
           $1,078,311,414   $4,760,315   $1,073,551,099   100.00%
----------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 27


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                LOAN STATUS SUMMARY
--------------------------------------------------------------------------------------------------------------------------
                                                 USA GROUP SERVICED
--------------------------------------------------------------------------------------------------------------------------
 PERIOD        LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN     LOANS IN      LOANS IN     LOANS IN
 ENDING        DRAWN       INTEREST      OUTSTANDING      INTERIM        REPAYMENT    DEFERMENT    FORBEARANCE   DEFAULT
--------------------------------------------------------------------------------------------------------------------------
 6/01/00   $261,393,981              -   $261,393,981   $102,497,602   $158,896,379            -             -           -
 9/01/00              -              -    259,594,295    102,497,602     93,061,452   31,779,276    31,779,276     476,689
12/01/00              -              -    257,673,454    102,497,602     90,663,922   31,779,276    31,779,276     953,378
 3/01/01              -              -    255,725,242    102,497,602     88,239,021   31,779,276    31,779,276   1,430,067
 6/01/01              -      3,417,177    257,166,844    105,914,779     85,786,757   31,779,276    31,779,276   1,906,757
 9/01/01              -              -    253,754,227      7,456,701    141,163,864   51,470,892    51,470,892   2,191,879
12/01/01              -              -    250,251,605      7,456,701    137,376,120   51,470,892    51,470,892   2,477,002
 3/01/02              -              -    246,708,126      7,456,701    133,547,517   51,470,892    51,470,892   2,762,125
 6/01/02              -              -    243,125,939      7,456,701    129,680,208   51,470,892    51,470,892   3,047,247
 9/01/02              -      2,563,217    240,603,887      7,456,701    190,402,091   19,691,616    19,691,616   3,361,865
12/01/02              -              -    235,397,431      7,456,701    184,881,017   19,691,616    19,691,616   3,676,482
 3/01/03              -              -    230,131,762      7,456,701    179,300,731   19,691,616    19,691,616   3,991,100
 6/01/03              -          5,374    224,819,340      7,405,452    173,702,692   19,702,940    19,702,940   4,305,316
 9/01/03              -      1,587,769    220,083,382      7,405,452    208,161,086       11,325        11,325   4,494,195
12/01/03              -              -    213,658,333      7,405,452    201,547,158       11,325        11,325   4,683,074
 3/01/04              -              -    207,167,851      7,405,452    194,867,797       11,325        11,325   4,871,953
 6/01/04              -          7,217    200,641,462      7,354,203    188,181,714       23,018        23,018   5,059,510
 9/01/04              -              -    193,931,611      7,354,203    181,945,983       23,018        23,018   4,585,389
12/01/04              -              -    187,138,692      7,354,203    175,627,184       23,018        23,018   4,111,269
 3/01/05              -              -    180,259,761      7,354,203    169,222,373       23,018        23,018   3,637,149
 6/01/05              -         10,026    173,322,911      7,302,954    162,807,912       23,755        23,755   3,164,535
 9/01/05              -              -    166,796,957      7,302,954    156,567,728       23,755        23,755   2,878,765
12/01/05              -              -    160,174,724      7,302,954    150,231,267       23,755        23,755   2,592,994
 3/01/06              -              -    153,456,054      7,302,954    143,798,367       23,755        23,755   2,307,223
 6/01/06              -         39,182    146,710,964      7,123,583    137,455,548       55,567        55,567   2,020,699
 9/01/06              -              -    140,178,906      7,123,583    131,237,620       55,567        55,567   1,706,568
12/01/06              -              -    133,533,769      7,123,583    124,906,613       55,567        55,567   1,392,437
 3/01/07              -              -    126,773,590      7,123,583    118,460,565       55,567        55,567   1,078,306
 6/01/07              -          7,453    119,959,413      7,097,959    111,996,490       49,905        49,905     765,153
 9/01/07              -              -    113,468,460      7,097,959    105,695,594       49,905        49,905     575,097
12/01/07              -              -    106,853,645      7,097,959     99,270,835       49,905        49,905     385,041
 3/01/08              -              -    100,112,526      7,097,959     92,719,773       49,905        49,905     194,985
 6/01/08              -         25,866     93,375,142      7,021,086     86,296,691       26,150        26,150       5,065
 9/01/08              -              -     86,945,011      7,021,086     79,866,124       26,150        26,150       5,501
12/01/08              -              -     80,388,490      7,021,086     73,309,167       26,150        26,150       5,936
 3/01/09              -              -     73,703,088      7,021,086     66,623,329       26,150        26,150       6,372
 6/01/09              -         17,028     66,935,057      6,969,837     59,892,002       33,287        33,287       6,645
 9/01/09              -              -     60,097,770      6,969,837     53,054,765       33,287        33,287       6,594
12/01/09              -              -     53,648,145      6,969,837     46,605,192       33,287        33,287       6,543
 3/01/10              -              -     47,399,244      6,969,837     40,356,342       33,287        33,287       6,492
 6/01/10              -      2,413,896     43,933,192        204,995     40,017,322    1,848,907     1,848,907      13,060
 9/01/10              -              -     39,290,409        204,995     35,354,731    1,848,907     1,848,907      32,868
12/01/10              -              -     34,603,782        204,995     30,648,296    1,848,907     1,848,907      52,675
 3/01/11              -              -     29,833,062        204,995     25,857,769    1,848,907     1,848,907      72,483
 6/01/11              -         81,772     25,043,496              -     21,172,702    1,892,463     1,892,463      85,867
 9/01/11              -              -     21,914,641              -     18,043,309    1,892,463     1,892,463      86,405

Prepared by PaineWebber Incorporated Page 28


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                LOAN STATUS SUMMARY
--------------------------------------------------------------------------------------------------------------------------
                                                 USA GROUP SERVICED
--------------------------------------------------------------------------------------------------------------------------
 PERIOD        LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN     LOANS IN      LOANS IN     LOANS IN
 ENDING        DRAWN       INTEREST      OUTSTANDING      INTERIM        REPAYMENT    DEFERMENT    FORBEARANCE   DEFAULT
--------------------------------------------------------------------------------------------------------------------------
12/01/11              -             -    19,186,338          -         15,314,468     1,892,463    1,892,463       86,944
 3/01/12              -             -    16,633,017          -         12,760,609     1,892,463    1,892,463       87,482
 6/01/12              -       180,563    14,508,939          -         14,302,603        57,091       57,091       92,154
 9/01/12              -             -    12,989,279          -         12,770,001        57,091       57,091      105,094
12/01/12              -             -    11,473,771          -         11,241,554        57,091       57,091      118,035
 3/01/13              -             -     9,935,232          -          9,690,074        57,091       57,091      130,975
 6/01/13              -         5,701     8,370,717          -          8,231,047             -            -      139,670
 9/01/13              -             -     8,056,306          -          7,916,431             -            -      139,875
12/01/13              -             -     7,805,641          -          7,665,561             -            -      140,080
 3/01/14              -             -     7,551,672          -          7,411,387             -            -      140,285
 6/01/14              -             -     7,296,586          -          7,162,980             -            -      133,606
 9/01/14              -             -     7,043,450          -          6,930,293             -            -      113,157
12/01/14              -             -     6,786,388          -          6,693,679             -            -       92,709
 3/01/15              -             -     6,525,339          -          6,453,079             -            -       72,261
 6/01/15              -             -     6,269,458          -          6,211,069             -            -       58,389
 9/01/15              -             -     6,029,258          -          5,971,586             -            -       57,672
12/01/15              -             -     5,785,031          -          5,728,076             -            -       56,955
 3/01/16              -             -     5,536,715          -          5,480,478             -            -       56,237
 6/01/16              -             -     5,286,198          -          5,234,949             -            -       51,249
 9/01/16              -             -     5,036,057          -          4,998,338             -            -       37,719
12/01/16              -             -     4,781,289          -          4,757,100             -            -       24,189
 3/01/17              -             -     4,521,806          -          4,511,146             -            -       10,660
 6/01/17              -             -     4,262,913          -          4,261,410             -            -        1,503
 9/01/17              -             -     4,010,417          -          4,009,324             -            -        1,093
12/01/17              -             -     3,752,971          -          3,752,288             -            -          683
 3/01/18              -             -     3,490,477          -          3,490,204             -            -          273
 6/01/18              -             -     3,224,395          -          3,224,395             -            -            -
 9/01/18              -             -     2,956,996          -          2,956,996             -            -            -
12/01/18              -             -     2,684,345          -          2,684,345             -            -            -
 3/01/19              -             -             -          -                  -             -            -            -
--------------------------------------------------------------------------------------------------------------------------
           $261,393,981   $10,362,241
--------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 29


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                LOAN STATUS SUMMARY
--------------------------------------------------------------------------------------------------------------------------
                                                 INTUITION SERVICED
--------------------------------------------------------------------------------------------------------------------------
 PERIOD        LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN     LOANS IN      LOANS IN     LOANS IN
 ENDING        DRAWN       INTEREST      OUTSTANDING      INTERIM        REPAYMENT    DEFERMENT    FORBEARANCE   DEFAULT
--------------------------------------------------------------------------------------------------------------------------
 6/01/00   $97,536,116             -     $97,536,116    $27,140,790    $70,395,326             -             -           -
 9/01/00             -             -      96,790,045     27,140,790     41,279,939    14,079,065    14,079,065     211,186
12/01/00             -             -      95,993,199     27,140,790     40,271,907    14,079,065    14,079,065     422,372
 3/01/01             -             -      95,184,409     27,140,790     39,251,931    14,079,065    14,079,065     633,558
 6/01/01             -       372,050      94,735,695     27,512,840     38,219,980    14,079,065    14,079,065     844,744
 9/01/01             -             -      93,533,821     10,575,215     47,130,985    17,466,590    17,466,590     894,441
12/01/01             -       261,894      92,571,135     10,837,109     45,856,708    17,466,590    17,466,590     944,137
 3/01/02             -             -      91,257,261      2,801,317     49,291,291    19,073,749    19,073,749   1,017,156
 6/01/02             -           871      89,925,344      2,802,188     47,885,484    19,073,749    19,073,749   1,090,174
 9/01/02             -       696,729      88,732,675      2,781,931     74,699,744     4,998,735     4,998,735   1,253,530
12/01/02             -         1,016      86,794,943      2,762,545     72,609,842     5,002,815     5,002,815   1,416,926
 3/01/03             -             -      84,809,429      2,762,545     70,484,235     5,002,815     5,002,815   1,557,018
 6/01/03             -         4,572      82,809,497      2,767,116     68,339,920     5,002,815     5,002,815   1,696,830
 9/01/03             -       172,780      80,715,063      2,694,693     73,031,441     1,629,775     1,629,775   1,729,379
12/01/03             -           726      78,418,048      2,685,000     70,707,421     1,631,859     1,631,859   1,761,910
 3/01/04             -        86,305      76,131,107      2,655,920     71,603,190        30,995        30,995   1,810,007
 6/01/04             -         1,669      73,738,678      2,636,534     69,173,798        35,206        35,206   1,857,934
 9/01/04             -       239,687      71,538,894         77,545     68,613,473       590,847       590,847   1,666,183
12/01/04             -           221      69,047,000         77,545     66,316,366       586,766       586,766   1,479,556
 3/01/05             -             -      66,505,300         77,545     63,976,867       586,766       586,766   1,277,355
 6/01/05             -         8,708      63,949,139         86,253     61,613,934       586,766       586,766   1,075,419
 9/01/05             -           806      61,581,248              -     59,371,498       589,532       589,532   1,030,685
12/01/05             -           118      59,171,414              -     57,015,697       587,448       587,448     980,821
 3/01/06             -           360      56,725,159              -     54,655,204       581,154       581,154     907,647
 6/01/06             -           242      54,255,128              -     52,266,883       576,943       576,943     834,360
 9/01/06             -        32,587      51,853,301              -     51,145,683        17,251        17,251     673,117
12/01/06             -             -      49,361,747              -     48,812,012        17,251        17,251     515,234
 3/01/07             -             -      46,848,875              -     46,433,747        17,251        17,251     380,627
 6/01/07             -             -      44,305,380              -     44,024,557        17,251        17,251     246,322
 9/01/07             -         1,035      41,890,429              -     41,673,933             -             -     216,496
12/01/07             -             -      39,423,805              -     39,240,527             -             -     183,278
 3/01/08             -             -      36,908,724              -     36,774,232             -             -     134,492
 6/01/08             -             -      34,364,230              -     34,278,620             -             -      85,610
 9/01/08             -             -      31,854,312              -     31,787,023             -             -      67,290
12/01/08             -             -      29,294,015              -     29,250,169             -             -      43,845
 3/01/09             -             -      26,697,846              -     26,661,871             -             -      35,974
 6/01/09             -             -      24,084,881              -     24,056,681             -             -      28,201
 9/01/09             -             -      21,512,607              -     21,489,931             -             -      22,675
12/01/09             -             -      18,893,408              -     18,871,127             -             -      22,281
 3/01/10             -             -      16,221,100              -     16,199,225             -             -      21,874
 6/01/10             -             -      13,831,286              -     13,809,884             -             -      21,402
 9/01/10             -             -      12,253,071              -     12,233,491             -             -      19,580
12/01/10             -             -      10,644,254              -     10,629,895             -             -      14,359
 3/01/11             -             -       9,006,406              -      8,997,243             -             -       9,163
 6/01/11             -             -       7,360,357              -      7,356,325             -             -       4,032
 9/01/11             -             -       6,068,879              -      6,068,414             -             -         465

Prepared by PaineWebber Incorporated Page 30


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                LOAN STATUS SUMMARY
--------------------------------------------------------------------------------------------------------------------------
                                              INTUITION GROUP SERVICED
--------------------------------------------------------------------------------------------------------------------------
 PERIOD        LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN     LOANS IN      LOANS IN     LOANS IN
 ENDING        DRAWN       INTEREST      OUTSTANDING      INTERIM        REPAYMENT    DEFERMENT    FORBEARANCE   DEFAULT
--------------------------------------------------------------------------------------------------------------------------
12/01/11             -             -      4,771,649          -           4,771,339        -             -           310
 3/01/12             -             -      3,601,126          -           3,600,970        -             -           155
 6/01/12             -             -      2,638,943          -           2,638,943        -             -             -
 9/01/12             -             -      2,229,837          -           2,229,837        -             -             -
12/01/12             -             -      1,813,694          -           1,813,694        -             -             -
 3/01/13             -             -      1,391,859          -           1,391,859        -             -             -
 6/01/13             -             -        964,823          -             964,823        -             -             -
 9/01/13             -             -        760,145          -             760,145        -             -             -
12/01/13             -             -        563,210          -             563,210        -             -             -
 3/01/14             -             -        467,551          -             467,551        -             -             -
 6/01/14             -             -        376,226          -             376,226        -             -             -
 9/01/14             -             -        299,360          -             299,360        -             -             -
12/01/14             -             -        261,691          -             261,691        -             -             -
 3/01/15             -             -        223,363          -             223,363        -             -             -
 6/01/15             -             -        184,253          -             184,253        -             -             -
 9/01/15             -             -        146,953          -             146,953        -             -             -
12/01/15             -             -        109,119          -             109,119        -             -             -
 3/01/16             -             -         70,693          -              70,693        -             -             -
 6/01/16             -             -         31,976          -              31,976        -             -             -
 9/01/16             -             -          3,514          -               3,514        -             -             -
12/01/16             -             -          2,386          -               2,386        -             -             -
 3/01/17             -             -          1,234          -               1,234        -             -             -
 6/01/17             -             -             59          -                  59        -             -             -
 9/01/17             -             -              -          -                   -        -             -             -
--------------------------------------------------------------------------------------------------------------------------
           $97,536,116    $1,882,376
--------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 31


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                LOAN STATUS SUMMARY
--------------------------------------------------------------------------------------------------------------------------
                                                  UNIPAC SERVICED
--------------------------------------------------------------------------------------------------------------------------
 PERIOD        LOANS      CAPITALIZED      LOANS         LOANS IN       LOANS IN     LOANS IN      LOANS IN      LOANS IN
 ENDING        DRAWN       INTEREST     OUTSTANDING      INTERIM        REPAYMENT    DEFERMENT    FORBEARANCE     DEFAULT
--------------------------------------------------------------------------------------------------------------------------
 6/01/00   $300,155,304           -     $300,155,304   $146,401,117   $153,754,188            -              -           -
 9/01/00              -           -      298,051,124    146,401,117     89,687,070   30,750,838     30,750,838     461,263
12/01/00              -           -      295,806,107    146,401,117     86,980,790   30,750,838     30,750,838     922,525
 3/01/01              -           -      293,530,605    146,401,117     84,244,026   30,750,838     30,750,838   1,383,788
 6/01/01              -   2,294,627      293,521,821    148,695,743     81,479,353   30,750,838     30,750,838   1,845,050
 9/01/01              -           -      290,132,344     67,344,514    126,667,262   47,021,083     47,021,083   2,078,401
12/01/01              -           -      286,671,699     67,344,514    122,973,267   47,021,083     47,021,083   2,311,752
 3/01/02              -           -      283,171,289     67,344,514    119,239,506   47,021,083     47,021,083   2,545,102
 6/01/02              -   3,418,144      283,049,740     70,762,658    115,466,462   47,021,083     47,021,083   2,778,453
 9/01/02              -   2,082,419      279,2/7,742      8,461,985    210,092,387   28,730,381     28,730,381   3,262,609
12/01/02              -           -      273,248,910      8,461,985    203,579,399   28,730,381     28,730,381   3,746,765
 3/01/03              -           -      267,155,255      8,461,985    197,001,588   28,730,381     28,730,38!   4,230,921
 6/01/03              -           -      261,042,205      8,461,985    190,407,203   28,730,381     28,730,381   4,712,256
 9/01/03              -   1,066,369      255,130,185      8,461,985    216,888,573   12,460,135     12,460,135   4,859,359
12/01/03              -           -      248,060,905      8,461,985    209,672,189   12,460,135     12,460,135   5,006,462
 3/01/04              -           -      240,926,843      8,461,985    202,391,024   12,460,135     12,460,135   5,153,565
 6/01/04              -       6,657      233,791,886      8,403,424    195,143,282   12,473,178     12,473,178   5,298,824
 9/01/04              -     846,765      226,965,407      8,403,424    213,568,110       13,044         13,044   4,967,786
12/01/04              -           -      219,175,697      8,403,424    206,109,439       13,044         13,044   4,636,747
 3/01/05              -           -      211,291,901      8,403,424    198,556,682       13,044         13,044   4,305,708
 6/01/05              -       8,357      203,411,524      8,344,864    191,036,294       26,427         26,427   3,977,512
 9/01/05              -           -      195,954,814      8,344,864    183,822,221       26,427         26,427   3,734,876
12/01/05              -           -      188,398,895      8,344,864    176,508,938       26,427         26,427   3,492,239
 3/01/06              -           -      180,745,636      8,344,864    169,098,317       26,427         26,427   3,249,602
 6/01/06              -      36,141      173,142,753      8,139,902    161,874,138       61,415         61,415   3,005,882
 9/01/06              -           -      165,894,665      8,139,902    155,101,285       61,415         61,415   2,530,647
12/01/06              -           -      158,527,644      8,139,902    148,209,500       61,415         61,415   2,055,412
 3/01/07              -           -      151,039,720      8,139,902    141,196,810       61,415         61,415   1,580,176
 6/01/07              -       6,873      143,541,434      8,110,622    134,212,770       55,064         55,064   1,107,915
 9/01/07              -           -      136,644,707      8,110,622    127,473,951       55,064         55,064     950,007
12/01/07              -           -      129,622,677      8,110,622    120,609,829       55,064         55,064     792,098
 3/01/08              -           -      122,473,067      8,110,622    113,618,128       55,064         55,064     634,190
 6/01/08              -      23,848      115,347,051      8,022,781    106,790,617       28,637         28,637     476,379
 9/01/08              -           -      108,554,067      8,022,781    100,114,901       28,637         28,637     359,112
12/01/08              -           -      101,631,369      8,022,781     93,309,470       28,637         28,637     241,845
 3/01/09              -           -       94,576,430      8,022,781     86,371,798       28,637         28,637     124,578
 6/01/09              -      15,705       87,540,676      7,964,221     79,496,594       36,348         36,348       7,164
 9/01/09              -           -       80,825,284      7,964,221     72,781,145       36,348         36,348       7,222
12/01/09              -           -       73,979,396      7,964,221     65,935,198       36,348         36,348       7,281
 3/01/10              -           -       67,000,468      7,964,221     58,956,211       36,348         36,348       7,340
 6/01/10              -   2,226,665       62,543,791        234,242     58,283,173    2,005,727      2,005,727      14,923
 9/01/10              -           -       56,831,359        234,242     52,548,107    2,005,727      2,005,727      37,557
12/01/10              -           -       51,008,311        234,242     46,702,425    2,005,727      2,005,727      60,190
 3/01/11              -           -       45,0/2,506        234,242     40,743,987    2,005,727      2,005,727      82,824
 6/01/11              -      75,425       39,203,711              -     35,000,241    2,052,676      2,052,676      98,118
 9/01/11              -           -       34,943,862              -     30,739,777    2,052,676      2,052,676      98,733

Prepared by PaineWebber Incorporated Page 32


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                   LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------
                                                     UNIPAC SERVICED
----------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS        LOANS IN  LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING     INTERIM   REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
----------------------------------------------------------------------------------------------------------------------------
12/01/11                -              -     30,692,254        -     26,487,554      2,052,676      2,052,676         99,348
 3/01/12                -              -     26,362,522        -     22,157,207      2,052,676      2,052,676         99,963
 6/01/12                -       165, 743     22,388,969        -     22,160,282         61,693         61,693        105,301
 9/01/12                -              -     20,031,536        -     19,788,063         61,693         61,693        120,088
12/01/12                -              -     17,691,528        -     17,433,268         61,693         61,693        134,874
 3/01/13                -              -     15,322,891        -     15.049,845         61,693         61,693        149,661
 6/01/13                -          5,231     12,966,996        -     12,807,399              -              -        159,597
 9/01/13                -              -     11,747,439        -     11,587,608              -              -        159,831
12/01/13                -              -     10,568,521        -     10,408,456              -              -        160,065
 3/01/14                -              -      9,371,099        -      9,210,800              -              -        160,299
 6/01/14                -              -      8,167,455        -      8,014,788              -              -        152,667
 9/01/14                -              -      7,784,426        -      7,655,124              -              -        129,301
12/01/14                -              -      7,437,964        -      7,332,028              -              -        105,936
 3/01/15                -              -      7,097,229        -      7,014,659              -              -         82,570
 6/01/15                -              -      6,775,743        -      6,709,023              -              -         66,720
 9/01/15                -              -      6,506,225        -      6,440,325              -              -         65,900
12/01/15                -              -      6,232,262        -      6,167,182              -              -         65.080
 3/01/16                -              -      5,953,791        -      5,889,531              -              -         64,260
 6/01/16                -              -      5,676,162        -      5,617,602              -              -         58,560
 9/01/16                -              -      5,407,338        -      5,364,238              -              -         43,100
12/01/16                -              -      5,133,623        -      5,105,982              -              -         27,641
 3/01/17                -              -      4,854,921        -      4,842,740              -              -         12,181
 6/01/17                -              -      4,576,746        -      4,575.028              -              -          1,718
 9/01/17                -              -      4,304,862        -      4,303,613              -              -          1,249
12/01/17                -              -      4,027,712        -      4,026,932              -              -            781
 3/01/18                -              -      3,745,194        -      3,744,882              -              -            312
 6/01/18                -              -      3,458,906        -      3,458,906              -              -              -
 9/01/18                -              -      3,171,327        -      3,171,327              -              -              -
12/01/18                -              -      2,878,168        -      2,878,168              -              -              -
 3/01/19                -              -              -        -              -              -              -              -
----------------------------------------------------------------------------------------------------------------------------
             $300,155,304   $ 12,278,968              -
----------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 33


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------------
                                                     CONSOLIDATION LOANS
----------------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
----------------------------------------------------------------------------------------------------------------------------------
 6/01/00     $105,460,649              -   $105,460,649        -         $105,460,649              -              -              -
 9/01/00                -              -    104,489,231        -           61,988,590     21,092,130     21,092,130        316,382
12/01/00                -              -    103,452,340        -           60,635,316     21,092,130     21,092,130        632,764
 3/01/01                -              -    102,400,652        -           59,267,247     21,092,130     21,092,130        949,146
 6/01/01                -              -    101,334,513        -           57,884,726     21,092,130     21,092,130      1,265,528
 9/01/01                -              -     99,965,499        -           56,516,312     21,092,130     21,092,130      1,264,927
12/01/01                -              -     98,583,343        -           55,134,757     21,092,130     21,092,130      1,264,327
 3/01/02                -              -     97,186,610        -           53,738,625     21,092,130     21,092,130      1,263,726
 6/01/02                -              -     95,775,376        -           52,327,990     21,092,130     21,092,130      1,263,126
 9/01/02                -      3,322,012     96,973,798        -           95,499,754              -              -      1,474,044
12/01/02                -              -     94,788,740        -           93,103,776              -              -      1,684,963
 3/01/03                -              -     92,579,174        -           90,683,292              -              -      1,895,882
 6/01/03                -              -     90,354,172        -           88,247,941              -              -      2,106,232
 9/01/03                -              -     87,932,983        -           85,828,859              -              -      2,104,124
12/01/03                -              -     85,488,963        -           83,386,947              -              -      2,102,016
 3/01/04                -              -     83,022,039        -           80,922,131              -              -      2,099,908
 6/01/04                -              -     80,544,238        -           78,446,855              -              -      2,097,382
 9/01/04                -              -     78,061,268        -           76,277,959              -              -      1,783,309
12/01/04                -              -     75,544,756        -           74,075,520              -              -      1,469,236
 3/01/05                -              -     72,994,586        -           71,839,423              -              -      1,155,163
 6/01/05                -              -     70,426,952        -           69,585,254              -              -        841,698
 9/01/05                -              -     68,175,501        -           67,334,942              -              -        840,559
12/01/05                -              -     65,889,934        -           65.050,513              -              -        839,421
 3/01/06                -              -     63,570,402        -           62,732,120              -              -        838,283
 6/01/06                -              -     61,243,330        -           60,406,465              -              -        836,866
 9/01/06                -              -     58,941,445        -           58,313,961              -              -        627,485
12/01/06                -              -     56,598,098        -           56,179,994              -              -        418,104
 3/01/07                -              -     54,212,463        -           54,003,740              -              -        208,723
 6/01/07                -              -     51,821,798        -           51,821,798              -              -              -
 9/01/07                -              -     49,692,190        -           49,692,190              -              -              -
12/01/07                -              -     47,520,368        -           47,520,368              -              -              -
 3/01/08                -              -     45,305,491        -           45,305,491              -              -              -
 6/01/08                -              -     43,110,812        -           43,110,812              -              -              -
 9/01/08                -              -     41,036,275        -           41,036,275              -              -              -
12/01/08                -              -     38,920,602        -           38,920,602              -              -              -
 3/01/09                -              -     36,762,972        -           36,762,972              -              -              -
 6/01/09                -              -     34,627,721        -           34,627,721              -              -              -
 9/01/09                -              -     32,616,485        -           32,616,485              -              -              -
12/01/09                -              -     30,565,353        -           30,565,353              -              -              -
 3/01/10                -              -     28,473,528        -           28,473,528              -              -              -
 6/01/10                -              -     26,416,720        -           26,416,720              -              -              -
 9/01/10                -              -     24,514,622        -           24,514,622              -              -              -
12/01/10                -              -     22,574,985        -           22,574,985              -              -              -
 3/01/11                -              -     20,597,354        -           20,597,354              -              -              -
 6/01/11                -              -     18,628,777        -           18,628,777              -              -              -
 9/01/11                -              -     16,744,428        -           16,744,428              -              -              -
----------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 34


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
--------------------------------------------------------------------------------------------------------------------------------
                                                     CONSOLIDATION LOANS
--------------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
--------------------------------------------------------------------------------------------------------------------------------
12/01/11                -              -     14,956,041         -         14,956,041          -              -              -
 3/01/12                -              -     13,182,793         -         13,182,793          -              -              -
 6/01/12                -              -     11,442,956         -         11,442,956          -              -              -
 9/01/12                -              -      9,744,200         -          9,744,200          -              -              -
12/01/12                -              -      8,011,860         -          8,011,860          -              -              -
 3/01/13                -              -      6,465,744         -          6,465,744          -              -              -
 6/01/13                -              -      5,128,112         -          5,128,112          -              -              -
 9/01/13                -              -      4,344,695         -          4,344,695          -              -              -
12/01/13                -              -      3,642,354         -          3,642,354          -              -              -
 3/01/14                -              -      2,962,758         -          2,962,758          -              -              -
 6/01/14                -              -      2,298,551         -          2,298,551          -              -              -
 9/01/14                -              -      1,622,683         -          1,622,683          -              -              -
12/01/14                -              -        933,385         -            933,385          -              -              -
 3/01/15                -              -        389,966         -            389,966          -              -              -
 6/01/15                -              -              3         -                  3          -              -              -
 9/01/15                -              -              3         -                  3          -              -              -
12/01/15                -              -              2         -                  2          -              -              -
 3/01/16                -              -              1         -                  1          -              -              -
 6/01/16                -              -              -         -                  -          -              -              -
------------------------------------------------------------------------------------------------------------------------------
             $105,460,649   $  3,322,012              -
------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 35


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------------
                                                    PREFUNDING STAFF & PLUS
----------------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
----------------------------------------------------------------------------------------------------------------------------------
 6/01/00                -              -              -              -              -              -              -              -
 9/01/00      130,557,831              -    127,927,468    108,798,192     11,430,204      3,839,936      3,839,936         19,200
12/01/00                -              -    127,676,652    108,798,192     11,121,789      3,839,936      3,839,936         76,799
 3/01/01                -              -    127,422,047    108,798,192     10,809,585      3,839,936      3,839,936        134,398
 6/01/01                -              -    127,163,636    108,798,192     10,493,575      3,839,936      3,839,936        191,997
 9/01/01                -              -    126,882,207    108,798,192     10,173,746      3,839,936      3,839,936        230,396
12/01/01                -              -    126,558,552    108,798,192      9,850,091      3,839,936      3,839,936        230,396
 3/01/02                -      6,095,899    132,001,311              -     78,024,607     26,818,754     26,818,754        339,194
 6/01/02                -              -    130,510,428              -     76,207,330     26,818,754     26,818,754        665,589
 9/01/02                -        622,070    129,570,431              -     82,608,012     22,978,818     22,978,818      1,004,783
12/01/02                -              -    127,857,768              -     80,530,555     22,978,818     22,978,818      1,369,577
 3/01/03                -              -    126,012,919              -     78,429,710     22,978,818     22,978,818      1,625,573
 6/01/03                -              -    123,927,031              -     76,305,422     22,978,818     22,978,818      1,663,972
 9/01/03                -              -    121,804,882              -     74,157,674     22,978,818     22,978,818      1,689,572
12/01/03                -              -    119,633,701              -     71,986,493     22,978,818     22,978,818      1,689,572
 3/01/04                -      1,951,027    119,163,880              -    117,401,776              -              -      1,762,104
 6/01/04                -              -    116,140,292              -    114,160,591              -              -      1,979,700
 9/01/04                -              -    113,085,636              -    110,907,721              -              -      2,177,915
12/01/04                -              -    109,995,721              -    107,657,809              -              -      2,337,912
 3/01/05                -              -    106,795,296              -    104,369,918              -              -      2,425,377
 6/01/05                -              -    103,411,731              -    101,043,953              -              -      2,367,778
 9/01/05                -              -    100,012,358              -     97,682,797              -              -      2,329,561
12/01/05                -              -     96,614,996              -     94,285,435              -              -      2,329,561
 3/01/06                -              -     93,178,714              -     90,957,951              -              -      2,220,763
 6/01/06                -              -     89,695,324              -     87,800,955              -              -      1,894,369
 9/01/06                -              -     86,172,555              -     84,617,503              -              -      1,555.053
12/01/06                -              -     82,604,338              -     81,414,080              -              -      1,190,259
 3/01/07                -              -     79,092,403              -     78,158,140              -              -        934,263
 6/01/07                -              -     75,744,786              -     74,848,923              -              -        895,864
 9/01/07                -              -     72,358,200              -     71,487,815              -              -        870,386
12/01/07                -              -     68,943,703              -     68,073,317              -              -        870,386
 3/01/08                -              -     65,473,090              -     64,675,236              -              -        797,853
 6/01/08                -              -     61,940,012              -     61,359,755              -              -        580,257
 9/01/08                -              -     58,349,754              -     57,987,094              -              -        362,661
12/01/08                -              -     54,698,397              -     54,553,333              -              -        145.064
 3/01/09                -              -     51,319,071              -     51,319,071              -              -              -
 6/01/09                -              -     48 164,256              -     48,164,256              -              -              -
 9/01/09                -              -     44,948,220              -     44,948,220              -              -              -
12/01/09                -              -     41,669,769              -     41,669,769              -              -              -
 3/01/10                -              -     38,327,691              -     38,327,691              -              -              -
 6/01/10                -              -     34,920,745              -     34,920,745              -              -              -
 9/01/10                -              -     31,449,346              -     31,449,346              -              -              -
12/01/10                -              -     27,911,617              -     27,911,617              -              -              -
 3/01/11                -              -     24,498,884              -     24,498,884              -              -              -
 6/01/11                -              -     21,123,522              -     21,123,522              -              -              -
 9/01/11                -              -     17,682,927              -     17,682,927              -              -              -
-----------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 36


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------------
                                                    PREFUNDING STAFF & PLUS
----------------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
----------------------------------------------------------------------------------------------------------------------------------
12/01/11                -              -     14,175,833         -          14,175,833         -              -              -
 3/01/12                -              -     11,239,187         -          11,239,187         -              -              -
 6/01/12                -              -      9,874,588         -           9,874,588         -              -              -
 9/01/12                -              -      8,483,618         -           8,483,618         -              -              -
12/01/12                -              -      7,065,765         -           7,065,765         -              -              -
 3/01/13                -              -      5,620,509         -           5,620,509         -              -              -
 6/01/13                -              -      4,147,318         -           4,147,318         -              -              -
 9/01/13                -              -      2,645,651         -           2,645,651         -              -              -
12/01/13                -              -      1,114,955         -           1,114,955         -              -              -
 3/01/14                -              -              -         -                   -         -              -              -
 6/01/14                -              -              -         -                   -         -              -              -
----------------------------------------------------------------------------------------------------------------------------------
             $130,557,831   $  8,668,995              -
----------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 37


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------------
                                                   PREFUNDING CONSOLIDATION
----------------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
----------------------------------------------------------------------------------------------------------------------------------
 6/01/00                -              -              -         -                   -              -              -              -
 9/01/00       55,953,356              -     54,715,642         -          32,718,293     10,971,246     10,971,246         54,856
12/01/00                -              -     54,213,771         -          32,051,854     10,971,246     10,971,246        219,425
 3/01/01                -              -     53,702,612         -          31,376,126     10,971,246     10,971,246        383,994
 6/01/01                -              -     53,182,048         -          30,690,993     10,971,246     10,971,246        548,562
 9/01/01                -              -     52,597,108         -          29,996,340     10,971,246     10,971,246        658,275
12/01/01                -              -     51,892,825         -          29,292,057     10,971,246     10,971,246        658,275
 3/01/02                -              -     51,178,805         -          28,578,038     10,971,246     10,971,246        658,275
 6/01/02                -              -     50,454,949         -          27,854,181     10,971,246     10,971,246        658,275
 9/01/02                -      2,081,794     51,700,381         -          51,005,535              -              -        694,846
12/01/02                -              -     50,590,303         -          49,785,745              -              -        804,558
 3/01/03                -              -     49,463,174         -          48,548,903              -              -        914,271
 6/01/03                -              -     48,318,825         -          47,294,842              -              -      1,023,983
 9/01/03                -              -     47,120,533         -          46,023,409              -              -      1,097,125
12/01/03                -              -     45,831,587         -          44,734,462              -              -      1,097,125
 3/01/04                -              -     44,525,005         -          43,427,881              -              -      1,097,125
 6/01/04                -              -     43,200,686         -          42,103,561              -              -      1,097,125
 9/01/04                -              -     41,858,065         -          40,815,797              -              -      1,042,268
12/01/04                -              -     40,493,055         -          39,615,355              -              -        877,700
 3/01/05                -              -     39,104,488         -          38,391,356              -              -        713,131
 6/01/05                -              -     37,691,909         -          37,143,347              -              -        548,562
 9/01/05                -              -     36,309,721         -          35,870,871              -              -        438,850
12/01/05                -              -     35,012,321         -          34,573,471              -              -        438,850
 3/01/06                -              -     33,689,537         -          33,250,687              -              -        438,850
 6/01/06                -              -     32,340,911         -          31,902,061              -              -        438,850
 9/01/06                -              -     30,965,665         -          30,563,386              -              -        402,279
12/01/06                -              -     29,560,657         -          29,268,090              -              -        292,567
 3/01/07                -              -     28,124,674         -          27,941,820              -              -        182,854
 6/01/07                -              -     26,656,968         -          26,583,826              -              -         73,142
 9/01/07                -              -     25,193,341         -          25,193,341              -              -              -
12/01/07                -              -     23,769,577         -          23,769,577              -              -              -
 3/01/08                -              -     22,311,727         -          22,311,727              -              -              -
 6/01/08                -              -     20,818,966         -          20,818,966              -              -              -
 9/01/08                -              -     19,290,447         -          19,290,447              -              -              -
12/01/08                -              -     17,725,302         -          17,725,302              -              -              -
 3/01/09                -              -     16,122,643         -          16,122,643              -              -              -
 6/01/09                -              -     14,481,561         -          14,481,561              -              -              -
 9/01/09                -              -     12,801,121         -          12,801,121              -              -              -
12/01/09                -              -     11,080,369         -          11,080,369              -              -              -
 3/01/10                -              -      9,318,325         -           9,318,325              -              -              -
 6/01/10                -              -      7,513,987         -           7,513,987              -              -              -
 9/01/10                -              -      5,994,587         -           5,994,587              -              -              -
12/01/10                -              -      5,278,240         -           5,278,240              -              -              -
 3/01/11                -              -      4,544,696         -           4,544,696              -              -              -
 6/01/11                -              -      3,793,537         -           3,793,537              -              -              -
 9/01/11                -              -      3,024,334         -           3,024,334              -              -              -
----------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 38


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------------
                                                   PREFUNDING CONSOLIDATION
----------------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
----------------------------------------------------------------------------------------------------------------------------------
12/01/11                -              -      2,236,649        -           2,236,649          -             -              -
 3/01/12                -              -      1,430,032        -           1,430,032          -             -              -
 6/01/12                -              -        604,022        -             604,022          -             -              -
 9/01/12                -              -              -        -                   -          -             -              -
----------------------------------------------------------------------------------------------------------------------------------
             $ 55,953,356   $  2,081,794              -
----------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 39


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------------
                                                    REORIGINATION PORTFOLIO
----------------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
----------------------------------------------------------------------------------------------------------------------------------
 6/01/00                -              -              -              -              -              -              -              -
 9/01/00       12,345,133              -     12,224,785      8,556,033      2,550,445        556,994        556,994          4,319
12/01/00        7,939,714              -     20,049,294     14,058,805      3,771,434      1,100,423      1,100,423         18,209
 3/01/01        5,816,438              -     25,745,998     18,090,000      4,661,632      1,477,955      1,477,955         38,457
 6/01/01        4,777,568              -     30,394,877     21,401,185      5,363,625      1,783,243      1,783,243         63,580
 9/01/01        6,003,744              -     36,238,512     25,562,196      6,396,367      2,095,570      2,095,570         88,808
12/01/01        7,230,852              -     43,267,937     30,573,678      7,572,299      2,505,860      2,505,860        110,241
 3/01/02        8,168,879        307,100     51,472,139     29,838,665     12,875,982      4,307,721      4,307,721        142,049
 6/01/02        9,618,375        197,510     60,892,970     30,161,932     18,201,714      6,165,174      6,165,174        198,977
 9/01/02       12,895,946        236,318     73,499,815     34,700,615     24,124,228      7,198,241      7,198,241        278,490
12/01/02       15,906,327        208,243     88,945,857     42,169,340     29,818,683      8,287,683      8,287,683        382,467
 3/01/03       17,676,818        211,455    106,024,391     50,810,938     35,346,085      9,684,170      9,684,170        499,029
 6/01/03       18,874,383        230,097    124,156,587     59,134,017     41,450,372     11,476,845     11,476,845        618,508
 9/01/03                -        254,589    123,460,359     53,787,425     43,657,777     12,637,251     12,637,251        740,654
12/01/03                -        306,763    122,697,197     47,414,817     47,329,278     13,549,337     13,549,337        854,429
 3/01/04                -        470,928    121,943,460     39,535,790     54,661,004     13,387,441     13,387,441        971,783
 6/01/04                -        558,523    121,058,578     29,123,472     63,446,590     13,691,590     13,691,590      1,105,335
 9/01/04                -        602,149    119,993,709     17,260,311     72,353,815     14,562,108     14,562,108      1,255,366
12/01/04                -        657,956    118,754,990      4,366,152     81,757,286     15,601,973     15,601,973      1,427,606
 3/01/05                -        209,803    116,856,820              -     85,851,200     14,701,186     14,701,186      1,603,249
 6/01/05                -        237,364    114,837,309              -     87,886,185     12,603,221     12,603,221      1,744,682
 9/01/05                -        121,163    112,562,258              -     88,447,928     11,130,489     11,130,489      1,853,352
12/01/05                -         73,253    110,123,538              -     88,583,129      9,808,113      9,808,113      1,924,183
 3/01/06                -         90,846    107,585,403              -     89,292,637      8,168,147      8,168,147      1,956,472
 6/01/06                -        119,742    104,961,750              -     90,985,383      6,006,546      6,006,546      1,963,276
 9/01/06                -        136,304    102,227,232              -     93,182,698      3,545,967      3,545,967      1,952,600
12/01/06                -        148,056     99,373,893              -     95,696,823        873,230        873,230      1,930,609
 3/01/07                -         48,373     96,320,519              -     94,421,689              -              -      1,898,830
 6/01/07                -              -     93,187,437              -     91,342,710              -              -      1,844,727
 9/01/07                -              -     90,016,482              -     88,251,442              -              -      1,765,040
12/01/07                -              -     86,807,498              -     85,138,932              -              -      1,668,565
 3/01/08                -              -     83,566,172              -     82,014,953              -              -      1,551,219
 6/01/08                -              -     80,311,516              -     78,893,842              -              -      1,417,674
 9/01/08                -              -     77,038,315              -     75,774,998              -              -      1,263,316
12/01/08                -              -     73,737,334              -     72,660,154              -              -      1,077,180
 3/01/09                -              -     70,424,526              -     69,543,242              -              -        881,284
 6/01/09                -              -     67,116,215              -     66,401,493              -              -        714,722
 9/01/09                -              -     63,808,965              -     63,228,134              -              -        580,830
12/01/09                -              -     60,503,039              -     60,014,466              -              -        488,573
 3/01/10                -              -     57,186,401              -     56,761,922              -              -        424,479
 6/01/10                -              -     53,836,152              -     53,475,400              -              -        360,752
 9/01/10                -              -     50,471,486              -     50,179,578              -              -        291,907
12/01/10                -              -     47,119,264              -     46,909,349              -              -        209,914
 3/01/11                -              -     43,771,883              -     43,646,758              -              -        125,125
 6/01/11                -              -     40,429,946              -     40,370,202              -              -         59,744
 9/01/11                -              -     37,093,663              -     37,076,371              -              -         17,292
----------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 40


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------------
                                                    REORIGINATION PORTFOLIO
----------------------------------------------------------------------------------------------------------------------------------
 PERIOD          LOANS      CAPITALIZED       LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN       LOANS IN
 ENDING          DRAWN        INTEREST     OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT    FORBEARANCE      DEFAULT
----------------------------------------------------------------------------------------------------------------------------------
12/01/11                -              -     33,771,293        -           33,771,293          -            -              -
 3/01/12                -              -     30,511,376        -           30,511,376          -            -              -
 6/01/12                -              -     27,387,352        -           27,387,352          -            -              -
 9/01/12                -              -     24,377,900        -           24,377,900          -            -              -
12/01/12                -              -     21,502,316        -           21,502,316          -            -              -
 3/01/13                -              -     18,757,559        -           18,757,559          -            -              -
 6/01/13                -              -     16,171,077        -           16,171,077          -            -              -
 9/01/13                -              -     13,736,084        -           13,736,084          -            -              -
12/01/13                -              -     11,413,180        -           11,413,180          -            -              -
 3/01/14                -              -      9,266,517        -            9,266,517          -            -              -
 6/01/14                -              -      7,409,793        -            7,409,793          -            -              -
 9/01/14                -              -      5,858,435        -            5,858,435          -            -              -
12/01/14                -              -      4,637,478        -            4,637,478          -            -              -
 3/01/15                -              -      3,687,073        -            3,687,073          -            -              -
 6/01/15                -              -      2,850,293        -            2,850,293          -            -              -
 9/01/15                -              -      2,117,532        -            2,117,532          -            -              -
12/01/15                -              -      1,455,354        -            1,455,354          -            -              -
 3/01/16                -              -        881,147        -              881,147          -            -              -
 6/01/16                -              -        430,515        -              430,515          -            -              -
 9/01/16                -              -        131,452        -              131,452          -            -              -
12/01/16                -              -          2,929        -                2,929          -            -              -
 3/01/17                -              -              -        -                    -          -            -              -
----------------------------------------------------------------------------------------------------------------------------------
             $127,254,177   $  5,426,533              -
----------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 41


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                       LOAN STATUS SUMMARY
--------------------------------------------------------------------------------------------------------------------------------
                                                           TOTAL LOANS
--------------------------------------------------------------------------------------------------------------------------------
 PERIOD        LOANS        CAPITALIZED     LOANS         LOANS IN       LOANS IN       LOANS IN       LOANS IN        LOANS IN
 ENDING        DRAWN         INTEREST    OUTSTANDING      INTERIM        REPAYMENT      DEFERMENT     FORBEARANCE       DEFAULT
--------------------------------------------------------------------------------------------------------------------------------
 6/01/00   $764,546,050              -   $764,546,050   $276,039,508   $488,506,542              -              -              -
 9/01/00    198,856,320              -    953,792,590    393,393,733    332,715,993    113,069,485    113,069,485      1,543,894
12/01/00      7,939,714              -    954,864,817    398,896,505    325,497,012    113,612,914    113,612,914      3,245,472
 3/01/01      5,816,438              -    953,711,566    402,927,700    317,849,568    113,990,446    113,990,446      4,953,407
 6/01/01      4,777,568      6,083,854    957,499,435    412,322,740    309,919,009    114,295,734    114,295,734      6,666,218
 9/01/01      6,003,744              -    953,103,718    219,736,817    418,044,878    153,957,448    153,957,448      7,407,128
12/01/01      7,230,852        261,894    949,797,095    225,010,192    408,055,298    154,367,738    154,367,738      7,996,129
 3/01/02      8,168,879      6,402,999    952,975,541    107,441,197    475,295,566    180,755,575    180,755,575      8,727,628
 6/01/02      9,618,375      3,616,525    953,734,744    111,183,478    467,623,369    182,613,028    182,613,028      9,701,841
 9/01/02     12,895,946     11,604,559    960,358,729     53,401,231    728,431,750     83,597,790     83,597,790     11,330,168
12/01/02     15,906,327        209,259    957,623,952     60,850,570    714,309,018     84,691,313     84,691,313     13,081,738
 3/01/03     17,676,818        211,455    956,176,104     69,492,168    699,794,544     86,087,799     36,087,799     14,713,794
 6/01/03     18,874,383        240,043    955,427,657     77,768,570    685,748,392     87,891,799     87,891,799     16,127,097
 9/01/03              -      3,081,507    936,247,388     72,349,554    747,748,819     49,717,304     49,717,304     16,714,408
12/01/03              -        307,488    913,788,733     65,967,253    729,363,948     50,631,473     50,631,473     17,194,587
 3/01/04              -      2,508,260    892,880,185     58,059,147    765,274,802     25,889,896     25,889,896     17,766,445
 6/01/04              -        574,066    869,115,821     47,517,633    750,656,392     26,222,993     26,222,993     18,495,810
 9/01/04              -      1,688,601    845,434,590     33,095,483    764,482,858     15,189,016     15,189,016     17,478,216
12/01/04              -        658,177    820,149,911     20,201,324    751,158,959     16,224,801     16,224,801     16,340,026
 3/01/05              -        209,803    793,808,151     15,835,172    732,207,820     15,324,013     15,324,013     15,117,132
 6/01/05              -        264,455    767,051,475     15,734,071    711,116,878     13,240,170     13,240,170     13,720,187
 9/01/05              -        121,969    741,392,856     15,647,818    689,097,985     11,770,203     11,770,203     13,106,648
12/01/05              -         73,370    715,385,822     15,647,818    666,248,450     10,445,743     10,445,743     12,598,068
 3/01/06              -         91,206    688,950,905     15,647,818    643,785,282      8,799,483      8,799,483     11,918,839
 6/01/06              -        195,306    662,350,162     15,263,485    622,691,433      6,700,471      6,700,471     10,994,301
 9/01/06              -        168,891    636,233,770     15,263,485    604,162,136      3,680,201      3,680,201      9,447,748
12/01/06              -        148,056    609,560,146     15,263,485    584,487,112      1,007,464      1,007,464      7,794,621
 3/01/07              -         48,373    582,412,243     15,263,485    560,616,510        134,234        134,234      6,263,780
 6/01/07              -         14,326    555,217,216     15,208,581    534,831,075        122,219        122,219      4,933,122
 9/01/07              -          1,035    529,263,810     15,208,581    509,468,266        104,969        104,969      4,377,026
12/01/07              -              -    502,941,272     15,208,581    483,623,386        104,969        104,969      3,899,368
 3/01/08              -              -    476,150,797     15,208,581    457,419,540        104,969        104,969      3,312,739
 6/01/08              -         49,713    449,267,729     15,043,867    431,549,302         54,787         54,787      2,564,986
 9/01/08              -              -    423,068,182     15,043,867    405,856,861         54,787         54,787      2,057,880
12/01/08              -              -    396,395,509     15,043,867    379,728,198         54,787         54,787      1,513,871
 3/01/09              -              -    369,606,575     15,043,867    353,404,927         54,787         54,787      1,048,208
 6/01/09              -         32,733    342,950,367     14,934,058    327,120,308         69,635         69,635        756,732
 9/01/09              -              -    316,610,452     14,934,058    300,919,802         69,635         69,635        617,322
12/01/09              -              -    290,339,479     14,934,058    274,741,474         69,635         69,635        524,678
 3/01/10              -              -    263,926,757     14,934,058    248,393,245         69,635         69,635        460,185
 6/01/10              -      4,640,561    242,995,873        439,237    234,437,230      3,854,634      3,854,634        410,137
 9/01/10              -              -    220,804,880        439,237    212,274,463      3,854,634      3,854,634        381,912
12/01/10              -              -    199,140,453        439,237    190,654,809      3,854,634      3,854,634        337,139
 3/01/11              -              -    177,324,792        439,237    168,886,691      3,854,634      3,854,634        289,595
 6/01/11              -        157,197    155,583,346              -    147,445,306      3,945,139      3,945,139        247,762
 9/01/11              -              -    137,472,734              -    129,379,560      3,945,139      3,945,139        202,896
--------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 42


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN STATUS SUMMARY
----------------------------------------------------------------------------------------------------------------------------
                                                         TOTAL LOANS
----------------------------------------------------------------------------------------------------------------------------
 PERIOD         LOANS        CAPITALIZED        LOANS        LOANS IN     LOANS IN         LOANS IN    LOANS IN     LOANS IN
 ENDING         DRAWN         INTEREST       OUTSTANDING     INTERIM      REPAYMENT       DEFERMENT   FORBEARANCE    DEFAULT
----------------------------------------------------------------------------------------------------------------------------
12/01/11                 -             -     119,790,056            -    111,713,176      3,945,139    3,945,139     186,602
 3/01/12                 -             -     102,960,052            -     94,882,174      3,945,139    3,945,139     187,599
 6/01/12                 -       346,305      88,845,769            -     88,410,745        118,784      118,784     197,455
 9/01/12                 -             -      77,856,369            -     77,393,619        118,784      118,784     225,182
12/01/12                 -             -      67,558,936            -     67,068,458        118,784      118,784     252,909
 3/01/13                 -             -      57,493,795            -     56,975,591        118,784      118,784     280,636
 6/01/13                 -        10,933      47,749,043            -     47,449,776              -            -     299,267
 9/01/13                 -             -      41,290,320            -     40,990,614              -            -     299,706
12/01/13                 -             -      35,107,861            -     34,807,716              -            -     300,145
 3/01/14                 -             -      29,619,597            -     29,319,012              -            -     300,585
 6/01/14                 -             -      25,548,612            -     25,262,339              -            -     286,273
 9/01/14                 -             -      22,608,354            -     22,365,895              -            -     242,459
12/01/14                 -             -      20,056,906            -     19,858,261              -            -     198,645
 3/01/15                 -             -      17,922,970            -     17,768,139              -            -     154,831
 6/01/15                 -             -      16,079,751            -     15,954,641              -            -     125,109
 9/01/15                 -             -      14,799,971            -     14,676,399              -            -     123,572
12/01/15                 -             -      13,581,767            -     13,459,733              -            -     122,035
 3/01/16                 -             -      12,442,347            -     12,321,850              -            -     120,497
 6/01/16                 -             -      11,424,851            -     11,315,042              -            -     109,809
 9/01/16                 -             -      10,578,362            -     10,497,542              -            -      80,820
12/01/16                 -             -       9,920,227            -      9,868,397              -            -      51,830
 3/01/17                 -             -       9,377,961            -      9,355,120              -            -      22,840
 6/01/17                 -             -       8,839,718            -      8,836,497              -            -       3,221
 9/01/17                 -             -       8,315,280            -      8,312,937              -            -       2,343
12/O1/17                 -             -       7,780,684            -      7,779,219              -            -       1,464
 3/01/18                 -             -       7,235,671            -      7,235,086              -            -         586
 6/01/18                 -             -       6,683,301            -      6,683,301              -            -           -
 9/01/18                 -             -       6,128,323            -      6,128,323              -            -           -
12/01/18                 -             -       5,562,512            -      5,562,512              -            -           -
 3/01/19                 -             -               -            -              -              -            -           -
----------------------------------------------------------------------------------------------------------------------------
            $1,078,311,414   $44,022,920
----------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 43


                         $1,000,000,000
            NELNET STUDENT LOAN CORP,-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                             LOAN DEFAULT SUMMARY
-------------------------------------------------------------------------------------------------------------
                                              USA GROUP SERVICED
-------------------------------------------------------------------------------------------------------------
 PERIOD      DEFAULTED     DEFAULT      PRINCIPAL     PRINCIPAL      INTEREST        INTEREST         TOTAL
 ENDING      PRINCIPAL     AMOUNT       REIMBURSED   UNREIMBURSED    REIMBURSED   UNREIMBURSED     REIMBURSED
-------------------------------------------------------------------------------------------------------------
 6/01/00             -            -             -            -              -                -              -
 9/01/00       476,689            -             -            -              -                -              -
12/01/00       476,689            -             -            -              -                -              -
 3/01/01       476,689            -             -            -              -                -              -
 6/01/01       476,689            -             -            -              -                -              -
 9/01/01       761,812      517,069       467,155        9,534         40,380                -        507,535
12/01/01       761,812      517,069       467,155        9,534         40,380                -        507,535
 3/01/02       761,812      517,069       467,155        9,534         40,380                         507,535
 6/01/02       761,812      517,069       467,155        9,534         40,380                -        507,535
 9/01/02     1,076,429      826,315       746,576       15,236         64,503                -        811,078
12/01/02     1,076,429      826,315       746,576       15,236         64,503                -        811,078
 3/01/03     1,076,429      826,315       746,576       15,236         64,503                -        811,078
 6/01/03     1,076,028      826,315       746,576       15,236         64,503                -        811,078
 9/01/03     1,265,308    1,167,582     1,054,901       21,529         91,152                -      1,146,053
12/01/03     1,265,308    1,167,582     1,054,901       21,529         91,152                -      1,146,053
 3/01/04     1,265,308    1,167,582     1,054,901       21,529         91,152                -      1,146,053
 6/01/04     1,263,585    1,167,147     1,054,508       21,521         91,118                -      1,145,626
 9/01/04       791,188    1,372,441     1,240,002       25,306        107,132                -      1,347,134
12/01/04       791,188    1,372,441     1,240,002       25,306        107,132                -      1,347,134
 3/01/05       791,188    1,372,441     1,240,002       25,306        107,132                -      1,347,134
 6/01/05       790,972    1,370,568     1,238,313       25,272        106,983                -      1,345,297
 9/01/05       505,417      858,159       775,364       15,824         66,971                -        842,335
12/01/05       505,417      858,159       775,364       15,824         66,971                -        842,335
 3/01/06       505,417      858,159       775,364       15,824         66,971                -        842,335
 6/01/06       504,448      857,924       775,152       15,819         66,953                -        842,105
 9/01/06       191,286      548,210       495,309       10,108         42,793                -        538,101
12/01/06       191,286      548,210       495,309       10,108         42,793                -        538,101
 3/01/07       191,286      548,210       495,309       10,108         42,793                -        538,101
 6/01/07       191,295      547,156       494,359       10,089         42,709                -        537,067
 9/01/07         1,230      207,470       187,460        3,826         16,184                -        203,644
12/01/07         1,230      207,470       187,460        3,826         16,184                -        203,644
 3/01/08         1,230      207,470       187,460        3,826         16,184                -        203,644
 6/01/08         1,375      207,479       187,469        3,826         16,185                -        203,654
 9/01/08         1,666        1,334         1,205           25            104                -          1,309
12/01/08         1,666        1,334         1,205           25            104                -          1,309
 3/01/09         1,666        1,334         1,205           25            104                -          1,309
 6/01/09         1,649        1,492         1,348           28            116                -          1,464
 9/01/09         1,614        1,807         1,632           33            141                -          1,773
12/01/09         1,614        1,807         1,632           33            141                -          1,773
 3/01/10         1,614        1,807         1,632           33            141                -          1,773
 6/01/10         8,217        1,788         1,616           33            139                -          1,755
 9/01/10        21,422        1,751         1,582           32            137                -          1,719
12/01/10        21,422        1,751         1,582           32            137                -          1,719
 3/01/11        21,422        1,751         1,582           32            137                -          1,719
 6/01/11        21,601        8,912         8,053          164            695                -          8,748
 9/01/11        21,960       23,234        20,994          428          1,812                -         22,806

Prepared by PaineWebber Incorporated Page 44


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                  LOAN DEFAULT SUMMARY
----------------------------------------------------------------------------------------------------------------------
                                                   USA GROUP SERVICED
----------------------------------------------------------------------------------------------------------------------
 PERIOD      DEFAULTED        DEFAULT         PRINCIPAL         PRINCIPAL    INTEREST       INTEREST          TOTAL
 ENDING      PRINCIPAL        AMOUNT         REIMBURSED      UNREIMBURSED   REIMBURSED    UNREIMBURSED     REIMBURSED
----------------------------------------------------------------------------------------------------------------------
12/01/11         21,960          23,234           20,994            428          1,812               -          22,806
 3/01/12         21,960          23,234           20,994            428          1,812               -          22,806
 6/01/12         26,274          23,429           21,169            432          1,828               -          22,997
 9/01/12         34,900          23,818           21,521            439          1,858               -          23,379
12/01/12         34,900          23,818           21,521            439          1,858               -          23,379
 3/01/13         34,900          23,818           21,521            439          1,858               -          23,379
 6/01/13         34,969          28,496           25,748            525          2,223               -          27,971
 9/01/13         35,105          37,853           34,202            698          2,953               -          37,155
12/01/13         35,105          37,853           34,202            698          2,953               -          37,155
 3/01/14         35,105          37,853           34,202            698          2,953               -          37,155
 6/01/14         28,289          37,927           34,269            699          2,959               -          37,228
 9/01/14         14,657          38,076           34,403            702          2,970               -          37,373
12/01/14         14,657          38,076           34,403            702          2,970               -          37,373
 3/01/15         14,657          38,076           34,403            702          2,970               -          37,373
 6/01/15         14,418          30,683           27,724            566          2,393               -          30,117
 9/01/15         13,940          15,897           14,364            293          1,240               -          15,604
12/01/15         13,940          15,897           14,364            293          1,240               -          15,604
 3/01/16         13,940          15,897           14,364            293          1,240               -          15,604
 6/01/16          9,430          15,638           14,130            288          1,220               -          15,349
 9/01/16            410          15,119           13,661            279          1,179               -          14,840
12/01/16            410          15,119           13,661            279          1,179               -          14,840
 3/01/17            410          15,119           13,661            279          1,179               -          14,840
 6/01/17            273          10,228            9,241            189            798               -          10,039
 9/01/17              -             445              402              8             35               -             436
12/01/17              -             445              402              8             35               -             436
 3/01/18              -             445              402              8             35               -             436
 6/01/18              -             296              268              5             23               -             291
 9/01/18              -               -                -              -              -               -               -
12/01/18              -               -                -              -              -               -               -
 3/01/19              -               -                -              -              -               -               -
----------------------------------------------------------------------------------------------------------------------
            $20,856,426     $22,622,281      $20,439,297       $417,129     $1,765,855               -     $22,205,152
======================================================================================================================

Prepared by PaineWebber Incorporated Page 45


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                       LOAN DEFAULT SUMMARY
--------------------------------------------------------------------------------------------------------------------------------
                                                        INTUITION SERVICED
--------------------------------------------------------------------------------------------------------------------------------
PERIOD           DEFAULTED              DEFAULT         PRINCIPAL         PRINCIPAL      INTEREST        INTEREST       TOTAL
ENDING           PRINCIPAL               AMOUNT        REIMBURSED       UNREIMBURSED    REIMBURSED     UNREIMBURSED   REIMBURSED
--------------------------------------------------------------------------------------------------------------------------------
 6/01/00                -                     -               -                -               -            -                -
 9/01/00          211,186                     -               -                -               -            -                -
12/01/00          211,186                     -               -                -               -            -                -
 3/01/01          211,186                     -               -                -               -            -                -
 6/01/01          211,186                     -               -                -               -            -                -
 9/01/01          260,883               229,716         206,962            4,224          18,530            -          225,492
12/01/01          260,883               229,716         206,962            4,224          18,530            -          225,492
 3/01/02          284,204               229,716         206,962            4,224          18,530            -          225,492
 6/01/02          284,204               229,716         206,962            4,224          18,530            -          225,492
 9/01/02          424,239               283,773         255,665            5,218          22,890            -          278,555
12/01/02          424,278               283,773         255,665            5,218          22,890            -          278,555
 3/01/03          424,297               309,141         278,520            5,684          24,937            -          303,457
 6/01/03          424,016               309,141         278,520            5,684          24,937            -          303,457
 9/01/03          456,789               461,462         415,754            8,485          37,223            -          452,978
12/01/03          456,808               461,505         415,792            8,486          37,227            -          453,019
 3/01/04          472,394               461,526         415,811            8,486          37,228            -          453,040
 6/01/04          471,943               461,220         415,536            8,480          37,204            -          452,740
 9/01/04          265,037               496,868         447,653            9,136          40,079            -          487,732
12/01/04          270,181               496,889         447,672            9,136          40,081            -          487,753
 3/01/05          270,194               513,843         462,947            9,448          41,449            -          504,395
 6/01/05          270,007               513,352         462,504            9,439          41,409            -          503,913
 9/01/05          220,303               288,292         259,737            5,301          23,255            -          282,991
12/01/05          220,316               293,887         264,778            5,404          23,706            -          288,484
 3/01/06          197,021               293,901         264,790            5,404          23,707            -          288,497
 6/01/06          196,719               293,697         264,607            5,400          23,691            -          288,297
 9/01/06           59,060               239,633         215,897            4,406          19,330            -          235,227
12/01/06           62,434               239,647         215,910            4,406          19,331            -          235,241
 3/01/07           62,414               214,307         193,080            3,940          17,287            -          210,367
 6/01/07           62,414               213,980         192,785            3,934          17,260            -          210,046
 9/01/07           29,235                64,242          57,879            1,181           5,182            -           63,081
12/01/07           29,215                67,912          61,185            1,249           5,478            -           66,663
 3/01/08           13,629                67,890          61,166            1,248           5,476            -           66,642
 6/01/08           13,532                67,890          61,166            1,248           5,476            -           66,642
 9/01/08           10,914                31,800          28,650              585           2,565            -           31,215
12/01/08            5,771                31,778          28,631              584           2,563            -           31,194
 3/01/09            5,758                14,824          13,356              273           1,196            -           14,552
 6/01/09            5,758                14,719          13,261              271           1,187            -           14,448
 9/01/09            5,389                11,872          10,696              218             958            -           11,654
12/01/09            5,376                 6,277           5,655              115             506            -            6,162
 3/01/10            5,351                 6,263           5,643              115             505            -            6,148
 6/01/10            5,286                 6,263           5,643              115             505            -            6,148
 9/01/10            3,567                 5,862           5,282              108             473            -            5,754
12/01/10              155                 5,848           5,269              108             472            -            5,741
 3/01/11              155                 5,820           5,244              107             469            -            5,713
 6/01/11              155                 5,750           5,180              106             464            -            5,644
 9/01/11                -                 3,880           3,496               71             313            -            3,809
--------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 46


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                LOAN DEFAULT SUMMARY
-------------------------------------------------------------------------------------------------------------------
                                                 INTUITION SERVICED
-------------------------------------------------------------------------------------------------------------------
PERIOD      DEFAULTED         DEFAULT        PRINCIPAL         PRINCIPAL      INTEREST      INTEREST       TOTAL
ENDING      PRINCIPAL         AMOUNT        REIMBURSED       UNREIMBURSED    REIMBURSED   UNREIMBURSED   REIMBURSED
-------------------------------------------------------------------------------------------------------------------
12/01/11             -             169             152                3             14         -                166
 3/01/12             -             169             152                3             14         -                166
 6/01/12             -             169             152                3             14         -                166
 9/01/12             -               -               -                -              -         -                  -
12/01/12             -               -               -                -              -         -                  -
 3/01/13             -               -               -                -              -         -                  -
 6/01/13             -               -               -                -              -         -                  -
 9/01/13             -               -               -                -              -         -                  -
12/01/13             -               -               -                -              -         -                  -
 3/01/14             -               -               -                -              -         -                  -
 6/01/14             -               -               -                -              -         -                  -
 9/01/14             -               -               -                -              -         -                  -
12/01/14             -               -               -                -              -         -                  -
 3/01/15             -               -               -                -              -         -                  -
 6/01/15             -               -               -                -              -         -                  -
 9/01/15             -               -               -                -              -         -                  -
12/01/15             -               -               -                -              -         -                  -
 3/01/16             -               -               -                -              -         -                  -
 6/01/16             -               -               -                -              -         -                  -
 9/01/16             -               -               -                -              -         -                  -
12/01/16             -               -               -                -              -         -                  -
 3/01/17             -               -               -                -              -         -                  -
 6/01/17             -               -               -                -              -         -                  -
 9/01/17             -               -               -                -              -         -                  -
-------------------------------------------------------------------------------------------------------------------
            $7,785,028      $8,468,098      $7,629,328         $155,701       $683,070         -         $8,312,397
-------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 47


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN DEFAULT SUMMARY
----------------------------------------------------------------------------------------------------------------------------
                                                       UNIPAC SERVICED
----------------------------------------------------------------------------------------------------------------------------
 PERIOD            DEFAULTED         DEFAULT        PRINCIPAL         PRINCIPAL        INTEREST       INTEREST         TOTAL
 ENDING            PRINCIPAL          AMOUNT       REIMBURSED      UNREIMBURSED      REIMBURSED   UNREIMBURSED    REIMBURSED
----------------------------------------------------------------------------------------------------------------------------
 6/01/00                   -                -               -              -                -            -                 -
 9/01/00             461,263                -               -              -                -            -                 -
12/01/00             461,263                -               -              -                -            -                 -
 3/01/01             461,263                -               -              -                -            -                 -
 6/01/01             461,263                -               -              -                -            -                 -
 9/01/01             694,613          499,921         452,037          9,225           38,658            -           490,695
12/01/01             694,613          499,921         452,037          9,225           38,658            -           490,695
 3/01/02             694,613          499,921         452,037          9,225           38,658            -           490,695
 6/01/02             694,613          499,921         452,037          9,225           38,658            -           490,695
 9/01/02           1,178,769          752,782         680,721         13,892           58,169            -           738,890
12/01/02           1,178,769          752,782         680,721         13,892           58,169            -           738,890
 3/01/03           1,178,769          752,782         680,721         13,892           58,169            -           738,890
 6/01/03           1,175,948          752,782         680,721         13,892           58,169            -           738,890
 9/01/03           1,325,872        1,277,480       1,155,194         23,575           98,710            -         1,253,904
12/01/03           1,325,872        1,277,480       1,155,194         23,575           98,710            -         1,253,904
 3/01/04           1,325,872        1,277,480       1,155,194         23,575           98,710            -         1,253,904
 6/01/04           1,321,207        1,274,422       1,152,429         23,519           98,474            -         1,250,903
 9/01/04             994,834        1,436,882       1,299,355         26,517          111,009            -         1,410,364
12/01/04             994,834        1,436,882       1,299,355         26,517          111,009            -         1,410,364
 3/01/05             994,834        1,436,882       1,299,355         26,517          111,009            -         1,410,364
 6/01/05             993,011        1,431,826       1,294,783         26,424          110,619            -         1,405,402
 9/01/05             752,197        1,078,074         974,937         19,897           83,240            -         1,058,177
12/01/05             752,197        1,078,074         974,937         19,897           83,240            -         1,058,177
 3/01/06             752,197        1,078,074         974,937         19,897           83,240            -         1,058,177
 6/01/06             749,292        1,076,099         973,151         19,860           83,088            -         1,056,239
 9/01/06             276,962          815,149         737,153         15,044           62,953            -           800,106
12/01/06             276,962          815,149         737,153         15,044           62,953            -           800,106
 3/01/07             276,962          815,149         737,153         15,044           62,953            -           800,106
 6/01/07             277,030          812,001         734,306         14,986           62,709            -           797,015
 9/01/07             119,053          300,119         271,422          5,539           23,157            -           294,580
12/01/07             119,053          300,119         271,422          5,539           23,157            -           294,580
 3/01/08             119,053          300,119         271,422          5,539           23,157            -           294,580
 6/01/08             119,219          300,193         271,489          5,541           23,163            -           294,652
 9/01/06               1,786          129,008         116,672          2,381            9,954            -           126,627
12/01/08               1,786          129,008         116,672          2,381            9,954            -           126,627
 3/01/09               1,786          129,008         116,672          2,381            9,954            -           126,627
 6/01/09               1,806          129,187         116,835          2,384            9,968            -           126,803
 9/01/09               1,845            1,935           1,750             36              149            -             1,900
12/01/09               1,845            1,935           1,750             36              149            -             1,900
 3/01/10               1,845            1,935           1,750             36              149            -             1,900
 6/01/10               9,389            1,957           1,770             36              151            -             1,920
 9/01/10              24,478            1,999           1,808             37              154            -             1,962
12/01/10              24,478            1,999           1,808             37              154            -             1,962
 3/01/11              24,478            1,999           1,808             37              154            -             1,962
 6/01/11              24,683           10,174           9,201            188              785            -             9,986
 9/01/11              25,093           26,525          23,989            490            2,047            -            26,035
----------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 48


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN DEFAULT SUMMARY
----------------------------------------------------------------------------------------------------------------------------
                                                       UNIPAC SERVICED
----------------------------------------------------------------------------------------------------------------------------
 PERIOD        DEFAULTED         DEFAULT        PRINCIPAL            PRINCIPAL      INTEREST          INTEREST         TOTAL
 ENDING        PRINCIPAL          AMOUNT       REIMBURSED         UNREIMBURSED    REIMBURSED      UNREIMBURSED    REIMBURSED
----------------------------------------------------------------------------------------------------------------------------
12/01/11           25,093           26,525          23,989                 490         2,047           -              26,035
 3/01/12           25,093           26,525          23,989                 490         2,047           -              26,035
 6/01/12           30,022           26,747          24,190                 494         2,064           -              26,253
 9/01/12           39,880           27,191          24,591                 502         2,098           -              26,689
12/01/12           39,880           27,191          24,591                 502         2,098           -              26,689
 3/01/13           39,880           27,191          24,591                 502         2,098           -              26,689
 6/01/13           39,958           32,532          29,422                 600         2,510           -              31,932
 9/01/13           40,114           43,214          39,082                 798         3,334           -              42,416
12/01/13           40,114           43,214          39,082                 798         3,334           -              42,416
 3/01/14           40,114           43,214          39,082                 798         3,334           -              42,416
 6/01/14           32,325           43,299          39,159                 799         3,341           -              42,500
 9/01/14           16,748           43,468          39,312                 802         3,354           -              42,666
12/01/14           16,748           43,468          39,312                 802         3,354           -              42,666
 3/01/15           16,748           43,468          39,312                 802         3,354           -              42,666
 6/01/15           16,475           35,028          31,679                 647         2,703           -              34,382
 9/01/15           15,928           18,149          16,413                 335         1,400           -              17,814
12/01/15           15,928           18,149          16,413                 335         1,400           -              17,814
 3/01/16           15,928           18,149          16,413                 335         1,400           -              17,814
 6/01/16           10,775           17,853          16,146                 330         1,377           -              17,523
 9/01/16              468           17,260          15,610                 319         1,332           -              16,942
12/01/16              468           17,260          15,610                 319         1,332           -              16,942
 3/01/17              468           17,260          15,610                 319         1,332           -              16,942
 6/01/17              312           11,676          10,560                 216           901           -              11,461
 9/01/17                -              508             459                   9            39           -                 498
12/01/17                -              508             459                   9            39           -                 498
 3/01/18                -              508             459                   9            39           -                 498
 6/01/18                -              338             306                   6            26           -                 332
 9/01/18                -                -               -                   -             -           -                   -
12/01/18                -                -               -                   -             -           -                   -
 3/01/19                -                -               -                   -             -           -                   -
----------------------------------------------------------------------------------------------------------------------------
              $23,867,041      $25,865,023     $23,389,700        $    477,341    $1,997,982           -         $25,387,682
----------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 49


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN DEFAULT SUMMARY
-----------------------------------------------------------------------------------------------------------------------------
                                                      CONSOLIDATION LOANS
-----------------------------------------------------------------------------------------------------------------------------
 PERIOD          DEFAULTED     DEFAULT             PRINCIPAL         PRINCIPAL        INTEREST        INTEREST          TOTAL
 ENDING          PRINCIPAL      AMOUNT            REIMBURSED      UNREIMBURSED      REIMBURSED    UNREIMBURSED     REIMBURSED
-----------------------------------------------------------------------------------------------------------------------------
 6/01/00                -            -                    -                -               -           -                   -
 9/01/00          316,382            -                    -                -               -           -                   -
 2/01/00          316,382            -                    -                -               -           -                   -
 3/01/01          316,382            -                    -                -               -           -                   -
 6/01/01          316,382            -                    -                -               -           -                   -
 9/01/01          315,781      343,373              310,054            6,328          26,991           -             337,046
12/01/01          315,781      343,373              310,054            6,328          26,991           -             337,046
 3/01/02          315,781      343,373              310,054            6,328          26,991           -             337,046
 6/01/02          315,781      343,373              310,054            6,328          26,991           -             337,046
 9/01/02          526,700      342,722              309,466            6,316          26,940           -             336,406
12/01/02          526,700      342,722              309,466            6,316          26,940           -             336,406
 3/01/03          526,700      342,722              309,466            6,316          26,940           -             336,406
 6/01/03          526,131      342,722              309,466            6,316          26,940           -             336,406
 9/01/03          524,592      571,634              516,166           10,534          44,934           -             561,100
12/01/03          524,592      571,634              516,166           10,534          44,934           -             561,100
 3/01/04          524,592      571,634              516,166           10,534          44,934           -             561,100
 8/01/04          523,605      571,017              515,608           10,523          44,886           -             560,494
 9/01/04          210,519      569,347              514,100           10,492          44,754           -             558,855
12/01/04          210,519      569,347              514,100           10,492          44,754           -             558,855
 3/01/05          210,519      569,347              514,100           10,492          44,754           -             558,855
 6/01/05          210,140      568,275              513,133           10,472          44,670           -             557,803
 9/01/05          209,381      228,479              206,309            4,210          17,960           -             224,269
12/01/05          209,381      228,479              206,309            4,210          17,960           -             224,269
 3/01/06          209,381      228,479              206,309            4,210          17,960           -             224,269
 6/01/06          208,723      228,067              205,937            4,203          17,928           -             223,865
 9/01/06                -      227,244              205,193            4,188          17,863           -             223,056
12/01/06                -      227,244              205,193            4,188          17,863           -             223,056
 3/01/07                -      227,244              205,193            4,188          17,863           -             223,056
 6/01/07                -      226,530              204,548            4,174          17,807           -             222,355
 9/01/07                -            -                    -                -               -           -                   -
12/01/07                -            -                    -                -               -           -                   -
 3/01/08                -            -                    -                -               -           -                   -
 6/01/08                -            -                    -                -               -           -                   -
 9/01/08                -            -                    -                -               -           -                   -
12/01/08                -            -                    -                -               -           -                   -
 3/01/09                -            -                    -                -               -           -                   -
 6/01/09                -            -                    -                -               -           -                   -
 9/01/09                -            -                    -                -               -           -                   -
12/01/09                -            -                    -                -               -           -                   -
 3/01/10                -            -                    -                -               -           -                   -
 6/01/10                -            -                    -                -               -           -                   -
 9/01/10                -            -                    -                -               -           -                   -
12/01/10                -            -                    -                -               -           -                   -
 3/01/11                -            -                    -                -               -           -                   -
 6/01/11                -            -                    -                -               -           -                   -
 9/01/11                -            -                    -                -               -           -                   -
-----------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 50


                         $1,000,000,000
           NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN DEFAULT SUMMARY
-----------------------------------------------------------------------------------------------------------------------------
                                                      CONSOLIDATION LOANS
-----------------------------------------------------------------------------------------------------------------------------
 PERIOD            DEFAULTED        DEFAULT         PRINCIPAL        PRINCIPAL        INTEREST        INTEREST          TOTAL
 ENDING            PRINCIPAL         AMOUNT        REIMBURSED     UNREIMBURSED      REIMBURSED    UNREIMBURSED     REIMBURSED
-----------------------------------------------------------------------------------------------------------------------------
12/01/11                   -               -                -                -               -         -                    -
 3/01/12                   -               -                -                -               -         -                    -
 6/01/12                   -               -                -                -               -         -                    -
 9/01/12                   -               -                -                -               -         -                    -
12/01/12                   -               -                -                -               -         -                    -
 3/01/13                   -               -                -                -               -         -                    -
 6/01/13                   -               -                -                -               -         -                    -
 9/01/13                   -               -                -                -               -         -                    -
12/01/13                   -               -                -                -               -         -                    -
 3/01/14                   -               -                -                -               -         -                    -
 6/01/14                   -               -                -                -               -         -                    -
 9/01/14                   -               -                -                -               -         -                    -
12/01/14                   -               -                -                -               -         -                    -
 3/01/15                   -               -                -                -               -         -                    -
 6/01/15                   -               -                -                -               -         -                    -
 9/01/15                   -               -                -                -               -         -                    -
12/01/15                   -               -                -                -               -         -                    -
 3/01/16                   -               -                -                -               -         -                    -
 6/01/16                   -               -                -                -               -         -                    -
-----------------------------------------------------------------------------------------------------------------------------
                  $8,410,831      $9,128,380       $8,242,614     $    168,217      $  717,549         -           $8,960,163
-----------------------------------------------------------------------------------------------------------------------------

Prepared by PalneWebber Incorporated Page 51


\                                                                 $1,000,000,000
                                                     NELNET STUDENT LOAN CORP.-2
                                         TAXABLE STUDENT LOAN ASSET BACKED NOTES
                                                                 MANAGEMENT CASE
                                                                     5.0% T-BILL
--------------------------------------------------------------------------------
                                                                 FINAL CASH FLOW

                                   LOAN DEFAULT SUMMARY
------------------------------------------------------------------------------------------
                                 PREFUNDING STAFF & PLUS
------------------------------------------------------------------------------------------
 PERIOD   DEFAULTED  DEFAULT   PRINCIPAL   PRINCIPAL   INTEREST     INTEREST      TOTAL
 ENDING   PRINCIPAL  AMOUNT   REIMBURSED  REIMBURSED  REIMBURSED  UNREIMBURSED  REIMBURSED
------------------------------------------------------------------------------------------
 6/01/00         -         -          -           -           -         -               -
 9/01/00    19,200         -          -           -           -         -               -
12/01/00    57,599         -          -           -           -         -               -
 3/01/01    57,599         -          -           -           -         -               -
 6/01/01    57,599         -          -           -           -         -               -
 9/01/01    57,599    20,884     18,816         384       1,685         -          20,500
12/01/01    57,599    62,653     56,447       1,152       5,054         -          61,501
 3/01/02   166,397    62,653     58,447       1,152       5,054         -          61,501
 6/01/01   383,994    62,653     56,447       1,152       5,054         -          61,501
 9/01/01   396,793    62,653     56,447       1,152       5,054         -          61,501
12/01/01   422,393    62,653     56,447       1,152       5,054         -          61,501
 3/01/03   422,393   180,499    163,069       3,328      14,102         -         177,171
 6/01/03   422,393   416,191    376,314       7,680      32,196         -         408,512
 9/01/03   422,393   430,114    388,858       7,936      33,321         -         422,179
12/01/03   422,393   457,960    413,945       8,448      35,587         -         449,513
 3/01/04   494,925   457,960    413,945       8,448      35,587         -         449,513
 6/01/04   639,989   457,960    413,945       8,448      35,567         -         449,513
 9/01/04   620,607   457,960    413,945       8,848      35,567         -         449,513
12/01/04   562,390   457,960    413,945       8,448      35,587         -         449,513
 3/01/05   582,390   536,524    485,027       9,699      41,599         -         526,626
 6/01/05   582,390   693,652    627,190      12,800      53,663         -         680,853
 9/01/05   582,390   672,570    608,195      12,412      51,962         -         660,157
12/01/05   582,390   630,999    570,743      11,648      48,609         -         619,351
 3/01/06   473,592   630,999    570,743      11,648      48,609         -         619,351
 6/01/06   255,996   630,999    570,743      11,648      48,609         -         619,351
 9/01/06   243,074   630,999    570,743      11,648      48,609         -         619,351
12/01/06   217,596   630,999    570,743      11,648      48,609         -         619,351
 3/01/07   217,596   513,153    464,120       9,472      39,561         -         503,681
 6/01/07   217,596   277,461    250,876       5,120      21,465         -         272,341
 9/01/07   217,596   263,406    238,213       4,861      20,331         -         258,544
12/01/07   217,596   235,692    213,244       4,352      18,096         -         231,340
 3/01/08   145,064   235,692    213,244       4,352      18,096         -         231,340
 6/01/08         -   235,692    213,244       4,352      18,096         -         231,340
 9/01/08         -   235,692    213,244       4,352      18,096         -         231,340
12/01/08         -   235,692    213,244       4,352      18,096         -         231,340
 3/01/09         -   157,128    142,163       2,901      12,064         -         154,227
 6/01/09         -         -          -           -           -         -               -
 9/01/09         -         -          -           -           -         -               -
12/01/19         -         -          -           -           -         -               -
 3/01/10         -         -          -           -           -         -               -
 6/01/10         -         -          -           -           -         -               -
 9/01/10         -         -          -           -           -         -               -
12/01/10         -         -          -           -           -         -               -
 3/01/11         -         -          -           -           -         -               -
 6/01/11         -         -          -           -           -         -               -
 9/01/11         -         -          -           -           -         -               -
-----------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 52


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                     LOAN DEFAULT SUMMARY
----------------------------------------------------------------------------------------------------------------------------
                                                   PREFUNDING STAFF & PLUS
----------------------------------------------------------------------------------------------------------------------------
PERIOD          DEFAULT         DEFAULT         PRINCIPAL       PRINCIPAL        INTEREST         INTEREST          TOTAL
ENDING         PRINCIPAL        AMOUNT          REIMBURSED      UNREIMBURSED    REIMBURSED      UNREIMBURSED      REIMBURSED
----------------------------------------------------------------------------------------------------------------------------
12/01/11               -              -                  -                 -             -                 -               -
 3/01/12               -              -                  -                 -             -                 -               -
 6/01/12               -              -                  -                 -             -                 -               -
 9/01/12               -              -                  -                 -             -                 -               -
12/01/12               -              -                  -                 -             -                 -               -
 3/01/13               -              -                  -                 -             -                 -               -
 6/01/13               -              -                  -                 -             -                 -               -
 9/01/13               -              -                  -                 -             -                 -               -
12/01/13               -              -                  -                 -             -                 -               -
 3/01/14               -              -                  -                 -             -                 -               -
 6/01/14               -              -                  -                 -             -                 -               -
----------------------------------------------------------------------------------------------------------------------------
             $10,239,526    $11,098,109        $10,034,735         $ 204,781      $858,583                 -     $10,893,318
----------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 53


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                           LOAN DEFAULT SUMMARY
--------------------------------------------------------------------------------------------------------
                                         PREFUNDING CONSOLIDATION
--------------------------------------------------------------------------------------------------------
 PERIOD      DEFAULTED   DEFAULT     PRINCIPAL     PRINCIPAL      INTEREST      INTEREST        TOTAL
 ENDING      PRINCIPAL   AMOUNT     REIMBURSED    UNREIMBURSED   REIMBURSED   UNREIMBURSED    REIMBURSED
--------------------------------------------------------------------------------------------------------
 6/01/00            -           -            -             -             -            -                -
 9/01/00       54,856           -            -             -             -            -                -
12/01/00      164,569           -            -             -             -            -                -
 3/01/01      164,569           -            -             -             -            -                -
 6/01/01      164,569           -            -             -             -            -                -
 9/01/01      164,569      60,494       53,759         1,097         5,638            -           59,397
12/01/01      164,569     181,483      161,277         3,291        16,915            -          178,192
 3/01/02      164,569     181,483      161,277         3,291        16,915            -          178,192
 6/01/02      164,569     181,483      161,277         3,291        16,915            -          178,192
 9/01/02      201,140     181,483      161,277         3,291        16,915            -          178,192
12/01/02      274,281     181,483      161,277         3,291        16,915            -          178,192
 3/01/03      274,281     181,483      161,277         3,291        16,915            -          178,192
 6/01/03      274,281     181,483      161,277         3,291        16,915            -          178,192
 9/01/03      274,281     221,813      197,117         4,023        20,673            -          217,790
12/01/03      274,281     302,472      268,796         5,486        28,191            -          296,986
 3/01/04      274,281     302,472      268,796         5,486        28,191            -          296,986
 6/01/04      274,281     302,472      268,796         5,486        28,191            -          296,986
 9/01/04      219,425     302,472      268,796         5,486        28,191            -          296,986
12/01/04      109,712     302,472      268,796         5,486        28,191            -          296,986
 3/01/05      109,712     302,472      268,796         5,486        28,191            -          296,986
 6/01/05      109,712     302,472      268,796         5,486        28,191            -          296,986
 9/01/05      109,712     241,978      215,036         4,388        22,553            -          237,589
12/01/05      109,712     120,989      107,518         2,194        11,276            -          118,795
 3/01/06      109,712     120,989      107,518         2,194        11,276            -          118,795
 6/01/06      109,712     120,989      107,518         2,194        11,276            -          118,795
 9/01/06       73,142     120,989      107,518         2,194        11,276            -          118,795
12/01/06            -     120,989      107,518         2,194        11,276            -          118,795
 3/01/07            -     120,989      107,518         2,194        11,276            -          118,795
 6/01/07            -     120,989      107,518         2,194        11,276            -          118,795
 9/01/07            -      80,659       71,679         1,463         7,518            -           79,196
12/01/07            -           -            -             -             -            -                -
 3/01/08            -           -            -             -             -            -                -
 6/01/08            -           -            -             -             -            -                -
 9/01/08            -           -            -             -             -            -                -
12/01/08            -           -            -             -             -            -                -
 3/01/09            -           -            -             -             -            -                -
 6/01/09            -           -            -             -             -            -                -
 9/01/09            -           -            -             -             -            -                -
12/01/09            -           -            -             -             -            -                -
 3/01/10            -           -            -             -             -            -                -
 6/01/10            -           -            -             -             -            -                -
 9/01/10            -           -            -             -             -            -                -
12/01/10            -           -            -             -             -            -                -
 3/01/11            -           -            -             -             -            -                -
 6/01/11            -           -            -             -             -            -                -
 9/01/11            -           -            -             -             -            -                -
--------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 54


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                           LOAN DEFAULT SUMMARY
--------------------------------------------------------------------------------------------------------
                                         PREFUNDING CONSOLIDATION
--------------------------------------------------------------------------------------------------------
 PERIOD     DEFAULTED    DEFAULT     PRINCIPAL     PRINCIPAL      INTEREST      INTEREST        TOTAL
 ENDING     PRINCIPAL     AMOUNT    REIMBURSED    UNREIMBURSED   REIMBURSED   UNREIMBURSED    REIMBURSED
--------------------------------------------------------------------------------------------------------
12/01/11            -           -            -             -             -            -                -
 3/01/12            -           -            -             -             -            -                -
 6/01/12            -           -            -             -             -            -                -
 9/01/12            -           -            -             -             -            -                -
--------------------------------------------------------------------------------------------------------
           $4,388,499  $4,839,554   $4,300,729       $87,770      $451,055            -       $4,751,784
--------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 55


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                           LOAN DEFAULT SUMMARY
--------------------------------------------------------------------------------------------------------
                                         PREFUNDING CONSOLIDATION
--------------------------------------------------------------------------------------------------------
 PERIOD     DEFAULTED    DEFAULT     PRINCIPAL     PRINCIPAL      INTEREST      INTEREST        TOTAL
 ENDING     PRINCIPAL     AMOUNT    REIMBURSED    UNREIMBURSED   REIMBURSED   UNREIMBURSED    REIMBURSED
--------------------------------------------------------------------------------------------------------
 6/01/00            -           -            -             -             -            -                -
 9/01/00        4,319           -            -             -             -            -                -
12/O1/00       13,890           -            -             -             -            -                -
 3/01/01       20,248           -            -             -             -            -                -
 6/01/01       25,123           -            -             -             -            -                -
 9/01/01       29,547       4,704        4,232            86           385            -            4,617
12/01/01       35,322      15,128       13,612           278         1,238            -           14,850
 3/01/02       52,057      22,052       19,843           405         1,804            -           21,647
 6/01/02       82,051      27,362       24,621           502         2,239            -           26,859
 9/01/02      109,060      32,180       28,956           591         2,633            -           31,589
12/01/02      139,299      38,470       34,616           706         3,147            -           37,763
 3/01/03      168,619      56,650       51,015         1,041         4,594            -           55,609
 6/01/03      201,530      89,218       80,410         1,641         7,168            -           87,577
 9/01/03      231,207     118,569      106,879         2,181         9,508            -          116,388
12/01/03      253,074     151,451      136,513         2,786        12,152            -          148.665
 3/01/04      285,973     183,338      165,247         3,372        14,719            -          179,966
 6/01/04      335,081     219,122      197,499         4,031        17,592            -          215,091
 9/01/04      381,238     251,374      226,583         4,624        20,167            -          246,750
12/01/04      425,313     275,109      248,012         5,061        22,035            -          270,047
 3/01/05      461,616     310,814      280,254         5,719        24,840            -          305,094
 6/01/05      476,514     364,102      328,380         6,702        29,021            -          357,400
 9/01/05      489,908     414,175      373,613         7,625        32,937            -          406,550
12/01/05      496,144     461,976      416,807         8.506        36,662            -          453,469
 3/01/06      493,905     501,367      452,384         9,232        39,751            -          492,135
 6/01/06      483,318     517,553      466,984         9,530        41,039            -          508,023
 9/01/06      479,233     532,095      480,110         9,798        42,186            -          522,296
12/01/06      474,154     538,833      486,221         9,923        42,688            -          528,910
 3/01/07      462,126     536,374      484,027         9,878        42,469            -          526,496
 6/01/07      429,215     524,856      473,652         9,666        41,538            -          515,190
 9/01/07      399,546     520,371      469,648         9,585        41,138            -          510,786
12/01/07      377,679     514,777      464,671         9,483        40,624            -          505,294
 3/01/08      344,779     501,647      452,883         9,243        39,521            -          492,404
 6/01/08      295,670     465,863      420,630         8,584        36,648            -          457,279
 9/01/08      245,188     433,620      391,555         7,991        34,074            -          425,629
12/01/08      191,542     409,884      370,125         7,554        32,205            -          402,331
 3/01/09      148,883     374,179      337,883         6,896        29,400            -          367,284
 6/01/09      129,109     320,890      289,757         5,913        25,220            -          314,977
 9/01/09      111,296     266,107      240,284         4,904        20,919            -          261,203
12/01/09       99,285     207,883      187,712         3,831        16,340            -          204,052
 3/01/10       84,789     161,568      145,905         2,978        12,685            -          158,590
 6/01/10       65,381     140,072      126,527         2,582        10,963            -          137,489
 9/01/10       42,452     120,718      109,070         2,226         9,422            -          118,492
12/01/10       17,292     107,690       97,299         1,986         8,405            -          105,704
 3/01/11            -      91,967       83,094         1,696         7,178            -           90,271
 6/01/11            -      70,916       64,074         1,308         5,535            -           69,609
 9/01/11            -      46,045       41,603           849         3,594            -           45,196
--------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 56


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                            LOAN DEFAULT SUMMARY
--------------------------------------------------------------------------------------------------------
                                          REORIGINATION PORTFOLIO
--------------------------------------------------------------------------------------------------------
 PERIOD     DEFAULTED    DEFAULT     PRINCIPAL     PRINCIPAL      INTEREST      INTEREST        TOTAL
 ENDING     PRINCIPAL     AMOUNT    REIMBURSED    UNREIMBURSED   REIMBURSED   UNREIMBURSED    REIMBURSED
--------------------------------------------------------------------------------------------------------
12/01/11            -       18,756      16,946            346        1,464            -           18,410
 3/01/12            -            -           -              -            -            -                -
 6/01/12            -            -           -              -            -            -                -
 9/01/12            -            -           -              -            -            -                -
12/01/12            -            -           -              -            -            -                -
 3/01/13            -            -           -              -            -            -                -
 6/01/13            -            -           -              -            -            -                -
 9/01/13            -            -           -              -            -            -                -
12/01/13            -            -           -              -            -            -                -
 3/01/14            -            -           -              -            -            -                -
 6/01/14            -            -           -              -            -            -                -
 9/01/14            -            -           -              -            -            -                -
12/01/14            -            -           -              -            -            -                -
 3/01/15            -            -           -              -            -            -                -
 6/01/15            -            -           -              -            -            -                -
 9/01/15            -            -           -              -            -            -                -
12/01/15            -            -           -              -            -            -                -
 3/01/16            -            -           -              -            -            -                -
 6/01/16            -            -           -              -            -            -                -
 9/01/16            -            -           -              -            -            -                -
12/01/16            -            -           -              -            -            -                -
 3/01/17            -            -           -              -            -            -                -
--------------------------------------------------------------------------------------------------------
          $10,091,976  $10,959,823  $9,890,136       $201,840     $867,847            -      $10,757,983
--------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 57


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                        LOAN DEFAULT SUMMARY
                                             TOTAL LOANS
-----------------------------------------------------------------------------------------------------
  PERIOD    DEFAULTED     DEFAULT    PRINCIPAL    PRINCIPAL    INTEREST      INTEREST        TOTAL
  ENDING    PRINCIPAL      AMOUNT   REIMBURSED  UNREIMBURSED  REIMBURSED   UNREIMBURSED    REIMBURSED
-----------------------------------------------------------------------------------------------------
 6/01/00            -            -           -          -             -               -             -
 9/01/00    1,543,894            -           -          -             -               -             -
12/01/00    1,701,577            -           -          -             -               -             -
 3/01/01    1,707,935            -           -          -             -               -             -
 6/01/01    1,712,811            -           -          -             -               -             -
 9/01/01    2,284,804    1,676,161   1,513,017     30,878       132,267               -     1,645,283
12/01/01    2,290,579    1,849,343   1,667,546     34,032       147,765               -     1,815,311
 3/01/02    2,439,433    1,856,267   1,673,776     34,159       148,332               -     1,822,108
 6/01/02    2,687,024    1,861,577   1,678,554     34,256       148,766               -     1,827,321
 9/01/02    3,913,131    2,481,908   2,239,108     45,696       197,103               -     2,436,212
12/01/02    4,042,150    2,488,197   2,244,768     45,812       197,618               -     2,442,386
 3/01/03    4,071,489    2,649,592   2,390,645     48,789       210,159               -     2,600,803
 6/01/03    4,100,327    2,917,852   2,633,284     53,740       230,828               -     2,864,111
 9/01/03    4,500,442    4,248,654   3,834,868     78,263       335,523               -     4,170,392
12/01/03    4,522,329    4,390,084   3,961,307     80,843       347,935               -     4,309,241
 3/01/04    4,643,347    4,421,992   3,990,059     81,430       350,503               -     4,340,562
 6/01/04    4,829,692    4,453,360   4,018,320     82,007       353,033               -     4,371,353
 9/01/04    3,482,848    4,887,343   4,410,434     90,009       386,901               -     4,797,334
12/01/04    3,384,138    4,911,099   4,431,882     90,447       388,771               -     4,820,653
 3/01/05    3,420,454    5,042,322   4,550,480     92,867       398,975               -     4,949,455
 6/01/05    3,432,747    5,244,248   4,733,098     96,594       414,556               -     5,147,654
 9/01/05    2,869,310    3,781,726   3,413,191     69,657       298,877               -     3,712,069
12/01/05    2,875,558    3,672,563   3,316,455     67,683       288,425               -     3,604,880
 3/01/06    2,741,225    3,711,968   3,352,045     68,409       291,515               -     3,643,559
 6/01/06    2,508,208    3,725,329   3,364,092     68,655       292,583               -     3,656,674
 9/01/06    1,322,757    3,114,319   2,811,923     57,386       245,009               -     3,056,933
12/01/06    1,222,431    3,121,071   2,818,047     57,511       245,513               -     3,063,560
 3/01/07    1,210,384    2,975,426   2,686,400     54,824       234,201               -     2,920,602
 6/01/07    1,177,550    2,722,973   2,458,044     50,164       214,765               -     2,672,809
 9/01/07      766,660    1,436,267   1,296,302     26,455       113,510               -     1,409,812
12/01/07      744,774    1,325,970   1,197,983     24,449       103,539               -     1,301,521
 3/01/08      623,755    1,312,818   1,186,176     24,208       102,434               -     1,288,610
 6/01/08      429,797    1,277,118   1,153,999     23,551        99,568               -     1,253,567
 9/01/08      259,554      831,453     751,327     15,333        64,793               -       818,120
12/01/08      200,765      807,696     729,878     14,895        62,923               -       792,801
 3/01/09      158,092      676,473     611,280     12,475        52,718               -       663,998
 6/01/09      138,321      466,288     421,201      8,596        36,492               -       457,692
 9/01/09      120,145      281,721     254,363      5,191        22,167               -       276,530
12/01/09      108,120      217,902     196,750      4,015        17,137               -       213,886
 3/01/10       93,599      171,573     154,930      3,162        13,480               -       168,411
 6/01/10       88,273      150,079     135,554      2,766        11,758               -       147,313
 9/01/10       91,919      130,330     117,742      2,403        10,185               -       127,927
12/01/10       63,347      117,288     105,958      2,162         9,167               -       115,126
 3/01/11       46,055      101,537      91,727      1,872         7,938               -        99,665
 6/01/11       46,440       95,752      86,508      1,765         7,479               -        93,987
 9/01/11       47,053       99,685      90,081      1,838         7,766               -        97,846
-----------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 58


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

Prepared by PaineWebber Incorporated Page 59


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                         LOAN INCOME SUMMARY
                                         USA GROUP SERVICED
------------------------------------------------------------------------------------------------
 PERIOD     BORROWER     BORROWER   GOVERNMENT     SPECIAL    GUARANTEE        LOANS  TOTAL LOAN
 ENDING     PRINCIPAL    INTEREST    INTEREST     ALLOWANCE   PAYMENTS         SOLD     INCOME
------------------------------------------------------------------------------------------------
 6/01/00            -            -           -           -            -          -             -
 9/01/00    1,799,686    3,171,094     802,743      77,522            -          -     5,851,045
12/01/00    1,920,841    2,422,186   1,204,114     115,725            -          -     5,662,866
 3/01/01    1,948,212    2,375,150   1,204,114     114,878            -          -     5,642,354
 6/01/01    1,975,575    2,327,576   1,204,114     114,021            -          -     5,621,286
 9/01/01    2,935,928    3,731,135     975,085     114,269      507,535          -     8,263,953
12/01/01    3,025,933    3,734,888     517,028     113,503      507,535          -     7,898,887
 3/01/O2    3,066,790    3,660,631     517,028     111,940      507,535          -     7,863,925
 6/01/02    3,105,498    3,585,582     517,028     110,360      507,535          -     7,826,003
 9/01/02    4,323,456    4,136,423     424,404     109,158      811,078          -     9,804,519
12/01/02    4,444,645    4,063,299     239,156     107,879      811,078          -     9,666,055
 3/01/03    4,503,857    3,955,044     239,156     105,562      811,078          -     9,614,697
 6/01/03    4,555,984    3,845,890     239,156     103,222      811,078          -     9,555,330
 9/01/03    5,247,297    4,124,551     181,651     101,121    1,146,053          -    10,800,674
12/01/03    5,348,620    4,017,214      67,014      98,954    1,146,053          -    10,677,855
 3/01/04    5,414,053    3,887,578      67,014      96,090    1,146,053          -    10,610,788
 6/01/04    5,457,577    3,756,964      67,014      93,199    1,145,626          -    10,520,380
 9/01/04    5,444,543    3,556,584      66,767      90,287    1,347,134          -    10,505,315
12/01/04    5,527,611    3,433,114      66,643      87,307    1,347,134          -    10,461,810
 3/01/05    5,613,623    3,312,103      66,643      84,271    1,347,134          -    10,423,774
 6/01/05    5,683,290    3,189,788      66,643      81,199    1,345,297          -    10,366,217
 9/01/05    5,734,767    3,020,548      66,334      78,100      842,335          -     9,742,084
12/01/05    5,831,044    2,900,045      66,180      75,117      842,335          -     9,714,722
 3/01/06    5,927,483    2,780,404      66,180      72,166      842,335          -     9,688,568
 6/01/06    5,993,299    2,659,995      66,180      69,176      842,105          -     9,630,755
 9/01/06    6,026,641    2,544,173      65,254      66,168      538,101          -     9,240,337
12/01/06    6,139,721    2,426,663      64,791      63,211      538,101          -     9,232,487
 3/01/07    6,254,762    2,307,011      64,791      60,255      538,101          -     9,224,920
 6/01/07    6,317,183    2,185,385      64,791      57,252      537,067          -     9,161,677
 9/01/07    6,299,667    2,066,282      64,605      54,213      203,644          -     8,688,412
12/01/07    6,423,529    1,947,121      64,513      51,280      203,644          -     8,690,088
 3/01/08    6,549,832    1,825,612      64,513      48,352      203,644          -     8,691,953
 6/01/08    6,571,955    1,702,397      64,513      45,371      203,654          -     8,587,889
 9/01/08    6,428,901    1,582,186      63,926      42,366        1,309          -     8,118,688
12/01/08    6,555,291    1,460,575      63,633      39,471        1,309          -     8,120,279
 3/01/09    6,684,172    1,336,567      63,633      36,568        1,309          -     8,122,250
 6/01/09    6,783,683    1,210,445      63,633      33,612        1,464          -     8,092,837
 9/01/09    6,835,622    1,083,644      63,355      30,616        1,773          -     8,015,010
12/01/09    6,447,959      955,815      63,216      27,595        1,773          -     7,496,358
 3/01/10    6,247,235      837,613      63,216      24,650        1,773          -     7,174,487
 6/01/10    5,878,300      760,030      63,216      21,903        1,755          -     6,725,204
 9/01/10    4,641,169      762,567      30,520      20,372        1,719          -     5,456,346
12/01/10    4,685,013      674,828      14,171      18,216        1,719          -     5,393,946
 3/01/11    4,769,105      585,813      14,171      16,138        1,719          -     5,386,946
 6/01/11    4,863,122      496,478      14,171      14,022        8,748          -     5,396,540
 9/01/11    3,107,433      418,331      13,122      11,905       22,806          -     3,573,597
------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 60


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                 Loan Income Summary
                                                 USA Group Serviced
-------------------------------------------------------------------------------------------------------------------
 PERIOD        BORROWER        BORROWER         GOVERNMENT      SPECIAL      GUARANTEE        LOANS     TOTAL LOAN
 ENDING       PRINCIPAL        INTEREST          INTEREST      ALLOWANCE     PAYMENTS         SOLD        INCOME
-------------------------------------------------------------------------------------------------------------------
12/01/11        2,706,881         361,319           12,597         10,279        22,806             -     3,113,882
 3/01/12        2,531,899         312,261           12,597          9,000        22,806             -     2,888,563
 6/01/12        2,283,039         274,969           12,597          7,873        22,997             -     2,601,475
 9/01/12        1,497,701         266,050            4,446          6,836        23,379             -     1,798,411
12/01/12        1,493,547         237,285              370          6,126        23,379             -     1,760,707
 3/01/13        1,516,579         208,290              370          5,449        23,379             -     1,754,067
 6/01/13        1,543,943         179,146              370          4,760        27,971             -     1,756,191
 9/01/13          279,511         157,651              123          4,061        37,155             -       478,501
12/01/13          215,764         152,102                -          3,748        37,155             -       409,069
 3/01/14          219,069         147,508                -          3,632        37,155             -       407,365
 6/01/14          220,117         141,158                -          3,515        37,228             -       402,018
 9/01/14          218,030         133,045                -          3,396        37,373             -       391,846
12/01/14          221,956         128,652                -          3,279        37,373             -       391,261
 3/01/15          225,944         124,184                -          3,160        37,373             -       390,661
 6/01/15          227,592         119,598                -          3,039        30,117             -       380,346
 9/01/15          225,543         114,979                -          2,918        15,604             -       359,044
12/01/15          229,571         110,462                -          2,805        15,604             -       358,442
 3/01/16          233,658         105,869                -          2,692        15,604             -       357,824
 6/01/16          236,100         101,223                -          2,578        15,349             -       355,249
 9/01/16          236,201          96,760                -          2,462        14,840             -       350,263
12/01/16          240,827          92,293                -          2,346        14,840             -       350,306
 3/01/17          245,544          87,738                -          2,228        14,840             -       350,351
 6/01/17          249,463          83,095                -          2,109        10,039             -       344,706
 9/01/17          252,086          78,403                -          1,988           436             -       332,913
12/01/17          257,036          73,643                -          1,871           436             -       332,987
 3/01/18          262,084          68,789                -          1,753           436             -       333,063
 6/01/18          265,809          63,839                -          1,633           291             -       331,572
 9/01/18          267,399          58,851                -          1,510             -             -       327,760
12/01/18          272,651          53,800                -          1,388             -             -       327,839
 3/01/19           92,069          16,794                -          1,263             -     2,592,276     2,702,402
             ------------    ------------      -----------    -----------   -----------    ----------  ------------
             $248,307,521    $114,967,378      $10,152,611    $ 3,218,258   $22,205,152    $2,592,276  $401,443,196
             ============    ============      ===========    ===========   ===========    ==========  ============

Prepared by PaineWebber Incorporated Page 61


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                 LOAN INCOME SUMMARY
                                 INTUITION SERVICED
------------------------------------------------------------------------------------
 PERIOD    BORROWER    BORROWER  GOVERNMENT   SPECIAL   GUARANTEE  LOANS  TOTAL LOAN
 ENDING    PRINCIPAL   INTEREST   INTEREST   ALLOWANCE  PAYMENTS   SOLD     INCOME
------------------------------------------------------------------------------------
 6/01/00           -          -          -         -           -     -            -
 9/01/00     746,071  1,455,509    361,428     1,065           -     -    2,564,073
12/01/00     796,846  1,112,914    542,142     1,588           -     -    2,453,491
 3/01/01     808,790  1,092,423    542,142     1,575           -     -    2,444,930
 6/01/01     820,765  1,071,690    542,142     1,562           -     -    2,436,159
 9/01/01     990,687  1,309,732    483,871     1,548     225,492     -    3,011,330
12/01/01   1,013,395  1,297,900    367,327     1,530     225,492     -    2,905,644
 3/01/02   1,102,687  1,394,892    339,981     1,510     225,492     -    3,064,562
 6/01/02   1,121,602  1,373,163    285,290     1,489     225,492     -    3,007,035
 9/01/02   1,628,516  1,624,250    223,847     1,467     278,555     -    3,756,634
12/01/02   1,677,865  1,597,359    100,961     1,439     278,555     -    3,656,179
 3/01/03   1,701,310  1,554,762    100,757     1,407     303,457     -    3,661,692
 6/01/03   1,720,299  1,511,571    100,757     1,374     303,457     -    3,637,459
 9/01/03   1,842,974  1,536,584     85,950     1,342     452,978     -    3,919,828
12/01/03   1,873,464  1,493,542     56,337     1,306     453,019     -    3,877,667
 3/01/04   1,948,949  1,478,411     49,398     1,269     453,040     -    3,931,066
 6/01/04   1,970,082  1,431,476     35,521     1,230     452,740     -    3,891,048
 9/01/04   1,982,683  1,363,673     35,197     1,191     487,732     -    3,870,476
12/01/04   2,035,307  1,349,635     17,159     1,152     487,753     -    3,891,006
 3/01/05   2,069,305  1,304,019      8,107     1,112     504,395     -    3,886,937
 6/01/05   2,092,927  1,257,704      8,107     1,070     503,913     -    3,863,721
 9/01/05   2,103,660  1,204,846      7,774     1,029     282,991     -    3,600,300
12/01/05   2,139,770  1,158,775      7,109       990     288,484     -    3,595,128
 3/01/06   2,176,421  1,108,631      7,084       951     288,497     -    3,581,584
 6/01/06   2,200,266  1,062,019      7,033       911     288,297     -    3,558,526
 9/01/06   2,214,111  1,020,377      6,956       871     235,227     -    3,477,542
12/01/06   2,271,238    984,142      2,455       832     235,241     -    3,493,908
 3/01/07   2,315,851    938,296        205       792     210,367     -    3,465,511
 6/01/07   2,346,776    891,580        205       752     210,046     -    3,449,357
 9/01/07   2,356,925    845,297        136       711      63,061     -    3,266,131
12/01/07   2,404,190    798,427          -       672      66,663     -    3,269,952
 3/01/08   2,452,666    750,795          -       632      66,642     -    3,270,736
 6/01/08   2,482,080    702,316          -       592      66,642     -    3,251,631
 9/01/08   2,480,683    653,327          -       552      31,215     -    3,165,776
12/01/08   2,531,083    603,396          -       511      31,194     -    3,166,184
 3/01/09   2,582,540    553,598          -       471      14,552     -    3,151,161
 6/01/09   2,599,433    502,789          -       430      14,448     -    3,117,100
 9/01/09   2,561,360    452,429          -       388      11,654     -    3,025,831
12/01/09   2,613,428    402,042          -       347       6,162     -    3,021,979
 3/01/10   2,666,551    350,637          -       306       6,148     -    3,023,641
 6/01/10   2,384,055    298,190          -       264       6,148     -    2,688,656
 9/01/10   1,572,826    259,039          -       223       5,754     -    1,837,842
12/01/10   1,603,440    228,147          -       196       5,741     -    1,837,524
 3/01/11   1,632,498    196,701          -       171       5,713     -    1,835,082
 6/01/11   1,640,763    164,651          -       146       5,644     -    1,811,204
 9/01/11   1,287,911    134,994          -       120       3,809     -    1,426,833

Prepared by PaineWebber Incorporated Page 62


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                LOAN INCOME SUMMARY
----------------------------------------------------------------------------------------------------------------
                                                INTUITION SERVICED
----------------------------------------------------------------------------------------------------------------
  PERIOD         BORROWER        BORROWER     GOVERNMENT         SPECIAL      GUARANTEE    LOANS      TOTAL LOAN
  ENDING        PRINCIPAL        INTEREST     INTEREST          ALLOWANCE     PAYMENTS      SOLD        INCOME
----------------------------------------------------------------------------------------------------------------
12/01/11        1,297,074         109,932            -                 98           166      -         1,407,270
 3/01/12        1,170,369          85,409            -                 78           166      -         1.256,021
 6/01/12          962,028          62,539            -                 59           166      -         1.024,791
 9/01/12          409,106          48,808            -                 43             -      -           457,957
12/01/12          416,142          40,778            -                 35             -      -           456,956
 3/01/13          421,835          32,635            -                 29             -      -           454,499
 6/01/13          427,036          J4,354            -                 22             -      -           451,412
 9/01/13          204,679          17,413            -                 16             -      -           222,107
12/01/13          196,935          13,547            -                 12             -      -           210,494
 3/O1/14           95,659          10,326            -                  9             -      -           105,994
 6/01/14           91,325           8,525            -                  7             -      -            99,857
 9/01/14           76,866           6,736            -                  6             -      -            83.607
12/01/14           37,669           5,593            -                  5             -      -            43.266
 3/01/15           38,328           4,855            -                  4             -      -            43,187
 6/01/15           39,110           4,102            -                  3             -      -            43.215
 9/01/15           37,300           3,350            -                  3             -      -            40,653
12/01/15           37,834           2,620            -                  2             -      -            40,456
 3/01/16           38,427           1,878            -                  2             -      -            40,306
 6/01/16           38,717           1,127            -                  1             -      -            39,845
 9/01/16           28,461             369            -                  1             -      -            28.831
12/01/16            1,129              61            -                  -             -      -             1,190
 3/01/17            1,152              39            -                  -             -      -             1,191
 6/01/17            1,175              16            -                  -             -      -             1,192
 9/01/17               59               -            -                  -             -      -                60
----------------------------------------------------------------------------------------------------------------
              $91,633,464     $44,361,660   $4,325,375            $41,518    $8,312,397      -      $148,674,414
----------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 63


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                             LOAN INCOME SUMMARY
--------------------------------------------------------------------------------------------------------------
                                               UNIPAC SERVICED
--------------------------------------------------------------------------------------------------------------
 PERIOD          BORROWER        BORROWER       GOVERNMENT       SPECIAL    GUARANTEE    LOANS      TOTAL LOAN
 ENDING          PRINCIPAL       INTEREST        INTEREST       ALLOWANCE   PAYMENTS     SOLD         INCOME
--------------------------------------------------------------------------------------------------------------
 6/01/00                 -               -              -              -            -      -                 -
 9/01/00         2,104,180       3,033,711      1,242,993        119,737            -      -         6,500,622
12/01/00         2,245,017       2,309,497      1,864,489        178,717            -      -         6,597,720
 3/01/01         2,275,502       2,257,024      1,864,489        177,369            -      -         6,574,384
 6/01/01         2,303,411       2,203,970      1,864,489        176,004            -      -         6,547,873
 9/01/01         2,928,215       3,337,032      1,640,751        175,621      490,695      -         8,572,314
12/01/01         2,999,382       3,328,960      1,193,273        174,279      490,695      -         8,186,589
 3/01/02         3,039,148       3,257,380      1,193,273        172,194      490,695      -         8,152,691
 6/01/02         3,078,431       3,185,033      1,193,273        170,087      490,695      -         8,117,520
 9/01/02         5,159,804       4,610,082        923,047        169,848      738,890      -        11,601,671
12/01/02         5,334,218       4,565,959        382,593        168,277      738,890      -        11,189,937
 3/01/03         5,399,042       4,439,785        382,593        164,636      738,890      -        11,124,946
 6/01/03         5,418,437       4,312,422        382,593        160,959      738,890      -        11,013,301
 9/01/03         5,799,619       4,498,928        326,659        157,490    1,253,904      -        12,036,600
12/01/03         5,890,511       4,377,352        214,789        153,906    1,253,904      -        11,890,463
 3/01/04         5,955,293       4,237,598        214,789        149,641    1,253,904      -        11,811,225
 6/01/04         5,965,666       4,096,975        214,789        145,338    1,250,903      -        11,673,672
 9/01/04         6,347,372       4,133,854        172,797        141,204    1,410,364      -        12,205,591
12/01/04         6,463,838       4,003,346         89,309        137,040    1,410,364      -        12,103,897
 3/01/05         6,557,923       3,861,797         89,309        132,345    1,410,364      -        12,051,739
 6/01/05         6,567,527       3,718,796         89,309        127,596    1,405,402      -        11,908,630
 9/01/05         6,461,876       3,539,660         88,978        122,822    1,058,177      -        11,271,512
12/01/05         6,561,086       3,401,843         88,812        118,249    1,058,177      -        11,228,168
 3/01/06         6,658,425       3,264,376         88,812        113,701    1,058,177      -        11,183,490
 6/01/06         6,646,012       3,126,267         88,812        109,097    1,056,239      -        11,026,427
 9/01/06         6,495,891       2,966,331         87,569        104,490      800,106      -        10,454,386
12/01/06         6,614,824       2,838,195         86,947        100,070      800,106      -        10,440,142
 3/01/07         6,735,728       2,709,523         86,947         95,656      800,106      -        10,427,960
 6/01/07         6,755,867       2,578,819         86,947         91,174      797,015      -        10,309,822
 9/01/07         6,619,765       2,452,133         86,699         86,651      294,580      -         9,539,828
12/01/07         6,745,069       2,326,255         86,574         82,410      294,580      -         9,534,887
 3/01/08         6,872,618       2,198,029         86,574         78,215      294,580      -         9,530,046
 6/01/08         6,872,834       2,068,157         86,574         73,948      294,652      -         9,396,165
 9/01/08         6,673,930       1,943,589         85,787         69,652      126,627      -         8,899,585
12/01/08         6,803,644       1,818,834         85,394         65,542      126,627      -         8,900,041
 3/01/09         6,935,886       1,691,649         85,394         61,419      126,627      -         8,900,974
 6/01/09         6,932,241       1,562,338         85,394         57,223      126,803      -         8,763,998
 9/01/09         6,713,605       1,436,665         85,021         52,992        1,900      -         8,290,183
12/01/09         6,844,102       1,311,151         84,834         48,946        1,900      -         8,290,933
 3/01/10         6,977,142       1,183,191         84,834         44,882        1,900      -         8,291,949
 6/01/10         6,691,536       1,096,280         84,834         40,743        1,920      -         7,905,314
 9/01/10         5,710,587       1,090,616         40,957         38,082        1,962      -         6,882,203
12/01/10         5,821,203         983,326         19,018         34,598        1,962      -         6,860,107
 3/01/11         5,933,960         873,960         19,018         31,152        1,962      -         6,860,052
 6/01/11         5,934,830         763,908         19,018         27,643        9,986      -         6,755,386
 9/01/11         4,235,371         667,402         17,609         24,144       26,035      -         4,970,562

Prepared by PaineWebber Incorporated Page 64


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                              LOAN INCOME SUMMARY
-----------------------------------------------------------------------------------------------------------------
                                                UNIPAC SERVICED
-----------------------------------------------------------------------------------------------------------------
 PERIOD      BORROWER       BORROWER      GOVERNMENT       SPECIAL        GUARANTEE       LOANS       TOTAL LOAN
 ENDING      PRINCIPAL      INTEREST       INTEREST       ALLOWANCE        PAYMENTS       SOLD          INCOME
-----------------------------------------------------------------------------------------------------------------
12/01/11      4,227,130        588,663         16,905         21,348         26,035              -      4,880,080
 3/01/12      4,305,254        509,093         16,905         18,849         26,035              -      4,876,136
 6/01/12      4,114,613        439,766         16,905         16,306         26,253              -      4,613,843
 9/01/12      2,332,340        404,482          5,966         13,850         26,689              -      2,783,328
12/01/12      2,314,914        360,682            497         12,255         26,689              -      2,715,038
 3/01/13      2,343,544        316,536            497         10,909         26,689              -      2,698,176
 6/01/13      2,331,105        272,134            497          9,539         31,932              -      2,645,207
 9/01/13      1,179,677        235,892            166          8,156         42,416              -      1,466,307
12/01/13      1,139,038        213,616              -          7,252         42,416              -      1,402,322
 3/01/14      1,157,542        191,420              -          6,564         42,416              -      1,397,943
 6/01/14      1,163,686        167,361              -          5,865         42,500              -      1,379,412
 9/01/14        342,916        140,273              -          5,157         42,666              -        537,011
12/01/14        306,348        I40,O44              -          4,802         42,666              -        493,860
 3/01/15        300,621        134,041              -          4,618         42,666              -        481,945
 6/01/15        289,160        128,047              -          4,430         34,382              -        456,019
 9/01/15        252,770        122,580              -          4,243         17,814              -        397,407
12/01/15        257,214        117,575              -          4,073         17,814              -        396,676
 3/01/16        261,722        112,488              -          3,903         17,814              -        395,927
 6/01/16        261,154        107,344              -          3,730         17,523              -        389,751
 9/01/16        252,895        102,539              -          3,556         16,942              -        375,933
12/01/16        257,787         97,816              -          3,388         16,942              -        375,933
 3/01/17        262,774         93,002              -          3,219         16,942              -        375,936
 6/01/17        267,399         88,095              -          3,046         11,461              -        370,001
 9/01/17        271,416         83,118              -          2,872            498              -        357,904
12/01/17        276,681         78,057              -          2,703            498              -        357,940
 3/01/18        282,049         72,898              -          2,532            498              -        357,977
 6/01/18        285,976         67,638              -          2,358            332              -        356,304
 9/01/18        287,579         62,339              -          2,181              -              -        352,099
12/01/18        293,159         56,975              -          2,004              -              -        352,138
 3/01/19         98,979         17,782              -          1,823              -      2,779,189      2,897,773
-----------------------------------------------------------------------------------------------------------------
           $285,788,042   $129,190,292   $ 17,445,302   $  5,121,323   $ 25,387,682   $  2,779,189   $465,711,830
-----------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 65


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                             LOAN INCOME SUMMARY
-----------------------------------------------------------------------------------------------------------------
                                             CONSOLIDATION LOANS
-----------------------------------------------------------------------------------------------------------------
PERIOD      BORROWER     BORROWER   GOVERNMENT    SPECIAL    GUARANTEE        LOANS   CONSOLIDATION   TOTAL LOAN
ENDING     PRINCIPAL     INTEREST    INTEREST    ALLOWANCE    PAYMENTS        SOLD        REBATE        INCOME
-----------------------------------------------------------------------------------------------------------------
 6/01/00             -            -         -             -           -         -               -               -
 9/01/00       971,418    2,121,086         -        65,592           -         -         244,944       2,913,152
12/01/00     1,036,891    1,625,093         -        97,737           -         -         242,571       2,517,151
 3/01/01     1,051,688    1,598,402         -        96,750           -         -         240,124       2,506,716
 6/01/01     1,066,139    1,571,419         -        95,749           -         -         237,643       2,495,665
 9/01/01     1,052,632    1,544,373         -        94,736     337,046         -         234,905       2,793,882
12/01/01     1,065,774    1,517,360         -        93,532     337,046         -         231,689       2,782,023
 3/01/02     1,080,351    1,490,107         -        92,225     337,046         -         228,441       2,771,287
 6/01/02     1,094,853    1,462,565         -        90,906     337,046         -         225,159       2,760,210
 9/01/02     1,807,808    1,884,816         -        90,545     336,406         -         228,899       3,890,676
12/01/02     1,869,278    1,862,370         -        90,674     336,406         -         223,850       3,934,878
 3/01/03     1,893,784    1,815,100         -        88,611     336,406         -         218,715       3,915,186
 6/01/03     1,909,220    1,767,356         -        86,527     336,406         -         213,525       3,885,984
 9/01/03     1,894,490    1,719,629         -        84,426     561,100         -         208,173       4,051,471
12/01/03     1,917,320    1,671,911         -        82,205     561,100         -         202,494       4,030,041
 3/01/04     1,940,223    1,623,732         -        79,906     561,100         -         196,763       4,008,198
 6/01/04     1,951,671    1,575,119         -        77,589     560,494         -         190,982       3,973,890
 9/01/04     1,958,377    1,474,981         -        75,257     558,855         -         185,199       3,882,270
12/01/04     1,991,920    1,430,771         -        72,926     558,855         -         179,374       3,875,098
 3/01/05     2,025,578    1,388,883         -        70,570     558,855         -         173,471       3,870,415
 6/01/05     2,044,029    1,346,359         -        68,185     557,803         -         167,493       3,848,883
 9/01/05     2,040,932    1,303,820         -        65,777     224,269         -         161,759       3,473,038
12/01/05     2,075,048    1,261,011         -        63,571     224,269         -         156,479       3,467,420
 3/01/06     2,109,013    1,217,551         -        61,439     224,269         -         151,122       3,461,150
 6/01/06     2,116,932    1,173,455         -        59,277     223,865         -         145,688       3,427,840
 9/01/06     2,092,504    1,132,185         -        57,096     223,056         -         140,304       3,364,537
12/01/06     2,133,966    1,092,303         -        54,946     223,056         -         134,907       3,369,364
 3/01/07     2,176,255    1,051,626         -        52,770     223,056         -         129,416       3,374,290
 6/01/07     2,181,942    1,010,137         -        50,556     222,355         -         123,827       3,341,163
 9/01/07     2,129,608      969,373         -        48,319           -         -         118,493       3,028,806
12/01/07     2,171,822      928,766         -        46,269           -         -         113,505       3,033,353
 3/01/08     2,214,878      887,350         -        44,261           -         -         108,419       3,038,069
 6/01/08     2,194,679      845,107         -        42,216           -         -         103,235       2,978,766
 9/01/08     2,074,536      804,680         -        40,155           -         -          98,275       2,821,097
12/01/08     2,115,673      765,110         -        38,218           -         -          93,421       2,825,580
 3/01/09     2,157,630      724,750         -        36,269           -         -          88,473       2,830,176
 6/01/09     2,135,250      683,584         -        34,283           -         -          83,429       2,769,688
 9/01/09     2,011,236      644,299         -        32,284           -         -          78,617       2,609,201
12/01/09     2,051,132      605,921         -        30,412           -         -          73,918       2,613,547
 3/01/10     2,091,825      566,777         -        28,529           -         -          69,127       2,618,003
 6/01/10     2,056,809      526,850         -        26,611           -         -          64,244       2,546,026
 9/01/10     1,902,098      489,304         -        24,685           -         -          59,652       2,356,435
12/01/10     1,939,636      452,996         -        22,915           -         -          55,212       2,360,335
 3/01/11     1,977,631      415,972         -        21,140           -         -          50,687       2,364,056
 6/01/11     1,968,578      378,214         -        19,332           -         -          46,075       2,320,049
 9/01/11     1,884,348      341,706         -        17,508           -         -          41,617       2,201,945
-----------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 66


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                             LOAN INCOME SUMMARY
-----------------------------------------------------------------------------------------------------------------
                                             CONSOLIDATION LOANS
-----------------------------------------------------------------------------------------------------------------
PERIOD      BORROWER     BORROWER   GOVERNMENT    SPECIAL    GUARANTEE        LOANS   CONSOLIDATION   TOTAL LOAN
ENDING     PRINCIPAL     INTEREST    INTEREST    ALLOWANCE    PAYMENTS        SOLD        REBATE        INCOME
-----------------------------------------------------------------------------------------------------------------
12/01/11     1,788,388      306,285         -        15,771           -         -          37,294       2,073,150
 3/01/12     1,773,248      272,727         -        14,094           -         -          33,200       2,026,869
 6/01/12     1,739,837      239,096         -        12,479           -         -          29,099       1,962,313
 9/01/12     1,698,756      206,532         -        10,869           -         -          25,129       1,891,028
12/01/12     1,732,340      174,081         -         9,315           -         -          21,175       1,894,560
 3/01/13     1,546,116      142,302         -         7,742           -         -          17,305       1,678,854
 6/01/13     1,337,632      112,906         -         6,279           -         -          13,727       1,443,091
 9/01/13       783,416       92,439         -         4,942           -         -          11,235         869,562
12/01/13       702,341       77,878         -         4,150           -         -           9,463         774,907
 3/01/14       679,596       64,889         -         3,480           -         -           7,882         740,083
 6/01/14       664,206       52,073         -         2,865           -         -           6,324         712,820
 9/01/14       675,868       39,397         -         2,256           -         -           4,783         712,738
12/01/14       689,298       26,477         -         1,645           -         -           3,214         714,207
 3/01/15       543,419       14,252         -         1,023           -         -           1,729         556,965
 6/01/15       389,962        3,967         -           491           -         -             481         393,939
 9/01/15             1            -         -            55           -         -               -              56
12/01/15             1            -         -             -           -         -               -               1
 3/01/16             1            -         -             -           -         -               -               1
 6/01/16             1            -         -             -           -         -               -               1
-----------------------------------------------------------------------------------------------------------------
          $100,371,830  $54,589,578              $2,810,942  $8,960,163         -      $6,986,354    $159,746,160
-----------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 67


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                         LOAN INCOME SUMMARY
--------------------------------------------------------------------------------------------------------
                                       PREFUNDING STAFF & PLUS
--------------------------------------------------------------------------------------------------------
PERIOD       BORROWER     BORROWER     GOVERNMENT      SPECIAL     GUARANTEE        LOANS    TOTAL LOAN
ENDING       PRINCIPAL    INTEREST      INTEREST      ALLOWANCE    PAYMENTS         SOLD       INCOME
--------------------------------------------------------------------------------------------------------
 6/01/00              -            -            -              -            -         -                -
 9/01/00         70,405       88,016            -              -            -         -          158,422
12/01/00        250,816      306,814      605,857         47,999            -         -        1,211,486
 3/01/01        254,605      300,543      908,785         71,999            -         -        1,535,931
 6/01/01        258,411      294,195      908,785         71,999            -         -        1,533,390
 9/01/01        262,229      287,770      908,785         71,999       20,500         -        1,551,284
12/01/01        266,056      281,268      908,785         71,999       61,501         -        1,589,609
 3/01/02        595,541      773,891      908,785         71,999       61,501         -        2,411,717
 6/01/02      1,433,284    2,012,431      424,100         75,932       61,501         -        4,007,249
 9/01/02      1,504,467    2,002,625      181,757         75,239       61,501         -        3,825,588
12/01/02      1,655,064    2,028,739      181,757         74,448       61,501         -        4,001,509
 3/01/03      1,678,452    2,988,150      181,757         73,647      177,171         -        4,099,178
 6/01/03      1,701,894    1,947,104      181,757         72,812      408,512         -        4,312,079
 9/01/03      1,725,355    1,905,600      181,757         71,798      422,179         -        4,306,689
12/01/03      1,748,788    1,863,638      181,757         70,749      449,513         -        4,314,445
 3/01/04      1,998,456    1,956,385      181,757         69,690      449,513         -        4,655,800
 6/01/04      2,601,195    2,243,354       60,586         69,417      449,513         -        5,424,064
 9/01/04      2,632,263    2,180,457            -         68,282      449,513         -        5,330,515
12/01/04      2,667,522    2,117,844            -         66,642      449,513         -        5,301,520
 3/01/05      2,705,500    2,054,679            -         64,983      526,626         -        5,351,788
 6/01/05      2,743,575    1,990,773            -         63,290      680,853         -        5,478,491
 9/01/05      2,778,766    1,926,134            -         61,468      660,157         -        5,426,525
12/01/05      2,814,971    1,860,825            -         59,611      619,351         -        5,354,758
 3/01/06      2,853,892    1,795,380            -         57,737      619,351         -        5,326,360
 6/01/06      2,901,000    1,733,895            -         55,844      619,351         -        5,310,090
 9/01/06      2,940,378    1,672,484            -         53,930      619,351         -        5,286,143
12/01/06      2,985,827    1,610,938            -         51,990      619,351         -        5,268,106
 3/01/07      3,038,344    1,548,539            -         50,025      503,681         -        5,140,589
 6/01/07      3,091,620    1,485,113            -         48,058      272,341         -        4,897,132
 9/01/07      3,143,512    1,420,651            -         46,234      258,544         -        4,868,940
12/01/07      3,196,901    1,355,180            -         44,407      231,340         -        4,827,834
3/01 108      3,253,017    1,289,056            -         42,553      231,340         -        4,815,966
 6/01/08      3,315,481    1,224,972            -         40,673      231,340         -        4,812,467
 9/01/08      3,372,661    1,160,280            -         38,762      231,340         -        4,803,044
12/01/06      3,433,761    1,094,512            -         36,819      231,340         -        4,796,432
 3/01/09      3,234,26?    1,028,862            -         34,843      154,227         -        4,452,195
 6/01/09      3,154,814      967,341            -         32,850            -         -        4,155,006
 9/01/09      3,216,037      906,119            -         30,934            -         -        4,153,090
12/01/09      3,278,450      843,705            -         28,999            -         -        4,151,155
 3/01/10      3,342,079      780,077            -         27,029            -         -        4,149,185
 6/01/10      3,406,945      715,211            -         25,022            -         -        4,147,178
 9/01/10      3,471,399      649,087            -         22,979            -         -        4,143,465
12/01/10      3,537,730      581,718            -         20,898            -         -        4,140,346
 3/01/11      3,412,733      514,042            -         18,779            -         -        3,945,555
 6/01/11      3,375,362      448,983            -         16,621            -         -        3,840,966
 9/01/11      3,440,595      383,749            -         14,424            -         -        3,838,768
--------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 68


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                         LOAN INCOME SUMMARY
--------------------------------------------------------------------------------------------------------
                                       PREFUNDING STAFF & PLUS
--------------------------------------------------------------------------------------------------------
PERIOD       BORROWER     BORROWER     GOVERNMENT      SPECIAL     GUARANTEE        LOANS    TOTAL LOAN
ENDING       PRINCIPAL    INTEREST      INTEREST      ALLOWANCE    PAYMENTS         SOLD       INCOME
--------------------------------------------------------------------------------------------------------
12/01/11      3,507,093      317,251            -         12,186            -         -        3,836,530
 3/01/12      2,936,647      249,464            -          9,907            -         -        3,196,018
 6/01/12      1,364,598      207,157            -          7,749            -         -        1,579,504
 9/01/12      1,390,970      180,785            -          6,698            -         -        1,578,453
12/01/12      1,417,853      153,903            -          5,792            -         -        1,577,548
 3/01/13      1,445,256      126,499            -          4,870            -         -        1,576,625
 6/01/13      1,473,191       98,564            -          3,931            -         -        1,575,686
 9/01/13      1,501,667       70,088            -          2,975            -         -        1,574,730
12/01/13      1,530,695       41,060            -          2,001            -         -        1,573,756
 3/01/14      1,114,955       11,469            -          1,009            -         -        1,127,434
 6/01/14              -            -            -            113            -         -              113
--------------------------------------------------------------------------------------------------------
           $126,427,343  $59,077,373   $6,906,765     $2,343,645  $10,893,318         -     $205,648,444
--------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 69


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                  LOAN INCOME SUMMARY
-----------------------------------------------------------------------------------------------------------------------
                                               PREFUNDING CONSOLIDATION
-----------------------------------------------------------------------------------------------------------------------
PERIOD       BORROWER     BORROWER     GOVERNMENT       SPECIAL    GUARANTEE        LOANS   CONSOLIDATION   TOTAL LOAN
ENDING       PRINCIPAL    INTEREST      INTEREST       ALLOWANCE   PAYMENTS         SOLD       REBATE         INCOME
-----------------------------------------------------------------------------------------------------------------------
 6/01/00              -            -        -             -                 -         -               -               -
 9/01/00        140,589      294,552        -             -                 -         -          25,872         409,270
12/01/00        501,871    1,029,950        -             -                 -         -          78,749       1,453,072
 3/01/01        511,159    1,014,146        -             -                 -         -          78,010       1,447,295
 6/01/01        520,564      998,119        -             -                 -         -          77,258       1,441,425
 9/01/01        530,084      981,865        -             -            59,397         -          76,492       1,494,854
12/01/01        539,714      965,382        -             -           178,192         -          75,555       1,607,734
 3/01/02        549,451      948,668        -             -           178,192         -          74,525       1,601,785
 6/01/02        559,288      931,719        -             -           178,192         -          73,481       1,595,717
 9/01/02        671,793    1,002,180        -             -           178,192         -          73,400       1,778,765
12/01/02        945,509    1,199,559        -             -           178,192         -          73,955       2,249,305
 3/01/03        962,561    1,170,594        -             -           178,192         -          72,331       2,239,016
 6/01/03        979,780    1,141,219        -             -           178,192         -          70,683       2,228,508
 9/01/03        997,153    1,111,429        -             -           217,790         -          69,011       2,257,361
12/01/03      1,014,665    1,081,220        -             -           296,986         -          67,209       2,325,663
 3/01/04      1,032,300    1,050,590        -             -           296,986         -          65,329       2,314,547
 6/01/04      1,050,038    1,019,534        -             -           296,986         -          63,425       2,303,133
 9/01/04      1,068,340      988,419        -             -           296,986         -          61,496       2,292,249
12/01/04      1,090,729      959,804        -             -           296,986         -          59,540       2,287,979
 3/01/05      1,114,286      931,201        -             -           296,986         -          57,551       2,284,923
 6/01/05      1,138,297      902,030        -             -           296,986         -          55,529       2,281,783
 9/01/05      1,162,764      872,278        -             -           237,589         -          53,474       2,219,157
12/01/05      1,187,688      841,935        -             -           118,795         -          51,541       2,096,876
 3/01/06      1,213,071      810,989        -             -           118,795         -          49,653       2,093,202
 6/01/06      1,238,913      779,430        -             -           118,795         -          47,729       2,089,408
 9/01/06      1,265,534      747,491        -             -           118,795         -          45,769       2,086,050
12/01/06      1,295,296      716,869        -             -           118,795         -          43,770       2,087,191
 3/01/07      1,326,270      685,896        -             -           118,795         -          41,728       2,089,233
 6/01/07      1,357,993      654,172        -             -           118,795         -          39,642       2,091,318
 9/01/07      1,390,485      621,680        -             -            79,196         -          37,511       2,053,851
12/01/07      1,423,764      588,401        -             -                 -         -          35,440       1,976,726
 3/01/08      1,457,850      554,316        -             -                 -         -          33,375       1,978,791
 6/01/08      1,492,761      519,404        -             -                 -         -          31,261       1,980,905
 9/01/08      1,528,519      483,646        -             -                 -         -          29,098       1,983,068
12/01/08      1,565,145      447,021        -             -                 -         -          26,884       1,985,282
 3/01/09      1,602,658      409,507        -             -                 -         -          24,618       1,987,547
 6/01/09      1,641,083      371,083        -             -                 -         -          22,300       1,989,866
 9/01/09      1,680,440      331,726        -             -                 -         -          19,927       1,992,239
12/01/09      1,720,752      291,413        -             -                 -         -          17,499       1,994,667
 3/01/10      1,762,044      250,122        -             -                 -         -          15,013       1,997,152
 6/01/10      1,804,339      207,827        -             -                 -         -          12,470       1,999,696
 9/01/10      1,519,399      164,504        -             -                 -         -           9,866       1,674,037
12/01/10        716,347      137,248        -             -                 -         -           8,228         845,366
 3/01/11        733,544      120,051        -             -                 -         -           7,195         846,400
 6/01/11        751,159      102,435        -             -                 -         -           6,137         847,458
 9/01/11        769,203       84,392        -             -                 -         -           5,054         848,541
-----------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 70


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                  LOAN INCOME SUMMARY
-----------------------------------------------------------------------------------------------------------------------
                                               PREFUNDING CONSOLIDATION
-----------------------------------------------------------------------------------------------------------------------
PERIOD       BORROWER     BORROWER     GOVERNMENT       SPECIAL    GUARANTEE        LOANS   CONSOLIDATION   TOTAL LOAN
ENDING       PRINCIPAL    INTEREST      INTEREST       ALLOWANCE   PAYMENTS         SOLD       REBATE         INCOME
-----------------------------------------------------------------------------------------------------------------------
12/01/11        787,685       65,910            -              -            -           -         3,945         849,649
 3/01/12        806,617       46,978            -              -            -           -         2,811         850,784
 6/01/12        826,010       27,585            -              -            -           -         1,650         851,945
 9/01/12        604,022        7,721            -              -            -           -           462         611,281
-----------------------------------------------------------------------------------------------------------------------
            $52,549,527  $31,664,210            -              -   $4,751,764           -    $2,073,449     $86,892,072
-----------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 71


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                 LOAN INCOME SUMMARY
-----------------------------------------------------------------------------------------------------------------------
                                               REORIGINATION PORTFOLIO
-----------------------------------------------------------------------------------------------------------------------
PERIOD       BORROWER     BORROWER     GOVERNMENT      SPECIAL     GUARANTEE        LOANS   CONSOLIDATION   TOTAL LOAN
ENDING       PRINCIPAL    INTEREST      INTEREST      ALLOWANCE    PAYMENTS         SOLD       REBATE         INCOME
-----------------------------------------------------------------------------------------------------------------------
 6/01/00              -            -            -              -            -           -             -               -
 9/01/00         13,321       21,325            -              -            -           -         3,135          31,511
12/01/00         46,372       73,130       74,699          2,767            -           -        10,073         186,896
 3/01/01         69,308      107,183      151,792          5,622            -           -        14,601         319,304
 6/01/01         87,269      132,184      205,236          7,601            -           -        18,004         414,286
 9/01/01        103,741      153,939      247,863          9,180        4,617           -        21,038         498,302
12/01/01        124,848      182,254      292,580         10,836       14,850           -        25,005         600,364
 3/01/02        180,709      263,897      349,914         13,013       21,647           -        29,581         799,599
 6/01/02        286,545      420,080      355,306         15,753       26,859           -        34,861       1,069,684
 9/01/02        384,070      549,807      370,058         18,791       31,589           -        41,337       1,312,978
12/01/02        495,305      683,543      423,792         22,474       37,763           -        50,130       1,612,747
 3/01/03        604,433      815,976      515,040         27,176       55,609           -        60,347       1,957,887
 6/01/03        726,601      967,113      622,388         32,546       87,577           -        71,417       2,364,809
 9/01/03        841,757    1,101,877      731,488         38,363      116,388           -        78,622       2,751,251
12/01/03        930,625    1,186,245      731,024         40,350      148,665           -        77,573       2,959,336
 3/01/04      1,056,046    1,300,723      669,884         40,436      179,966           -        76,458       3,170,597
 6/01/04      1,241,875    1,470,562      577,752         40,659      215,091           -        75,274       3,470,665
 9/01/04      1,435,812    1,656,674      462,054         40,902      246,750           -        74,029       3,768,163
12/01/04      1,643,601    1,855,262      336,867         41,087      270,047           -        72,769       4,074,094
 3/01/05      1,821,999    1,995,896      204,369         41,138      305,094           -        71,468       4,297,027
 6/01/05      1,921,794    1,996,896      154,099         40,652      357,400           -        70,093       4,400,749
 9/01/05      2,014,977    1,988,358      142,633         40,069      406,550           -        68,480       4,524,106
12/01/05      2,086,659    1,962,914      129,602         39,450      453,469           -        66,539       4,605,556
 3/01/06      2,167,365    1,938,895      114,317         38,796      492,135           -        64,571       4,686,936
 6/01/06      2,266,880    1,921,119       95,019         38,116      508,023           -        62,568       4,766,590
 9/01/06      2,380,914    1,910,324       69,949         37,423      522,296           -        60,524       4,860,382
12/01/06      2,505,251    1,902,420       41,325         36,698      528,910           -        58,454       4,956,149
 3/01/07      2,607,842    1,877,540       10,331         35,928      526,496           -        56,368       5,001,769
 6/01/07      2,649,764    1,813,371            -         34,980      515,190           -        54,266       4,959,038
 9/01/07      2,691,722    1,748,708            -         33,953      510,786           -        52,150       4,933,020
12/01/07      2,734,831    1,685,441            -         32,913      505,294           -        50,033       4,908,446
 3/01/08      2,779,200    1,621,341            -         31,854      492,404           -        47,922       4,876,878
 6/01/08      2,825,441    1,556,037            -         30,778      457,279           -        45,816       4,823,718
 9/01/08      2,873,656    1,489,963            -         29,692      425,629           -        43,715       4,775,224
12/01/08      2,923,302    1,423,537            -         28,598      402,331           -        41,596       4,736,171
 3/01/09      2,968,029    1,359,278            -         27,498      367,284           -        39,446       4,682,642
 6/01/09      3,012,640    1,299,686            -         26,392      314,977           -        37,266       4,616,429
 9/01/09      3,062,062    1,239,706            -         25,288      261,203           -        35,055       4,553,204
12/01/09      3,114,383    1,179,013            -         24,187      204,052           -        32,815       4,488,820
 3/01/10      3,167,755    1,117,563            -         23,089      158,590           -        30,549       4,436,448
 6/01/10      3,221,140    1,055,423            -         21,991      137,489           -        28,260       4,407,784
 9/01/10      3,253,370      992,718            -         20,882      118,492           -        25,954       4,359,508
12/01/10      3,252,937      930,207            -         19,759      105,704           -        23,710       4,284,897
 3/01/11      3,262,592      868,086            -         18,621       90,271           -        21,545       4,218,026
 6/01/11      3,276,555      805,877            -         17,470       69,609           -        19,420       4,150,091
 9/01/11      3,293,831      743,400            -         16,306       45,196           -        17,320       4,081,414
-----------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 72


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                 LOAN INCOME SUMMARY
-----------------------------------------------------------------------------------------------------------------------
                                               REORIGINATION PORTFOLIO
-----------------------------------------------------------------------------------------------------------------------
PERIOD       BORROWER     BORROWER     GOVERNMENT      SPECIAL     GUARANTEE        LOANS   CONSOLIDATION   TOTAL LOAN
ENDING       PRINCIPAL    INTEREST      INTEREST      ALLOWANCE    PAYMENTS         SOLD       REBATE         INCOME
-----------------------------------------------------------------------------------------------------------------------
12/01/11      3,305,079      680,662            -         15,132       18,410           -        15,246       4,004,036
 3/01/12      3,259,916      617,857            -         13,947            -           -        13,219       3,878,501
 6/01/12      3,124,025      556,800            -         12,764            -           -        11,251       3,682,338
 9/01/12      3,009,452      498,098            -         11,629            -           -         9,367       3,509,812
12/01/12      2,875,583      441,797            -         10,527            -           -         7,668       3,320,239
 3/01/13      2,744,757      388,068            -          9,444            -           -         6,219       3,136,050
 6/01/13      2,586,482      337,058            -          8,374            -           -         5,026       2,926,887
 9/01/13      2,434,993      289,229            -          7,323            -           -         4,093       2,727,452
12/01/13      2,322,905      243,935            -          6,301            -           -         3,292       2,569,848
 3/01/14      2,146,662      200,980            -          5,314            -           -         2,541       2,350,416
 6/01/14      1,856,724      162,255            -          4,385            -           -         1,848       2,021,515
 9/01/14      1,551,358      129,094            -          3,571            -           -         1,228       1,682,796
12/01/14      1,220,957      101,842            -          2,886            -           -           705       1,324,980
 3/01/15        950,404       80,825            -          2,334            -           -           312       1,033,252
 6/01/15        836,781       63,641            -          1,901            -           -            74         902,249
 9/01/15        732,761       48,674            -          1,506            -           -             1         782,940
12/01/15        662,178       35,386            -          1,138            -           -             -         698,702
 3/01/16        574,207       23,505            -            803            -           -             -         598,515
 6/01/16        450,631       13,482            -            508            -           -             -         464,621
 9/01/16        299,063        5,964            -            268            -           -             -         305,295
12/01/16        128,523        1,407            -            100            -           -             -         130,029
 3/01/17          2,929           18            -             13            -           -             -           2,961
-----------------------------------------------------------------------------------------------------------------------
           $121,485,501  $58,286,067   $8,079,380     $1,340,245  $10,757,983           -    $2,142,251    $197,806,927
-----------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 73


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                 LOAN INCOME SUMMARY
-----------------------------------------------------------------------------------------------------------------------
                                                     TOTAL LOANS
-----------------------------------------------------------------------------------------------------------------------
PERIOD       BORROWER     BORROWER     GOVERNMENT      SPECIAL     GUARANTEE     LOANS     CONSOLIDATION   TOTAL LOAN
ENDING       PRINCIPAL    INTEREST      INTEREST      ALLOWANCE    PAYMENTS      SOLD         REBATE         INCOME
-----------------------------------------------------------------------------------------------------------------------
 6/01/00              -            -            -              -            -       -                 -               -
 9/01/00      5,845,672   10,185,293    2,407,164        263,917            -       -           273,951      18,428,095
12/01/00      6,798,654    8,879,585    4,291,301        444,533            -       -           331,392      20,082,681
 3/01/01      6,919,263    8,744,871    4,671,322        468,193            -       -           332,735      20,470,914
 6/01/01      7,032,134    8,599,153    4,724,766        466,936            -       -           332,905      20,490,084
 9/01/01      8,803,517   11,345,846    4,256,354        467,353    1,645,283       -           332,435      26,185,918
12/01/01      9,035,103   11,308,011    3,278,994        465,679    1,815,311       -           332,248      25,570,849
 3/01/02      9,614,677   11,789,465    3,308,981        462,882    1,822,108       -           332,546      26,665,566
 6/01/02     10,679,500   12,970,573    2,774,997        464,529    1,827,321       -           333,501      28,383,418
 9/01/02     15,479,914   15,810,183    2,123,112        465,047    2,436,212       -           343,636      35,970,832
12/01/02     16,421,883   16,000,828    1,328,259        465,191    2,442,386       -           347,934      36,310,612
 3/01/03     16,743,438   15,739,411    1,419,303        461,040    2,600,803       -           351,393      36,612,602
 6/01/03     17,012,217   15,492,675    1,526,651        457,440    2,864,111       -           355,625      36,997,470
 9/01/03     18,348,645   15,998,598    1,507,505        454,540    4,170,392       -           355,806      40,123,874
12/01/03     18,723,993   15,691,122    1,250,920        447,471    4,309,241       -           347,276      40,075,472
 3/01/04     19,345,320   15,535,016    1,182,841        437,032    4,340,562       -           338,550      40,502,221
 6/01/04     20,238,103   15,593,985      955,661        427,433    4,371,353       -           329,682      41,256,853
 9/01/04     20,869,390   15,354,641      736,814        417,123    4,797,334       -           320,725      41,854,578
12/01/04     21,420,527   15,149,775      509,978        406,154    4,820,653       -           311,683      41,995,404
 3/01/05     21,908,215   14,848,578      368,427        394,418    4,949,455       -           302,491      42,166,602
 6/01/05     22,191,439   14,402,346      318,158        381,993    5,147,654       -           293,115      42,148,475
 9/01/05     22,297,740   13,855,644      305,719        369,264    3,712,069       -           283,712      40,256,723
12/01/05     22,696,266   13,387,349      291,703        356,988    3,604,880       -           274,560      40,062,627
 3/01/06     23,105,670   12,916,226      276,393        344,789    3,643,559       -           265,346      40,021,291
 6/01/06     23,363,302   12,456,179      257,044        332,421    3,656,674       -           255,985      39,809,636
 9/01/06     23,415,973   11,993,366      229,728        319,977    3,056,933       -           246,597      38,769,379
12/01/06     23,946,122   11,571,531      195,518        307,748    3,063,560       -           237,131      38,847,346
 3/01/07     24,455,051   11,118,430      162,274        295,426    2,920,602       -           227,511      38,724,272
 6/01/07     24,701,145   10,618,575      151,943        282,772    2,672,809       -           217,735      38,209,507
 9/01/07     24,631,684   10,124,124      151,440        270,081    1,409,812       -           208,155      36,378,987
12/01/07     25,100,106    9,629,597      151,087        257,951    1,301,521       -           198,978      36,241,285
 3/01/08     25,580,091    9,126,499      151,087        245,867    1,288,610       -           189,716      36,202,439
 6/01/08     25,755,232    8,618,390      151,087        233,577    1,253,567       -           180,312      35,831,540
 9/01/08     25,432,887    8,117,672      149,713        221,178      816,120       -           171,088      34,566,483
12/01/08     25,927,899    7,612,984      149,026        209,160      792,80)       -           161,901      34,529,969
 3/01/09     26,165,179    7,104,211      149,026        197,068      663,998       -           152,538      34,126,944
 6/01/09     26,259,145    6,597,266      149,026        184,789      457,692       -           142,995      33,504,923
 9/01/09     26,080,362    6,094,588      148,376        172,500      276,530       -           133,599      32,638,757
12/01/09     26,070,208    5,589,061      148,050        160,486      213,886       -           124,231      32,057,460
 3/01/10     26,254,630    5,085,979      148,050        148,484      168,411       -           114,690      31,690,866
 6/01/10     25,433,124    4,659,811      148,050        136,534      147,313       -           104,974      30,419,859
 9/01/10     22,070,848    4,407,835       71,476        127,222      127,927       -            95,472      26,709,837
12/01/10     21,556,307    3,988,469       33,189        116,582      115,126       -            87,151      25,722,522
 3/01/11     21,722,062    3,574,625       33,189        106,002       99,665       -            79,426      25,456,117
 6/01/11     21,810,369    3,160,546       33,189         95,234       93,987       -            71,632      25,121,694
 9/01/11     18,018,693    2,773,973       30,731         84,407       97,846       -            63,991      20,941,660
-----------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 74


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                 LOAN INCOME SUMMARY
-------------------------------------------------------------------------------------------------------------------------
                                                       TOTAL LOANS
-------------------------------------------------------------------------------------------------------------------------
PERIOD        BORROWER     BORROWER      GOVERNMENT      SPECIAL     GUARANTEE     LOANS     CONSOLIDATION   TOTAL LOAN
ENDING        PRINCIPAL    INTEREST       INTEREST      ALLOWANCE    PAYMENTS      SOLD         REBATE         INCOME
-------------------------------------------------------------------------------------------------------------------------
12/01/11      17,619,330     2,430,021       29,502         74,814       67,417           -        56,486      20,164,598
 3/01/12      16,783,949     2,093,788       29,502         65,875       49,007           -        49,230      18,972,891
 6/01/12      14,414,149     1,807,911       29,502         57,231       49,416           -        42,000      16,316,208
 9/01/12      10,942,346     1,612,476       10,412         49,925       50,068           -        34,959      12,630,270
12/01/12      10,250,380     1,408,524          868         44,051       50,068           -        28,844      11,725,047
 3/01/13      10,018,088     1,214,329          868         38,443       50,068           -        23,524      11,298,271
 6/01/13       9,699,389     1,024,162          868         32,906       59,903           -        18,753      10,798,475
 9/01/13       6,383,943       862,712          289         27,472       79,572           -        15,328       7,338,660
12/01/13       6,107,678       742,437            -         23,465       79,572           -        12,755       6,940,396
 3/01/14       5,413,485       626,592            -         20,009       79,572           -        10,423       6,129,234
 6/01/14       3,996,059       531,372            -         16,749       79,727           -         8,172       4,615,735
 9/01/14       2,865,038       454,545            -         14,387       80,039           -         6,011       3,407,998
12/01/14       2,476,229       402,607            -         12,618       80,039           -         3,918       2,967,574
 3/01/15       2,058,716       358,157            -         11,139       80,039           -         2,041       2,506,010
 6/01/15       1,782,605       319,355            -          9,864       64,499           -           555       2,175,769
 9/01/15       1,248,375       289,583            -          8,725       33,418           -             1       1,580,099
12/01/15       1,186,798       266,043            -          8,018       33,418           -             -       1,494,277
 3/01/16       1,108,015       243,741            -          7,400       33,418           -             -       1,392,573
 6/01/16         986,603       223,175            -          6,817       32,872           -             -       1,249,467
 9/01/16         816,621       205,632            -          6,287       31,782           -             -       1,060,322
12/01/16         628,266       191,577            -          5,834       31,782           -             -         857,459
 3/01/17         512,398       180,797            -          5,460       31,782           -             -         730,438
 6/01/17         518,037       171,206            -          5,155       21,500           -             -         715,898
 9/01/17         523,560       161,521            -          4,860          935           -             -         690,877
12/01/17         533,717       151,700            -          4,574          935           -             -         690,926
 3/01/18         544,134       141,687            -          4,285          935           -             -         691,040
 6/01/18         551,785       131,477            -          3,991          623           -             -         687,876
 9/01/18         554,978       121,189            -          3,691            -           -             -         679,859
12/01/18         565,810       110,776            -          3,391            -           -             -         679,977
 3/01/19         191,047        34,576            -          3,086            -   5,371,465             -       5,600,175
-------------------------------------------------------------------------------------------------------------------------
          $1,026,563,228  $492,136,558  $46,909,433    $14,875,932  $91,268,481  $5,371,465   $11,202,054  $1,665,923,042
-------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 75


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                            LOAN FEE SUMMARY
---------------------------------------------------------------------------
                           USA GROUP SERVICED
---------------------------------------------------------------------------
PERIOD        LOANS       SERVICING      ADMIN        TOTAL $    FEES AS A
ENDING     OUTSTANDING       1          EXPENSE      LOAN FEES   % OF LOANS
---------------------------------------------------------------------------
 6/01/00   $261,393,981            -            -             -   0.0000%
 9/01/00    259,594,295      687,828      118,334       806,162   1.2363%
12/01/00    257,673,454      661,952      116,211       778,163   1.2020%
 3/01/01    255,725,242      654,432      114,087       768,518   1.1960%
 6/01/01    257,166,844      646,825      115,724       762,550   1.1905%
 9/01/01    253,754,227      680,067      116,163       796,231   1.2440%
12/01/01    250,251,605      685,598      113,354       798,952   1.2652%
 3/01/02    246,708,126      673,718      110,565       784,283   1.2595%
 6/01/02    243,125,939      661,712      111,391       773,103   1.2595%
 9/01/02    240,603,887      690,516      110,324       800,840   1.3130%
12/01/02    235,397,431      694,659      107,198       801,857   1.3427%
 3/01/03    230,131,762      677,344      103,727       781,070   1.3371%
 6/01/03    224,819,340      659,849      103,608       763,457   1.3373%
 9/01/03    220,083,382      667,695      101,526       769,221   1.3719%
12/01/03    213,658,333      660,343       97,807       758,150   1.3914%
 3/01/04    207,167,851      639,605       94,935       734,541   1.3892%
 6/01/04    200,641,462      618,674       93,004       711,679   1.3887%
 9/01/04    193,931,611      598,240       90,007       688,247   1.3875%
12/01/04    187,138,692      578,670       86,017       664,686   1.3871%
 3/01/05    180,259,761      558,834       82,078       640,912   1.3868%
 6/01/05    173,322,911      538,736       80,735       619,471   1.3925%
 9/01/05    166,796,957      518,835       77,642       596,477   1.3940%
12/01/05    160,174,724      499,235       73,866       573,100   1.3927%
 3/01/06    153,456,054      479,333       70,133       549,466   1.3915%
 6/01/06    146,710,964      459,160       68,601       527,761   1.3960%
 9/01/06    140,178,906      439,376       65,568       504,943   1.3974%
12/01/06    133,533,769      419,827       61,917       481,745   1.3966%
 3/01/07    126,773,590      399,924       58,304       458,228   1.3960%
 6/01/07    119,959,413      379,663       56,482       436,145   1.4013%
 9/01/07    113,468,460      359,649       53,437       413,086   1.4026%
12/01/07    106,853,645      339,830       49,936       389,766   1.4011%
 3/01/08    100,112,526      319,622       46,970       366,592   1.4016%
 6/01/08     93,375,142      299,033       44,390       343,422   1.4039%
 9/01/08     86,945,011      278,923       41,385       320,308   1.4043%
12/01/08     80,388,490      258,696       38,042       296,738   1.4002%
 3/01/09     73,703,088      238,072       34,727       272,799   1.3957%
 6/01/09     66,935,057      217,055       32,415       249,470   1.3966%
 9/01/09     60,097,770      195,903       29,328       225,231   1.3932%
12/01/09     53,648,145      174,646       25,967       200,613   1 3868%
 3/01/10     47,399,244      154,992       22,921       177,913   1,3796%
 6/01/10     43,933,192      137,146       20,914       158,060   1.3485%
 9/01/10     39,290,409      128,960       19,220       148,180   1.3986%
12/01/10     34,603,782      114,380       16,934       131,314   1.3920%
 3/01/11     29,833,062       99,589       14,679       114,268   1.3838%
 6/01/11     25,043,496       84,582       12,815        97,397   1.3778%
 9/01/11     21,914,641       71,334       10,871        82,205   1.3717%
---------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 76


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                            LOAN FEE SUMMARY
---------------------------------------------------------------------------
                           USA GROUP SERVICED
---------------------------------------------------------------------------
PERIOD        LOANS       SERVICING      ADMIN        TOTAL $    FEES AS A
ENDING     OUTSTANDING       1          EXPENSE      LOAN FEES   % OF LOANS
---------------------------------------------------------------------------
12/01/11     19,186,338       61,868        9,399        71,266   1.3610%
 3/01/12     16,633,017       53,725        8,238        61,963   1.3512%
 6/01/12     14,508,939       45,693        7,154        52,847   1.3350%
 9/01/12     12,989,279       43,335        6,347        49,682   1.4200%
12/01/12     11,473,771       38,575        5,603        44,178   1.4153%
 3/01/13      9,935,232       33,777        4,873        38,651   1.4099%
 6/01/13      8,370,717       28,899        4,272        33,170   1.4089%
 9/01/13      8,056,306       25,325        3,740        29,065   1.4103%
12/01/13      7,805,641       24,478        3,578        28,056   1.4076%
 3/01/14      7,551,672       23,691        3,428        27,119   1.4048%
 6/01/14      7,296,586       22,893        3,387        26,280   1.4080%
 9/01/14      7,043,450       22,143        3,272        25,415   1.4095%
12/01/14      6,786,388       21,412        3,123        24,534   1.4104%
 3/01/15      6,525,339       20,668        2,975        23,643   1.4115%
 6/01/15      6,269,458       19,912        2,921        22,833   1.4188%
 9/01/15      6,029,258       19,161        2,808        21,969   1.4197%
12/01/15      5,785,031       18,408        2,669        21,078   1.4174%
 3/01/16      5,536,715       17,643        2,560        20,203   1.4171%
 6/01/16      5,286,198       16,865        2,474        19,339   1.4186%
 9/01/16      5,036,057       16,114        2,360        18,474   1.4203%
12/01/16      4,781,289       15,370        2,222        17,592   1.4211%
 3/01/17      4,521,806       14,611        2,085        16,696   1.4223%
 6/01/17      4,262,913       13,837        2,012        15,849   1.4298%
 9/01/17      4,010,417       13,055        1,896        14,951   1.4311%
12/01/17      3,752,971       12,263        1,761        14,024   1.4292%
 3/01/18      3,490,477       11,454        1,628        13,082   1.4273%
 6/01/18      3,224,395       10,630        1,543        12,173   1.4314%
 9/01/18      2,956,996        9,799        1,422        11,221   1.4315%
12/01/18      2,684,345        8,958        1,286        10,244   1.4295%
 3/01/19              -        2,796          410         3,207   0.0000%
-------------------------------------------------------------------------
                         $20,690,417   $3,215,709   $23,906,126
-------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 77


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                  LOAN FEE SUMMARY
------------------------------------------------------------------------------------
                                 INTUITION SERVICED
------------------------------------------------------------------------------------
 PERIOD          LOANS        SERVICING        ADMIN         TOTAL $       FEES AS A
 ENDING       OUTSTANDING         1           EXPENSE      LOAN FEES      % OF LOANS
------------------------------------------------------------------------------------
 6/01/00     $ 97,536,116             -              -              -        0.0000%
 9/01/00       96,790,045       263,673         44,144        307,817        1.2653%
12/01/00       95,993,199       252,375         43,317        295,692        1.2253%
 3/01/01       95,184,409       249,213         42,490        291,702        1.2189%
 6/01/01       94,735,695       246,013         43,061        289,074        1.2167%
 9/01/01       93,533,821       249,334         42,799        292,133        1.2387%
12/01/01       92,571,135       248,354         41,792        290,146        1.2451%
 3/01/02       91,257,261       247,661         40,900        288,560        1.2528%
 6/01/02       89,925,344       244,709         41,202        285,911        1.2593%
 9/01/02       88,732,675       257,557         40,728        298,285        1.3260%
12/01/02       86,794,943       260,011         39,531        299,543        1.3602%
 3/01/03       84,809,429       253,425         38,239        291,665        1.3544%
 6/01/03       82,809,497       246,759         38,175        284,934        1.3545%
 9/01/03       80,715,063       244,254         37,278        281,533        1.3696%
12/01/03       78,418,048       239,202         35,880        275,081        1.3762%
 3/01/04       76,131,107       233,883         34,871        268,754        1.3833%
 6/01/04       73,738,678       227,337         34,179        261,516        1.3886%
 9/01/04       71,538,894       220,120         33,121        253,241        1.3859%
12/01/04       69,047,000       214,859         31,733        246,592        1.3949%
 3/01/05       66,505,300       207,624         30,283        237,908        1.3952%
 6/01/05       63,949,139       200,278         29,785        230,063        1.4017%
 9/01/05       61,581,248       193,014         28,653        221,668        1.4038%
12/01/05       59,171,414       185,740         27,276        213,016        1.4019%
 3/01/06       56,725,159       178,354         25,914        204,268        1.4000%
 6/01/06       54,255,128       170,913         25,362        196,275        1.4045%
 9/01/06       51,853,301       163,580         24,246        187,825        1.4054%
12/01/06       49,361,747       157,487         22,899        180,386        1.4141%
 3/01/07       46,848,875       150,148         21,551        171,699        1.4152%
 6/01/07       44,305,380       142,669         20,870        163,539        1.4221%
 9/01/07       41,890,429       135,202         19,734        154,936        1.4246%
12/01/07       39,423,805       127,707         18,432        146,139        1.4233%
 3/01/08       36,908,724       120,069         17,326        137,395        1.4241%
 6/01/08       34,364,230       112,310         16,359        128,670        1.4274%
 9/01/08       31,854,312       104,534         15,209        119,743        1.4285%
12/01/08       29,294,015        96,704         13,914        110,618        1.4271%
 3/01/09       26,697,846        88,723         12,632        101,355        1.4257%
 6/01/09       24,084,881        80,580         11,714         92,294        1.4299%
 9/01/09       21,512,607        72,515         10,535         83,051        1.4301%
12/01/09       18,893,408        64,440          9,264         73,704        1.4281%
 3/01/10       16,221,100        56,201          8,005         64,207        1.4260%
 6/01/10       13,831,286        47,796          6,949         54,745        1.4297%
 9/01/10       12,253,071        41,519          6,035         47,554        1.4295%
12/01/10       10,644,254        36,565          5,259         41,824        1.4276%
 3/01/11        9,006,406        31,525          4,491         36,016        1.4260%
 6/01/11        7,360,357        26,389          3,835         30,223        1.4304%
 9/01/11        6,068,879        21,635          3,140         24,775        1.4311%
-----------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 78


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                  LOAN FEE SUMMARY
------------------------------------------------------------------------------------
                                 INTUITION SERVICED
------------------------------------------------------------------------------------
 PERIOD          LOANS        SERVICING        ADMIN         TOTAL $       FEES AS A
 ENDING       OUTSTANDING         1           EXPENSE      LOAN FEES      % OF LOANS
------------------------------------------------------------------------------------
12/01/11        4,771,649        17,619          2,530         20,149        1.4294%
 3/01/12        3,601,126        13,688          1,970         15,658        1.4294%
 6/01/12        2,638,943        10,023          1,455         11,478        1.4314%
 9/01/12        2,229,837         7,822          1,135          8,957        1.4315%
12/01/12        1,813,694         6,535            939          7,474        1.4295%
 3/01/13        1,391,859         5,230            745          5,975        1.4275%
 6/01/13          964,823         3,903            567          4,470        1.4315%
 9/01/13          760,145         2,791            405          3,196        1.4315%
12/01/13          563,210         2,171            312          2,483        1.4295%
 3/01/14          467,551         1,655            236          1,890        1.4275%
 6/01/14          376,226         1,366            198          1,565        1.4315%
 9/01/14          299,360         1,079            157          1,236        1.4315%
12/01/14          261,691           896            129          1,025        1.4295%
 3/01/15          223,363           778            111            889        1.4275%
 6/01/15          184,253           657             95            753        1.4315%
 9/01/15          146,953           537             78            615        1.4315%
12/01/15          109,119           420             60            480        1.4295%
 3/01/16           70,693           301             43            344        1.4295%
 6/01/16           31,976           181             26            207        1.4315%
 9/01/16            3,514            59              9             68        1.4315%
12/01/16            2,386            10              1             11        1.4295%
 3/01/17            1,234             6              1              7        1.4275%
 6/01/17               59             3              -              3        1.4309%
 9/01/17                -             -              -              -        0.0000%
-----------------------------------------------------------------------------------
                             $7,490,696     $1,154,314    $ 8,645,010
-----------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 79


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                  LOAN FEE SUMMARY
------------------------------------------------------------------------------------
                                  UNIPAC SERVICED
------------------------------------------------------------------------------------
 PERIOD          LOANS        SERVICING        ADMIN         TOTAL $       FEES AS A
 ENDING       OUTSTANDING         1           EXPENSE      LOAN FEES      % OF LOANS
------------------------------------------------------------------------------------
 6/01/00    $300,155,304             -              -              -          0.0000%
 9/01/00     298,051,124       771,458        135,876        907,334          1.2118%
12/01/00     295,806,107       745,241        133,421        878,662          1.1822%
 3/01/01     293,530,605       736,752        130,965        867,717          1.1763%
 6/01/01     293,521,821       728,170        132,827        860,997          1.1733%
 9/01/01     290,132,344       752,308        132,658        884,966          1.2107%
12/01/01     286,671,699       755,117        129,686        884,802          1.2247%
 3/01/02     283,171,209       743,531        126,736        870,267          1.2192%
 6/01/02     283,049,740       731,822        127,940        859,763          1.2147%
 9/01/02     279,277,742       787,187        128,180        915,367          1.2931%
12/01/02     273,248,910       798,096        124,431        922,527          1.3309%
 3/01/03     267,155,255       777,674        120,408        898,082          1.3244%
 6/01/03     261,042,205       757,058        120,280        877,338          1.3237%
 9/01/03     255,130,185       757,169        117,699        874,868          1.3472%
12/01/03     248,060,905       745,385        113,439        858,824          1.3590%
 3/01/04     240,926,843       722,765        110,280        833,045          1.3562%
 6/01/04     233,791,886       699,960        108,224        808,184          1.3552%
 9/01/04     226,965,407       693,557        105,163        798,720          1.3767%
12/01/04     219,175,697       678,619        100,693        779,312          1.3893%
 3/01/05     211,291,901       655,212         96,153        751,366          1.3878%
 6/01/05     203,411,524       631,522         94,661        726,183          1.3922%
 9/01/05     195,954,814       608,392         91,151        699,543          1.3926%
12/01/05     188,398,895       585,744         86,811        672,555          1.3907%
 3/01/06     180,745,636       562,788         82,527        645,315          1.3888%
 6/01/06     173,142,753       539,561         80,841        620,402          1.3926%
 9/01/06     165,894,665       517,420         77,451        594,871          1.3937%
12/01/06     158,527,644       496,131         73,350        569,482          1.3937%
 3/01/07     151,039,720       474,469         69,293        543,762          1.3938%
 6/01/07     143,541,434       452,431         67,381        519,812          1.4000%
 9/01/07     136,644,707       430,921         64,074        494,995          1.4018%
12/01/07     129,622,677       409,732         60,275        470,007          1.3997%
 3/01/08     122,473,067       388,149         57,129        445,278          1.3996%
 6/01/08     115,347,051       366,180         54,472        420,653          1.4013%
 9/01/08     108,554,067       344,977         51,299        396,275          1.4016%
12/01/08     101,631,369       323,981         47,684        371,665          1.3991%
 3/01/09      94,576,430       302,576         44,103        346,679          1.3965%
 6/01/09      87,540,676       280,768         41,829        322,596          1.3995%
 9/01/09      80,825,284       259,545         38,695        298,239          1.3984%
12/01/09      73,979,396       238,423         35,252        273,676          1.3936%
 3/01/10      67,000,468       216,892         31,841        248,733          1.3881%
 6/01/10      62,543,791       196,611         29,667        226,277          1.3689%
 9/01/10      56,831,359       185,739         27,506        213,246          1.4065%
12/01/10      51,008,311       167,702         24,637        192,339          1.4014%
 3/01/11      45,072,506       149,318         21,794        171,112          1.3955%
 6/01/11      39,203,711       130,634         19,549        150,183          1.3933%
 9/01/11      34,943,862       114,111         17,126        131,237          1.3901%
------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 80


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                  LOAN FEE SUMMARY
------------------------------------------------------------------------------------
                                  UNIPAC SERVICED
------------------------------------------------------------------------------------
 PERIOD          LOANS        SERVICING        ADMIN         TOTAL $       FEES AS A
 ENDING       OUTSTANDING         1           EXPENSE      LOAN FEES      % OF LOANS
------------------------------------------------------------------------------------
12/01/11      30,692,254         100,885         15,048        115,933        1.3829%
 3/01/12      26,362,522          87,519         13,143        100,662        1.3761%
 6/01/12      22,388,969          73,903         11,296         85,200        1.3654%
 9/01/12      20,031,536          67,004          9,790         76,794        1.4231%
12/01/12      17,691,528          59,673          8,641         68,313        1.4191%
 3/01/13      15,322,891          52,283          7,515         59,798        1.4146%
 6/01/13      12,966,996          44,790          6,589         51,379        1.4150%
 9/01/13      11,747,439          38,700          5,689         44,389        1.4156%
12/01/13      10,568,521          34,985          5,096         40,081        1.4119%
 3/01/14       9,371,099          31,284          4,520         35,804        1.4078%
 6/01/14       8,167,455          27,521          4,068         31,589        1.4091%
 9/01/14       7,784,426          24,629          3,641         28,270        1.4089%
12/01/14       7,437,964          23,587          3,442         27,029        1.4097%
 3/01/15       7,097,229          22,583          3,253         25,835        1.4108%
 6/01/15       6,775,743          21,586          3,168         24,754        1.4181%
 9/01/15       6,506,225          20,687          3,033         23,720        1.4191%
12/01/15       6,232,262          19,843          2,879         22,721        1.4167%
 3/01/16       5,953,791          18,984          2,756         21,741        1.4163%
 6/01/16       5,676,162          18,112          2,659         20,770        1.4178%
 9/01/16       5,407,338          17,292          2,534         19,827        1.4195%
12/01/16       5,133,623          16,495          2,386         18,881        1.4206%
 3/01/17       4,854,921          15,683          2,239         17,922        1.4220%
 6/01/17       4,576,746          14,855          2,160         17,015        1.4297%
 9/01/17       4,304,862          14,015          2,035         16,051        1.4310%
12/01/17       4,027,712          13,162          1,891         15,052        1.4292%
 3/01/18       3,745,194          12,292          1,747         14,039        1.4273%
 6/01/18       3,458,906          11,405          1,656         13,060        1.4314%
 9/01/18       3,171,327          10,511          1,526         12,036        1.4315%
12/01/18       2,878,168           9,606          1,380         10,986        1.4295%
 3/01/19               -           2,998            440          3,438        0.0000%
------------------------------------------------------------------------------------
                             $24,338,673    $ 3,821,675    $28,160,348
------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 81


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                  LOAN FEE SUMMARY
------------------------------------------------------------------------------------
                                  CONSOLIDATION LOANS
------------------------------------------------------------------------------------
 PERIOD          LOANS          SERVICING        ADMIN          TOTAL $     FEES AS A
 ENDING       OUTSTANDING           2           EXPENSE        LOAN FEES   % OF LOANS
------------------------------------------------------------------------------------
 6/01/00     $105,460,649              -              -              -        0.0000%
 9/01/00      104,489,231        159,024         47,707        206,731        0.7864%
12/01/00      103,452,340        155,789         46,737        202,526        0.7779%
 3/01/01      102,400,652        152,553         45,766        198,319        0.7693%
 6/01/01      101,334,513        154,328         46,298        200,626        0.7864%
 9/01/01       99,965,499        152,554         45,766        198,321        0.7864%
12/01/01       98,583,343        148,850         44,655        193,505        0.7779%
 3/01/02       97,186,610        145,185         43,556        188,741        0.7693%
 6/01/02       95,775,376        146,268         43,880        190,149        0.7864%
 9/01/02       96,973,798        147,169         44,151        191,319        0.7778%
12/01/02       94,788,740        143,975         43,193        187,168        0.7779%
 3/01/03       92,579,174        139,185         41,755        180,940        0.7693%
 6/01/03       90,354,172        138,887         41,666        180,553        0.7864%
 9/01/03       87,932,983        135,414         40,624        176,038        0.7864%
12/01/03       85,488,963        130,322         39,097        169,419        0.7779%
 3/01/04       83,022,039        126,681         38,004        164,686        0.7779%
 6/01/04       80,544,238        124,305         37,292        161,597        0.7864%
 9/01/04       78,061,268        120,548         36,164        156,712        0.7864%
12/01/04       75,544,756        115,520         34,656        150,176        0.7779%
 3/01/05       72,994,586        110,553         33,166        143,719        0.7693%
 6/01/05       70,426,952        109,093         32,728        141,821        0.7864%
 9/01/05       68,175,501        105,365         31,610        136,975        0.7864%
12/01/05       65,889,934        100,847         30,254        131,101        0.7779%
 3/01/06       63,570,402         96,379         28,914        125,293        0.7693%
 6/01/06       61,243,330         94,957         28,487        123,444        0.7864%
 9/01/06       58,941,445         91,452         27,436        118,887        0.7864%
12/01/06       56,598,098         87,006         26,102        113,108        0.7779%
 3/01/07       54,212,463         82,602         24,780        107,382        0.7693%
 6/01/07       51,821,798         80,768         24,230        104,998        0.7864%
 9/01/07       49,692,190         77,291         23,187        100,478        0.7864%
12/01/07       47,520,368         73,256         21,977         95,233        0.7779%
 3/01/08       45,305,491         70,010         21,003         91,013        0.7779%
 6/01/08       43,110,812         67,383         20,215         87,598        0.7864%
 9/01/08       41,036,275         64,145         19,244         83,389        0.7864%
12/01/08       38,920,602         60,335         18,101         78,436        0.7779%
 3/01/09       36,762,972         56,557         16,967         73,524        0.7693%
 6/01/09       34,627,721         54,493         16,348         70,841        0.7864%
 9/01/09       32,616,485         51,348         15,404         66,752        0.7864%
12/01/09       30,565,353         47,772         14,332         62,104        0.7779%
 3/01/10       28,473,528         44,227         13,268         57,495        0.7693%
 6/01/10       26,416,720         41,991         12,597         54,588        0.7864%
 9/01/10       24,514,622         38,986         11,696         50,681        0.7864%
12/01/10       22,574,985         35,708         10,712         46,421        0.7779%
 3/01/11       20,597,354         32,460          9,738         42,198        0 7693%
 6/01/11       18,628,777         30,138          9,041         39,179        0.7864%
 9/01/11       16,744,428         27,217          8,165         35,382        0.7864%
------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 82


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                  LOAN FEE SUMMARY
------------------------------------------------------------------------------------
                                  CONSOLIDATION LOANS
------------------------------------------------------------------------------------
 PERIOD          LOANS        SERVICING        ADMIN         TOTAL $       FEES AS A
 ENDING       OUTSTANDING         2           EXPENSE      LOAN FEES      % OF LOANS
------------------------------------------------------------------------------------
12/01/11       14,956,041         24,138          7,241         31,379        0.7779%
 3/01/12       13,182,793         21,512          6,453         27,965        0.7779%
 6/01/12       11,442,956         19,048          5,714         24,762        0.7864%
 9/01/12        9,744,200         16,444          4,933         21,377        0.7864%
12/01/12        8,011,860         13,716          4,115         17,831        0.7779%
 3/01/13        6,465,744         11,114          3,334         14,448        0.7693%
 6/01/13        5,128,112          8,993          2,698         11,691        0.7864%
 9/01/13        4,344,695          7,358          2,207          9,565        0.7864%
12/01/13        3,642,354          6,135          1,840          7,975        0.7779%
 3/01/14        2,962,758          5,066          1,520          6,586        0.7693%
 6/01/14        2,298,551          4,147          1,244          5,390        0.7864%
 9/01/14        1,622,683          3,133            940          4,073        0.7864%
12/01/14          933,385          2,085            626          2,711        0.7779%
 3/01/15          389,966          1,119            336          1,455        0.7693%
 6/01/15                3            316             95            411        0.7864%
 9/01/15                3              -              -              -        0.7864%
12/01/15                2              -              -              -        0.7779%
 3/01/16                1              -              -              -        0.0000%
 6/01/16                -              -              -              -        0.0000%
------------------------------------------------------------------------------------
                             $ 4,513,218    $ 1,353,966    $ 5,867,184
------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 83


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                  LOAN FEE SUMMARY
------------------------------------------------------------------------------------
                            PREFUNDING STAFF & PLUS
------------------------------------------------------------------------------------
 PERIOD          LOANS        SERVICING        ADMIN         TOTAL $       FEES AS A
 ENDING       OUTSTANDING         1           EXPENSE      LOAN FEES      % OF LOANS
------------------------------------------------------------------------------------
 6/01/00                -              -              -              -        0.0000%
 9/01/00      127,927,468        101,598         19,568        121,166        0.3787%
12/01/00      127,676,652        297,475         57,372        354,847        1.1102%
 3/01/01      127,422,047        296,507         56,631        353,138        1.1071%
 6/01/01      127,163,636        295,527         57,772        353,300        1.1098%
 9/01/01      126,882,207        294,536         57,654        352,190        1.1086%
12/01/01      126,558,552        293,532         56,892        350,425        1.1057%
 3/01/02      132,001,311        297,089         56,966        354,055        1.0855%
 6/01/02      130,510,428        362,623         59,664        422,287        1.2845%
 9/01/02      129,570,431        356,923         58,982        415,905        1.2776%
12/01/02      127,857,768        359,396         57,892        417,288        1.2939%
 3/01/03      126,012,919        352,880         56,500        409,380        1.2865%
 6/01/03      123,927,031        346,290         56,857        403,147        1.2868%
 9/01/03      121,804,882        339,627         55,904        395,531        1.2839%
12/01/03      119,633,701        332,891         54,338        387,229        1.2792%
 3/01/04      119,163,880        326,082         53,367        379,449        1.2696%
 6/01/04      116,140,292        363,512         53,608        417,121        1.4121%
 9/01/04      113,085,636        353,350         52,227        405,576        1.4092%
12/01/04      109,995,721        343,210         50,288        393,498        1.4046%
 3/01/05      106,795,296        333,015         48,374        381,388        1.4001%
 6/01/05      103,411,731        322,700         47,942        370,643        1.4030%
 9/01/05      100,012,358        312,268         46,396        358,665        1.4028%
12/01/05       96,614,996        301,729         44,375        346,104        1.4001%
 3/01/06       93,178,714        291,072         42,391        333,463        1.3970%
 6/01/06       89,695,324        280,966         41,750        322,716        1.4028%
 9/01/06       86,172,555        271,055         40,157        311,212        1.4063%
12/01/06       82,604,338        261,105         38,139        299,244        1.4084%
 3/01/07       79,092,403        251,040         36,147        287,186        1.4111%
 6/01/07       75,744,786        240,810         35,380        276,189        1.4167%
 9/01/07       72,358,200        230,413         33,847        264,260        1.4167%
12/01/07       68,943,703        219,855         31,963        251,818        1.4142%
 3/01/08       65,473,090        209,128         30,434        239,561        1.4135%
  6/0/08       61,940,012        198,671         29,173        227,844        1.4174%
 9/01/08       58,349,754        188,247         27,555        215,802        1.4210%
12/01/08       54,698,397        177,648         25,641        203,290        1.4232%
 3/01/09       51,319,071        167,060         23,776        190,836        1.4259%
 6/01/09       48,164,256        157,100         22,808        179,908        1.4315%
 9/01/09       44,948,220        147,178         21,362        168,540        1.4315%
12/01/09       41,669,769        137,063         19,683        156,746        1.4295%
 3/01/10       38,327,691        126,752         18,019        144,770        1.4275%
 6/01/10       34,920,745        116,240         16,876        133,116        1.4315%
 9/01/10       31,449,346        105,526         15,315        120,841        1.4315%
12/01/10       27,911,617         94,610         13,587        108,196        1.4295%
 3/01/11       24,498,884         83,637         11,896         95,533        1.4275%
 6/01/11       21,123,522         73,058         10,607         83,665        1.4315%
 9/01/11       17,682,927         62,442          9,060         71,502        1.4315%
------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 84


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                  LOAN FEE SUMMARY
------------------------------------------------------------------------------------
                               PREFUNDING STAFF & PLUS
------------------------------------------------------------------------------------
 PERIOD          LOANS        SERVICING        ADMIN         TOTAL $       FEES AS A
 ENDING       OUTSTANDING         1           EXPENSE      LOAN FEES      % OF LOANS
------------------------------------------------------------------------------------
12/01/11       14,175,833         51,621          7,413         59,035        1.4295%
 3/01/12       11,239,187         40,591          5,841         46,432        1.4295%
 6/01/12        9,874,588         33,707          4,894         38,601        1.4315%
 9/01/12        8,483,618         29,415          4,268         33,684        1.4315%
12/01/12        7,065,765         25,041          3,596         28,637        1.4295%
 3/01/13        5,620,509         20,581          2,930         23,512        1.4275%
 6/01/13        4,147,318         16,036          2,328         18,364        1.4315%
 9/01/13        2,645,651         11,403          1,653         13,056        1.4315%
12/01/13        1,114,955          6,680            959          7,639        1.4295%
 3/01/14                -          1,866            273          2,139        0.0000%
 6/01/14                -              -              -              -        0.0000%
------------------------------------------------------------------------------------
                             $11,310,377    $1,789,293     $13,099,670
------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 85


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                             LOAN FEE SUMMARY
--------------------------------------------------------------------------
                         PREFUNDING CONSOLIDATION
--------------------------------------------------------------------------
 PERIOD        LOANS       SERVICING     ADMIN      TOTAL $     FEES AS A
 ENDING     OUTSTANDING        2        EXPENSE    LOAN FEES    % OF LOANS
--------------------------------------------------------------------------
 6/01/00              -            -          -            -       0.0000%
 9/01/00     54,715,642       27,954      8,386       36,340       0.2650%
12/01/00     54,213,771       81,599     24,480      106,079       0.7779%
 3/01/01     53,702,612       79,964     23,989      103,953       0.7693%
 6/01/01     53,182,048       80,955     24,286      105,241       0.7864%
 9/01/01     52,597,108       80,160     24,048      104,208       0.7864%
12/01/01     51,892,825       78,329     23,499      101,828       0.7779%
 3/01/02     51,178,805       76,434     22,930       99,364       0.7693%
 6/01/02     50,454,949       77,035     23,111      100,146       0.7864%
 9/01/02     51,700,381       75,932     22,780       98,711       0.7758%
12/01/02     50,590,303       76,786     23,036       99,822       0.7779%
 3/01/03     49,463,174       74,310     22,293       96,604       0.7693%
 6/01/03     48,318,825       74,230     22,269       96,499       0.7864%
 9/01/03     47,120,533       72,484     21,745       94,229       0.7864%
12/01/03     45,831,587       69,846     20,954       90,800       0.7779%
 3/01/04     44,525,005       67,924     20,377       88,301       0.7779%
 6/01/04     43,200,686       66,671     20,001       86,672       0.7864%
 9/01/04     41,858,065       64,652     19,396       84,047       0 7864%
12/01/04     40,493,055       61,937     18,581       80,518       0.7779%
 3/01/05     39,104,488       59,248     17,774       77,023       0.7693%
 6/01/05     37,691,909       58,429     17,529       75,958       0.7864%
 9/01/05     36,309,721       56,273     16,882       73,155       0.7864%
12/01/05     35,012,321       53,671     16,101       69,773       0.7779%
 3/01/06     33,689,537       51,171     15,351       66,523       0.7693%
 6/01/06     32,340,911       50,273     15,082       65,355       0.7864%
 9/01/06     30,965,665       48,212     14,464       62,676       0.7864%
12/01/06     29,560,657       45,624     13,687       59,311       0.7779%
 3/01/07     28,124,674       43,052     12,916       55,968       0.7693%
 6/01/07     26,656,968       41,797     12,539       54,337       0.7864%
 9/01/07     25,193,341       39,553     11,866       51,419       0.7864%
12/01/07     23,769,577       36,980     11,094       48,074       0.7779%
 3/01/08     22,311,727       34,850     10,455       45,304       0.7779%
 6/01/08     20,818,966       32,994      9,898       42,892       0.7864%
 9/01/08     19,290,447       30,710      9,213       39,923       0.7864%
12/01/08     17,725,302       28,080      8,424       36,504       0.7779%
 3/01/09     16,122,643       25,464      7,639       33,103       0.7693%
 6/01/09     14,481,561       23,560      7,068       30,628       0.7864%
 9/01/09     12,801,121       21,049      6,315       27,364       0.7864%
12/01/09     11,080,369       18,296      5,489       23,784       0.7779%
 3/01/10      9,318,325       15,557      4,667       20,225       0.7693%
 6/01/10      7,513,987       13,188      3,956       17,144       0.7864%
 9/01/10      5,994,587       10,427      3,128       13,555       0.7864%
12/01/10      5,278,240        8,612      2,584       11,196       0.7779%
 3/01/11      4,544,696        7,461      2,238        9,699       0.7693%
 6/01/11      3,793,537        6,496      1,949        8,445       0 7864%
 9/01/11      3,024,334        5,347      1,604        6,951       0.7864%

Prepared by PaineWebber Incorporated Page 86


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                             LOAN FEE SUMMARY
--------------------------------------------------------------------------
                         PREFUNDING CONSOLIDATION
--------------------------------------------------------------------------
 PERIOD        LOANS       SERVICING     ADMIN      TOTAL $     FEES AS A
 ENDING     OUTSTANDING        2        EXPENSE    LOAN FEES    % OF LOANS
--------    -----------   ----------   --------   ----------    ----------
12/01/11      2,236,649        4,133      1,240        5,373       0.7779%
 3/01/12      1,430,032        2,955        886        3,841       0.7779%
 6/01/12        604,022        1,748        525        2,273       0.7864%
 9/01/12              -          485        145          630       0.0000%
-------------------------------------------------------------------------
                          $2,162,900   $648,870   $2,811,770
-------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 87


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                               LOAN FEE SUMMARY
----------------------------------------------------------------------------------
                           REORIGINATION PORTFOLIO
----------------------------------------------------------------------------------
PERIOD        LOANS      SERVICING   SERVICING     ADMIN     TOTAL $    FEES AS A
ENDING     OUTSTANDING       1          2         EXPENSE   LOAN FEES   % OF LOANS
----------------------------------------------------------------------------------
 6/01/00             -          -          -           -           -       0.0000%
 9/01/00    12,224,785      8,243      1,834       2,194      12,270       0.4471%
12/01/00    20,049,294     26,371      5,746       6,895      39,012       0.8623%
 3/01/01    25,745,998     38,366      8,207       9,889      56,463       0.9297%
 6/01/01    30,394,877     47,544     10,375      12,556      70,475       0.9629%
 9/01/01    36,238,512     55,859     12,133      14,749      82,741       0.9596%
12/01/01    43,267,937     66,731     14,254      17,397      98,382       0.9559%
 3/01/02    51,472,139     80,234     16,645      20,443     117,322       0.9586%
 6/01/02    60,892,970     99,237     20,090      24,849     144,176       0.9936%
 9/01/02    73,499,815    119,789     23,801      29,505     173,095       0.9984%
12/01/02    88,945,857    145,412     28,540      35,298     209,250       0.9965%
 3/01/03   106,024,391    174,677     33,929      41,940     250,546       0.9967%
 6/01/03   124,156,587    206,861     41,135      50,901     298,897       1.0088%
 9/01/03   123,460,359    229,593     45,272      56,227     331,092       1.0679%
12/01/03   122,697,197    231,378     44,178      55,296     330,851       1.0732%
 3/01/04   121,943,460    234,077     43,544      54,952     332,573       1.0850%
 6/01/04   121,058,578    240,132     43,329      55,199     338,660       1.1117%
 9/01/04   119,993,709    246,099     42,600      54,767     343,466       1.1362%
12/01/04   118,754,990    251,630     41,407      53,672     346,709       1.1575%
 3/01/05   116,856,820    255,588     40,219      52,439     348,246       1.1785%
 6/01/05   114,837,309    253,251     40,305      52,716     346,272       1.1913%
 9/01/05   112,562,258    250,264     39,424      51,766     341,454       1.1966%
12/01/05   110,123,538    246,995     37,918      50,153     335,066       1.1990%
 3/01/06   107,585,403    243,876     36,405      48,515     328,796       1.2031%
 6/01/06   104,961,750    241,371     36,047      48,418     325,835       1.2209%
 9/01/06   102,227,232    239,414     34,865      47,206     321,486       1.2353%
12/01/06    99,373,893    237,600     33,311      45,453     316,364       1.2488%
 3/01/07    96,320,519    235,121     31,782      43,677     310,580       1.2626%
 6/01/07    93,187,437    228,416     31,264      43,228     302,908       1.2717%
 9/01/07    90,016,482    221,116     30,041      41,795     292,952       1.2719%
12/01/07    86,807,498    213,781     28,512      39,918     282,210       1.2691%
 3/01/08    83,566,172    206,415     27,318      38,483     272,215       1.2701%
 6/01/08    80,311,516    199,066     26,396      37,422     262,884       1.2749%
 9/01/08    77,038,315    191,754     25,181      35,938     252,873       1.2768%
12/01/08    73,737,334    184,479     23,704      34,079     242,262       1.2761%
 3/01/09    70,424,526    177,241     22,246      32,253     231,740       1.2761%
 6/01/09    67,116,215    169,989     21,470      31,451     222,910       1.2863%
 9/01/09    63,808,965    162,679     20,191      29,945     212,815       1.2896%
12/01/09    60,503,039    155,298     18,700      28,141     202,139       1.2894%
 3/01/10    57,186,401    147,846     17,232      26,380     191,458       1.2891%
 6/01/10    53,836,152    140,332     16,281      25,440     182,054       1.2987%
 9/01/10    50,471,486    132,772     14,948      23,910     171,630       1.3025%
12/01/10    47,119,264    125,173     13,512      22,148     160,833       1.3035%
 3/01/11    43,771,883    117,547     12,156      20,434     150,137       1.3053%
 6/01/11    40,429,946    109,867     11,188      19,354     140,409       1.3167%
 9/01/11    37,093,663    102,110      9,974      17,833     129,916       1.3219%

Prepared by PaineWebber Incorporated Page 88


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                LOAN FEE SUMMARY
---------------------------------------------------------------------------------------
                             REORIGINATION PORTFOLIO
---------------------------------------------------------------------------------------
PERIOD         LOANS     SERVICING    SERVICING      ADMIN       TOTAL $     FEES AS A
ENDING      OUTSTANDING      1            2         EXPENSE     LOAN FEES    % OF LOANS
---------------------------------------------------------------------------------------
12/01/11     33,771,293      94,272        8,688      16,149       119,110      1.3240%
 3/01/12     30,511,376      86,364        7,541      14,673       108,579      1.3291%
 6/01/12     27,387,352      78,671        6,482      13,366        98,520      1.3377%
 9/01/12     24,377,900      71,264        5,393      11,960        88,618      1.3442%
12/01/12     21,502,316      64,024        4,370      10,505        78,899      1.3482%
 3/01/13     18,757,559      56,896        3,513       9,146        69,555      1.3519%
 6/01/13     16,171,077      49,897        2,896       8,113        60,906      1.3625%
 9/01/13     13,736,084      43,099        2,356       6,961        52,417      1.3660%
12/01/13     11,413,180      36,556        1,876       5,812        44,244      1.3665%
 3/01/14      9,266,517      30,338        1,437       4,749        36,524      1.3680%
 6/01/14      7,409,793      24,752        1,065       3,913        29,730      1.3789%
 9/01/14      5,858,435      20,002          706       3,114        23,822      1.3877%
12/01/14      4,637,478      16,115          402       2,435        18,951      1.3975%
 3/01/15      3,687,073      13,102          178       1,918        15,198      1.4098%
 6/01/15      2,850,293      10,534           42       1,542        12,118      1.4263%
 9/01/15      2,117,532       8,126            1       1,179         9,306      1.4314%
12/01/15      1,455,354       5,909            -         848         6,757      1.4295%
 3/01/16        881,147       3,925            -         566         4,490      1.4295%
 6/01/16        430,515       2,251            -         327         2,578      1.4315%
 9/01/16        131,452         996            -         144         1,140      1.4315%
12/01/16          2,929         235            -          34           269      1.4295%
 3/01/17              -           3            -           -             3      0.0000%
---------------------------------------------------------------------------------------
                         $8,408,924   $1,224,555  $1,702,679   $11,336,157
---------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 89


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                LOAN FEE SUMMARY
---------------------------------------------------------------------------------------
                                   TOTAL LOANS
---------------------------------------------------------------------------------------
PERIOD        LOANS      SERVICING    SERVICING     ADMIN        TOTAL $     FEES AS A
ENDING     OUTSTANDING       1            2        EXPENSE      LOAN FEES    % OF LOANS
---------------------------------------------------------------------------------------
 6/01/00   $764,546,050          -           -           -              -       0.0000%
 9/01/00    953,792,590  1,832,799     188,812     376,210      2,397,820       1.0817%
12/01/00    954,864,817  1,983,414     243,134     428,433      2,654,982       1.1093%
 3/01/01    953,711,566  1,975,270     240,724     423,817      2,639,811       1.1036%
 6/01/01    957,499,435  1,964,079     245,657     432,526      2,642,262       1.1045%
 9/01/01    953,103,718  2,032,104     244,847     433,838      2,710,789       1.1316%
12/01/01    949,797,095  2,049,332     241,433     427,275      2,718,040       1.1389%
 3/01/02    952,975,541  2,042,233     238,264     422,096      2,702,592       1.1309%
 6/01/02    953,734,744  2,100,103     243,394     432,038      2,775,535       1.1605%
 9/01/02    960,358,729  2,211,972     246,902     434,648      2,893,522       1.1980%
12/01/02    957,623,952  2,257,575     249,302     430,579      2,937,455       1.2179%
 3/01/03    956,176,104  2,236,001     247,424     424,863      2,908,288       1.2078%
 6/01/03    955,427,657  2,216,817     254,252     433,756      2,904,826       1.2074%
 9/01/03    936,247,388  2,238,338     253,170     431,005      2,922,512       1.2293%
12/01/03    913,788,733  2,209,198     244,346     416,810      2,870,355       1.2360%
 3/01/04    892,880,185  2,156,413     238,149     406,787      2,801,349       1.2352%
 6/01/04    869,115,821  2,149,616     234,305     401,507      2,785,428       1.2587%
 9/01/04    845,434,590  2,111,365     227,800     390,846      2,730,010       1.2667%
12/01/04    820,149,911  2,066,989     218,864     375,639      2,661,492       1.2715%
 3/01/05    793,808,151  2,010,273     210,020     360,268      2,580,561       1.2719%
 6/01/05    767,051,475  1,946,488     207,828     356,096      2,510,412       1.2793%
 9/01/05    741,392,856  1,882,774     201,063     344,100      2,427,936       1.2803%
12/01/05    715,385,822  1,819,443     192,437     328,837      2,340,716       1.2777%
 3/01/06    688,950,905  1,755,422     183,955     313,745      2,253,123       1.2753%
 6/01/06    662,350,162  1,691,971     181,277     308,541      2,181,789       1.2832%
 9/01/06    636,233,770  1,630,845     174,529     296,527      2,101,900       1.2862%
12/01/06    609,560,146  1,572,150     165,941     281,548      2,019,640       1.2876%
 3/01/07    582,412,243  1,510,701     157,436     266,668      1,934,805       1.2886%
 6/01/07    555,217,216  1,443,989     153,829     260,109      1,857,928       1.2963%
 9/01/07    529,263,810  1,377,301     146,885     247,942      1,772,128       1.2969%
12/01/07    502,941,272  1,310,905     138,748     233,594      1,683,248       1.2935%
 3/01/08    476,150,797  1,243,383     132,177     221,799      1,597,359       1.2932%
 6/01/08    449,267,729  1,175,260     126,773     211,929      1,513,963       1.2964%
 9/01/08    423,068,182  1,108,435     120,036     199,842      1,428,314       1.2969%
12/01/08    396,395,509  1,041,507     112,120     185,885      1,339,512       1.2935%
 3/01/09    369,606,575    973,672     104,267     172,098      1,250,037       1.2903%
 6/01/09    342,950,367    905,491      99,523     163,633      1,168,647       1.2961%
 9/01/09    316,610,452    837,819      92,588     151,584      1,081,992       1.2951%
12/01/09    290,339,479    769,871      84,768     138,127        992,766       1.2902%
 3/01/10    263,926,757    702,683      77,016     125,101        904,801       1.2850%
 6/01/10    242,995,873    638,125      71,460     116,399        825,984       1.2802%
 9/01/10    220,804,880    594,516      64,361     106,810        765,687       1.3006%
12/01/10    199,140,453    538,431      57,832      95,860        692,122       1.2960%
 3/01/11    177,324,792    481,615      52,077      85,271        618,963       1.2899%
 6/01/11    155,583,346    424,529      47,822      77,150        549,501       1.2922%
 9/01/11    137,472,734    371,632      42,538      67,799        481,969       1.2896%

Prepared by PaineWebber Incorporated Page 90


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                LOAN FEE SUMMARY
---------------------------------------------------------------------------------------
                                  TOTAL LOANS
---------------------------------------------------------------------------------------
PERIOD         LOANS     SERVICING    SERVICING      ADMIN       TOTAL $     FEES AS A
ENDING      OUTSTANDING      1            2         EXPENSE     LOAN FEES    % OF LOANS
---------------------------------------------------------------------------------------
12/01/11    119,790,056      326,265      36,960      59,020       422,245       1.2842%
 3/01/12    102,960,052      281,888      32,007      51,205       365,100       1.2810%
 6/01/12     88,845,769      241,997      27,279      44,405       313,681       1.2804%
 9/01/12     77,856,369      218,841      22,321      38,579       279,742       1.3155%
12/01/12     67,558,936      193,848      18,086      33,398       245,332       1.3186%
 3/01/13     57,493,795      168,768      14,627      28,543       211,939       1.3201%
 6/01/13     47,749,043      143,525      11,889      24,566       179,980       1.3296%
 9/01/13     41,290,320      121,318       9,714      20,655       151,687       1.3322%
12/01/13     35,107,861      104,871       8,011      17,598       130,479       1.3310%
 3/01/14     29,619,597       88,834       6,503      14,726       110,062       1.3291%
 6/01/14     25,548,612       76,532       5,211      12,811        94,555       1.3395%
 9/01/14     22,608,354       67,853       3,840      11,123        82,815       1.3509%
12/01/14     20,056,906       62,009       2,487       9,753        74,249       1.3667%
 3/01/15     17,922,970       57,131       1,297       8,592        67,020       1.3864%
 6/01/15     16,079,751       52,690         358       7,821        60,869       1.4127%
 9/01/15     14,799,971       48,511           1       7,098        55,609       1.4215%
12/01/15     13,581,767       44,579           -       6,457        51,037       1.4188%
 3/01/16     12,442,347       40,853           -       5,925        46,778       1.4180%
 6/01/16     11,424,851       37,409           -       5,486        42,894       1.4191%
 9/01/16     10,578,362       34,461           -       5,047        39,508       1.4202%
12/01/16      9,920,227       32,110           -       4,643        36,753       1.4209%
 3/01/17      9,377,961       30,303           -       4,325        34,629       1.4221%
 6/01/17      8,839,718       28,695           -       4,172        32,867       1.4297%
 9/01/17      8,315,280       27,071           -       3,931        31,002       1.4311%
12/01/17      7,780,684       25,424           -       3,652        29,076       1.4292%
 3/01/18      7,235,671       23,746           -       3,376        27,121       1.4273%
 6/01/18      6,683,301       22,034           -       3,199        25,233       1.4314%
 9/01/18      6,128,323       20,310           -       2,948        23,257       1.4315%
12/01/18      5,562,512       18,564           -       2,666        21,230       1.4295%
 3/01/19              -        5,794           -         850         6,645       0.0000%
---------------------------------------------------------------------------------------
                         $72,239,087  $7,900,673 $13,686,505   $93,826,265
---------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 91


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                    LOAN STATISTICAL SUMMARY
-------------------------------------------------------------------------------------------------
                                      USA GROUP SERVICED
-------------------------------------------------------------------------------------------------
                                      PRINCIPAL    WEIGHTED   WEIGHTED   WEIGHTED   AVG. ENROLLED
     LOAN TYPE DESCRIPTION             AMOUNT      INT. RATE  SAP RATE  TOTAL RATE     PERIOD
-------------------------------------------------------------------------------------------------
Stafford Fixed, 7%                   $     26,142    6.89%      1.25%      8.14%         -
Stafford Fixed, 8%                        104,568    7.89%      0.25%      8.14%         -
Stafford Variable, Post-6/30/88            26,142    8.14%         -       8.14%         -
Stafford Variable, Post-6/30/95        88,490,712    7.91%         -       7.91%         -
Stafford Variable, Post-6/30/98        39,003,882    7.11%      0.50%      7.61%         -
Unsubsidized Stafford Post-6/30/95     74,687,729    7.91%         -       7.91%         -
Unsubsidized Stafford Post-6/30/98     53,904,829    7.11%      0.50%      7.61%         -
PLUS/SLS Variable, Pre-10/1/92             26,142    8.16%         -       8.16%         -
PLUS Variable, 10/1/92-6/30/94          3,503,030    8.01%         -       8.01%         -
SLS Variable, 10/1/92-6/30/94              26,142    8.01%         -       8.01%         -
PLUS Variable, Post-6/30/94             1,594,663    8.01%         -       8.01%         -
-------------------------------------------------------------------------------------------------
                                     $261,393,981    7.63%      0.18%      7.81%         -
-------------------------------------------------------------------------------------------------

                               LOAN STATISTICAL SUMMARY
----------------------------------------------------------------------------------
                                  USA GROUP SERVICED
----------------------------------------------------------------------------------
                                     AVG. GRACE  AVG. REPAY.  AGG. LOAN  AVG. LIFE
     LOAN TYPE DESCRIPTION             PERIOD     PERIOD        TERM     OF LOANS
----------------------------------------------------------------------------------
Stafford Fixed, 7%                       8          115          123         80
Stafford Fixed, 8%                       8          115          123         81
Stafford Variable, Post-6/30/88          8          115          123         81
Stafford Variable, Post-6/30/95          8          115          123         81
Stafford Variable, Post-6/30/98          8          115          123         80
Unsubsidized Stafford Post-6/30/95       8          115          123         91
Unsubsidized Stafford Post-6/30/98       8          115          123         89
PLUS/SLS Variable, Pre-10/1/92           -           95           95         65
PLUS Variable, 10/1/92-6/30/94           -           95           95         65
SLS Variable, 10/1/92-6/30/94            -           95           95         65
PLUS Variable, Post-6/30/94              -           95           95         65
----------------------------------------------------------------------------------
                                         8          115          122         85
----------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 92


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                               LOAN STATISTICAL SUMMARY
-----------------------------------------------------------------------------------------------
                                  INTUITION SERVICED
-----------------------------------------------------------------------------------------------
                                    PRINCIPAL    WEIGHTED   WEIGHTED   WEIGHTED   AVG. ENROLLED
     LOAN TYPE DESCRIPTION           AMOUNT      INT. RATE  SAP RATE  TOTAL RATE     PERIOD
-----------------------------------------------------------------------------------------------
Stafford Fixed, 7%                  $   165,811    6.89%     1.25%     8.14%           -
Stafford Fixed, 8%                    1,726,389    7.88%     0.25%     8.13%           -
Stafford Variable, Post-6/30/88       1,853,186    8.13%        -      8.13%           -
Stafford Variable, Post-6/30/95      64,159,257    7.92%        -      7.92%           -
Unsubsidized Stafford Post-6/30/95   29,026,749    7.92%        -      7.92%           -
SLS Variable, 10/1/92-6/30/94            68,275    7.97%        -      7.97%           -
PLUS Variable, Post-6/30/94             536,449    7.97%        -      7.97%           -
-----------------------------------------------------------------------------------------------
                                    $97,536,116    7.92%     0.01%     7.93%           -
-----------------------------------------------------------------------------------------------

                             LOAN STATISTICAL SUMMARY
---------------------------------------------------------------------------------
                                INTUITION SERVICED
---------------------------------------------------------------------------------
                                    AVG. GRACE  AVG. REPAY.  AGG. LOAN  AVG. LIFE
     LOAN TYPE DESCRIPTION            PERIOD      PERIOD       TERM     OF LOANS
---------------------------------------------------------------------------------
Stafford Fixed, 7%                      5           116         121        78
Stafford Fixed, 8%                      5           116         121        78
Stafford Variable, Post-6/30/88         5           116         121        79
Stafford Variable, Post-6/30/95         5           116         121        78
Unsubsidized Stafford Post-6/30/95      5           116         121        85
SLS Variable, 10/1/92-6/30/94           -           119         119        79
PLUS Variable, Post-6/30/94             -           119         119        79
---------------------------------------------------------------------------------
                                        5           116         121        80
---------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 93


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                               LOAN STATISTICAL SUMMARY
-----------------------------------------------------------------------------------------------
                                  UNIPAC SERVICED
-----------------------------------------------------------------------------------------------
                                     PRINCIPAL    WEIGHTED   WEIGHTED   WEIGHTED   AVG.ENROLLED
     LOAN TYPE DESCRIPTION            AMOUNT      INT. RATE  SAP RATE  TOTAL RATE     PERIOD
-----------------------------------------------------------------------------------------------
Stafford Fixed, 7%                  $    540,225    6.90%      1.25%      8.15%         -
Stafford Fixed, 8%                     6,692,794    7.90%      0.25%      8.15%         -
Stafford Fixed, 9%                       660,275    8.90%         -       8.90%         -
Stafford Variable, Post-10/1/92        6,602,757    8.00%         -       8.00%         -
Stafford Variable, Post-6/30/95       85,175,558    7.90%         -       7.90%         -
Stafford Variable, Post-6/30/98       72,750,371    7.10%      0.50%      7.60%         -
Unsubsidized Stafford Post-6/30/95    54,142,601    7.90%         -       7.90%         -
Unsubsidized Stafford Post-6/30/98    66,237,652    7.10%      0.50%      7.60%         -
SLS Variable, 10/1/92-6/30/94          7,353,071    7.96%         -       7.96%         -
-----------------------------------------------------------------------------------------------
                                    $300,155,304    7.53%      0.24%      7.77%         -
-----------------------------------------------------------------------------------------------

                               LOAN STATISTICAL SUMMARY
---------------------------------------------------------------------------------
                                  UNIPAC SERVICED
---------------------------------------------------------------------------------
                                    AVG. GRACE  AVG. REPAY.  AGG. LOAN  AVG. LIFE
     LOAN TYPE DESCRIPTION            PERIOD     PERIOD        TERM     OF LOANS
---------------------------------------------------------------------------------
Stafford Fixed, 7%                      11         113          124         82
Stafford Fixed, 8%                      11         113          124         83
Stafford Fixed, 9%                      11         113          124         84
Stafford Variable, Post-10/1/92         11         113          124         83
Stafford Variable, Post-6/30/95         11         113          124         83
Stafford Variable, Post-6/30/98         11         113          124         82
Unsubsidized Stafford Post-6/30/95      11         113          124         96
Unsubsidized Stafford Post-6/30/98      11         113          124         94
SLS Variable, 10/1/92-6/30/94            -         134          134         88
---------------------------------------------------------------------------------
                                        11         113          124         88
---------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 94


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                              LOAN STATISTICAL SUMMARY
-------------------------------------------------------------------------------------
                                 CONSOLIDATION LOANS
-------------------------------------------------------------------------------------
                                      PRINCIPAL     WEIGHTED    WEIGHTED    WEIGHTED
      LOAN TYPE DESCRIPTION             AMOUNT      INT. RATE   SAP RATE   TOTAL RATE
-------------------------------------------------------------------------------------
Consolidation 9%, 10/1/92-9/30/93   $   9,217,260     8.86%          -        8.86%
Consolidation 10%, 10/1/92-9/30/93      2,604,878     9.86%          -        9.86%
Consolidation 11%, 10/1/92-9/30/93         52,731    10.86%          -       10.86%
Consolidation 7%, Post-10/1/93          2,773,615     6.86%       1.10%       7.96%
Consolidation 8%, Post-10/1/93          6,717,843     7.86%       0.10%       7.96%
Consolidation, Post-6/30/98            84,094,322     7.56%       0.42%       7.99%
----------------------------------------------------------------------------------
                                    $ 105,460,649     7.74%       0.37%       8.11%
==================================================================================

                                    LOAN STATISTICAL SUMMARY
--------------------------------------------------------------------------------------------------
                                      CONSOLIDATION LOANS
--------------------------------------------------------------------------------------------------
                                     AVG. ENROLLED   AVG. GRACE  AVG. REPAY.  AGG. LOAN  AVG. LIFE
      LOAN TYPE DESCRIPTION              PERIOD        PERIOD      PERIOD        TERM    OF LOANS
--------------------------------------------------------------------------------------------------
Consolidation 9%, 10/1/92-9/30/93          -              -          134         134        89
Consolidation 10%, 10/1/92-9/30/93         -              -          134         134        91
Consolidation 11%, 10/1/92-9/30/93         -              -          134         134        92
Consolidation 7%, Post-10/1/93             -              -          134         134        86
Consolidation 8%, Post-10/1/93             -              -          134         134        87
Consolidation, Post-6/30/98                -              -          134         134        87
--------------------------------------------------------------------------------------------------
                                           -              -          134         134        87
==================================================================================================

Prepared by PaineWebber Incorporated Page 95


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                              LOAN STATISTICAL SUMMARY
------------------------------------------------------------------------------------
                              PREFUNDING STAFF & PLUS
------------------------------------------------------------------------------------
                                     PRINCIPAL     WEIGHTED    WEIGHTED    WEIGHTED
      LOAN TYPE DESCRIPTION            AMOUNT      INT. RATE   SAP RATE   TOTAL RATE
------------------------------------------------------------------------------------
Stafford Variable, Post-6/30/95     $ 25,599,575      7.95%        -         7.95%
Stafford Variable, Post-6/30/98       25,599,575      7.15%     0.50%        7.65%
Unsubsidized Stafford Post-6/30/95    25,599,575      7.96%        -         7.96%
Unsubsidized Stafford Post-6/30/98    31,999,469      7.16%     0.50%        7.66%
PLUS Variable, Post-6/30/94           19,199,681      8.10%        -         8.10%
---------------------------------------------------------------------------------
                                    $127,997,874      7.62%     0.23%        7.84%
=================================================================================

                                   LOAN STATISTICAL SUMMARY
-------------------------------------------------------------------------------------------------
                                   PREFUNDING STAFF & PLUS
-------------------------------------------------------------------------------------------------
                                    AVG. ENROLLED   AVG. GRACE  AVG. REPAY.  AGG. LOAN  AVG. LIFE
      LOAN TYPE DESCRIPTION             PERIOD        PERIOD      PERIOD        TERM    OF LOANS
-------------------------------------------------------------------------------------------------
Stafford Variable, Post-6/30/95           12            6          120          138        93
Stafford Variable, Post-6/30/98           12            6          120          138        92
Unsubsidized Stafford Post-6/30/95        12            6          120          138       108
Unsubsidized Stafford Post-6/30/98        12            6          120          138       105
PLUS Variable, Post-6/30/94                -            -           99           99        66
-------------------------------------------------------------------------------------------------
                                          10            5          117          132        95
=================================================================================================

Prepared by PaineWebber Incorporated Page 96


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                              LOAN STATISTICAL SUMMARY
------------------------------------------------------------------------------------
                              PREFUNDING CONSOLIDATION
------------------------------------------------------------------------------------
                                     PRINCIPAL     WEIGHTED    WEIGHTED    WEIGHTED
      LOAN TYPE DESCRIPTION            AMOUNT      INT. RATE   SAP RATE   TOTAL RATE
------------------------------------------------------------------------------------
Consolidation 9%, 10/1/92-9/30/93   $  5,485,623      9.00%        -          9.00%
Consolidation 10%, 10/1/92-9/30/93    19,199,681     10.00%        -         10.00%
Consolidation 11%, Post-10/1/93       10,971,246     11.00%        -         11.00%
Consolidation, Post-6/30/98           19,199,681      8.25%        -          8.25%
----------------------------------------------------------------------------------
                                    $ 54,856,231      9.49%        -          9.49%
==================================================================================

                                   LOAN STATISTICAL SUMMARY
-------------------------------------------------------------------------------------------------
                                   PREFUNDING CONSOLIDATION
-------------------------------------------------------------------------------------------------
                                    AVG. ENROLLED   AVG. GRACE  AVG. REPAY.  AGG. LOAN  AVG. LIFE
      LOAN TYPE DESCRIPTION             PERIOD        PERIOD      PERIOD        TERM    OF LOANS
-------------------------------------------------------------------------------------------------
Consolidation 9%, 10/1/92-9/30/93           -            -          120          120        79
Consolidation 10%, 10/1/92-9/30/93          -            -          120          120        80
Consolidation 11%, Post-10/1/93             -            -          120          120        82
Consolidation, Post-6/30/98                 -            -          120          120        78
-------------------------------------------------------------------------------------------------
                                            -            -          120          120        80
=================================================================================================

Prepared by PaineWebber Incorporated Page 97


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                LOAN STATISTICAL SUMMARY
---------------------------------------------------------------------------------------
                                 REORIGINATION PORTFOLIO
---------------------------------------------------------------------------------------
                                       PRINCIPAL     WEIGHTED    WEIGHTED    WEIGHTED
      LOAN TYPE DESCRIPTION             AMOUNT      INT. RATE    SAP RATE   TOTAL RATE
---------------------------------------------------------------------------------------
Stafford Variable, Post-6/30/95      $ 56,697,406     7.85%          -         7.85%
Unsubsidized Stafford Post-6/30/98     31,498,559     7.06%       0.50%        7.56%
Consolidation, Post-12/31/99           31,655,268     8.12%          -         8.12%
PLUS Variable, Post-6/30/94             6,299,712     8.00%          -         8.00%
---------------------------------------------------------------------------------------
                                     $126,150,944     7.73%       0.12%        7.85%
---------------------------------------------------------------------------------------

                                LOAN STATISTICAL SUMMARY
-------------------------------------------------------------------------------------------------
                                 REORIGINATION PORTFOLIO
-------------------------------------------------------------------------------------------------
                                     AVG. ENROLLED  AVG. GRACE  AVG. REPAY.  AGG.LOAN   AVG. LIFE
      LOAN TYPE DESCRIPTION              PERIOD       PERIOD       PERIOD      TERM      OF LOANS
-------------------------------------------------------------------------------------------------
Stafford Variable, Post-6/30/95            12            6          120         138         93
Unsubsidized Stafford Post-6/30/98         12            6          120         138        105
Consolidation, Post-12/31/99                -            -          120         120         78
PLUS Variable, Post-6/30/94                 -            -           99          99         66
-------------------------------------------------------------------------------------------------
                                            8            4          119         132         91
-------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 98


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                   LOAN STATISTICAL SUMMARY
---------------------------------------------------------------------------------------------
                                           TOTAL LOANS
---------------------------------------------------------------------------------------------
                                        PRINCIPAL       WEIGHTED     WEIGHTED   WEIGHTED
      LOAN TYPE DESCRIPTION              AMOUNT        INT. RATE     SAP RATE  TOTAL RATE
---------------------------------------------------------------------------------------------
Stafford Fixed,7%                    $      732,178       6.89%        1.25%      8.14%
Stafford Fixed,8%                         8,523,751       7.89%        0.25%      8.14%
Stafford Fixed,9%                           660,275       8.90%           -       8.90%
Stafford Variable, Post-6/30/88           1,879,328       8.13%           -       8.13%
Stafford Variable, Post-10/1/92           6,602,757       8.00%           -       8.00%
Stafford Variable, Post-6/30/95         320,122,507       7.90%           -       7.90%
Stafford Variable, Post-6/30/98         137,353,828       7.11%        0.50%      7.61%
Unsubsidized Stafford Post-6/30/95      183,456,654       7.92%           -       7.92%
Unsubsidized Stafford Post-6/30/98      183,640,508       7.11%        0.50%      7.61%
Consolidation 9%,10/1/92-9/30/93         14,702,883       8.91%           -       8.91%
Consolidation 10%, 10/1/92-9/30/93       21,804,559       9.98%           -       9.98%
Consolidation 11%, 10/1/92-9/30/93           52,731      10.86%           -      10.86%
Consolidation 7%, Post-10/1/93            2,773,615       6.86%        1.10%      7.96%
Consolidation 8%, Post- 10/1/93           6,717,843       7.86%        0.10%      7.96%
Consolidation 11%, Post-10/1/93          10,971,246      11.00%           -      11.00%
Consolidation, Post-6/30/98             103,294,003       7.69%        0.34%      8.04%
Consolidation, Post- 12/31/99            31,655,268       8.12%           -       8.12%
PLUS/SLS Variable, Pre-10/1/92               26,142       8.16%           -       8.16%
PLUS Variable, 10/1/92-6/30/94            3,503,030       8.01%           -       8.01%
SLS Variable, 10/1/92-6/30/94             7,447,488       7.96%           -       7.96%
PLUS Variable, Post-6/30/94              27,630,505       8.07%           -       8.07%
---------------------------------------------------------------------------------------------
                                     $1,073,551,099       7.74%        0.19%      7.93%
---------------------------------------------------------------------------------------------


                                   LOAN STATISTICAL SUMMARY
----------------------------------------------------------------------------------------------------
                                           TOTAL LOANS
----------------------------------------------------------------------------------------------------
                                     AVG. ENROLLED  AVG. GRACE  AVG. REPAY.   AGG.LOAN     AVG. LIFE
      LOAN TYPE DESCRIPTION              PERIOD       PERIOD      PERIOD        TERM        OF LOANS
----------------------------------------------------------------------------------------------------
Stafford Fixed,7%                           -           10          113          123          81
Stafford Fixed,8%                           -           10          113          123          82
Stafford Fixed,9%                           -           11          113          124          84
Stafford Variable, Post-6/30/88             -            5          116          121          79
Stafford Variable, Post-10/1/92             -           11          113          124          83
Stafford Variable, Post-6/30/95             3            8          116          127          84
Stafford Variable, Post-6/30/98             2            9          115          126          84
Unsubsidized Stafford Post-6/30/95          2            8          115          125          94
Unsubsidized Stafford Post-6/30/98          4            9          116          128          96
Consolidation 9%,10/1/92-9/30/93            -            -          128          128          85
Consolidation 10%, 10/1/92-9/30/93          -            -          122          122          82
Consolidation 11%, 10/1/92-9/30/93          -            -          134          134          92
Consolidation 7%, Post-10/1/93              -            -          134          134          86
Consolidation 8%, Post-10/1/93              -            -          134          134          87
Consolidation 11%, Post-10/1/93             -            -          120          120          82
Consolidation, Post-6/30/98                 -            -          131          131          85
Consolidation, Post-12/31/99                -            -          120          120          78
PLUS/SLS Variable, Pre-10/1/92              -            -           95           95          65
PLUS Variable, 10/1/92-6/30/94              -            -           95           95          65
SLS Variable, 10/1/92-6/30/94               -            -          133          133          88
PLUS Variable, Post-6/30/94                 -            -           99           99          66
--------------------------------------------------------------------------------------------------
                                            2            7          117          126          87
--------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 99


IV. CASH FLOW REPORTS


$1,000,000,000

NELNET STUDENT LOAN CORP.-2

TAXABLE STUDENT LOAN ASSET BACKED NOTES
MANAGEMENT CASE
5.0% T-BILL

FINAL CASH FLOW

                                     LOAN ACQUISITION FUND SUMMARY
----------------------------------------------------------------------------------------------------------------
 PERIOD     BEGINNING        PRIMARY       REORIGINATION   INVESTMENT   INVESTMENT  REVENUE FUND       ENDING
 ENDING      BALANCE       LOAN DRAWS        LOAN DRAWS       RATE        INCOME    RE-DEPOSITS       BALANCE
----------------------------------------------------------------------------------------------------------------
 6/01/00  $951,057,237    $764,546,050                -      5.550%             -              -    $186,511,187
 9/01/00   186,511,187     186,511,187       12,345,133      5.550%     1,754,051     12,345,133               -
12/01/00             -               -        7,939,714      5.550%             -      7,939,714               -
 3/01/01             -               -        5,816,438      5.550%             -      5,816,438               -
 6/01/01             -               -        4,777,568      5.550%             -      4,777,568               -
 9/01/01             -               -        6,003,744      5.550%             -      6,003,744               -
12/01/01             -               -        7,230,852      5.550%             -      7,230,852               -
 3/01/02             -               -        8,168,879      5.550%             -      8,168,879               -
 6/01/02             -               -        9,618,375      5.550%             -      9,618,375               -
 9/01/02             -               -       12,895,946      5.550%             -     12,895,946               -
12/01/02             -               -       15,906,327      5.550%             -     15,906,327               -
 3/01/03             -               -       17,676,818      5.550%             -     17,676,818               -
 6/01/03             -               -       18,874,383      5.550%             -     18,874,383               -
 9/01/03             -               -                -      5.550%             -              -               -
----------------------------------------------------------------------------------------------------------------
                          $951,057,237     $127,254,177                $1,754,051   $127,254,177
----------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 101


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                          DEBT SERVICE RESERVE FUND SUMMARY
-----------------------------------------------------------------------------------------------------------------------
 PERIOD     BEGINNING      INVESTMENT    INVESTMENT                                ENDING     REQUIRED       SURPLUS/
 ENDING      BALANCE          RATE         INCOME         DEPOSITS  WITHDRAWALS   BALANCE     BALANCE     (DEFICIENCY)
-----------------------------------------------------------------------------------------------------------------------
 6/01/00   $7,500,000        5.550%             -                -           -   $7,500,000  $7,500,000               -
 9/01/00    7,500,000        5.550%       106,381                -           -    7,500,000   7,500,000               -
12/01/00    7,500,000        5.550%       105,222                -           -    7,500,000   7,500,000               -
 3/01/01    7,500,000        5.550%       104,063                -           -    7,500,000   7,500,000               -
 6/01/01    7,500,000        5.550%       106,381                -           -    7,500,000   7,500,000               -
 9/01/01    7,500,000        5.550%       106,381                -           -    7,500,000   7,500,000               -
12/01/01    7,500,000        5.550%       105,222                -           -    7,500,000   7,500,000               -
 3/01/02    7,500,000        5.550%       104,063                -           -    7,500,000   7,500,000               -
 6/01/02    7,500,000        5.550%       106,381                -           -    7,500,000   7,500,000               -
 9/01/02    7,500,000        5.550%       106,381                -           -    7,500,000   7,500,000               -
12/01/02    7,500,000        5.550%       105,222                -           -    7,500,000   7,500,000               -
 3/01/03    7,500,000        5.550%       104,063                -           -    7,500,000   7,500,000               -
 6/01/03    7,500,000        5.550%       106,381                -           -    7,500,000   7,500,000               -
 9/01/03    7,500,000        5.550%       103,648                -    (359,467)   7,140,533   7,140,533               -
12/01/03    7,140,533        5.550%        99,219                -    (179,397)   6,961,136   6,961,136               -
 3/01/04    6,961,136        5.550%        96,722                -    (185,621)   6,775,515   6,775,515               -
 6/01/04    6,775,515        5.550%        95,084                -    (193,014)   6,582,501   6,582,501               -
 9/01/04    6,582,501        5.550%        92,308                -    (200,691)   6,381,810   6,381,810               -
12/01/04    6,381,810        5.550%        88,486                -    (206,228)   6,175,582   6,175,582               -
 3/01/05    6,175,582        5.550%        84,679                -    (212,052)   5,963,530   5,963,530               -
 6/01/05    5,963,530        5.550%        83,499                -    (213,470)   5,750,060   5,750,060               -
 9/01/05    5,750,060        5.550%        80,508                -    (203,072)   5,546,988   5,546,988               -
12/01/05    5,546,988        5.550%        76,789                -    (206,087)   5,340,901   5,340,901               -
 3/01/06    5,340,901        5.550%        73,151                -    (199,116)   5,141,784   5,141,784               -
 6/01/06    5,141,784        5.550%        71,942                -    (197,902)   4,943,882   4,943,882               -
 9/01/06    4,943,882        5.550%        69,151                -    (194,304)   4,749,578   4,749,578               -
12/01/06    4,749,578        5.550%        65,664                -    (198,687)   4,550,891   4,550,891               -
 3/01/07    4,550,891        5.550%        62,200                -    (201,624)   4,349,267   4,349,267               -
 6/01/07    4,349,267        5.550%        60,692                -    (201,592)   4,147,674   4,147,674               -
 9/01/07    4,147,674        5.550%        57,875                -    (191,840)   3,955,834   3,955,834               -
12/01/07    3,955,834        5.550%        54,554                -    (194,592)   3,761,242   3,761,242               -
 3/01/08    3,761,242        5.550%        51,830                -    (198,104)   3,563,138   3,563,138               -
 6/01/08    3,563,138        5.550%        49,556                -    (199,167)   3,363,971   3,363,971               -
 9/01/08    3,363,971        5.550%        46,759                -    (193,691)   3,170,280   3,170,280               -
12/01/08    3,170,280        5.550%        43,527                -    (197,262)   2,973,018   2,973,018               -
 3/01/09    2,973,018        5.550%        40,335                -    (198,108)   2,774,909   2,774,909               -
 6/01/09    2,774,909        5.550%        38,393                -    (197,209)   2,577,701   2,577,701               -
 9/01/09    2,577,701        5.550%        35,608                -    (194,683)   2,383,018   2,383,018               -
12/01/09    2,383,018        5.550%        32,493                -    (194,112)   2,188,906   2,188,906               -
 3/01/10    2,188,906        5.550%        29,480                -    (195,169)   1,993,737   1,993,737               -
 6/01/10    1,993,737        5.550%        27,321                -    (189,088)   1,804,649   1,804,649               -
 9/01/10    1,804,649        5.550%        24,782                -    (164,647)   1,640,002   1,640,002               -
12/01/10    1,640,002        5.550%        22,245                -    (160,462)   1,479,540   1,479,540               -
 3/01/11    1,479,540        5.550%        19,794                -    (161,577)   1,317,963   1,317,963               -
 6/01/11    1,317,963        5.550%        17,912                -    (162,137)   1,155,826   1,155,826               -
 9/01/11    1,155,826        5.550%        15,738                -    (134,062)   1,021,764   1,021,764               -
12/01/11    1,021,764        5.550%        13,706                -    (130,906)     890,858     890,858               -

Prepared by PaineWebber Incorporated Page 102


                         $1,000,000,000
           NELNET STUDENT LOAN, CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                             DEBT SERVICE RESERVE FUND SUMMARY
----------------------------------------------------------------------------------------------------------------------
 PERIOD     BEGINNING    INVESTMENT    INVESTMENT                                ENDING      REQUIRED       SURPLUS/
 ENDING      BALANCE        RATE         INCOME     DEPOSITS    WITHDRAWALS      BALANCE      BALANCE     (DEFICIENCY)
----------------------------------------------------------------------------------------------------------------------
 3/01/12     890,858       5.550%        11,899        -           (124,524)     766,333      766,333           -
 6/01/12     766,333       5.550%        10,328        -           (107,028)     659,305      659,305           -
 9/01/12     659,305       5.550%         8,944        -            (81,597)     577,709      577,709           -
12/01/12     577,709       5.550%         7,742        -            (76,409)     501,299      501,299           -
 3/01/13     501,299       5.550%         6,944        -             (1,299)     500,000      500,000           -
 6/01/13     500,000       5.550%         7,092        -                  -      500,000      500,000           -
 9/01/13     500,000       5.550%         7,092        -                  -      500,000      500,000           -
12/01/13     500,000       5.550%         7,015        -                  -      500,000      500,000           -
 3/01/14     500,000       5.550%         6,938        -                  -      500,000      500,000           -
 6/01/14     500,000       5.550%         7,092        -                  -      500,000      500,000           -
 9/01/14     500,000       5.550%         7,092        -                  -      500,000      500,000           -
12/01/14     500,000       5.550%         7,015        -                  -      500,000      500,000           -
 3/01/15     500,000       5.550%         6,938        -                  -      500,000      500,000           -
 6/01/15     500,000       5.550%         7,092        -                  -      500,000      500,000           -
 9/01/15     500,000       5.550%         7,092        -                  -      500,000      500,000           -
12/01/15     500,000       5.550%         7,015        -                  -      500,000      500,000           -
 3/01/16     500,000       5.550%         7,015        -                  -      500,000      500,000           -
 6/01/16     500,000       5.550%         7,092        -                  -      500,000      500,000           -
 9/01/16     500,000       5.550%         7,092        -                  -      500,000      500,000           -
12/01/16     500,000       5.550%         7,015        -                  -      500,000      500,000           -
 3/01/17     500,000       5.550%         6,938        -                  -      500,000      500,000           -
 6/01/17     500,000       5.550%         7,092        -                  -      500,000      500,000           -
 9/01/17     500,000       5.550%         7,092        -                  -      500,000      500,000           -
12/01/17     500,000       5.550%         7,015        -                  -      500,000      500,000           -
 3/01/18     500,000       5.550%         6,938        -                  -      500,000      500,000           -
 6/01/18     500,000       5.550%         7,092        -                  -      500,000      500,000           -
 9/01/18     500,000       5.550%         7,092        -                  -      500,000      500,000           -
12/01/18     500,000       5.550%         7,015        -                  -      500,000      500,000           -
 3/01/19     500,000       5.550%         2,390        -           (500,000)           -            -           -
----------------------------------------------------------------------------------------------------------------------
                                     $3,401,994        -        ($7,500,000)
----------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 103


                          $1,000,000,00
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                            REVENUE FUND SUMMARY
---------------------------------------------------------------------------
 PERIOD    BEGINNING   INVESTMENT  INVESTMENT                  DEBT SERVICE
 ENDING     BALANCE       RATE       INCOME        DEPOSITS     WITHDRAWALS
---------------------------------------------------------------------------
 6/01/00  $21,451,842    5.550%             -               -             -
 9/01/00   21,451,842    5.550%       277,728      17,890,692    14,613,377
12/01/00   12,661,752    5.550%       173,573      17,532,912    14,454,541
 3/01/01    7,973,981    5.550%       120,360      17,935,159    14,295,705
 6/01/01    5,917,357    5.550%        99,471      17,954,197    14,618,377
 9/01/01    4,575,081    5.550%       102,430      23,581,503    14,613,377
12/01/01    7,641,893    5.550%       131,801      22,958,023    14,454,541
 3/01/02    9,046,324    5.550%       145,754      24,067,028    14,295,705
 6/01/02   10,794,522    5.550%       176,933      25,714,254    14,618,377
 9/01/02   12,448,957    5.550%       219,467      33,183,676    14,613,377
12/01/02   18,342,777    5.550%       284,658      33,478,361    14,454,541
 3/01/03   21,744,928    5.550%       319,589      33,808,358    14,295,705
 6/01/03   23,900,352    5.550%       354,850      34,199,004    14,618,377
 9/01/03   24,961,446    5.550%       115,458      37,664,476    14,199,361
12/01/03      613,121    5.550%         2,840      37,483,732    13,593,115
 3/01/04      586,988    5.550%         2,810      37,983,216    13,251,258
 6/01/04      572,280    5.550%         2,740      38,759,524    13,031,739
 9/01/04      567,585    5.550%         2,630      39,417,567    12,681,227
12/01/04      547,708    5.550%         2,538      39,628,626    12,156,754
 3/01/05      525,108    5.550%         2,515      39,882,773    11,634,206
 6/01/05      502,599    5.550%         2,407      39,935,032    11,476,785
 9/01/05      500,567    5.550%         2,320      38,112,367    11,061,126
12/01/05      477,828    5.550%         2,215      38,004,787    10,550,709
 3/01/06      455,828    5.550%         2,179      38,040,435    10,051,347
 6/01/06      433,826    5.550%         2,073      37,897,691     9,890,071
 9/01/06      431,646    5.550%         1,996      36,930,933     9,501,756
12/01/06      410,108    5.550%         1,897      37,092,058     9,023,193
 3/01/07      389,465    5.550%         1,861      37,053,291     8,547,729
 6/01/07      368,956    5.550%         1,763      36,613,864     8,345,412
 9/01/07      365,005    5.550%         1,688      34,856,575     7,931,960
12/01/07      342,384    5.550%         1,584      34,807,184     7,477,318
 3/01/08      322,773    5.550%         1,543      34,855,015     7,104,319
 6/01/08      306,681    5.550%         1,466      34,566,300     6,797,783
 9/01/08      298,237    5.550%         1,379      33,378,618     6,427,394
12/01/08      277,472    5.550%         1,283      33,431,247     5,983,771
 3/01/09      258,337    5.550%         1,235      33,115,350     5,545,490
 6/01/09      239,431    5.550%         1,144      32,571,877     5,283,737
 9/01/09      232,916    5.550%         1,077      31,787,056     4,896,380
12/01/09      211,421    5.550%           978      31,291,299     4,468,790
 3/01/10      192,976    5.550%           922      31,010,713     4,054,998
 6/01/10      175,128    5.550%           837      29,810,284     3,763,658
 9/01/10      167,336    5.550%           774      26,133,579     3,409,963
12/01/10      147,293    5.550%           681      25,213,107     3,061,742
 3/01/11      132,273    5.550%           632      25,018,526     2,725,147
 6/01/11      117,754    5.550%           563      24,752,242     2,471,715
 9/01/11      111,598    5.550%           516      20,609,490     2,162,326
12/01/11       93,467    5.550%           432      19,886,965     1,884,147
---------------------------------------------------------------------------

                              REVENUE FUND SUMMARY

-----------------------------------------------------------------------------
 PERIOD     REDEMPTION    REORIGINATION     OTHER     ADDITIONAL    ENDING
 ENDING     WITHDRAWALS    WITHDRAWALS   WITHDRAWALS   REVENUES     BALANCE
-----------------------------------------------------------------------------
 6/01/00               -              -            -      -       $21,451,842
 9/01/00               -     12,345,133            -      -        12,661,752
12/01/00               -      7,939,714            -      -         7,973,981
 3/01/01               -      5,816,438            -      -         5,917,357
 6/01/01               -      4,777,568            -      -         4,575,081
 9/01/01               -      6,003,744            -      -         7,641,893
12/01/01               -      7,230,852            -      -         9,046,324
 3/01/02               -      8,168,879            -      -        10,794,522
 6/01/02               -      9,618,375            -      -        12,448,957
 9/01/02               -     12,895,946            -      -        18,342,777
12/01/02               -     15,906,327            -      -        21,744,928
 3/01/03               -     17,676,818            -      -        23,900,352
 6/01/03               -     18,874,383            -      -        24,961,446
 9/01/03      47,928,899              -            -      -           613,121
12/01/03      23,919,590              -            -      -           586,988
 3/01/04      24,749,476              -            -      -           572,280
 6/01/04      25,735,220              -            -      -           567,585
 9/01/O4      26,758,847              -            -      -           547,708
12/01/04      27,497,011              -            -      -           525,108
 3/01/05      28,273,590              -            -      -           502,599
 6/01/05      28,462,687              -            -      -           500,567
 9/01/05      27,076,300              -            -      -           477,828
12/01/05      27,478,293              -            -      -           455,828
 3/01/06      26,548,824              -    1,464,444      -           433,826
 6/01/06      26,386,936              -    1,624,937      -           431,646
 9/01/06      25,907,226              -    1,545,485      -           410,108
12/01/06      26,491,650              -    1,599,754      -           389,465
 3/01/07      26,883,243              -    1,644,691      -           368,956
 6/01/07      26,878,976              -    1,395,190      -           365,005
 9/01/07      25,578,665              -    1,370,258      -           342,384
12/01/07      25,945,612              -    1,405,449      -           322,773
 3/01/08      26,413,916              -    1,354,414      -           306,681
 6/01/08      26,555,604              -    1,222,823      -           298,237
 9/01/08      25,825,410              -    1,147,958      -           277,472
12/01/08      26,301,656              -    1,166,239      -           258,337
 3/01/09      26,414,448              -    1,175,552      -           239,431
 6/01/09      26,294,487              -    1,001,312      -           232,916
 9/01/09      25,957,698              -      955,550      -           211,421
12/01/09      25,881,628              -      960,302      -           192,976
 3/01/10      26,022,506              -      951,980      -           175,128
 6/01/10      25,211,706              -      843,549      -           167,336
 9/01/10      21,952,923              -      791,511      -           147,293
12/01/10      21,394,960              -      772,106      -           132,273
 3/01/11      21,543,596              -      764,933      -           117,754
 6/01/11      21,618,301              -      668,945      -           111,598
 9/01/11      17,874,886              -      590,925      -            93,467
12/01/11      17,454,196              -      561,053      -            81,469
-----------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 104


                          $1,000,000,00
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                            REVENUE FUND SUMMARY
---------------------------------------------------------------------------
 PERIOD    BEGINNING   INVESTMENT  INVESTMENT                  DEBT SERVICE
 ENDING     BALANCE       RATE       INCOME        DEPOSITS     WITHDRAWALS
---------------------------------------------------------------------------
 3/01/12       81,469    5.550%           389      18,744,214     1,636,648
 6/01/12       70,791    5.550%           338      16,119,884     1,426,630
 9/01/12       66,512    5.550%           308      12,441,069     1,235,424
12/01/12       53,477    5.550%           247      11,563,867     1,070,445
 3/01/13       46,363    5.550%           228      11,094,575       915,956
 6/01/13       39,701    5.550%           190      10,625,587       794,994
 9/01/13       39,755    5.550%           184       7,194,064       665,816
12/01/13       28,480    5.550%           132       6,816,932       568,283
 3/01/14       24,311    5.550%           116       6,026,110       476,595
 6/01/14       20,393    5.550%            97       4,528,273       420,814
 9/01/14       22,796    5.550%           105       3,332,275       361,988
12/01/14       15,495    5.550%            72       2,900,340       317,622
 3/01/15       13,599    5.550%            65       2,445,927       279,792
 6/01/15       11,983    5.550%            57       2,121,992       259,648
 9/01/15       15,908    5.550%            74       1,531,582       230,515
12/01/15        9,877    5.550%            46       1,450,256       209,672
 3/01/16        8,986    5.550%            43       1,352,809       192,402
 6/01/16        8,248    5.550%            39       1,213,665       183,138
 9/01/16       12,638    5.550%            58       1,027,906       164,400
12/01/16        7,051    5.550%            33         827,721       151,189
 3/01/17        6,486    5.550%            31         702,747       140,829
 6/01/17        6,044    5.550%            29         690,123       140,814
 9/01/17       10,830    5.550%            50         666,967       127,996
12/01/17        5,496    5.550%            25         668,865       118,879
 3/01/18        5,106    5.550%            24         670,856       109,889
 6/01/18        4,722    5.550%            23         669,735       109,141
 9/01/18        9,476    5.550%            44         663,693        96,003
12/01/18        4,128    5.550%            19         665,762        86,788
 3/01/19        3,735    5.550%            18       6,095,920        26,509
---------------------------------------------------------------------------
                                   $2,578,677  $1,584,752,684  $450,911,247
---------------------------------------------------------------------------

                            REVENUE FUND SUMMARY
------------------------------------------------------------------------------
 PERIOD      REDEMPTION    REORIGINATION     OTHER     ADDITIONAL    ENDING
 ENDING      WITHDRAWALS    WITHDRAWALS   WITHDRAWALS   REVENUES     BALANCE
------------------------------------------------------------------------------
 3/01/12       16,603,248              -      515,386      -            70,791
 6/01/12       14,270,401              -      427,470      -            66,512
 9/01/12       10,879,583              -      339,404      -            53,477
12/01/12       10,187,891              -      312,892      -            46,363
 3/01/13        9,908,343              -      277,166      -            39,701
 6/01/13        9,570,099              -      260,631      -            39,755
 9/01/13        6,334,382              -      205,325      -            28,480
12/01/13        6,072,267              -      180,683      -            24,311
 3/01/14        5,381,901              -      171,648      -            20,393
 6/01/14        3,991,323              -      113,831      -            22,796
 9/01/14        2,912,045              -       65,649      -            15,495
12/01/14        2,562,248              -       22,437      -            13,599
 3/01/15        2,141,037              -       26,780      -            11,983
 6/01/15        1,837,274              -       21,202      -            15,908
 9/01/15        1,293,418              -       13,754      -             9,877
12/01/15        1,221,769              -       19,750      -             8,986
 3/01/16        1,141,730              -       19,459      -             8,248
 6/01/16        1,009,272              -       16,903      -            12,638
 9/01/16          858,811              -       10,340      -             7,051
12/01/16          660,981              -       16,149      -             6,486
 3/01/17          545,095              -       17,297      -             6,044
 6/01/17          530,926              -       13,626      -            10,830
 9/01/17          535,115              -        9,240      -             5,496
12/01/17          535,707              -       14,694      -             5,106
 3/01/18          546,147              -       15,228      -             4,722
 6/01/18          544,128              -       11,735      -             9,476
 9/01/18          565,286              -        7,796      -             4,128
12/01/18          566,931              -       12,456      -             3,735
 3/01/19        5,573,676              -            -      -           499,487
------------------------------------------------------------------------------
           $1,000,000,000   $127,254,177  $30,118,292      -
------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 105


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                      PROJECTED CUMULATIVE CASH FLOWS
-------------------------------------------------------------------------------------------------------------
                            SOURCES                                             USES
          -------------------------------------------------  ------------------------------------------------
             TOTAL      TOTAL       REVENUE       TOTAL      INTEREST &   TOTAL       EARLY        TOTAL
 PERIOD      LOAN     INVESTMENT     FUND        SOURCES     SCHEDULED    FEES &       BOND       REORIG-
 ENDING     INCOME      INCOME      DEPOSITS     OF FUNDS    PRINCIPAL   EXPENSES   REDEMPTIONS   INATIONS
-------------------------------------------------------------------------------------------------------------
 6/01/00           -          -   $21,451,842  $ 21,451,842           -          -            -           -
 9/01/00  18,428,081  2,138,159             -    20,566,240  13,982,740  3,028,457            -  12,345,133
12/01/00  20,082,672    278,794             -    20,361,466  13,830,753  3,278,770            -   7,939,714
 3/01/01  20,470,908    224,423             -    20,695,331  13,678,767  3,256,750            -   5,816,438
 6/01/01  20,490,079    205,852             -    20,695,931  13,982,740  3,277,899            -   4,777,568
 9/01/01  26,185,912    208,810             -    26,394,722  13,982,740  3,341,426            -   6,003,744
12/01/01  25,570,842    237,022             -    25,807,864  13,830,753  3,341,828            -   7,230,852
 3/01/02  26,665,557    249,817             -    26,915,375  13,678,767  3,319,531            -   8,168,879
 6/01/02  28,383,408    283,314             -    28,666,721  13,982,740  3,411,172            -   9,618,375
 9/01/02  35,970,818    325,848             -    36,296,665  13,982,740  3,524,159            -  12,895,946
12/01/02  36,310,595    389,879             -    36,700,474  13,830,753  3,561,243            -  15,906,327
 3/01/03  36,612,583    423,652             -    37,036,234  13,678,767  3,525,226            -  17,676,818
 6/01/03  36,997,449    461,231             -    37,458,680  13,982,740  3,540,463            -  18,874,383
 9/01/03  40,123,874    219,106       359,467    40,702,447  13,586,584  3,535,289   47,928,899           -
12/01/03  40,075,472    102,059       179,397    40,356,928  13,006,491  3,456,979   23,919,590           -
 3/01/04  40,502,221     99,532       185,621    40,787,374  12,679,382  3,373,224   24,749,476           -
 6/01/04  41,256,853     97,824       193,014    41,547,692  12,464,553  3,352,614   25,735,220           -
 9/01/04  41,854,578     94,938       200,691    42,150,208  12,133,948  3,277,289   26,758,847           -
12/01/04  41,995,404     91,025       206,228    42,292,656  11,632,098  3,186,147   27,497,011           -
 3/01/05  42,166,602     87,194       212,052    42,465,848  11,132,092  3,082,675   28,273,590           -
 6/01/05  42,148,475     85,907       213,470    42,447,852  10,976,685  3,010,512   28,462,687           -
 9/01/05  40,256,723     82,828       203,072    40,542,623  10,583,742  2,905,320   27,076,300           -
12/01/05  40,062,627     79,004       206,087    40,347,718  10,095,343  2,796,083   27,478,293           -
 3/01/06  40,021,291     75,330       199,116    40,295,737   9,617,522  2,686,949   26,548,824           -
 6/01/06  39,809,636     74,016       197,902    40,081,554   9,458,426  2,613,435   26,386,936           -
 9/01/06  38,769,379     71,147       194,304    39,034,830   9,091,647  2,512,009   25,907,226           -
12/01/06  38,847,346     67,561       198,687    39,113,594   8,633,728  2,409,105   26,491,650           -
 3/01/07  38,724,272     64,062       201,624    38,989,958   8,178,773  2,303,761   26,883,243           -
 6/01/07  38,209,507     62,456       201,592    38,473,555   7,980,407  2,222,933   26,878,976           -
 9/01/07  36,378,987     59,564       191,840    36,630,391   7,589,576  2,114,512   25,578,665           -
12/01/07  36,241,285     56,138       194,592    36,492,015   7,154,545  2,006,021   25,945,612           -
 3/01/08  36,202,439     53,373       198,104    36,453,916   6,797,639  1,904,039   26,413,916           -
 6/01/08  35,831,540     51,021       199,167    36,081,729   6,499,546  1,812,200   26,555,604           -
 9/01/08  34,566,483     48,138       193,691    34,808,311   6,149,922  1,705,786   25,825,410           -
12/01/08  34,529,969     44,810       197,262    34,772,042   5,725,434  1,597,848   26,301,656           -
 3/01/09  34,126,944     41,570       198,108    34,366,622   5,306,059  1,489,468   26,414,448           -
 6/01/09  33,504,923     39,537       197,209    33,741,668   5,050,821  1,401,564   26,294,487           -
 9/01/09  32,638,757     36,685       194,683    32,870,125   4,684,960  1,293,413   25,957,698           -
12/01/09  32,057,460     33,471       194,112    32,285,043   4,275,814  1,185,743   25,881,628           -
 3/01/10  31,690,866     30,402       195,169    31,916,436   3,879,870  1,079,929   26,022,506           -
 6/01/10  30,419,859     28,158       189,088    30,637,105   3,596,322    993,320   25,211,706           -
 9/01/10  26,709,837     25,556       164,647    26,900,039   3,262,670    912,979   21,952,923           -
12/01/10  25,722,522     22,927       160,462    25,905,911   2,929,470    824,395   21,394,960           -
 3/01/11  25,456,117     20,426       161,577    25,638,121   2,607,393    736,717   21,543,596           -
 6/01/11  25,121,694     18,474       162,137    25,302,306   2,360,116    661,100   21,618,301           -
 9/01/11  20,941,660     16,254       134,062    21,091,975   2,068,859    575,436   17,874,886           -
12/01/11  20,164,598     14,139       130,906    20,309,643   1,802,678    503,714   17,454,196           -
 3/01/12  18,972,891     12,288       124,524    19,109,704   1,565,856    435,891   16,603,248           -
 6/01/12  16,316,208     10,667       107,028    16,433,903   1,360,119    380,192   14,270,401           -
 9/01/12  12,630,270      9,251        81,597    12,721,118   1,181,947    333,219   10,879,583           -
12/01/12  11,725,047      7,990        76,409    11,809,446   1,024,082    291,695   10,187,891           -
 3/01/13  11,298,271      7,172         1,299    11,306,742     876,255    251,640    9,908,343           -
 6/01/13  10,798,475      7,282             -    10,805,757     756,187    218,787    9,570,099           -
-----------------------------------------------------------------------------------------------------------

                       PROJECTED CUMULATIVE CASH FLOWS
---------------------------------------------------------------------------
                          USES
          -----------------------------------
             FUNDS        TOTAL       TOTAL
 PERIOD   DISTRIBUTED     LOAN       USES OF       PERIODIC     CUMULATIVE
 ENDING    TO ISSUER   FORGIVENESS    FUNDS         SURPLUS       SURPLUS
---------------------------------------------------------------------------
 6/01/00           -             -           -  $ 21,451,842   $ 21,451,842
 9/01/00           -             -  29,356,330    (8,790,090)    12,661,752
12/01/00           -             -  25,049,237    (4,687,771)     7,973,981
 3/01/01           -             -  22,751,955    (2,056,624)     5,917,357
 6/01/01           -             -  22,038,206    (1,342,276)     4,575,081
 9/01/01           -             -  23,327,910     3,066,812      7,641,893
12/01/01           -             -  24,403,433     1,404,431      9,046,324
 3/01/02           -             -  25,167,177     1,748,198     10,794,522
 6/01/02           -             -  27,012,287     1,654,435     12,448,957
 9/01/02           -             -  30,402,845     5,893,820     18,342,777
12/01/02           -             -  33,298,323     3,402,151     21,744,928
 3/01/03           -             -  34,880,811     2,155,424     23,900,352
 6/01/O3           -             -  36,397,585     1,061,095     24,961,446
 9/01/03           -             -  65,050,772   (24,348,325)       613,121
12/01/03           -             -  40,383,060       (26,133)       586,988
 3/01/04           -             -  40,802,082       (14,708)       572,280
 6/01/04           -             -  41,552,387        (4,696)       567,585
 9/01/04           -             -  42,170,084       (19,877)       547,708
12/01/04           -             -  42,315,256       (22,600)       525,108
 3/01/05           -             -  42,488,357       (22,509)       502,599
 6/01/05           -             -  42,449,884        (2,032)       500,567
 9/01/05           -             -  40,565,362       (22,739)       477,828
12/01/05           -             -  40,369,719       (22,001)       455,828
 3/01/06   1,464,444             -  40,317,739       (22,002)       433,826
 6/01/06   1,624,937             -  40,083,734        (2,180)       431,646
 9/01/06   1,545,485             -  39,056,367       (21,537)       410,108
12/01/06   1,599,754             -  39,134,237       (20,643)       389,465
 3/01/07   1,644,691             -  39,010,467       (20,510)       368,956
 6/01/07   1,395,190             -  38,477,506        (3,951)       365,005
 9/01/07   1,370,258             -  36,653,012       (22,621)       342,384
12/01/07   1,405,449             -  36,511,626       (19,611)       322,773
 3/01/08   1,354,414             -  36,470,008       (16,092)       306,681
 6/01/08   1,222,823             -  36,090,173        (8,444)       298,237
 9/01/08   1,147,958             -  34,829,076       (20,765)       277,472
12/01/08   1,166,239             -  34,791,178       (19,136)       258,337
 3/01/09   1,175,552             -  34,385,527       (18,905)       239,431
 6/01/09   1,001,312             -  33,748,183        (6,515)       232,916
 9/01/09     955,550             -  32,891,621       (21,496)       211,421
12/01/09     960,302             -  32,303,487       (18,444)       192,976
 3/01/10     951,980             -  31,934,285       (17,849)       175,128
 6/01/10     843,549             -  30,644,897        (7,791)       167,336
 9/01/10     791,511             -  26,920,083       (20,044)       147,293
12/01/10     772,106             -  25,920,931       (15,020)       132,273
 3/01/11     764,933             -  25,652,639       (14,518)       117,754
 6/01/11     668,945             -  25,308,462        (6,156)       111,598
 9/01/11     590,925             -  21,110,106       (18,131)        93,467
12/01/11     561,053             -  20,321,641       (11,998)        81,469
 3/01/12     515,386             -  19,120,382       (10,678)        70,791
 6/01/12     427,470             -  16,438,183        (4,280)        66,512
 9/01/12     339,404             -  12,734,152       (13,034)        53,477
12/01/12     312,892             -  11,816,561        (7,114)        46,363
 3/01/13     277,166             -  11,313,404        (6,662)        39,701
 6/01/13     260,631             -  10,805,704            53         39,755
---------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 106


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                          PROJECTED CUMULATIVE CASH FLOWS
---------------------------------------------------------------------------------------------------------------------------
                                 SOURCES                                                    USES
           ------------------------------------------------------  --------------------------------------------------------
                TOTAL       TOTAL       REVENUE         TOTAL        INTEREST &     TOTAL          EARLY          TOTAL
 PERIOD         LOAN      INVESTMENT      FUND         SOURCES       SCHEDULED      FEES &         BOND          REORIG-
 ENDING        INCOME       INCOME      DEPOSITS      OF FUNDS       PRINCIPAL     EXPENSES     REDEMPTIONS      INATIONS
---------------------------------------------------------------------------------------------------------------------------
 9/01/13       7,338,660       7,276            -       7,345,935       637,338       180,166       6,334,382             -
12/01/13       6,940,396       7,146            -       6,947,543       543,972       154,790       6,072,267             -
 3/01/14       6,129,234       7,054            -       6,136,288       456,202       130,455       5,381,901             -
 6/01/14       4,615,735       7,190            -       4,622,925       398,019       117,350       3,991,323             -
 9/01/14       3,407,998       7,197            -       3,415,196       346,493        98,310       2,912,045             -
12/01/14       2,967,574       7,086            -       2,974,661       304,023        87,848       2,562,248             -
 3/01/15       2,506,010       7,003            -       2,513,012       267,810        79,002       2,141,037             -
 6/01/15       2,175,769       7,149            -       2,182,918       243 740        76,776       1,837,274             -
 9/01/15       1,580,099       7,166            -       1,587,265       220,638        65,486       1,293,418             -
12/01/15       1,494,277       7,060            -       1,501,338       200,687        60,022       1,221,769             -
 3/01/16       1,392,573       7 058            -       1,399,631       184,155        55,026       1,141,730             -
 6/01/16       1,249,467       7,131            -       1,256,599       170,500        55,532       1,009,272             -
 9/01/16       1,060,322       7,150            -       1,067,472       157,349        46,559         858,811             -
12/01/16         857,459       7,047            -         864,507       144,703        43,239         660,981             -
 3/01/17         730,438       6,969            -         737,406       134,785        40,672         545,095             -
 6/01/17         715,898       7,121            -         723,019       129,985        43,696         530,926             -
 9/01/17         690,877       7,142            -         698,019       122,501        36,497         535,115             -
12/01/17         690,926       7,040            -         697,967       113,773        34,182         535,707             -
 3/01/18         691,040       6,962            -         698,002       105,168        31,843         546,147             -
 6/01/18         687,876       7,115            -         694,991        99,665        34,709         544,128             -
 9/01/18         679,859       7,136            -         686,994        91,875        27,385         565,286             -
12/01/18         679,977       7,034            -         687,011        83,053        24,964         566,931             -
 3/01/19       5,600,175       2,408      500,000       6,102,583        26,509         6,645       5,573,676             -
---------------------------------------------------------------------------------------------------------------------------
          $1,665,922,904  $7,734,722  $28,951,842  $1,702,609,468  $431,365,505  $113,372,007  $1,000,000,000  $127,254,177
---------------------------------------------------------------------------------------------------------------------------

                        PROJECTED CUMULATIVE CASH FLOWS
-----------------------------------------------------------------------------
                            USES
          ----------------------------------------
             FUNDS        TOTAL          TOTAL
 PERIOD   DISTRIBUTED     LOAN          USES OF       PERIODIC     CUMULATIVE
 ENDING    TO ISSUER   FORGIVENESS       FUNDS         SURPLUS       SURPLUS
-----------------------------------------------------------------------------
 9/01/13      205,325            -       7,357,211      (11,275)       28,480
12/01/13      180,683            -       6,951,712       (4,169)       24,311
 3/01/14      171,648            -       6,140,205       (3,918)       20,393
 6/01/14      113,831            -       4,620,522       (2,403)       22,796
 9/01/14       65,649            -       3,422,497       (7,301)       15,495
12/01/14       22,437            -       2,976,556       (1,896)       13,599
 3/01/15       26,780            -       2,514,629       (1,617)       11,983
 6/01/15       21,202            -       2,178,992         3,926       15,908
 9/01/15       13,754            -       1,593,296       (6,031)        9,877
12/01/15       19,750            -       1,502,228         (891)        8,986
 3/01/16       19,459            -       1,400,369         (739)        8,248
 6/01/16       16,903            -       1,252,208         4,391       12,638
 9/01/16       10,340            -       1,073,059       (5,587)        7,051
12/01/16       16,149            -         865,071         (565)        6,486
 3/01/17       17,297            -         737,849         (443)        6,044
 6/01/17       13,626            -         718,233         4,786       10,830
 9/01/17        9,240            -         703,353       (5,334)        5,496
12/01/17       14,694            -         698,357         (390)        5,106
 3/01/18       15,228            -         698,386         (384)        4,722
 6/01/18       11,735            -         690,237         4,753        9,476
 9/01/18        7,796            -         692,342       (5,348)        4,128
12/01/18       12,456            -         687,405         (393)        3,735
 3/01/19            -            -       5,606,830       495,753      499,487
-----------------------------------------------------------------------------
          $30,118,292            -  $1,702,109,981      $499,487            -
-----------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 107


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                ASSET COVERAGE SUMMARY - PRIORITY 1
------------------------------------------------------------------------------------------------------------------------------------
 PERIOD       LOANS        INVESTED       ACCRUED        TOTAL          BONDS       ACCRUED      TOTAL         ASSET        ASSET
 ENDING    OUTSTANDING       FUNDS      RECEIVABLES      ASSETS       OUTSTANDING   PAYABLES  LIABILITIES   COVERAGE($)  COVERAGE(%)
------------------------------------------------------------------------------------------------------------------------------------
 6/01/00  $764,546,050   $215,463,029             -   $980,009,079   $950,000,000          -  $950,000,000  $30,009,079   103.159%
 9/01/00   953,792,590     20,161,752     7,202,640    981,156,982    950,000,000          -   950,000,000   31,156,982   103.280%
12/01/00   954,864,817     15,473,981    12,287,962    982,626,760    950,000,000          -   950,000,000   32,626,760   103.434%
 3/01/01   953,711,566     13,417,357    17,099,488    984,228,411    950,000,000          -   950,000,000   34,228,411   103.603%
 6/01/01   957,499,435     12,075,081    15,883,127    985,457,643    950,000,000          -   950,000,000   35,457,643   103.732%
 9/01/01   953,103,718     15,141,893    18,636,806    986,882,417    950,000,000          -   950,000,000   36,882,417   103.882%
12/01/01   949,797,095     16,546,324    22,037,629    988,381,049    950,000,000          -   950,000,000   38,381,049   104.040%
 3/01/02   952,975,541     18,294,522    18,822,669    990,092,732    950,000,000          -   950,000,000   40,092,732   104.220%
 6/01/02   953,734,744     19,948,957    17,861,898    991,545,599    950,000,000          -   950,000,000   41,545,599   104.373%
 9/01/02   960,358,729     25,842,777     6,995,953    993,197,459    950,000,000          -   950,000,000   43,197,459   104.547%
12/01/02   957,623,952     29,244,928     8,074,171    994,943,051    950,000,000          -   950,000,000   44,943,051   104.731%
 3/01/03   956,176,104     31,400,352     9,251,517    996,827,973    950,000,000          -   950,000,000   46,827,973   104.929%
 6/01/03   955,427,657     32,461,446    10,482,548    998,371,652    950,000,000          -   950,000,000   48,371,652   105.092%
 9/01/03   936,247,388      7,753,654     8,201,613    952,202,655    902,071,101          -   902,071,101   50,131,554   105.557%
12/01/03   913,788,733      7,548,124     8,810,686    930,147,544    878,151,511          -   878,151,511   51,996,033   105.921%
 3/01/04   892,880,185      7,347,795     7,025,119    907,253,099    853,402,035          -   853,402,035   53,851,064   106.310%
 6/01/04   869,115,821      7,150,086     6,925,604    883,191,511    827,666,815          -   827,666,815   55,524,696   106.709%
 9/01/04   845,434,590      6,929,517     5,456,246    857,820,353    800,907,968          -   800,907,968   56,912,385   107.106%
12/01/04   820,149,911      6,700,690     4,981,795    831,832,396    773,410,957          -   773,410,957   58,421,439   107.554%
 3/01/05   793,808,151      6,466,130     4,900,124    805,174,405    745,137,367          -   745,137,367   60,037,038   108.057%
 6/01/05   767,051,475      6,250,627     4,728,517    778,030,620    716,674,680          -   716,674,680   61,355,940   108.561%
 9/01/05   741,392,856      6,024,816     4,757,444    752,175,117    689,598,380          -   689,598,380   62,576,737   109.074%
12/01/05   715,385,822      5,796,728     4,830,094    726,012,645    662,120,087          -   662,120,087   63,892,558   109.650%
 3/01/06   688,950,905      5,575,610     4,857,563    699,384,078    635,571,263          -   635,571,263   63,812,815   110.040%
 6/01/06   662,350,162      5,375,528     4,743,762    672,469,452    609,184,327          -   609,184,327   63,285,125   110.389%
 9/01/06   636,233,770      5,159,687     4,650,545    646,044,002    583,277,101          -   583,277,101   62,766,901   110.761%
12/01/06   609,560,146      4,940,356     4,524,891    619,025,393    556,785,451          -   556,785,451   62,239,942   111.178%
 3/01/07   582,412,243      4,718,222     4,474,903    591,605,368    529,902,208          -   529,902,208   61,703,160   111.644%
 6/01/07   555,217,216      4,512,679     4,458,321    564,188,217    503,023,232          -   503,023,232   61,164,985   112.159%
 9/01/07   529,263,810      4,298,218     4,532,141    538,094,170    477,444,567          -   477,444,567   60,649,603   112.703%
12/01/07   502,941,272      4,084,015     4,606,630    511,631,917    451,498,955          -   451,498,955   60,132,962   113.319%
 3/01/08   476,150,797      3,869,819     4,671,305    484,691,921    425,085,039          -   425,085,039   59,606,882   114.022%
 6/01/08   449,267,729      3,662,208     4,673,401    457,603,338    398,529,435          -   398,529,435   59,073,903   114.823%
 9/01/08   423,068,182      3,447,753     4,745,367    431,261,301    372,704,025          -   372,704,025   58,557,276   115.711%
12/01/08   396,395,509      3,231,354     4,809,044    404,435,907    346,402,369          -   346,402,369   58,033,538   116.753%
 3/01/09   369,606,575      3,014,341     4,871,848    377,492,764    319,987,921          -   319,987,921   57,504,843   117.971%
 6/01/09   342,950,367      2,810,617     4,909,966    350,670,951    293,693,434          -   293,693,434   56,977,517   119.400%
 9/01/09   316,610,452      2,594,439     4,990,283    324,195,173    267,735,736          -   267,735,736   56,459,437   121.088%
12/01/09   290,339,479      2,381,882     5,073,217    297,794,579    241,854,108          -   241,854,108   55,940,471   123.130%
 3/01/10   263,926,757      2,168,865     5,158,247    271,253,869    215,831,602          -   215,831,602   55,422,267   125.678%
 6/01/10   242,995,873      1,971,985       556,151    245,524,009    190,619,896          -   190,619,896   54,904,113   128.803%
 9/01/10   220,804,880      1,787,295       534,462    223,126,638    168,666,973          -   168,666,973   54,459,665   132.288%
12/01/10   199,140,453      1,611,813       552,458    201,304,724    147,272,013          -   147,272,013   54,032,711   136.689%
 3/01/11   177,324,792      1,435,718       570,292    179,330,802    125,728,417          -   125,728,417   53,602,385   142.633%
 6/01/11   155,583,346      1,267,424       428,765    157,279,535    104,110,116          -   104,110,116   53,169,419   151.070%
 9/01/11   137,472,734      1,115,231       444,369    139,032,334     86,235,230          -    86,235,230   52,797,104   161.225%
12/01/11   119,790,056        972,327       464,733    121,227,116     68,781,034          -    68,781,034   52,446,082   176.251%


Prepared by PaineWebber Incorporated Page 108


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                ASSET COVERAGE SUMMARY - PRIORITY 1
------------------------------------------------------------------------------------------------------------------------------------
 PERIOD       LOANS        INVESTED       ACCRUED       TOTAL           BONDS       ACCRUED      TOTAL         ASSET        ASSET
 ENDING    OUTSTANDING      FUNDS      RECEIVABLES      ASSETS       OUTSTANDING   PAYABLES   LIABILITIES   COVERAGE($)  COVERAGE(%)
------------------------------------------------------------------------------------------------------------------------------------
 3/01/12   102,960,052     837,125       486,839     104,284,015      52,177,786          -    52,177,786    52,106,229    199.863%
 6/01/12    88,845,769     725,817       145,691      89,717,276      37,907,385          -    37,907,385    51,809,891    236.675%
 9/01/12    77,856,369     631,186       122,822      78,610,377      27,027,802          -    27,027,802    51,582,575    290.850%
12/01/12    67,558,936     547,662       111,751      68,218,348      16,839,911          -    16,839,911    51,378,437    405.099%
 3/01/13    57,493,795     539,701       101,402      58,134,898       6,931,568          -     6,931,568    51,203,330    838.698%
 6/01/13    47,749,043     539,755        79,380      48,368,177               -          -             -    48,368,177           -
 9/01/13    41,290,320     528,480        69,407      41,888,207               -          -             -    41,888,207           -
12/01/13    35,107,861     524,311        61,187      35,693,359               -          -             -    35,693,359           -
 3/01/14    29,619,597     520,393        53,251      30,193,241               -          -             -    30,193,241           -
 6/01/14    25,548,612     522,796        47,099      26,118,507               -          -             -    26,118,507           -
 9/01/14    22,608,354     515,495        41,950      23,165,799               -          -             -    23,165,799           -
12/01/14    20,056,906     513,599        36,798      20,607,303               -          -             -    20,607,303           -
 3/01/15    17,922,970     511,983        31,313      18,466,266               -          -             -    18,466,266           -
 6/01/15    16,079,751     515,908        26,422      16,622,081               -          -             -    16,622,081           -
 9/01/15    14,799,971     509,877        24,683      15,334,530               -          -             -    15,334,530           -
12/01/15    13,581,767     508,986        23,051      14,113,805               -          -             -    14,113,805           -
 3/01/16    12,442,347     508,248        21,481      12,972,075               -          -             -    12,972,075           -
 6/01/16    11,424,851     512,638        19,999      11,957,488               -          -             -    11,957,488           -
 9/01/16    10,578,362     507,051        18,312      11,103,725               -          -             -    11,103,725           -
12/01/16     9,920,227     506,486        16,297      10,443,011               -          -             -    10,443,011           -
 3/01/17     9,377,961     506,044        13,912       9,897,916               -          -             -     9,897,916           -
 6/01/17     8,839,718     510,830        11,793       9,362,341               -          -             -     9,362,341           -
 9/01/17     8,315,280     505,496        11,100       8,831,875               -          -             -     8,831,875           -
12/01/17     7,780,684     505,106        10,379       8,296,168               -          -             -     8,296,168           -
 3/01/18     7,235,671     504,722         9,627       7,750,021               -          -             -     7,750,021           -
 6/01/18     6,683,301     509,476         8,870       7,201,647               -          -             -     7,201,647           -
 9/01/18     6,128,323     504,128         8,156       6,640,607               -          -             -     6,640,607           -
12/01/18     5,562,512     503,735         7,429       6,073,676               -          -             -     6,073,676           -
 1/01/19             -     499,487             -         499,487               -          -             -       499,487           -
-----------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 109


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                ASSET COVERAGE SUMMARY - PRIORITY 2
------------------------------------------------------------------------------------------------------------------------------------
 PERIOD      LOANS      INVESTED         ACCRUED      TOTAL          BONDS        ACCRUED       TOTAL          ASSET       ASSET
 ENDING   OUTSTANDING    FUNDS        RECEIVABLES     ASSETS      OUTSTANDING    PAYABLES    LIABILITIES    COVERAGE($)  COVERAGE(%)
------------------------------------------------------------------------------------------------------------------------------------
 6/01/00  $764,546,050  $215,463,029            -  $980,009,079  $1,000,000,000         -  $1,000,000,000  ($19,990,921)   98.001%
 9/01/00   953,792,590    20,161,752    7,202,640   981,156,982   1,000,000,000         -   1,000,000,000   (18,843,018)   98.116%
12/01/00   954,864,817    15,473,981   12,287,962   982,626,760   1,000,000,000         -   1,000,000,000   (17,373,240)   98.263%
 3/01/01   953,711,566    13,417,357   17,099,488   984,228,411   1,000,000,000         -   1,000,000,000   (15,771,589)   98.423%
 6/01/01   957,499,435    12,075,081   15,883,127   985,457,643   1,000,000,000         -   1,000,000,000   (14,542,357)   98.546%
 9/01/01   953,103,718    15,141,893   18,636,806   986,882,417   1,000,000,000     1,260   1,000,001,260   (13,118,843)   98.688%
12/01/01   949,797,095    16,546,324   22,037,629   988,381,049   1,000,000,000     2,507   1,000,002,507   (11,621,458)   98.838%
 3/01/02   952,975,541    18,294,522   18,822,669   990,092,732   1,000,000,000     3,740   1,000,003,740    (9,911,008)   99.009%
 6/01/02   953,734,744    19,948,957   17,861,898   991,545,599   1,000,000,000         -   1,000,000,000    (8,454,401)   99.155%
 9/01/02   960,358,729    25,842,777    6,995,953   993,197,459   1,000,000,000     1,260   1,000,001,260    (6,803,801)   99.320%
12/01/02   957,623,952    29,244,928    8,074,171   994,943,051   1,000,000,000     2,507   1,000,002,507    (5,059,456)   99.494%
 3/01/03   956,176,104    31,400,352    9,251,517   996,827,973   1,000,000,000     3,740   1,000,003,740    (3,175,767)   99.682%
 6/01/04   955,427,657    32,461,446   10,482,548   998,371,652   1,000,000,000         -   1,000,000,000    (1,628,348)   99.837%
 9/01/03   936,247,388     7,753,654    8,201,613   952,202,655     952,071,101     1,257     952,072,358        130,298  100.014%
12/01/03   913,788,733     7,548,124    8,810,686   930,147,544     928,151,511     2,500     928,154,011      1,993,533  100.215%
 3/01/04   892,880,185     7,347,795    7,025,119   907,253,099     903,402,035     3,743     903,405,778      3,847,321  100.426%
 6/01/04   869,115,821     7,150,086    6,925,604   883,191,511     877,666,815         -     877,666,815      5,524,696  100.629%
 9/01/04   845,434,590     6,929,517    5,456,246   857,820,353     850,907,968     1,260     850,909,228      6,911,125  100.812%
12/01/04   820,149,911     6,700,690    4,981,795   831,832,396     823,410,957     2,507     823,413,464      8,418,932  101.022%
 3/01/05   793,808,151     6,466,130    4,900,124   805,174,405     795,137,367     3,740     795,141,107     10,033,298  101.262%
 6/01/05   767,051,475     6,250,627    4,728,517   778,030,620     766,674,680         -     766,674,680     11,355,940  101.481%
 9/01/05   741,392,856     6,024,816    4,757,444   752,175,117     739,598,380     1,260     739,599,640     12,575,476  101.700%
12/01/05   715,385,822     5,796,728    4,830,094   726,012,645     712,120,087     2,507     712,122,594     13,890,051  101.951%
 3/01/06   688,950,905     5,575,610    4,857,563   699,384,078     685,571,263     3,740     685,575,003     13,809,075  102.014%
 6/01/06   662,350,162     5,375,528    4,743,762   672,469,452     659,184,327         -     659,184,327     13,285,125  102.015%
 9/01/06   636,233,770     5,159,687    4,650,545   646,044,002     633,277,101     1,260     633,278,361     12,765,641  102.016%
12/01/06   609,560,146     4,940,356    4,524,891   619,025,393     606,785,451     2,507     606,787,958     12,237,436  102.017%
 3/01/07   582,412,243     4,718,222    4,474,903   591,605,368     579,902,208     3,740     579,905,948     11,699,420  102.017%
 6/01/07   555,217,216     4,512,679    4,458,321   564,188,217     553,023,232         -     553,023,232     11,164,985  102.019%
 9/01/07   529,263,810     4,298,218    4,532,141   538,094,170     527,444,567     1,257     527,445,824     10,648,346  102.019%
12/01/07   502,941,272     4,084,015    4,606,630   511,631,917     501,498,955     2,500     501,501,455     10,130,462  102.020%
 3/01/08   476,150,797     3,869,819    4,671,305   484,691,921     475,085,039     3,743     475,088,782      9,603,139  102.021%
 6/01/08   449,267,729     3,662,208    4,673,401   457,603,338     448,529,435         -     448,529,435      9,073,903  102.023%
 9/01/08   423,068,182     3,447,753    4,745,367   431,261,301     422,704,025     1,260     422,705,285      8,556,016  102.024%
12/01/08   396,395,509     3,231,354    4,809,044   404,435,907     396,402,369     2,507     396,404,876      8,031,032  102.026%
 3/01/09   369,606,575     3,014,341    4,871,848   377,492,764     369,987,921     3,740     369,991,661      7,501,103  102.027%
 6/01/09   342,950,367     2,810,617    4,909,966   350,670,951     343,693,434         -     343,693,434      6,977,517  102.030%
 9/01/09   316,610,452     2,594,439    4,990,283   324,195,173     317,735,736     1,260     317,736,996      6,458,177  102.033%
12/01/09   290,339,479     2,381,882    5,073,217   297,794,579     291,854,108     2,507     291,856,615      5,937,964  102.035%
 3/01/10   263,926,757     2,168,865    5,158,247   271,253,869     265,831,602     3,740     265,835,342      5,418,527  102.038%
 6/01/10   242,995,873     1,971,985      556,151   245,524,009     240,619,896         -     240,619,896      4,904,113  102.038%
 9/01/10   220,804,880     1,787,295      534,462   223,126,638     218,666,973     1,260     218,668,233      4,458,404  102.039%
12/01/10   199,140,453     1,611,813      552,458   201,304,724     197,272,013     2,507     197,274,520      4,030,205  102.043%
 3/01/11   177,324,792     1,435,718      570,292   179,330,802     175,728,417     3,740     175,732,157      3,598,645  102.048%
 6/01/11   155,583,346     1,267,424      428,765   157,279,535     154,110,116         -     154,110,116      3,169,419  102.057%
 9/01/11   137,472,734     1,115,231      444,369   139,032,334     136,235,230     1,257     136,236,487      2,795,847  102.052%
12/01/11   119,790,056       972,327      464,733   121,227,116     118,781,034     2,500     118,783,534      2,443,582  102.057%

Prepared by PaineWebber Incorporated Page 110


                         $1,000,000,000
            NELNET STUDENT LOAN CORP.-2
TAXABLE STUDENT LOAN ASSET BACKED NOTES
                        MANAGEMENT CASE
                            5.0% T-BILL

                        FINAL CASH FLOW

                                                ASSET COVERAGE SUMMARY - PRIORITY 2
------------------------------------------------------------------------------------------------------------------------------------
 PERIOD       LOANS        INVESTED       ACCRUED      TOTAL          BONDS     ACCRUED      TOTAL         ASSET        ASSET
 ENDING    OUTSTANDING      FUNDS      RECEIVABLES     ASSETS      OUTSTANDING  PAYABLES  LIABILITIES   COVERAGE($)   COVERAGE(%)
------------------------------------------------------------------------------------------------------------------------------------
 3/01/12   102,960,052      837,125      486,839     104,284,015   102,177,786    3,743   102,181,529    2,102,486     102.058%
 6/01/12    88,845,769      725,817      145,691      89,717,276    87,907,385        -    87,907,385    1,809,891     102.059%
 9/01/12    77,856,369      631,186      122,822      78,610,377    77,027,802    1,260    77,029,062    1,581,314     102.053%
12/01/12    67,558,936      547,662      111,751      68,218,348    66,839,911    2,507    66,842,418    1,375,931     102.058%
 3/01/13    57,493,795      539,701      101,402      58,134,898    56,931,568    3,740    56,935,308    1,199,590     102.107%
 6/01/13    47,749,043      539,755       79,380      48,368,177    47,361,469        -    47,361,469    1,006,708     102.126%
 9/01/13    41,290,320      528,480       69,407      41,888,207    41,027,087    1,260    41,028,347      859,859     102.096%
12/01/13    35,107,861      524,311       61,187      35,693,359    34,954,820    2,507    34,957,327      736,033     102.106%
 3/01/14    29,619,597      520,393       53,251      30,193,241    29,572,919    3,740    29,576,659      616,582     102.085%
 6/01/14    25,548,612      522,796       47,099      26,118,507    25,581,596        -    25,581,596      536,911     102.099%
 9/01/14    22,608,354      515,495       41,950      23,165,799    22,669,551    1,260    22,670,811      494,988     102.183%
12/01/14    20,056,906      513,599       36,798      20,607,303    20,107,303    2,507    20,109,810      497,493     102.474%
 3/01/15    17,922,970      511,983       31,313      18,466,266    17,966,266    3,740    17,970,006      496,260     102.762%
 6/01/15    16,079,751      515,908       26,422      16,622,081    16,128,992        -    16,128,992      493,089     103.057%
 9/01/15    14,799,971      509,877       24,683      15,334,530    14,835,574    1,257    14,836,831      497,699     103.354%
12/01/15    13,581,767      508,986       23,051      14,113,805    13,613,805    2,500    13,616,305      497,500     103.654%
 3/01/16    12,442,347      508,248       21,481      12,972,075    12,472,075    3,743    12,475,818      496,257     103.978%
 6/01/16    11,424,851      512,638       19,999      11,957,488    11,462,803        -    11,462,803      494,685     104.316%
 9/01/16    10,578,362      507,051       18,312      11,103,725    10,603,992    1,260    10,605,252      498,472     104.700%
12/01/16     9,920,227      506,486       16,297      10,443,011     9,943,011    2,507     9,945,518      497,493     105.002%
 3/01/17     9,377,961      506,044       13,912       9,897,916     9,397,916    3,740     9,401,656      496,260     105.278%
 6/01/17     8,839,718      510,830       11,793       9,362,341     8,866,990        -     8,866,990      495,351     105.586%
 9/01/17     8,315,280      505,496       11,100       8,831,875     8,331,875    1,260     8,333,135      498,740     105.985%
12/01/17     7,780,684      505,106       10,379       8,296,168     7,796,168    2,507     7,798,675      497,493     106.379%
 3/01/18     7,235,671      504,722        9,627       7,750,021     7,250,021    3,740     7,253,761      496,260     106.841%
 6/01/18     6,683,301      509,476        8,870       7,201,647     6,705,893        -     6,705,893      495,754     107.393%
 9/01/18     6,128,323      504,128        8,156       6,640,607     6,140,607        -     6,140,607      500,000     108.143%
12/01/18     5,562,512      503,735        7,429       6,073,676     5,573,676        -     5,573,676      500,000     108.971%
 1/01/19             -      499,487            -         499,487             -        -             -      499,487            -
-------------------------------------------------------------------------------------------------------------------------------

Prepared by PaineWebber Incorporated Page 111


EXHIBIT C

NOTICE OF PAYMENT DEFAULT

NELNET STUDENT LOAN CORPORATION-2
TAXABLE STUDENT LOAN ASSET-BACKED NOTES
CLASS 2000_
AUCTION RATE CERTIFICATE NOTES

NOTICE IS HEREBY GIVEN that a Payment Default has occurred and is continuing with respect to the Auction Rate Notes identified above. The next Auction for the Auction Rate Notes will not be held. The Auction Rate for the Auction Rate Notes for the next succeeding Interest Period shall be the Non-Payment Rate.

ZIONS FIRST NATIONAL BANK, as Trustee

Dated: ___________________________ By ___________________________________


EXHIBIT D

NOTICE OF CURE OF PAYMENT DEFAULT

NELNET STUDENT LOAN CORPORATION-2
TAXABLE STUDENT LOAN ASSET-BACKED NOTES
CLASS 2000_
AUCTION RATE CERTIFICATE NOTES

NOTICE IS HEREBY GIVEN that a Payment Default with respect to the Auction Rate Notes identified above has been waived or cured. The next Interest Payment Date is ___________________________________________ and the Auction Date is ______________________________________.

ZIONS FIRST NATIONAL BANK, as Trustee

Dated: ____________________________ By __________________________________


EXHIBIT E

NOTICE OF PROPOSED CHANGE IN LENGTH
OF ONE OR MORE AUCTION PERIODS

NELNET STUDENT LOAN CORPORATION-2
TAXABLE STUDENT LOAN ASSET-BACKED NOTES
CLASS 2000__
AUCTION RATE CERTIFICATE NOTES

Notice is hereby given that the Issuer proposes to change the length of one or more Auction Periods pursuant to the Indenture of Trust, as amended (the "Indenture") as follows:

1. The change shall take effect on ________________________, the Interest Rate Adjustment Date for the next Auction Period (the "Effective Date").

2. The Auction Period Adjustment in Paragraph 1 shall take place only if (a) the Trustee and the Auction Agent receive, by 11:00 a.m., eastern time, on the Business Day before the Auction Date for the Auction Period commencing on the Effective Date, a certificate from the Issuer, as required by the Indenture authorizing the change in length of one or more Auction Periods and (b) Sufficient Bids exist on the Auction Date for the Auction Period commencing on the Effective Date.

3. If the condition referred to in (a) above is not met, the Auction Rate for the Auction Period commencing on the Effective Date will be determined pursuant to the Auction Procedures and the Auction Period shall be the Auction Period determined without reference to the proposed change. If the condition referred to in (a) is met but the condition referred to in (b) above is not met, the Auction Rate for the Auction Period commencing on the Effective Date shall be the Maximum Rate and the Auction Period shall be the Auction Period determined without reference to the proposed change.

4. It is hereby represented, upon advice of the Auction Agent for the Class 2000____ Notes described herein, that there were Sufficient Bids for such Class 2000_____ Notes at the Auction immediately preceding the date of this Notice.

5. Terms not defined in this Notice shall have the meanings set forth in the Indenture entered into in connection with the Class 2000__ Notes.

NELNET STUDENT LOAN CORPORATION-2

Dated: _________________________ By ______________________________


EXHIBIT F

NOTICE ESTABLISHING CHANGE IN LENGTH
OF ONE OR MORE AUCTION PERIODS

NELNET STUDENT LOAN CORPORATION-2
TAXABLE STUDENT LOAN ASSET-BACKED NOTES
CLASS 2000__
AUCTION RATE CERTIFICATE NOTES

Notice is hereby given that the Issuer hereby establishes new lengths for one or more Auction Periods pursuant to the Indenture of Trust, as amended:

1. The change shall take effect on ____________________, the Interest Rate Adjustment Date for the next Auction Period (the "Effective Date").

2. For the Auction Period commencing on the Effective Date, the Interest Rate Adjustment Date shall be ________________________, or the next succeeding Business Day if such date is not a Business Day.

3. For Auction Periods occurring after the Auction Period commencing on the Effective Date, the Interest Rate Adjustment Date shall be
[__________________________(date) and every __________________________(number) ________________(day of week) thereafter] [every _______________(number) ________________(day of week) after the date set forth in paragraph 2 above], or the next Business Day if any such day is not a Business Day; provided, however, that the length of subsequent Auction Periods shall be subject to further change hereafter as provided in the Indenture of Trust.

4. The changes described in paragraphs 2 and 3 above shall take place only upon delivery of this Notice and the satisfaction of other conditions set forth in the Indenture of Trust and our prior notice dated _________________ regarding the proposed change.

5. Terms not defined in this Notice shall have the meanings set forth in the Indenture of Trust relating to the Class 2000____ Notes.

NELNET STUDENT LOAN CORPORATION-2

Dated: ________________________ By ______________________________


Exhibit 4.4

INDENTURE OF TRUST

by and between

NELNET STUDENT LOAN TRUST 2002-1

and

ZIONS FIRST NATIONAL BANK,
as Trustee

Dated as of May 1, 2002


NELNET STUDENT LOAN TRUST 2002-1

Reconciliation and tie between Trust Indenture Act of 1939 and Indenture of Trust dated as of May 1, 2002.

          TRUST INDENTURE ACT SECTION            INDENTURE SECTION
Section 310(a)(1)                                              7.23
310(a)(2)                                                      7.23
310(b)                                                         7.23, 7.09
Section 311(a)                                                 7.08
311(b)                                                         7.08
Section 312(b)                                                 9.17
312(c)                                                         9.17
Section 313(a)                                                 4.15
313(b)                                                         4.15
313(c)                                                         4.15, 8.04
Section 314(a)(1)                                              4.16
314(a)(2)                                                      4.16
314(a)(3)                                                      4.16
314(a)(4)                                                      4.16
314(c)                                                         2.02, 5.06
314(d)(1)                                                      5.06
Section 315(b)                                                 8.04
Section 317(a)(1)                                              4.17
317(a)(2)                                                      7.24
Section 318(a)                                                 9.09
318(c)                                                         9.09


NOTE: This reconciliation and tie shall not, for any purpose, be deemed to be a part of the Indenture.

Attention should also be directed to Section 318(c) of the 1939 Act, which provides that the provisions of Sections 310 to and including 317 of the 1939 Act are a part of and govern every qualified indenture, whether or not physically contained therein.


TABLE OF CONTENTS

(This Table of Contents is for convenience of reference only and is not intended to define, limit or describe the purpose or intent of any provisions of this Indenture of Trust.)

                                                                             Page

                                    ARTICLE I

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

                                   ARTICLE II

                         note DETAILS and FORM OF NOTES

Section 2.01.     Note Details..............................................  20
Section 2.02.     Execution, Authentication and Delivery of Notes...........  20
Section 2.03.     Registration, Transfer and Exchange of Notes; Persons
                  Treated as Registered Owners..............................  21
Section 2.04.     Lost, Stolen, Destroyed and Mutilated Notes...............  22
Section 2.05.     Trustee's Authentication Certificate......................  22
Section 2.06.     Cancellation and Destruction of Notes by the Trustee......  22
Section 2.07.     Temporary Notes...........................................  22
Section 2.08.     Issuance of Notes.........................................  23
Section 2.09.     Definitive Notes..........................................  23
Section 2.10.     Payment of Principal and Interest.........................  23

                                   ARTICLE III

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

Section 3.01.     Parity and Priority of Lien...............................  24
Section 3.02.     Other Obligations.........................................  24
Section 3.03.     Derivative Products; Counterparty Payments; Issuer
                  Derivative Payments.......................................  25


                                   ARTICLE IV

            PROVISIONS APPLICABLE TO THE NOTES; DUTIES OF THE ISSUER
Section 4.01.     Payment of Principal and Interest.........................  25
Section 4.02.     Covenants as to Additional Conveyances....................  25
Section 4.03.     Further Covenants of the Issuer...........................  25
Section 4.04.     Enforcement of Servicing Agreements.......................  27
Section 4.05.     Procedures for Transfer of Funds..........................  28
Section 4.06.     Additional Covenants with Respect to the Act..............  28
Section 4.07.     Financed Eligible Loans; Collections Thereof;
                  Assignment Thereof........................................  29
Section 4.08.     Appointment of Agents, Direction to Trustee, Etc..........  29
Section 4.09.     Capacity to Sue...........................................  30
Section 4.10.     Continued Existence; Successor to Issuer..................  30
Section 4.11.     Amendment of Student Loan Purchase Agreements.............  30
Section 4.12.     Representations; Negative Covenants.......................  30
Section 4.13.     Additional Covenants......................................  36
Section 4.14.     Providing of Notice.......................................  37
Section 4.15.     Certain Reports...........................................  37
Section 4.16.     Statement as to Compliance................................  38
Section 4.17.     Representations of the Issuer Regarding the Trustee's
                  Security Interest.........................................  38
Section 4.18.     Further Covenants of the Issuer Regarding the Trustee's
                  Security Interest.........................................  39

                                    ARTICLE V

                                      FUNDS

Section 5.01.     Creation and Continuation of Funds and Accounts...........  39
Section 5.02.     Acquisition Fund..........................................  40
Section 5.03.     Collection Fund...........................................  40
Section 5.04.     Reserve Fund..............................................  42
Section 5.05.     Investment of Funds Held by Trustee.......................  44
Section 5.06.     Release...................................................  45

                                   ARTICLE VI

                              DEFAULTS AND REMEDIES

Section 6.01.     Events of Default Defined.................................  46
Section 6.02.     Remedy on Default; Possession of Trust Estate.............  46
Section 6.03.     Remedies on Default; Advice of Counsel....................  47
Section 6.04.     Remedies on Default; Sale of Trust Estate.................  48
Section 6.05.     Appointment of Receiver...................................  48
Section 6.06.     Restoration of Position...................................  48
Section 6.07.     Purchase of Properties by Trustee or Registered Owners....  49
Section 6.08.     Application of Sale Proceeds..............................  49
Section 6.09.     Acceleration of Maturity; Rescission and Annulment........  49
Section 6.10.     Remedies Not Exclusive....................................  50
Section 6.11.     Collection of Indebtedness and Suits for Enforcement by
                  Trustee...................................................  50
Section 6.12.     Direction of Trustee......................................  51
Section 6.13.     Right to Enforce in Trustee...............................  51
Section 6.14.     Physical Possession of Obligations Not Required...........  52
Section 6.15.     Waivers of Events of Default..............................  52


                                   ARTICLE VII

                                   THE TRUSTEE

Section 7.01.     Acceptance of Trust.......................................  52
Section 7.02.     Recitals of Others........................................  53
Section 7.03.     As to Filing of Indenture.................................  53
Section 7.04.     Trustee May Act Through Agents............................  53
Section 7.05.     Indemnification of Trustee................................  53
Section 7.06.     Trustee's Right to Reliance...............................  55
Section 7.07.     Compensation of Trustee...................................  55
Section 7.08.     Trustee May Own Notes.....................................  56
Section 7.09.     Resignation of Trustee....................................  56
Section 7.10.     Removal of Trustee........................................  56
Section 7.11.     Successor Trustee.........................................  57
Section 7.12.     Manner of Vesting Title in Trustee........................  57
Section 7.13.     Additional Covenants by the Trustee to Conform to the Act.  57
Section 7.14.     Right of Inspection.......................................  58
Section 7.15.     Limitation with Respect to Examination of Reports.........  58
Section 7.16.     Servicing Agreement.......................................  58
Section 7.17.     Additional Covenants of Trustee...........................  58
Section 7.18.     Duty of Trustee with Respect to Rating Agencies...........  58
Section 7.19.     Merger of the Trustee.....................................  59
Section 7.20.     Receipt of Funds from Servicer............................  59
Section 7.21.     Special Circumstances Leading to Resignation of Trustee...  59
Section 7.22.     Survival of Trustee's Rights to Receive Compensation,
                  Reimbursement and Indemnification.........................  60
Section 7.23.     Corporate Trustee Required; Eligibility; Conflicting
                  Interests.................................................  60
Section 7.24.     Trustee May File Proofs of Claim..........................  60

                                  ARTICLE VIII

                             SUPPLEMENTAL INDENTURES

Section 8.01.     Supplemental Indentures Not Requiring Consent of
                  Registered Owners.........................................  61
Section 8.02.     Supplemental Indentures Requiring Consent of
                  Registered Owners.........................................  62
Section 8.03.     Additional Limitation on Modification of Indenture........  63
Section 8.04.     Notice of Defaults........................................  63
Section 8.05.     Conformity with the Trust Indenture Act...................  63


                                   ARTICLE IX

                               GENERAL PROVISIONS

Section 9.01.     Notices...................................................  63
Section 9.02.     Covenants Bind Issuer.....................................  65
Section 9.03.     Lien Created..............................................  65
Section 9.04.     Severability of Lien......................................  65
Section 9.05.     Consent of Registered Owners Binds Successors.............  65
Section 9.06.     Nonliability of Persons; No General Obligation............  65
Section 9.07.     Nonpresentment of Notes or Interest Checks................  65
Section 9.08.     Security Agreement........................................  66
Section 9.09.     Laws Governing............................................  66
Section 9.10.     Severability..............................................  66
Section 9.11.     Exhibits..................................................  66
Section 9.12.     Non-Business Days.........................................  66
Section 9.13.     Parties Interested Herein.................................  66
Section 9.14.     Obligations Are Limited Obligations.......................  66
Section 9.15.     Counterparty Rights.......................................  67
Section 9.16.     Disclosure of Names and Addresses of Registered Owners....  67
Section 9.17.     Aggregate Principal Amount of Obligations.................  67
Section 9.18.     Financed Eligible Loans...................................  67
Section 9.19.     Concerning the Delaware Trustee...........................  67

                                    ARTICLE X

               PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION
                                  OF INDENTURE

Section 10.01.    Trust Irrevocable.........................................  68
Section 10.02.    Satisfaction of Indenture.................................  68
Section 10.03.    Optional Purchase of All Financed Eligible Loans..........  69
Section 10.04.    Auction of Financed Eligible Loans........................  70
Section 10.05.    Cancellation of Paid Notes................................  70

EXHIBIT A        ELIGIBLE LOAN ACQUISITION CERTIFICATE
EXHIBIT B-1      FORM OF CLASS A-1 NOTE
EXHIBIT B-2      FORM OF CLASS A-2 NOTE
EXHIBIT B-3      FORM OF CLASS B NOTE
EXHIBIT C        FORM OF ADMINISTRATOR'S MONTHLY SERVICING PAYMENT DATE
                 CERTIFICATE

EXHIBIT D        FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE


INDENTURE OF TRUST

THIS INDENTURE OF TRUST, dated as of May 1, 2002 (this "Indenture"), is by and between NELNET STUDENT LOAN TRUST-2002-1 (the "Issuer"), a business trust duly organized and existing under the laws of the State of Delaware (the "State"), and ZIONS FIRST NATIONAL BANK, a national banking association duly organized and operating under the laws of the United States of America (together with its successors, the "Trustee"), as trustee hereunder and eligible lender trustee under the Eligible Lender Trust Agreement (all capitalized terms used in these preambles, recitals and granting clauses shall have the same meanings assigned thereto in Article I hereof);

W I T N E S S E T H :

WHEREAS, the Issuer represents that it is duly created as a business trust under the laws of the State and that by proper action has duly authorized the execution and delivery of this Indenture, which Indenture provides for the payment of student loan asset-backed notes (the "Notes") and the payments to any Counterparty (as defined herein); and

WHEREAS, this Indenture is subject to the provisions of the Trust Indenture Act of 1939, as amended (the "Trust Indenture Act" or "TIA"), that are deemed to be incorporated into this Indenture and shall, to the extent applicable, be governed by such provisions; and

WHEREAS, the Trustee has agreed to accept the trusts herein created upon the terms herein set forth; and

WHEREAS, it is hereby agreed between the parties hereto, the Registered Owners of the Notes (the Registered Owners evidencing their consent by their acceptance of the Notes) and any Counterparty (the Counterparty evidencing its consent by its execution and delivery of a Derivative Product (as defined herein)) that in the performance of any of the agreements of the Issuer herein contained, any obligation it may thereby incur for the payment of money shall not be general debt on its part, but shall be secured by and payable solely from the Trust Estate, payable in such order of preference and priority as provided herein;

NOW, THEREFORE, the Issuer, in consideration of the premises and acceptance by the Trustee of the trusts herein created, of the purchase and acceptance of the Notes by the Registered Owners thereof, of the execution and delivery of any Derivative Product by a Counterparty and the Issuer and the acknowledgement thereof by the Trustee, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, does hereby GRANT, CONVEY, PLEDGE, TRANSFER, ASSIGN AND DELIVER to the Trustee, for the benefit of the Registered Owners of the Notes, any Counterparty (to secure the payment of any and all amounts which may from time to time become due and owing to a Counterparty pursuant to any Derivative Product), all of the moneys, rights and properties described in the granting clauses A through F below (the "Trust Estate"), as follows:


GRANTING CLAUSE A

The Available Funds (other than moneys released from the lien of the Trust Estate as provided herein);

GRANTING CLAUSE B

All moneys and investments held in the Funds and Accounts created under
Section 5.01 hereof, including all proceeds thereof and all income thereon;

GRANTING CLAUSE C

The Financed Eligible Loans and all obligations of the obligors thereunder including all moneys accrued and paid thereunder on or after the Cutoff Date;

GRANTING CLAUSE D

The rights of the Issuer in and to the Servicing Agreement, the Student Loan Purchase Agreements, the Administration Agreement, the Custodian Agreements and the Guarantee Agreements as the same relate to Financed Eligible Loans;

GRANTING CLAUSE E

The rights of the Issuer in and to the Derivative Product; provided, however, that this Granting Clause E shall not be for the benefit of a Counterparty with respect to its Derivative Product; and

GRANTING CLAUSE F

Any and all other property, rights and interests of every kind or description that from time to time hereafter is granted, conveyed, pledged, transferred, assigned or delivered to the Trustee as additional security hereunder.

TO HAVE AND TO HOLD the Trust Estate, whether now owned or held or hereafter acquired, unto the Trustee and its successors or assigns;

IN TRUST NEVERTHELESS, upon the terms and trusts herein set forth for the equal and proportionate benefit and security of all present and future Registered Owners of the Notes, without preference of any Note over any other, except as provided herein, and for enforcement of the payment of the Notes in accordance with their terms, and all other sums payable hereunder (including payments due and payable to any Counterparty) or on the Notes, and for the performance of and compliance with the obligations, covenants and conditions of this Indenture, as if all the Notes and other Obligations (as defined herein) at any time Outstanding had been executed and delivered simultaneously with the execution and delivery of this Indenture;

2

PROVIDED, HOWEVER, that if the Issuer, its successors or assigns, shall well and truly pay, or cause to be paid, the principal of the Notes and the interest due and to become due thereon, or provide fully for payment thereof as herein provided, at the times and in the manner mentioned in the Notes according to the true intent and meaning thereof, and shall make all required payments into the Funds as required under Article V hereof, or shall provide, as permitted hereby, for the payment thereof by depositing with the Trustee sums sufficient to pay or to provide for payment of the entire amount due and to become so due as herein provided (including payments due and payable to any Counterparty), then this Indenture (other than Sections 4.13, 4.14 (for a period of 90 days) and 7.05 hereof) and the rights hereby granted shall cease, terminate and be void; otherwise, this Indenture shall be and remain in full force and effect;

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

ARTICLE I

DEFINITIONS AND USE OF PHRASES

The following terms have the following meanings unless the context clearly requires otherwise:

"ACCOUNT" shall mean any of the accounts created and established within any Fund by this Indenture.

"ACCRUAL PERIOD" shall mean, with respect to a Distribution Date, the period from and including the immediately preceding Distribution Date, or in the case of the initial such period the Closing Date, to but excluding such current Distribution Date.

"ACQUISITION FUND" shall mean the Fund by that name created in Section 5.01(a)(i) hereof and further described in Section 5.02 hereof, including any Accounts and Subaccounts created therein.

"ACT" shall mean the Higher Education Act of 1965, as amended or supplemented from time to time, or any successor federal act and all regulations, directives, bulletins and guidelines promulgated from time to time thereunder.

"ADJUSTED POOL BALANCE" shall mean, for any Distribution Date, (a) if the Pool Balance as of the last day of the related Collection Period is greater than 50% of the Initial Pool Balance, the sum of such Pool Balance, and the Specified Reserve Fund Balance for that Distribution Date; or (b) if the Pool Balance as of the last day of the related Collection Period is less than or equal to 50% of the Initial Pool Balance, that Pool Balance.

"ADMINISTRATION AGREEMENT" shall mean the Administration Agreement dated as of May 1, 2002, among the Issuer, the Administrator, the Trustee and the Delaware Trustee, as supplemented and amended.

"ADMINISTRATION FEE" shall mean an amount equal to 0.18% per annum, based on the aggregate principal amount of the Pool Balance at any time, as determined by the Administrator.

3

"ADMINISTRATOR" shall mean NELnet, Inc. in its capacity as administrator of the Trust and the Financed Eligible Loans, or any successor thereto in accordance with the Administration Agreement.

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

"AUTHORIZED REPRESENTATIVE" shall mean, when used with reference to the Issuer, any Person duly authorized by the Trust Agreement to act on the Issuer's behalf.

"AVAILABLE FUNDS" shall mean, with respect to a Distribution Date or any related Monthly Servicing Payment Date, the sum of the following amounts received with respect to the related Collection Period (or, in the case of a Monthly Servicing Payment Date, the applicable portion thereof) to the extent not previously distributed: (a) all collections received by the Servicer on the Financed Eligible Loans (including payments from any Guaranty Agency received with respect to the Financed Eligible Loans but net of (i) any collections in respect of principal on the Financed Eligible Loans applied by the Issuer to repurchase guaranteed loans from the Guaranty Agencies in accordance with the Guarantee Agreements; (ii) amounts required by the Act to be paid to the Department (including, but not limited to, rebate fees owed with respect to consolidation loans) or to be repaid to borrowers (whether or not in the form of a principal reduction of the applicable Financed Eligible Loan), with respect to the Financed Eligible Loans for such Collection Period; and (iii) after the Pre-Funding Period, any proceeds used to purchase Eligible Loans which constitute "add-on consolidation loans"); (b) any Interest Benefit Payments and Special Allowance Payments received by the Trustee during such Collection Period with respect to Financed Eligible Loans; (c) all Liquidation Proceeds from any Financed Eligible Loans which became Liquidated Financed Eligible Loans during such Collection Period in accordance with the Servicer's customary servicing procedures, and all other moneys collected with respect to any Liquidated Financed Eligible Loan which was written off in prior Collection Periods or during the current Collection Period, net of the sum of any amounts expended by the Servicer in connection with such liquidation and any amounts required by law to be remitted to the obligor on such Liquidated Financed Eligible Loan; (d) the aggregate Purchase Amounts received during such Collection Period for Financed Eligible Loans repurchased by the Seller or purchased by the Servicer or for serial loans sold to another eligible lender pursuant to the Servicing Agreement; (e) the aggregate amounts, if any, received from the Seller or the Servicer, as the case may be, as reimbursement of non-guaranteed interest amounts, or lost Interest Benefit Payments and Special Allowance Payments, with respect to the Financed Eligible Loans pursuant to the Student Loan Purchase Agreement or the Servicing Agreement, respectively; (f) other amounts received by the Servicer pursuant to its role as Servicer under the Servicing Agreement and payable to the Issuer during such Collection Period in connection therewith;
(g) all interest earned or gain realized from the investment of amounts in any Fund or Account; and (h) any payments received under the Derivative Products from the Counterparties in respect of such Distribution Date; provided, however, that if with respect to any Distribution Date or Monthly Servicing Payment Date there would not be sufficient funds, after application of Available Funds and amounts available from the Reserve Fund, to pay any of the items specified in 5.03(b) and 5.03(c)(i) through (c)(x), then Available Funds for such Distribution Date or Monthly Servicing Payment Date shall include amounts on

4

deposit in the Collection Fund on the related Determination Date which would have constituted Available Funds for the Distribution Date or Monthly Servicing Payment Date succeeding such Distribution Date or Monthly Servicing Payment Date, up to the amount necessary to pay such items, and the Available Funds for such succeeding Distribution Date or Monthly Servicing Payment Date shall be adjusted accordingly. "Available Funds" shall be determined pursuant the terms of this definition by the Administrator and reported to the Trustee. The Trustee may conclusively rely on such determinations without further duty to review or examine such information.

"BASIC DOCUMENTS" shall mean the Trust Agreement, this Indenture, the Servicing Agreement, the Administration Agreement, the Student Loan Purchase Agreements, the Custodian Agreements, the Guarantee Agreements, the Eligible Lender Trust Agreement, the Derivative Products and other documents and certificates delivered in connection with any thereof.

"BUSINESS DAY" shall mean (a) with respect to calculating Three-Month LIBOR or Four-Month LIBOR, any day on which banks in New York, New York and London, England are open for the transaction of international business; and (b) for all other purposes, any day other than a Saturday, a Sunday or a day on which the New York Stock Exchange is closed or on which banking institutions or trust companies in New York, New York, Denver, Colorado or Salt Lake City, Utah are authorized or obligated by law, regulation or executive order to remain closed.

"CARRYOVER SERVICING FEE" shall have such meaning as defined in the Servicing Agreement.

"CERTIFICATE OF INSURANCE" shall mean any Certificate evidencing that a Financed Eligible Loan is Insured pursuant to a Contract of Insurance.

"CERTIFICATE OF TRUST" shall mean the certificate filed with the Secretary of State of the State establishing the Issuer under Delaware law.

"CLASS A NOTE INTEREST SHORTFALL" shall mean, with respect to any Distribution Date, the excess of (a) the Class A Noteholders' Interest Distribution Amount on the preceding Distribution Date over; (b) the amount of interest actually distributed to the Class A Noteholders on such preceding Distribution Date, plus interest on the amount of such excess interest due to the Class A Noteholders, to the extent permitted by law, at the weighted average interest rate borne by all of the Class A Notes from such preceding Distribution Date to the current Distribution Date.

"CLASS A NOTE PRINCIPAL SHORTFALL" shall mean, as of the close of any Distribution Date, the excess of (a) the Class A Noteholders' Principal Distribution Amount on such Distribution Date over (b) the amount of principal actually distributed to the Class A Noteholders on such Distribution Date.

"CLASS A NOTEHOLDER" shall mean the Person in whose name a Class A Note is registered in the Note registration books of the Trustee.

5

"CLASS A NOTES" shall mean, collectively, the Class A-1 Notes and the Class A-2 Notes secured on a senior priority to the Class B Obligations.

"CLASS A NOTEHOLDERS' DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the sum of the Class A Noteholders' Interest Distribution Amount and the Class A Noteholders' Principal Distribution Amount for such Distribution Date.

"CLASS A NOTEHOLDERS' INTEREST DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the sum of (a) the amount of interest accrued at the Class A-1 Rate or the Class A-2 Rate, as applicable, for the related Accrual Period on the aggregate outstanding principal balances of the respective class of Class A Notes on the immediately preceding Distribution Date after giving effect to all principal distributions to the respective Class A Noteholders on such date (or, in the case of the first Distribution Date, on the Closing Date); and (b) the Class A Note Interest Shortfall for such Distribution Date, as based on the actual number of days in such Accrual Period divided by 360.

"CLASS A NOTEHOLDERS' PRINCIPAL DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the Principal Distribution Amount for such Distribution Date plus the Class A Note Principal Shortfall as of the close of the preceding Distribution Date; provided, however, that the Class A Noteholders' Principal Distribution Amount shall not exceed the outstanding principal balance of the Class A Notes. In addition, on the Class A-1 Maturity Date or the Class A-2 Maturity Date, as the case may be, the principal required to be distributed to the Class A Noteholders of the related class will include the amount required to reduce the outstanding principal balance of the Class A Notes of such class to zero.

"CLASS A OBLIGATIONS" shall mean Class A Notes and the Derivative Products, the priority of payment of which is equal with that of Class A Notes.

"CLASS A-1 MATURITY DATE" shall mean the May 25, 2011 Distribution Date.

"CLASS A-1 NOTES" shall mean the $415,000,000 Student Loan Asset-Backed Notes, Class A-1 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-1 hereto.

"CLASS A-1 RATE" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.04%, as determined by the Administrator. For the first Accrual Period, the Class A-1 Rate shall be determined by reference to the following formula:

x + [6/30 * (y-x)] plus 0.04%, as determined by the Administrator.

where:

x = Three-Month LIBOR, and

y = Four-Month LIBOR.

"CLASS A-2 MATURITY DATE" shall mean the May 25, 2027 Distribution Date.

6

"CLASS A-2 NOTES" shall mean the $585,000,000 Student Loan Asset-Backed Notes, Class A-2 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-2 hereto.

"CLASS A-2 RATE" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.17%, as determined by the Administrator. For the first Accrual Period, the Class A-2 Rate shall be determined by reference to the following formula:

x + [6/30 * (y-x)] plus 0.17%, as determined by the Administrator.

where:

x = Three-Month LIBOR, and

y = Four-Month LIBOR.

"CLASS B MATURITY DATE" shall mean the August 25, 2032 Distribution Date.

"CLASS B NOTE INTEREST SHORTFALL" shall mean, with respect to any Distribution Date, the excess of (a) the Class B Noteholders' Interest Distribution Amount on the preceding Distribution Date; over (b) the amount of interest actually distributed to the Class B Noteholders on such preceding Distribution Date, plus interest on the amount of such excess interest due to the Class B Noteholders, to the extent permitted by law, at the Class B Rate from such preceding Distribution Date to the current Distribution Date.

"CLASS B NOTE PRINCIPAL SHORTFALL" shall mean, as of the close of any Distribution Date, the excess of (a) the Class B Noteholders' Principal Distribution Amount on such Distribution Date over (b) the amount of principal actually distributed to the Class B Noteholders on such Distribution Date.

"CLASS B NOTEHOLDER" shall mean the Person in whose name a Class B Note is registered on the Note registration books maintained by the Trustee.

"CLASS B NOTEHOLDERS' DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the sum of the Class B Noteholders' Interest Distribution Amount and the Class B Noteholders' Principal Distribution Amount for such Distribution Date.

"CLASS B NOTEHOLDERS' INTEREST DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the sum of (a) the amount of interest accrued at the Class B Rate for the related Accrual Period on the outstanding principal balance of the Class B Notes on the immediately preceding Distribution Date (or, in the case of the first Distribution Date, on the Closing Date) after giving effect to all principal distributions to Registered Owners on such date; and (b) the Class B Note Interest Shortfall for such Distribution Date, as based on the actual number of days in such Accrual Period divided by 360.

7

"CLASS B NOTEHOLDERS' PRINCIPAL DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the excess of (a) the sum of (i) the Principal Distribution Amount for such Distribution Date plus; (ii) the Class B Note Principal Shortfall as of the close of the preceding Distribution Date; over (b) the Class A Noteholders' Principal Distribution Amount for that Distribution Date; provided, however, that the Class B Noteholders' Principal Distribution Amount shall not exceed the outstanding principal balance of the Class B Notes. In addition, on the Class B Maturity Date, the principal required to be distributed to the Class B Noteholders will include the amount required to reduce the outstanding principal balance of the Class B Notes to zero.

"CLASS B NOTES" shall mean the $36,270,000 Student Loan Asset-Backed Notes, Class B issued by the Issuer pursuant to the Indenture, substantially in the form of Exhibit B-3 thereto.

"CLASS B OBLIGATIONS" shall mean Class B Notes.

"CLASS B RATE" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.55%, as determined by the Administrator. For the first Accrual Period, the Class B Rate shall be determined by reference to the following formula:

x + [6/30 * (y-x)] plus 0.55%, as determined by the Administrator.

where:

x = Three-Month LIBOR, and

y = Four-Month LIBOR.

"CLEARING AGENCY" shall mean an organization registered as a "clearing agency" pursuant to Section 17A of the Exchange Act. The initial Clearing Agency shall be The Depository Trust Company and the initial nominee for the Clearing Agency shall be Cede & Co.

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

"CLOSING DATE" shall mean May 20, 2002.

"CODE" shall mean the Internal Revenue Code of 1986, as amended from time to time. Each reference to a section of the Code herein shall be deemed to include the United States Treasury Regulations, including applicable temporary and proposed regulations, relating to such section which are applicable to the Notes or the use of the proceeds thereof. A reference to any specific section of the Code shall be deemed also to be a reference to the comparable provisions of any enactment which supersedes or replaces the Code thereunder from time to time.

"COLLECTION FUND" shall mean the Fund by that name created in Section 5.01(b) hereof and further described in Section 5.03 hereof.

"COLLECTION PERIOD" shall mean, with respect to the first Distribution Date, the period beginning on May 1, 2002 and ending on July 31, 2002, and with respect to each subsequent Distribution Date, the Collection Period means the three calendar months immediately following the end of the previous Collection Period, beginning August 1, 2002.

8

"COMMISSION" shall mean the Securities and Exchange Commission.

"CONTRACT OF INSURANCE" shall mean the contract of insurance between the Eligible Lender and the Secretary.

"COUNTERPARTY" shall mean, collectively, Bank of America, N.A. and JPMorgan Chase Bank, and their respective successors and assigns.

"COUNTERPARTY PAYMENTS" shall mean any payment to be made to, or for the benefit of, the Issuer under a Derivative Product.

"CUSTODIAN AGREEMENT" shall mean, collectively, the custodian agreements with any Servicer or other custodian or bailee related to Financed Eligible Loans.

"CUTOFF DATE" shall mean (i) with respect to the initial pool of Financed Eligible Loans, April 30, 2002; and (ii) with respect to subsequently acquired Eligible Loans, the date on which such loans are transferred to the Trust.

"DATE OF ISSUANCE" shall mean May 20, 2002.

"DELAWARE TRUSTEE" shall mean Wilmington Trust Company, a Delaware banking corporation, solely in its capacity as the trustee of the Issuer under the Trust Agreement.

"DELAWARE TRUSTEE FEE" shall mean an amount equal to $7,500 per annum, payable on each May Distribution Date, beginning on the May, 2003 Distribution Date.

"DEPARTMENT" shall mean the United States Department of Education, an agency of the Federal government.

"DERIVATIVE PRODUCT" shall mean, collectively, the two ISDA Master Agreements by and between the Issuer and Bank of America N.A. and JPMorgan Chase Bank, respectively, including the related schedules and confirmations, each dated as of May 20, 2002.

"DERIVATIVE PRODUCT FEES" shall mean, collectively, with respect to each Distribution Date, the "Fixed Rate Payments" under Trade I to be made by the Issuer for such date as specified in each Derivative Product.

"DERIVATIVE PRODUCT PAYMENTS" shall mean, collectively, with respect to each Distribution Date, the "Floating Rate Payments" under Trade II to be made to each Counterparty by the Issuer for such date as specified in each Derivative Product.

"DERIVATIVE VALUE" shall mean the value of the Derivative Product, if any, to the Counterparty, provided that such value is defined and calculated in substantially the same manner as amounts are defined and calculated pursuant to the applicable provisions of an ISDA Master Agreement.

9

"DETERMINATION DATE" shall mean, with respect to the Collection Period preceding any Distribution Date or the Monthly Servicing Payment Date, as applicable, the fourth Business Day preceding such Distribution Date or Monthly Servicing Payment Date.

"DISTRIBUTION DATE" shall mean, with respect to each Collection Period, the 25th day of February, May, August and November, or, if such day is not a Business Day, the immediately succeeding Business Day, commencing on August 26,
2002.

"ELIGIBLE LENDER" shall mean (i) Zions First National Bank, in its capacity as eligible lender trustee under the terms of the Eligible Lender Trust Agreement, and (ii) any "ELIGIBLE LENDER," as defined in the Act, and which has received an eligible lender designation from the Secretary with respect to Eligible Loans made under the Act.

"ELIGIBLE LENDER TRUST AGREEMENT" shall mean the Eligible Lender Trust Agreement dated as of May 1, 2002, between Zions First National Bank, as eligible lender trustee, and the Issuer, as amended from time to time.

"ELIGIBLE LOAN" shall mean any loan made to finance post-secondary education that is made under the Act.

"ELIGIBLE LOAN ACQUISITION CERTIFICATE" shall mean a certificate signed by an Authorized Representative of the Issuer in substantially the form attached as Exhibit A hereto.

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

"EVENT OF BANKRUPTCY" shall mean (a) the Issuer shall have commenced a voluntary case or other proceeding seeking liquidation, reorganization or other relief with respect to itself or its debts under any bankruptcy, insolvency or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian or other similar official of it or any substantial part of its property, or shall have made a general assignment for the benefit of creditors, or shall have declared a moratorium with respect to its debts or shall have failed generally to pay its debts as they become due, or shall have taken any action to authorize any of the foregoing; or (b) an involuntary case or other proceeding shall have been commenced against the Issuer seeking liquidation, reorganization or other relief with respect to it or its debts under any bankruptcy, insolvency or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian or other similar official of it or any substantial part of its property provided such action or proceeding is not dismissed within 60 days.

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

"EXCHANGE ACT" shall mean the Securities Exchange Act of 1934, as amended.

"FINANCED" or "FINANCING" when used with respect to Eligible Loans, shall mean or refer to Eligible Loans (a) acquired by the Issuer with balances in the Acquisition Fund or otherwise deposited in or accounted for in the Acquisition Fund or otherwise constituting a part of the Trust Estate and (b) Eligible Loans substituted or exchanged for Financed Eligible Loans, but does not include Eligible Loans released from the lien of this Indenture and sold or transferred, to the extent permitted by this Indenture.

10

"FISCAL YEAR" shall mean the fiscal year of the Issuer (initially January 1 to December 31) as otherwise established from time to time.

"FITCH" shall mean Fitch, Inc., its successors and assigns.

"FOUR-MONTH LIBOR," see "Three-Month LIBOR," below.

"FUNDS" shall mean each of the Funds created pursuant to Sections 5.01 hereof.

"GUARANTEE" or "GUARANTEED" shall mean, with respect to an Eligible Loan, the insurance or guarantee by the Guaranty Agency pursuant to such Guaranty Agency's Guarantee Agreement of the maximum percentage of the principal of and accrued interest on such Eligible Loan allowed by the terms of the Act with respect to such Eligible Loan at the time it was originated and the coverage of such Eligible Loan by the federal reimbursement contracts, providing, among other things, for reimbursement to the Guaranty Agency for payments made by it on defaulted Eligible Loans insured or guaranteed by the Guaranty Agency of at least the minimum reimbursement allowed by the Act with respect to a particular Eligible Loan.

"GUARANTEE AGREEMENTS" shall mean a guaranty or lender agreement between the Trustee and any Guaranty Agency, and any amendments thereto.

"GUARANTY AGENCY" or "GUARANTOR" shall mean any entity authorized to guarantee student loans under the Act and with which the Trustee maintains a Guarantee Agreement.

"HIGHEST PRIORITY OBLIGATIONS" shall mean at any time when Class A Obligations are Outstanding, the Class A Obligations and at any time when no Class A Obligations are Outstanding, the Class B Obligations.

"INDENTURE" shall mean this Indenture of Trust, including all supplements and amendments hereto.

"INDEPENDENT" shall mean, when used with respect to any specified Person, that the Person (a) is in fact independent of the Trust, any other obligor upon the Notes, the Seller and any Affiliate of any of the foregoing Persons; (b) does not have any direct financial interest or any material indirect financial interest in the Trust, any such other obligor, the Seller or any Affiliate of any of the foregoing Persons; and (c) is not connected with the Trust, any such other obligor, the Seller or any Affiliate of any of the foregoing Persons as an officer, employee, promoter, underwriter, placement agent, trustee, partner, director or person performing similar functions.

"INDEPENDENT CERTIFICATE" shall mean a certificate or opinion to be delivered to the Trustee under the circumstances described in, and otherwise complying with, the applicable requirements of the Indenture, made by an Independent appraiser or other expert appointed by an Issuer Order and approved by the Trustee in the exercise of reasonable care, and such opinion or certificate shall state that the signer has read the definition of "Independent" in the Indenture and that the signer is Independent within the meaning thereof.

11

"INITIAL POOL BALANCE" shall mean the Pool Balance as of the Cutoff Date, which is $1,015,134,562.

"INITIAL PRE-FUNDED AMOUNT" shall mean $237,931,475.

"INSURANCE" or "INSURED" or "INSURING" shall mean, with respect to an Eligible Loan, the insuring by the Secretary (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Act) under the Act of 100% of the principal of and accrued interest on such Eligible Loan.

"INTEREST BENEFIT PAYMENT" shall mean an interest payment on Eligible Loans received pursuant to the Act and an agreement with the federal government, or any similar payments.

"INVESTMENT AGREEMENT" shall mean, collectively, the (i) Investment Agreement dated May 20, 2002, between the Trustee and AIG Matched Funding Corp.,
(ii) the Investment Agreement dated May 20, 2002, between the Trustee and FGIC Capital Market Services, Inc. and (iii) any other investment agreement approved by the Rating Agencies.

"INVESTMENT SECURITIES" shall mean:

(a) direct obligations of, or obligations on which the timely payment of the principal of and interest on which are unconditionally and fully guaranteed by, the United States of America;

(b) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of 12 months or less with any bank, trust company, national banking association or other depository institution, including those of the Trustee, provided that, at the time of deposit or purchase such depository institution has commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(c) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of 24 months or less, but more than 12 months, with any bank, trust company, national banking association or other depository institution, including those of the Trustee and any of its affiliates, provided that, at the time of deposit or purchase such depository institution has senior debt rated "A" or higher by S&P, "P-1" or higher by Moody's and "A" or higher by Fitch, and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(d) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of more than 24 months with any bank, trust company, national banking association or other depository institution, including those of the Trustee and any of its affiliates, provided that, at the time of deposit or purchase such depository institution has senior debt rated "AA" or higher by S&P, "Aa2" or higher by Moody's and "AA" or higher by Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa2" by Moody's and "F-1+" by Fitch;

12

(e) bonds, debentures, notes or other evidences of indebtedness issued or guaranteed by any of the following agencies: Federal Farm Credit Banks, Federal Home Loan Mortgage Corporation; the Export-Import Bank of the United States; the Federal National Mortgage Association; the Student Loan Marketing Association; the Farmers Home Administration; Federal Home Loan Banks provided such obligation is rated "AAA" by S&P, "Aaa" by Moody's and "AAA" by Fitch; or any agency or instrumentality of the United States of America which shall be established for the purposes of acquiring the obligations of any of the foregoing or otherwise providing financing therefor;

(f) repurchase agreements and reverse repurchase agreements, other than overnight repurchase agreements and overnight reverse repurchase agreements, with banks, including the Trustee and any of its affiliates, which are members of the Federal Deposit Insurance Corporation or firms which are members of the Securities Investors Protection Corporation, in each case whose outstanding, unsecured debt securities are rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(g) overnight repurchase agreements and overnight reverse repurchase agreements at least 101% collateralized by securities described in subparagraph (a) of this definition and with a counterparty, including the Trustee and any of its affiliates, that has senior debt rated "AA" or higher by S&P, "A2" or higher by Moody's, and "A" or higher by Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch or a counterparty approved in writing by S&P, Moody's and Fitch, respectively;

(h) investment agreements or guaranteed investment contracts, which may be entered into by and among the Issuer and/or the Trustee and any bank, bank holding company, corporation or any other financial institution, including the Trustee and any of its affiliates, whose outstanding (i) commercial paper is rated "A-1+" by S&P, "Aa3" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of 12 months or less; (ii) unsecured long-term debt is rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of 24 months or less, but more than 12 months, or (iii) unsecured long-term debt which is rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of more than 24 months, or, in each case, by an insurance company whose claims-paying ability is so rated;

13

(i) "tax exempt bonds" as defined in Section 150(a)(6) of the Code, other than "specified private activity bonds" as defined in
Section 57(a)(5)(C) of the Code, that are rated in the highest category by S&P, Moody's and Fitch for long-term or short-term debt or shares of a so-called money market or mutual fund rated "AAAm/AAAm-G" or higher by S&P, "Aaa" or higher by Moody's, and "AA/F1+" or higher by Fitch, that do not constitute "investment property" within the meaning of Section 148(b)(2) of the Code, provided that the fund has all of its assets invested in obligations of such rating quality;

(j) commercial paper, including that of the Trustee and any of its affiliates, which is rated in the single highest classification, "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch, and which matures not more than 270 days after the date of purchase;

(k) investments in a money market fund rated at least "AAAm" or "AAAm-G" by S&P, "Aaa" by Moody's and "AA" or "F-1+" by Fitch, including funds for which the Trustee or an affiliate thereof acts as investment advisor or provides other similar services for a fee;

(l) any Investment Agreement; and

(m) any other investment with a Rating Confirmation from each Rating Agency.

"ISDA MASTER AGREEMENT" shall mean the ISDA Master Agreement, copyright 1992, as amended from time to time, and as in effect with respect to any Derivative Product.

"ISSUER" shall mean Nelnet Student Loan Trust 2002-1, a business trust organized and existing under the laws of the State, and any successor thereto.

"ISSUER ORDER" shall mean a written order signed in the name of the Issuer by an Authorized Representative.

"ISSUER DERIVATIVE PAYMENT" shall mean, collectively the Derivative Product Fees and the Derivative Product Payments required to be made by or on behalf of the Issuer due to a Counterparty pursuant to a Derivative Product.

"LIBOR DETERMINATION DATE" shall mean, for each Accrual Period, the second Business Day before the beginning of that Accrual Period.

"LIQUIDATED FINANCED ELIGIBLE LOAN" shall mean any defaulted Financed Eligible Loan liquidated by the Servicer (which shall not include any Financed Eligible Loan on which payments are received from a Guaranty Agency) or which the Servicer has, after using all reasonable efforts to realize upon such Financed Eligible Loan, determined to charge off.

"LIQUIDATION PROCEEDS" shall mean, with respect to any Liquidated Financed Eligible Loan which became a Liquidated Financed Eligible Loan during the current Collection Period in accordance with the Servicer's customary servicing procedures, the moneys collected in respect of the liquidation thereof from whatever source, other than moneys collected with respect to any Liquidated Financed Eligible Loan which was written off in prior Collection Periods or during the current Collection Period, net of the sum of any amounts expended by the Servicer in connection with such liquidation and any amounts required by law to be remitted to the obligor on such Liquidated Financed Eligible Loan.

14

"MASTER PROMISSORY NOTE" shall mean a Master Promissory Note in the form mandated by Section 432(m)(1) of the Higher Education Act, as added by Pub. L. 105-244ss. 427, 112 Stat. 1702 (1998), as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified in 20 U.S.C.ss. 1082(m)(1).

"MPN LOAN" shall mean a loan originated pursuant to the Federal Family Education Loan Program and the Act and evidenced by a Master Promissory Note.

"MATURITY" when used with respect to any Note, shall mean the date on which the principal thereof becomes due and payable as therein or herein provided, whether at its Note Final Maturity Date, by earlier prepayment or purchase, by declaration of acceleration, or otherwise.

"MINIMUM PURCHASE AMOUNT" shall mean, on any Distribution Date, an amount that would be sufficient to (a) reduce the Outstanding Amount of each class of Notes on such Distribution Date to zero; (b) pay to the respective Registered Owners the Class A Noteholders' Interest Distribution Amount and the Class B Noteholders' Interest Distribution Amount payable on such Distribution Date; (c) pay any Carryover Servicing Fees, Trustee Fees and Delaware Trustee Fees due and owing; and (d) pay any Derivative Product Fees and Derivative Product Payments due and owing.

"MONTHLY SERVICING PAYMENT DATE" shall mean the twenty-fifth day of each calendar month or, if such day is not a Business Day, the immediately succeeding Business Day, commencing on May 28, 2002.

"MOODY'S" shall mean Moody's Investors Service, its successors and assigns.

"NOTEHOLDER" shall mean, (a) with respect to a book-entry Note, the Person who is the owner of such book-entry Note, as reflected on the books of the Clearing Agency, or on the books of a Person maintaining an account with such Clearing Agency (directly as a Clearing Agency Participant or as an indirect participant, in each case in accordance with the rules of such Clearing Agency); and (b) with respect to Notes held in definitive form pursuant to
Section 2.09 hereof, the Person in whose name a Note is registered in the Note registration books of the Trustee.

"NOTE FINAL MATURITY DATE" for a class of Notes shall mean the Class A-1 Maturity Date, the Class A-2 Maturity Date or the Class B Maturity Date, as applicable.

"NOTE POOL FACTOR" as of the close of business on a Distribution Date means a seven-digit decimal figure equal to the outstanding principal balance of a class of Notes divided by the original outstanding principal balance of such class of Notes. The Note Pool Factor for each class will be 1.0000000 as of the Closing Date; thereafter, the Note Pool Factor for each class will decline to reflect reductions in the outstanding principal balance of that class of Notes.

15

"NOTE RATES" shall mean, with respect to any Accrual Period, the Class A-1 Rate, the Class A-2 Rate and the Class B Rate for such Accrual Period, respectively.

"NOTES" shall mean, collectively, the Class A Notes and the Class B Notes.

"OBLIGATIONS" shall mean Class A Obligations and Class B Obligations.

"OPINION OF COUNSEL" shall mean (a) with respect to the Trust, one or more written opinions of counsel who may, except as otherwise expressly provided in the Indenture, be employees of or counsel to the Delaware Trustee, the Trust, the Seller or an Affiliate of the Seller and who shall be satisfactory to the Trustee, and which opinion or opinions shall be addressed to the Trustee as Trustee, shall comply with any applicable requirements of the TIA and shall be in form and substance satisfactory to the Trustee; and (b) with respect to the Seller, the Administrator or the Servicer, one or more written opinions of counsel who may be an employee of or counsel to the Seller, the Administrator or the Servicer, which counsel shall be acceptable to the Trustee and the Delaware Trustee.

"OPTIONAL PURCHASE DATE" shall have the meaning set forth in Section 10.03 hereof.

"OUTSTANDING" shall mean, when used in connection with any Note, a Note which has been executed and delivered pursuant to this Indenture which at such time remains unpaid as to principal or interest, when used in connection with a Derivative Product, a Derivative Product which has not expired or been terminated, unless provision has been made for such payment pursuant to Section 10.02 hereof, excluding Notes which have been replaced pursuant to Section 2.03 hereof.

"OUTSTANDING AMOUNT" shall mean the aggregate principal amount of all Notes Outstanding at the date of determination.

"PERSON" shall mean an individual, corporation, partnership, joint venture, association, joint stock company, trust, limited liability company, unincorporated organization or government or agency, or political subdivision thereof.

"POOL BALANCE" shall mean as of any date the aggregate principal balance of the Financed Eligible Loans on such date (including accrued interest thereon to the extent such interest is expected to be capitalized), after giving effect to the following, without duplication: (a) all payments received by the Issuer through such date from or on behalf of obligors on such Financed Eligible Loans;
(b) the balance in the Pre-Funding Account, if any; (c) all Purchase Amounts on Financed Eligible Loans received by the Issuer through such date from the Seller or the Servicer; (d) all Liquidation Proceeds and Realized Loss on Financed Eligible Loans liquidated through such date; (e) the aggregate amount of adjustments to balances of Financed Eligible Loans permitted to be effected by the Servicer under the Servicing Agreement, if any, recorded through such date; and (f) the aggregate amount by which reimbursements by Guarantors of the unpaid principal balance of defaulted Financed Eligible Loans through such date are reduced from 100% to 98% or other applicable percentage, as required by the risk sharing provisions of the Act. The Pool Balance shall be calculated by the Administrator and certified to the Trustee, upon which the Trustee may conclusively rely with no duty to further examine or determine such information.

16

"PRE-FUNDING ACCOUNT" shall mean the Account by such name created in the Acquisition Fund.

"PRE-FUNDING PERIOD" shall mean the period beginning on the Date of Issuance and ending on the November, 2002 Distribution Date or such earlier date as the Issuer may determine by Issuer Order.

"PRINCIPAL DISTRIBUTION AMOUNT" shall mean, (a) with respect to the initial Distribution Date, the amount by which the sum of the Outstanding Amount of the Notes exceeds the Adjusted Pool Balance as of the last day of the related Collection Period; and (b) with respect to each subsequent Distribution Date, the Adjusted Pool Balance as of the last day of the Collection Period preceding the related Collection Period less the Adjusted Pool Balance as of the last day of the related Collection Period.

"PRINCIPAL OFFICE" shall mean the principal office of the party indicated, as set forth in Section 9.01 hereof or elsewhere in this Indenture.

"PROGRAM" shall mean the Sponsor's program for the origination and the purchase of Eligible Loans, as the same may be modified from time to time.

"PURCHASE AMOUNT" with respect to any Financed Eligible Loan shall mean the amount required to prepay in full such Financed Eligible Loan under the terms thereof including all accrued interest thereon.

"RATING" shall mean one of the rating categories of Fitch, Moody's and S&P or any other Rating Agency, provided Fitch, Moody's and S&P or any other Rating Agency, as the case may be, is currently rating the Notes.

"RATING AGENCY" shall mean, collectively, Fitch, Moody's and S&P and their successors and assigns or any other Rating Agency requested by the Issuer to maintain a Rating on any of the Notes.

"RATING CONFIRMATION" shall mean a letter from each Rating Agency then providing a Rating for any of the Notes, confirming that a proposed action, failure to act, or other event specified therein will not, in and of itself, result in a downgrade of any of the Ratings then applicable to the Notes, or cause any Rating Agency to suspend, withdraw or qualify the Ratings then applicable to the Notes.

"REALIZED LOSS" shall mean the excess of the principal balance (including any interest that had been or had been expected to be capitalized) of any Liquidated Financed Eligible Loan over Liquidation Proceeds with respect to such Financed Eligible Loan to the extent allocable to principal (including any interest that had been or had been expected to be capitalized).

"RECORD DATE" shall mean, with respect to a Distribution Date, the close of business on the day preceding such Distribution Date.

"REFERENCE BANKS" shall mean four major banks in the London interbank market selected by the Administrator.

17

"REGISTERED OWNER" shall mean any Noteholder, and, with respect to a Derivative Product, any Counterparty, unless the context otherwise requires.

"REGULATIONS" shall mean the Regulations promulgated from time to time by the Secretary or any Guaranty Agency guaranteeing Financed Eligible Loans.

"RESERVE FUND" shall mean the Fund by that name created in Section 5.01(c) hereof and further described in Section 5.04 hereof, including any Accounts and Subaccounts created therein.

"S&P" shall mean Standard & Poor's Ratings Group, a Division of The McGraw-Hill Companies, Inc., its successors and assigns.

"SECRETARY" shall mean the Secretary of the United States Department of Education or any successor to the pertinent functions thereof under the Act.

"SECURITIES ACT" shall mean the Securities Act of 1933, as amended.

"SECURITIES DEPOSITORY" or "DEPOSITORY" shall mean The Depository Trust Company and its successors and assigns or if, (a) the then Securities Depository resigns from its functions as depository of the Notes or (b) the Issuer discontinues use of the Securities Depository, any other securities depository which agrees to follow the procedures required to be followed by a securities depository in connection with the Notes and which is selected by the Issuer with the consent of the Trustee.

"SELLER" shall mean Nelnet Student Loan Funding, LLC, and its successors and assigns.

"SERVICER" shall mean NELnet, Inc. and any other additional servicer or successor servicer or subservicer selected by the Issuer, including an affiliate of the Issuer, so long as the Issuer obtains a Rating Confirmation as to each such other servicer or subservicer.

"SERVICING AGREEMENT" shall mean the Master Servicing Agreement dated as of May 1, 2002, by and among the Issuer, the Servicer, the Administrator and the Sponsor.

"SERVICING FEE" shall mean the fees and expenses due to the Servicer under the terms of the Servicing Agreement and the fees and expenses due to any custodian under the terms of a Custodian Agreement.

"SPECIAL ALLOWANCE PAYMENTS" shall mean the special allowance payments authorized to be made by the Secretary by Section 438 of the Act, or similar allowances, if any, authorized from time to time by federal law or regulation.

"SPECIFIED RESERVE FUND BALANCE" shall mean, with respect to any Distribution Date, the greater of (a) 0.30% of the Pool Balance as of the close of business on the last day of the related Collection Period; and (b) $1,522,702, as determined by the Administrator, provided that in no event will such balance exceed the sum of the outstanding principal amount of the Notes.

18

"SPONSOR" shall mean Nelnet Student Loan Funding, LLC, and its successors and assigns and any other Person or Persons as may become a Sponsor pursuant to the terms of the Trust Agreement.

"STATE" shall mean the State of Delaware.

"STUDENT LOAN PURCHASE AGREEMENT" shall mean, collectively, (a) the Loan Purchase Agreement dated as of May 1, 2002 between the Issuer and the Seller and
(b) each additional student loan purchase agreement entered into between the Issuer and the Seller for the purchase of Eligible Loans during the Pre-Funding Period.

"SUBACCOUNT" shall mean any of the subaccounts which may be created and established within any Account by this Indenture.

"SUPPLEMENTAL INDENTURE" shall mean an agreement supplemental hereto executed pursuant to Article VIII hereof.

"TELERATE PAGE 3750" shall mean the display page so designated on the Telerate Service (or such other page as may replace that page on that service for the purpose of displaying comparable rates or prices).

"THREE-MONTH LIBOR" and "FOUR-MONTH LIBOR" shall mean, with respect to any Accrual Period, the London interbank offered rate for deposits in U.S. dollars having the Index Maturity which appears on Telerate Page 3750 as of 11:00 a.m., London time, on the related LIBOR Determination Date. If this rate does not appear on Telerate Page 3750, the rate for that day will be determined on the basis of the rates at which deposits in U.S. dollars, having the index maturity and in a principal amount of not less than U.S. $1,000,000, are offered at approximately 11:00 a.m., London time, on that LIBOR Determination Date, to prime banks in the London interbank market by the Reference Banks. The Administrator will request the principal London office of each Reference Bank to provide a quotation of its rate. If the Reference Banks provide at least two quotations, the rate for that day will be the arithmetic mean of the quotations. If the Reference Banks provide fewer than two quotations, the rate for that day will be the arithmetic mean of the rates quoted by major banks in New York City, selected by the Administrator, at approximately 11:00 a.m., New York time, on that LIBOR Determination Date, for loans in U.S. dollars to leading European banks having the Index Maturity and in a principal amount of not less than U.S. $1,000,000. If the banks selected as described above are not providing quotations, Three-Month LIBOR or Four-Month LIBOR, as the case may be, in effect for the applicable Accrual Period will be Three-Month LIBOR or Four-Month LIBOR, as the case may be, in effect for the previous Accrual Period.

"TRUST" shall mean the Nelnet Student Loan Trust 2002-1.

"TRUST ESTATE" shall mean the property described as such in the granting clauses hereto.

"TRUST AGREEMENT" shall mean the Trust Agreement dated as of May 1, 2002 by and between the Sponsor and the Delaware Trustee, as may be amended pursuant to the terms thereof.

19

"TRUST INDENTURE ACT" or "TIA" shall mean the Trust Indenture Act of 1939, as amended, and as in force at the date as of which this Indenture was executed, except as provided in Section 8.05.

"TRUSTEE" shall mean Zions First National Bank, acting in its capacity as Trustee under this Indenture, or any successor trustee designated pursuant to this Indenture.

"TRUSTEE FEE" shall mean an amount equal to the annual amount set in the Trustee Fee Letter dated May 1, 2002. Such fee shall be in satisfaction of the Trustee's compensation as trustee under this Indenture and as eligible lender trustee under the Eligible Lender Trust Agreement.

Words importing the masculine gender include the feminine gender, and words importing the feminine gender include the masculine gender. Words importing persons include firms, associations and corporations. Words importing the singular number include the plural number and vice versa. Additional terms are defined in the body of this Indenture.

ARTICLE II

NOTE DETAILS AND FORM OF NOTES

SECTION 2.01. NOTE DETAILS. The Notes, together with the Trustee's certificate of authentication, shall be in substantially the forms set forth in Exhibit B, with such appropriate insertions, omissions, substitutions and other variations as are required or permitted by this Indenture and may have such letters, numbers or other marks of identification and such legends or endorsements placed thereon as may, consistently herewith, be determined by the officers executing the Notes, as evidenced by their execution of the Notes. Any portion of the text of any Note may be set forth on the reverse thereof, with an appropriate reference thereto on the face of the Note.

The definitive Notes shall be typewritten, printed, lithographed or engraved or produced by any combination of these methods (with or without steel engraved borders), all as determined by the Authorized Representatives executing such Notes, as evidenced by their execution of such Notes.

Each Note shall be dated the date of its authentication. The terms of the Notes set forth in Exhibit B are part of the terms of this Indenture.

SECTION 2.02. EXECUTION, AUTHENTICATION AND DELIVERY OF NOTES. The Notes shall be executed in the name and on behalf of the Issuer by the manual or facsimile signature of an Authorized Representative. Any Note may be signed (manually or by facsimile) or attested on behalf of the Issuer by any Person who, at the date of such act, shall hold the proper office or position , notwithstanding that at the date of authentication, issuance or delivery, such person may have ceased to hold such office or position.

The Trustee shall upon Issuer Order authenticate and deliver Notes for original issue in an aggregate principal amount of $1,036,270,000. The aggregate principal amount of Notes outstanding at any time may not exceed such amount except as provided in Section 2.04 hereof.

20

Each Note shall be dated the date of its authentication. The Notes shall be issuable as registered Notes in the minimum denomination of $1,000 and in integral multiples of $1,000 in excess thereof.

No Note shall be entitled to any benefit under this Indenture or be valid or obligatory for any purpose, unless there appears on such Note a certificate of authentication substantially in the form provided for in Section 2.05 hereof.

SECTION 2.03. REGISTRATION, TRANSFER AND EXCHANGE OF NOTES; PERSONS TREATED AS REGISTERED OWNERS. The Issuer shall cause books for the registration and for the transfer of the Notes as provided in this Indenture to be kept by the Trustee which is hereby appointed the transfer agent of the Issuer for the Notes. Notwithstanding such appointment and with the prior written consent of the Issuer, the Trustee is hereby authorized to make any arrangements with other institutions which it deems necessary or desirable in order that such institutions may perform the duties of transfer agent for the Notes. Upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

Notes may be exchanged at the Principal Office of the Trustee for a like aggregate principal amount of fully registered Notes of the same series, subseries, if any, interest rate and maturity in authorized denominations. The Issuer shall execute and the Trustee shall authenticate and deliver Notes which the Registered Owner making the exchange is entitled to receive, bearing numbers not contemporaneously outstanding. The execution by the Issuer of any fully registered Note of any authorized denomination shall constitute full and due authorization of such denomination and the Trustee shall thereby be authorized to authenticate and deliver such fully registered Note.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as hereinabove provided. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

21

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to
Section 2.07 hereof.

SECTION 2.04. LOST, STOLEN, DESTROYED AND MUTILATED NOTES. Upon receipt by the Trustee of evidence satisfactory to it of the ownership of and the loss, theft, destruction or mutilation of any Note and, in the case of a lost, stolen or destroyed Note, of indemnity satisfactory to it, and upon surrender and cancellation of the Note, if mutilated, (a) the Issuer shall execute, and the Trustee shall authenticate and deliver, a replacement Note of the same interest rate, maturity and denomination in lieu of such lost, stolen, destroyed or mutilated Note or (b) if such lost, stolen, destroyed or mutilated Note shall have matured within 15 days be due and payable, in lieu of executing and delivering a new Note as aforesaid, the Issuer may pay such Note. Any such new Note shall bear a number not contemporaneously outstanding. The applicant for any such new Note may be required to pay all taxes and governmental charges and all expenses and charges of the Issuer and of the Trustee in connection with the issuance of such Note. All Notes shall be held and owned upon the express condition that, to the extent permitted by law, the foregoing conditions are exclusive with respect to the replacement and payment of mutilated, destroyed, lost or stolen Notes, negotiable instruments or other securities.

SECTION 2.05. TRUSTEE'S AUTHENTICATION CERTIFICATE. The Trustee's authentication certificate upon any Notes shall be substantially in the form attached to the Notes. No Note shall be secured hereby or entitled to the benefit hereof, or shall be valid or obligatory for any purpose, unless a certificate of authentication, substantially in such form, has been duly executed by the Trustee; and such certificate of the Trustee upon any Note shall be conclusive evidence and the only competent evidence that such Note has been authenticated and delivered hereunder. The Trustee's certificate of authentication shall be deemed to have been duly executed by it if manually signed by an authorized officer or signatory of the Trustee, but it shall not be necessary that the same person sign the certificate of authentication on all of the Notes issued hereunder.

SECTION 2.06. CANCELLATION AND DESTRUCTION OF NOTES BY THE TRUSTEE. Whenever any Outstanding Notes shall be delivered to the Trustee for the cancellation thereof pursuant to this Indenture, upon payment of the principal amount and interest represented thereby, or for replacement pursuant to Section 2.03 hereof, such Notes shall be promptly cancelled and, within a reasonable time, cremated or otherwise destroyed by the Trustee and counterparts of a certificate of destruction evidencing such cremation or other destruction shall be furnished by the Trustee to the Issuer.

SECTION 2.07. TEMPORARY NOTES. Pending the preparation of definitive Notes, the Issuer may execute and the Trustee shall authenticate and deliver temporary Notes. Temporary Notes shall be issuable as fully registered Notes without coupons, of any denomination, and substantially in the form of the definitive Notes but with such omissions, insertions and variations as may be appropriate for temporary Notes, all as may be determined by the Issuer. Every temporary Note shall be executed by the Issuer and be authenticated by the Trustee upon the same conditions and in substantially the same manner, and with like effect, as the definitive Notes. As promptly as practicable the Issuer shall execute and shall furnish definitive Notes and thereupon temporary Notes may be surrendered in exchange therefor without charge at the principal office of the Trustee, and the Trustee shall authenticate and deliver in exchange for such temporary Notes a like aggregate principal amount of definitive Notes. Until so exchanged the temporary Notes shall be entitled to the same benefits under this Indenture as definitive Notes.

22

SECTION 2.08. ISSUANCE OF NOTES. The Issuer shall have the authority, upon complying with the provisions of this Section, to issue and deliver the Notes which shall be secured by the Trust Estate. In addition, the Issuer may enter into any Derivative Products it deems necessary or desirable with respect to any or all of the Notes.

SECTION 2.09. DEFINITIVE NOTES. If (a) the Administrator advises the Trustee in writing that the Clearing Agency is no longer willing or able to discharge its responsibilities with respect to the Notes, and the Administrator is unable to locate a successor; (b) the Administrator at its option advises the Trustee in writing that it elects to terminate the book-entry system through the Clearing Agency; or (c) after the occurrence of an Event of Default, or a default by the Servicer or the Administrator under the Servicing Agreement or the Administration Agreement, respectively, Noteholders representing beneficial interests aggregating at least a majority of the Outstanding Amount of the Notes advise the Clearing Agency (which shall then notify the Trustee) in writing that the continuation of a book-entry system through the Clearing Agency is no longer in the best interests of the Noteholders, then the Trustee shall cause the Clearing Agency to notify all Noteholders, through the Clearing Agency, of the occurrence of any such event and of the availability of definitive Notes to Noteholders requesting the same. Upon surrender to the Trustee of the typewritten Notes representing the book-entry Notes by the Clearing Agency, accompanied by registration instructions, the Issuer shall execute and the Trustee shall authenticate the definitive Notes in accordance with the instructions of the Clearing Agency. None of the Issuer, the Note Registrar or the Trustee shall be liable for any delay in delivery of such instructions and may conclusively rely on, and shall be protected in relying on, such instructions. Upon the issuance of definitive Notes, the Trustee shall recognize the holders of the definitive Notes as Registered Owners.

SECTION 2.10. PAYMENT OF PRINCIPAL AND INTEREST.

(a) The Notes shall accrue interest as provided in the forms of Notes set forth in Exhibit B, and such interest shall be payable on each Distribution Date as specified therein, subject to Section 4.01 hereof. Any installment of interest or principal, if any, payable on any Note which is punctually paid or duly provided for by the Issuer on the applicable Distribution Date shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to Section 2.09, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee and except for the final installment of principal payable with respect to such Note on a Distribution Date or on the Note Final Maturity Date for such Note which shall be payable as provided below.

23

(b) The principal of each Note shall be payable in installments on each Distribution Date as provided in the forms of Note set forth in Exhibit B. Notwithstanding the foregoing, the entire unpaid principal amount of each class of the Notes shall be due and payable, if not previously paid, on the Note Final Maturity Date for such class of Notes and on the date on which an Event of Default shall have occurred and be continuing if the Trustee or the Registered Owners of the Notes representing not less than a majority of the Outstanding Amount of the Notes have declared the Notes to be immediately due and payable in the manner provided in Section 6.02. All principal payments on the Notes shall be made pro rata to the Registered Owners entitled thereto, subject, however, to the last paragraph of Section 5.03 hereof. The Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

ARTICLE III

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

SECTION 3.01. PARITY AND PRIORITY OF LIEN. The provisions, covenants and agreements herein set forth to be performed by or on behalf of the Issuer shall be for the equal benefit, protection and security of the Registered Owners of any and all of the Obligations, all of which, shall be of equal rank without preference, priority or distinction of any of the Obligations over any other thereof, except as expressly provided in this Indenture with respect to certain payment and other priorities.

SECTION 3.02. OTHER OBLIGATIONS. The Available Funds and other moneys, Financed Eligible Loans, securities, evidences of indebtedness, interests, rights and properties pledged under this Indenture are and will be owned by the Issuer free and clear of any pledge, lien, charge or encumbrance thereon or with respect thereto prior to, of equal rank with or subordinate to the respective pledges created by this Indenture, except as otherwise expressly provided herein, and all action on the part of the Issuer to that end has been duly and validly taken. If any Financed Eligible Loan is found to have been subject to a lien at the time such Financed Eligible Loan was acquired, the Issuer shall cause such lien to be released, shall purchase such Financed Eligible Loan from the Trust Estate for a purchase price equal to its principal amount plus any unamortized premium, if any, and interest accrued thereon or shall replace such Financed Eligible Loan with another Eligible Loan with substantially identical characteristics which replacement Eligible Loan shall be free and clear of liens at the time of such replacement. Except as otherwise provided herein, the Issuer shall not create or voluntarily permit to be created any debt, lien or charge on the Financed Eligible Loans which would be on a parity with, subordinate to, or prior to the lien of this Indenture; shall not do or omit to do or suffer to be done or omitted to be done any matter or things whatsoever whereby the lien of this Indenture or the priority of such lien for the Obligations hereby secured might or could be lost or impaired; and will pay or cause to be paid or will

24

make adequate provisions for the satisfaction and discharge of all lawful claims and demands which if unpaid might by law be given precedence to or any equality with this Indenture as a lien or charge upon the Financed Eligible Loans; provided, however, that nothing in this subsection (c) shall require the Issuer to pay, discharge or make provision for any such lien, charge, claim or demand so long as the validity thereof shall be by it in good faith contested, unless thereby, in the opinion of the Trustee, the same will endanger the security for the Obligations; and provided further that any subordinate lien hereon (i.e., subordinate to the lien securing the Class A Obligations and the Class B Obligations) shall be entitled to no payment from the Trust Estate, nor may any remedy be exercised with respect to such subordinate lien against the Trust Estate until all Obligations have been paid or deemed paid hereunder.

SECTION 3.03. DERIVATIVE PRODUCTS; COUNTERPARTY PAYMENTS; ISSUER DERIVATIVE PAYMENTS. The Issuer hereby authorizes and directs the Trustee to acknowledge and agree to any Derivative Product hereafter entered into by the Issuer and a Counterparty under which (a) the Issuer may be required to make, from time to time, Issuer Derivative Payments and (b) the Trustee may receive, from time to time, Counterparty Payments for the account of the Issuer. No Derivative Product shall be entered into unless the Trustee shall have received a Rating Confirmation from each Rating Agency that such Derivative Product will not adversely affect the Rating on any of the Notes.

ARTICLE IV

PROVISIONS APPLICABLE TO THE NOTES;
DUTIES OF THE ISSUER

SECTION 4.01. PAYMENT OF PRINCIPAL AND INTEREST. The Issuer covenants that it will promptly pay, but solely from the Trust Estate, the principal of and interest, if any, on each and every Obligation issued under the provisions of this Indenture at the places, on the dates and in the manner specified herein and in said Obligations according to the true intent and meaning thereof. The Obligations shall be and are hereby declared to be payable from and equally secured by an irrevocable first lien on and pledge of the properties constituting the Trust Estate, subject to the application thereof as permitted by this Indenture, but in no event shall the Registered Owners or any Counterparty have any right to possession or control of any Financed Eligible Loans, which shall be held only by the Trustee or its agent or bailee.

SECTION 4.02. COVENANTS AS TO ADDITIONAL CONVEYANCES. At any and all times, the Issuer will duly execute, acknowledge and deliver, or will cause to be done, executed and delivered, all and every such further acts, conveyances, transfers and assurances in law as the Trustee shall reasonably require for the better conveying, transferring and pledging and confirming unto the Trustee, all and singular, the properties constituting the Trust Estate hereby transferred and pledged, or intended so to be transferred and pledged.

SECTION 4.03. FURTHER COVENANTS OF THE ISSUER

(a) The Issuer will cause financing statements and continuation statements with respect thereto at all times to be filed in the office of the Secretary of State of the State and any other jurisdiction necessary to perfect and maintain the security interest granted by the Issuer hereunder.

25

(b) The Issuer will duly and punctually keep, observe and perform each and every term, covenant and condition on its part to be kept, observed and performed, contained in this Indenture and the other agreements to which the Issuer is a party pursuant to the transactions contemplated herein, including but not limited to the Basic Documents, and will punctually perform all duties required by the Trust Agreement and the laws of the State.

(c) The Issuer shall be operated on the basis of its Fiscal Year.

(d) The Issuer shall cause to be kept full and proper books of records and accounts, in which full, true and proper entries will be made of all dealings, business and affairs of the Issuer which relate to the Notes and any Derivative Product.

(e) The Issuer, upon written request of the Trustee, will permit at all reasonable times the Trustee or its agents, accountants and attorneys, to examine and inspect the property, books of account, records, reports and other data relating to the Financed Eligible Loans, and will furnish the Trustee such other information as it may reasonably request. The Trustee shall be under no duty to make any such examination unless requested in writing to do so by the Registered Owners of 66% in collective aggregate principal amount of the Notes at the time Outstanding, and unless such Registered Owners shall have offered the Trustee security and indemnity satisfactory to it against any costs, expenses and liabilities which might be incurred thereby.

(f) The Issuer shall cause an annual audit to be made by an independent auditing firm of national reputation and file one copy thereof with the Trustee and each Rating Agency within 150 days of the close of each Fiscal Year. The Trustee shall be under no obligation to review or otherwise analyze such audit.

(g) The Issuer covenants that all Financed Eligible Loans upon receipt thereof shall be delivered to the Trustee or its agent or bailee to be held pursuant to this Indenture and pursuant to the Servicing Agreement or a Custodian Agreement.

(h) Notwithstanding anything to the contrary contained herein, except upon the occurrence and during the continuance of an Event of Default hereunder, the Issuer hereby expressly reserves and retains the privilege to receive and, subject to the terms and provisions of this Indenture, to keep or dispose of, claim, bring suits upon or otherwise exercise, enforce or realize upon its rights and interest in and to the Financed Eligible Loans and the proceeds and collections therefrom, and neither the Trustee nor any Registered Owner shall in any manner be or be deemed to be an indispensable party to the exercise of any such privilege, claim or suit and the Trustee shall be under no obligation whatsoever to exercise any such privilege, claim or suit; provided, however, that the Trustee shall have and retain possession or control of the Financed Eligible Loans pursuant to Section 5.02 hereof (which Financed Eligible Loans may be held by the Trustee's agent or bailee) so long as such loans are subject to the lien of this Indenture.

26

(i) The Issuer shall notify the Trustee and each Rating Agency in writing prior to entering into any Derivative Product.

SECTION 4.04. ENFORCEMENT OF SERVICING AGREEMENTS. The Issuer shall comply with and shall require the Servicer to comply with the following whether or not the Issuer is otherwise in default under this Indenture:

(a) cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements, including the prompt payment of all amounts due the Issuer thereunder, including, without limitation, all principal and interest payments, and Guarantee payments which relate to any Financed Eligible Loans and cause the Servicer to specify whether payments received by it represent principal or interest;

(b) not permit the release of the obligations of any Servicer under any Servicing Agreement except in conjunction with amendments or modifications permitted by (h) below;

(c) at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Issuer and of the Registered Owners under or with respect to each Servicing Agreement;

(d) at its own expense, the Issuer shall duly and punctually perform and observe each of its obligations to the Servicer under the Servicing Agreement in accordance with the terms thereof;

(e) the Issuer agrees to give the Trustee prompt written notice of each default on the part of the Servicer of its obligations under the Servicing Agreement coming to the Issuer's attention;

(f) the Issuer shall not waive any default by the Servicer under the Servicing Agreement without the written consent of the Trustee;

(g) the Issuer shall cause NELnet, Inc., as master servicer, to deliver to the Trustee and the Issuer, on or before June 30 of each year, beginning with June 30, 2003, a certificate stating that (i) a review of the activities of the Servicer during the preceding calendar year and of its performance under the Servicing Agreement has been made under the supervision of the officer signing such certificate and (ii) to the best of such officers' knowledge, based on such review, the Servicer has fulfilled all its obligations under the Servicing Agreement throughout such year, or, there has been a default in the fulfillment of any such obligation, specifying each such default known to such officer and the nature and statue thereof. The Issuer shall send copies of such annual certificate of the Servicer to each Rating Agency; and

(h) not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the rights or security of the Registered Owners. The Issuer shall be entitled to receive and rely upon an opinion of its counsel that any such amendment or modification will not materially adversely affect the rights or security of the Registered Owners.

27

SECTION 4.05. PROCEDURES FOR TRANSFER OF FUNDS. In any instance where this Indenture requires a transfer of funds or money from one Fund to another, a transfer of ownership in investments or an undivided interest therein may be made in any manner agreeable to the Issuer and the Trustee, and in the calculation of the amount transferred, interest on the investment which has or will accrue before the date the money is needed in the fund to which the transfer is made shall not be taken into account or considered as money on hand at the time of such transfer.

SECTION 4.06. ADDITIONAL COVENANTS WITH RESPECT TO THE ACT. The Issuer covenants that it will cause the Trustee to be, or replace the Trustee with, an Eligible Lender under the Act, that it will acquire or cause to be acquired Eligible Loans originated and held only by an Eligible Lender and that it will not dispose of or deliver any Financed Eligible Loans or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of Guaranteed Eligible Loans; provided, however, that nothing above shall prevent the Issuer from delivering the Eligible Loans to the Servicer or the Guarantee Agency. The Registered Owners of the Notes shall not in any circumstances be deemed to be the owner or holder of the Guaranteed Eligible Loans.

The Issuer, or the Administrator on behalf of the Issuer, shall be responsible for each of the following actions with respect to the Act:

(a) the Issuer, or the Administrator on behalf of the Issuer, shall be responsible for dealing with the Secretary with respect to the rights, benefits and obligations under the Certificates of Insurance and the Contract of Insurance, and the Issuer shall be responsible for dealing with the Guarantee Agencies with respect to the rights, benefits and obligations under the Guarantee Agreements with respect to the Financed Eligible Loans;

(b) the Issuer, or the Administrator on behalf of the Issuer, shall cause to be diligently enforced, and shall cause to be taken all reasonable steps, actions and proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Eligible Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder;

(c) the Issuer, or the Administrator on behalf of the Issuer, shall cause the Financed Eligible Loans to be serviced by entering into the Servicing Agreement or other agreement with the Servicer for the collection of payments made for, and the administration of the accounts of, the Financed Eligible Loans;

(d) the Issuer, or the Administrator on behalf of the Issuer, shall comply, and shall cause all of its officers, directors, employees and agents to comply, with the provisions of the Act and any regulations or rulings thereunder, with respect to the Financed Eligible Loans;

28

(e) the Issuer, or the Administrator on behalf of the Issuer, shall cause the benefits of the Guarantee Agreements, the Interest Benefit Payments and the Special Allowance Payments to flow to the Trustee. The Trustee shall have no liability for actions taken at the direction of the Issuer or the Administrator, except for negligence or willful misconduct in the performance of its express duties hereunder. The Trustee shall have no obligation to administer, service or collect the loans in the Trust Estate or to maintain or monitor the administration, servicing or collection of such loans; and

(f) the Issuer, or the Administrator on behalf of the Issuer, shall cause each Financed Eligible Loan evidenced by a Master Promissory Note in the form mandated by Section 432(m)(1) of the Act to be acquired pursuant to a Student Loan Purchase Agreement with a Seller containing language similar to the following:

"The Seller hereby represents and warrants that the Seller is transferring all of its right title and interest in the MPN Loan to the Trustee, that it has not assigned any interest in such MPN Loan (other than security interests that have been released or ownership interests that the Seller has reacquired) to any person other than the Trustee, and that no prior holder of the MPN Loan has assigned any interest in such MPN Loan (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other than a predecessor in title to the Seller. The Seller hereby covenants that the Seller shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder. The Seller hereby authorizes the Trustee to file a UCC-1 financing statement identifying the Seller as debtor and the Trustee as secured party and describing the MPN Loan sold pursuant to this Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Trustee's interest in the MPN Loans and shall not be deemed to contradict the express intent of the Seller and the Trustee that the transfer of MPN Loans under this Agreement is an absolute assignment of such MPN Loans and is not a transfer of such MPN Loans as security for a debt."

The Trustee shall not be deemed to be the designated agent for the purposes of this Section 4.06 unless it has agreed in writing to be such agent.

SECTION 4.07. FINANCED ELIGIBLE LOANS; COLLECTIONS THEREOF; ASSIGNMENT THEREOF. The Issuer, through the Servicer, shall diligently collect all principal and interest payments on all Financed Eligible Loans, and all Interest Benefit Payments, insurance, guarantee and default claims and Special Allowance Payments which relate to such Financed Eligible Loans. The Issuer shall cause the filing and assignment of such claims (prior to the timely filing deadline for such claims under the Regulations) by the Servicer. The Issuer will comply with the Act and Regulations which apply to the Program and to such Financed Eligible Loans.

SECTION 4.08. APPOINTMENT OF AGENTS, DIRECTION TO TRUSTEE, ETC. The Issuer shall employ and appoint all employees, agents, consultants and attorneys which it may consider necessary. No member of the board of directors or officer of the Administrator, neither singly or collectively, shall be personally liable for any act or omission not willfully fraudulent or mala fide. The Issuer hereby directs the Trustee to enter into this Indenture, the Administration Agreement, the Custodian Agreements, the Guarantee Agreements and the Eligible Lender Trust Agreements.

29

SECTION 4.09. CAPACITY TO SUE. The Issuer shall have the power and capacity to sue and to be sued on matters arising out of or relating to the financing of the Financed Eligible Loans.

SECTION 4.10. CONTINUED EXISTENCE; SUCCESSOR TO ISSUER. The Issuer agrees that it will do or cause to be done all things necessary to preserve and keep in full force and effect its existence, rights and franchises as a Delaware business trust, except as otherwise permitted by this Section 4.10. The Issuer further agrees that it will not (a) sell, transfer or otherwise dispose of all or substantially all, of its assets (except Financed Eligible Loans if such sale, transfer or disposition will discharge this Indenture in accordance with Article X hereof); (b) consolidate with or merge into another entity; or (c) permit one or more other entities to consolidate with or merge into it. The preceding restrictions in (a), (b) and (c) shall not apply to a transaction if the transferee or the surviving or resulting entity, if other than the Issuer, by proper written instrument for the benefit of the Trustee, irrevocably and unconditionally assumes the obligation to perform and observe the agreements and obligations of the Issuer under this Indenture.

If a transfer is made as provided in this Section, the provisions of this Section shall continue in full force and effect and no further transfer shall be made except in compliance with the provisions of this Section.

SECTION 4.11. AMENDMENT OF STUDENT LOAN PURCHASE AGREEMENTS. The Issuer shall notify the Trustee in writing of any proposed amendments to any existing Student Loan Purchase Agreement. No such amendment shall become effective unless and until the Trustee consents thereto in writing. The consent of the Trustee shall not be unreasonably withheld and shall not be withheld if the Trustee receives an opinion of counsel acceptable to them that such an amendment is required by the Act and is not prejudicial to the Registered Owners. Notwithstanding the foregoing, however, the Trustee shall consent to an amendment from time to time so long as it is not materially prejudicial to the interests of the Registered Owners, and the Trustee may rely on an opinion of counsel to such effect.

SECTION 4.12. REPRESENTATIONS; NEGATIVE COVENANTS.

(a) The Issuer hereby makes the following representations and warranties to the Trustee on which the Trustee relies in authenticating the Notes and on which the Registered Owners have relied in purchasing the Notes. Such representations and warranties shall survive the transfer and assignment of the Trust Estate to the Trustee.

(i) ORGANIZATION AND GOOD STANDING. The Issuer is duly organized and validly existing under the laws of the State, and has the power to own its assets and to transact the business in which it presently engages.

(ii) DUE QUALIFICATION. The Issuer is duly qualified to do business and is in good standing, and has obtained all material necessary licenses and approvals, in all jurisdictions where the failure to be so qualified, have such good standing or have such licenses or approvals would have a material adverse effect on the Issuer's business and operations or in which the actions as required by this Indenture require or will require such qualification.

30

(iii) AUTHORIZATION. The Issuer has the power, authority and legal right to create and issue the Notes, to execute, deliver and perform this Indenture and to grant the Trust Estate to the Trustee and the creation and issuance of the Notes, execution, delivery and performance of this Indenture and grant of the Trust Estate to the Trustee have been duly authorized by the Issuer by all necessary business trust action.

(iv) BINDING OBLIGATION. This Indenture, assuming due authorization, execution and delivery by the Trustee, the Notes in the hands of the Registered Owners thereof and the Issuer Derivative Payments constitute legal, valid and binding obligations of the Issuer enforceable against the Issuer in accordance with their terms, except that (A) such enforcement may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws (whether statutory, regulatory or decisional) now or hereafter in effect relating to creditors' rights generally and (B) the remedy of specific performance and injunctive and other forms of equitable relief may be subject to certain equitable defenses and to the discretion of the court before which any proceeding therefor may be brought, whether a proceeding at law or in equity.

(v) NO VIOLATION. The consummation of the transactions contemplated by this Indenture and the fulfillment of the terms hereof does not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under the organizational documents of the Issuer, or any material indenture, agreement, mortgage, deed of trust or other instrument to which the Issuer is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its material properties pursuant to the terms of any such indenture, agreement, mortgage, deed of trust or other instrument, other than this Indenture, nor violate any law or any order, rule or regulation applicable to the Issuer of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over the Issuer or any of its properties.

(vi) NO PROCEEDINGS. There are no proceedings, injunctions, writs, restraining orders or investigations to which the Issuer or any of such entity's affiliates is a party pending, or, to the best of such entity's knowledge, threatened, before any court, regulatory body, administrative agency or other tribunal or governmental instrumentality (A) asserting the invalidity of this Indenture, (B) seeking to prevent the issuance of any Notes or the consummation of any of the transactions contemplated by this Indenture or (C) seeking any determination or ruling that might materially and adversely affect the performance by the Issuer of its obligations under, or the validity or enforceability of this Indenture.

(vii) APPROVALS. All approvals, authorizations, consents, orders or other actions of any person, corporation or other organization, or of any court, governmental agency or body or official, required on the part of the Issuer in connection with the execution and delivery of this Indenture have been taken or obtained on or prior to the Date of Issuance.

31

(viii) PLACE OF BUSINESS. The Issuer's place of business and chief executive office is located in Wilmington, Delaware and the Issuer has had no other chief executive office.

(ix) TAX AND ACCOUNTING TREATMENT. The Issuer intends to treat the transactions contemplated by the Student Loan Purchase Agreements as an absolute transfer rather than as a pledge of the Financed Eligible Loans from the Seller for federal income tax and financial accounting purposes and the Issuer will be treated as the owner of the Financed Eligible Loans for all purposes. The Issuer further intends to treat the Notes as its indebtedness for federal income tax and financial accounting purposes.

(x) TAXES. The Issuer has filed (or caused to be filed) all federal, state, county, local and foreign income, franchise and other tax returns required to be filed by it through the date hereof, and has paid all taxes reflected as due thereon. There is no pending dispute with any taxing authority that, if determined adversely to the Issuer, would result in the assertion by any taxing authority of any material tax deficiency, and the Issuer has no knowledge of a proposed liability for any tax year to be imposed upon such entity's properties or assets for which there is not an adequate reserve reflected in such entity's current financial statements.

(xi) LEGAL NAME. The legal name of the Issuer is "Nelnet Student Loan Trust 2002-1" and has not changed since its inception. The Issuer has no trade names, fictitious names, assumed names or "dba's" under which it conducts its business and has made no filing in respect of any such name.

(xii) BUSINESS PURPOSE. The Issuer has acquired the Financed Eligible Loans conveyed to it under a Student Loan Purchase Agreement for a bona fide business purpose and has undertaken the transactions contemplated herein as principal rather than as an agent of any other person. The Issuer has no subsidiaries, has adopted and operated consistently with all requirements for business trusts under the laws of the State with respect to its operations and has engaged in no other activities other than those specified in this Indenture and the Student Loan Purchase Agreements and in accordance with the transactions contemplated herein and therein.

(xiii) COMPLIANCE WITH LAWS. The Issuer is in compliance with all applicable laws and regulations with respect to the conduct of its business and has obtained and maintains all permits, licenses and other approvals as are necessary for the conduct of its operations.

32

(xiv) VALID BUSINESS REASONS; NO FRAUDULENT TRANSFERS. The transactions contemplated by this Indenture are in the ordinary course of the Issuer's business and the Issuer has valid business reasons for granting the Trust Estate pursuant to this Indenture. At the time of each such grant: (A) the Issuer granted the Trust Estate to the Trustee without any intent to hinder, delay or defraud any current or future creditor of the Issuer; (B) the Issuer was not insolvent and did not become insolvent as a result of any such grant; (C) the Issuer was not engaged and was not about to engage in any business or transaction for which any property remaining with such entity was an unreasonably small capital or for which the remaining assets of such entity are unreasonably small in relation to the business of such entity or the transaction; (D) the Issuer did not intend to incur, and did not believe or should not have reasonably believed, that it would incur, debts beyond its ability to pay as they become due; and (E) the consideration paid received by the Issuer for the grant of the Trust Estate was reasonably equivalent to the value of the related grant.

(xv) NO MANAGEMENT OF AFFAIRS OF SELLER. The Issuer is not and will not be involved in the day-to-day management of the Seller, the Administrator, the Sponsor or any affiliate.

(xvi) NO TRANSFERS WITH SELLER OR AFFILIATES. Other than the acquisition of assets and the transfer of any Notes pursuant to this Indenture, the Issuer does not engage in and will not engage in any transactions with the Seller and affiliates, except as provided herein with respect to the Administration Agreement or the payment of dividends or distributions to the Issuer's parent.

(xvii) ABILITY TO PERFORM. There has been no material impairment in the ability of the Issuer to perform its obligations under this Indenture.

(xviii) FINANCIAL CONDITION. No material adverse change has occurred in the Issuer's financial status since the date of its formation.

(xix) EVENT OF DEFAULT. No Event of Default has occurred and no event has occurred that, with the giving of notice, the passage of time, or both, would become an Event of Default.

(xx) ACQUISITION OF FINANCED ELIGIBLE LOANS LEGAL. The Issuer has complied with all applicable federal, state and local laws and regulations in connection with its acquisition of the Financed Eligible Loans from the Seller.

(xxi) NO MATERIAL MISSTATEMENTS OR OMISSIONS. No information, certificate of an officer, statement furnished in writing or report delivered to the Trustee, the Servicer or any Registered Owner by the Issuer contains any untrue statement of a material fact or omits a material fact necessary to make such information, certificate, statement or report not misleading.

33

(b) The Issuer will not:

(i) sell, transfer, exchange or otherwise dispose of any portion of the Trust Estate except as expressly permitted by this Indenture;

(ii) claim any credit on, or make any deduction from, the principal amount of any of the Notes by reason of the payment of any taxes levied or assessed upon any portion of the Trust Estate;

(iii) except as otherwise provided herein, dissolve or liquidate in whole or in part, except with the prior written consent of the Trustee, and to the extent Notes remain Outstanding, approval of the Registered Owners and a Rating Confirmation;

(iv) permit the validity or effectiveness of this Indenture, any Supplement or any grant hereunder to be impaired, or permit the lien of this Indenture to be amended, hypothecated, subordinated, terminated or discharged, or permit any Person to be released from any covenants or obligations under this Indenture, except as may be expressly permitted hereby;

(v) except as otherwise provided herein, permit any lien, charge, security interest, mortgage or other encumbrance (other than the lien of this Indenture) to be created on or extend to or otherwise arise upon or burden the Trust Estate or any part thereof or any interest therein or the proceeds thereof;

(vi) permit the lien of this Indenture not to constitute a valid first priority, perfected security interest in the Trust Estate;

(vii) incur or assume any indebtedness or guarantee any indebtedness of any Person whether secured by any Financed Eligible Loans under this Indenture or otherwise, except for such obligations as may be incurred by the Issuer in connection with the issuance of the Notes pursuant to this Indenture and unsecured trade payables in the ordinary course of its business;

(viii) operate such that it would be consolidated with its Sponsor or any other affiliate and its separate existence disregarded in any federal or state proceeding;

(ix) act as agent of any Seller or, except as provided in the Servicing Agreement, allow the Seller to act as its agent;

(x) allow the Seller or its parent or any other affiliate to pay its expenses, guarantee its obligations or advance funds to it for payment of expenses; or

34

(xi) consent to the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property, or a decree or order of a court or agency or supervisory authority having jurisdiction in the premises for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, shall have been entered against the Issuer; or the Issuer shall not consent to the appointment of a receiver, conservator or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities, voluntary liquidation or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property; or admit in writing its inability to pay its debts generally as they become due, file a petition to take advantage of any applicable insolvency, bankruptcy or reorganization statute, make an assignment for the benefit of its creditors or voluntarily suspend payment of its obligations.

(c) The Issuer makes the following representations and warranties as to the Trust Estate which is granted to the Trustee hereunder on such date, on which the Trustee relies in accepting the Trust Estate. Such representations and warranties shall survive the grant of the Trust Estate to the Trustee pursuant to this Indenture:

(i) FINANCED ELIGIBLE LOANS. Each Financed Eligible Loan acquired by the Issuer shall constitute an Eligible Loan and contain the characteristics found in a Student Loan Purchase Agreement. Notwithstanding the definition of "Eligible Loans" herein, the Issuer covenants that no more than 20% of each purchase of Eligible Loans will be made up of Eligible Loans delinquent by more than 30 days.

(ii) GRANT. It is the intention of the Issuer that the transfer herein contemplated constitutes a grant of the Financed Eligible Loans to the Trustee.

(iii) ALL FILINGS MADE. All filings (including, without limitation, UCC filings) necessary in any jurisdiction to give the Trustee a first priority perfected ownership and security interest in the Trust Estate, including the Financed Eligible Loans, have been made no later than the Date of Issuance and copies of the file-stamped financing statements shall be delivered to the Trustee within five Business Days of receipt by the Issuer or its agent from the appropriate secretary of state. The Issuer has not caused, suffered or permitted any lien, pledges, offsets, defenses, claims, counterclaims, charges or security interest with respect to the Financed Eligible Loans (other than the security interest created in favor of the Trustee) to be created.

(iv) TRANSFER NOT SUBJECT TO BULK TRANSFER ACT. Each grant of the Financed Eligible Loans by the Issuer pursuant to this Indenture is not subject to the bulk transfer act or any similar statutory provisions in effect in any applicable jurisdiction.

(v) NO TRANSFER TAXES DUE. Each grant of the Financed Eligible Loans (including all payments due or to become due thereunder) by the Issuer pursuant to this Indenture is not subject to and will not result in any tax, fee or governmental charge payable by the Issuer or the Seller to any federal, state or local government.

35

SECTION 4.13. ADDITIONAL COVENANTS. So long as any of the Notes are Outstanding:

(a) The Issuer shall not engage in any business or activity other than in connection with the activities contemplated hereby and in the Student Loan Purchase Agreements, and in connection with the issuance of Notes.

(b) The Issuer shall not consolidate or merge with or into any other entity or convey or transfer its properties and assets substantially as an entirety to any entity except as otherwise provided herein.

(c) The funds and other assets of the Issuer shall not be commingled with those of any other individual, corporation, estate, partnership, joint venture, association, joint stock company, trust, unincorporated organization or government, or any agency or political subdivision thereof.

(d) The Issuer shall not be, become or hold itself out as being liable for the debts of any other party.

(e) The Issuer shall not form, or cause to be formed, any subsidiaries.

(f) The Issuer shall act solely in its own name and through its duly authorized officers or agents in the conduct of its business, and shall conduct its business so as not to mislead others as to the identity of the entity with which they are concerned.

(g) The Issuer shall maintain its records and books of account and shall not commingle its records and books of account with the records and books of account of any other Person. The books of the Issuer may be kept (subject to any provision contained in the statutes) inside or outside the State at such place or places as may be designated from time to time by the provisions of the Trust Agreement.

(h) All actions of the Issuer shall be taken by an Authorized Representative.

(i) The Issuer shall not amend, alter, change or repeal any provision contained in this Section 4.13 without (i) the prior written consent of the Trustee and (ii) a Rating Confirmation from each Rating Agency rating any Notes Outstanding (a copy of which shall be provided to the Trustee) that such amendment, alteration, change or repeal will have no adverse effect on the rating assigned to the Notes.

(j) The Issuer shall not amend its Certificate of Trust or its Trust Agreement without first obtaining the prior written consent of each Rating Agency.

(k) All audited financial statements of the Issuer that are consolidated with those of any affiliate thereof will contain detailed notes clearly stating that (i) all of the Issuer's assets are owned by the Issuer, and (ii) the Issuer is a separate entity with creditors who have received ownership and/or security interests in the Issuer's assets.

36

(l) The Issuer will strictly observe legal formalities in its dealings with the Seller, the Sponsor or any affiliate thereof, and funds or other assets of the Issuer will not be commingled with those of the Seller, the Sponsor or any other affiliate thereof. The Issuer shall not maintain joint bank accounts or other depository accounts to which the Seller, the Sponsor or any other affiliate has independent access. None of the Issuer's funds will at any time be pooled with any funds of the Seller, the Sponsor or any other affiliate.

(m) The Issuer will maintain an arm's length relationship with the Seller (and any affiliate). Any Person that renders or otherwise furnishes services to the Issuer will be compensated by the Issuer at market rates for such services it renders or otherwise furnishes to the Issuer except as otherwise provided in this Indenture. Except as contemplated in this Indenture, the Student Loan Purchase Agreements or the Servicing Agreement, the Issuer will not hold itself out to be responsible for the debts of the Seller, the parent or the decisions or actions respecting the daily business and affairs of the Seller or parent.

SECTION 4.14. PROVIDING OF NOTICE. The Issuer, upon learning of any failure on its part to observe or perform in any material respect any covenant, representation or warranty of the Issuer set forth in this Indenture or the Student Loan Purchase Agreements, or of any failure on the part of the Seller to observe or perform in any material respect any covenant, representation or warranty of the Seller set forth in the Student Loan Purchase Agreements, shall promptly notify the Trustee, the Servicer and each Rating Agency of such failure.

SECTION 4.15. CERTAIN REPORTS.

(a) The Issuer will:

(i) file with the Trustee, within 15 days after the Issuer is required to file the same with the Commission, copies of the annual reports and of the information, documents and other reports (or copies of such portions of any of the foregoing as the Commission may from time to time by rules and regulations prescribe) which the Issuer may be required to file with the Commission pursuant to Section 13 or Section 15(d) of the Exchange Act;

(ii) file with the Trustee and the Commission, in accordance with rules and regulations prescribed from time to time by the Commission, such additional information, documents and reports with respect to compliance by the Issuer with the conditions and covenants of this Indenture as may be required from time to time by such rules and regulations; and

(iii) transmit by mail to the Registered Owners of Notes, within 30 days after the filing thereof with the Trustee, in the manner and to the extent provided in TIA Section 313(c), such summaries of any information, documents and reports required to be filed by the Issuer pursuant to clauses (a) and
(b) of this Section 4.15 as may be required by rules and regulations prescribed from time to time by the Commission.

37

(b) The Trustee will:

(i) Within 60 days after each December 31 beginning with the December 31 following the date of this Indenture, the Trustee shall mail to each Registered Owner a brief report as of such December 31 that complies with TIA Section 313(a) if required by said section. The Trustee shall also comply with TIA
Section 313(b). A copy of each such report required pursuant to TIA Section 313(a) or (b) shall, at the time of such transaction to Registered Owners, be filed by the Trustee with the Commission and with each securities exchange, if any, upon which the Notes are listed, provided that the Issuer has previously notified the Trustee of such listing.

The Trustee may conclusively rely and accept such reports from the Issuer as fulfilling the requirements of this Section 4.15, with no further duty to know, determine or examine such reports or comply with the prescribed rules and regulations of the Commission.

SECTION 4.16. STATEMENT AS TO COMPLIANCE. The Issuer will deliver to the Trustee, within 120 days after the end of each fiscal year, a brief certificate from an Authorized Representative including (a) a current list of the Authorized Representatives, and (b) a statement indicating whether or not to the knowledge of the signers thereof the Issuer is in compliance with all conditions and covenants under this Indenture and, in the event of any noncompliance, specifying such noncompliance and the nature and status thereof. For purposes of this Section 4.16, such compliance shall be determined without regard to any period of grace or requirement of notice under this Indenture.

SECTION 4.17. REPRESENTATIONS OF THE ISSUER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Issuer hereby represents and warrants for the benefit of
the Trustee and the Registered Owners as follows:

(a) This Indenture creates a valid and continuing security interest (as defined in the applicable Uniform Commercial Code in effect in the States of Delaware, Nebraska and Colorado) in the Financed Eligible Loans in favor of the Trustee, which security interest is prior to all other liens, charges, security interests, mortgages or other encumbrances, and is enforceable as such as against creditors of and purchasers from Issuer.

(b) The Financed Eligible Loans constitute "accounts" within the meaning of the applicable UCC.

(c) The Issuer owns and has good and marketable title to the Financed Eligible Loans free and clear of any lien, charge, security interest, mortgage or other encumbrance, claim or encumbrance of any Person, other that those granted pursuant to this Indenture.

(d) For sale of loan participations, swaps and other "payment intangibles" (within the meaning of the applicable UCC), the Issuer has received all consents and approvals required by the terms of the Financed Eligible Loans to the sale of the Financed Eligible Loans hereunder to the Trustee.

38

(e) The Issuer has caused or will have caused, within ten days, the filing of all appropriate financing statements in the proper filing office in the appropriate jurisdictions under applicable law in order to perfect the security interest in the Financed Eligible Loans granted to the Trustee hereunder.

(f) All executed copies of each promissory note and master promissory note that constitute or evidence the Financed Eligible Loans have been delivered to either the Trustee or the Servicer (as custodian for the Trustee).

(g) The Issuer has received a written acknowledgment from the Servicer (as custodian for the Trustee) that the Servicer is holding the promissory notes that constitute or evidence the Financed Eligible Loans solely on behalf and for the benefit of the Trustee.

(h) Other than the security interest granted to the Trustee pursuant to this Indenture, the Issuer has not pledged, assigned, sold, granted a security interest in, or otherwise conveyed any of the Financed Eligible Loans. The Issuer has not authorized the filing of and is not aware of any financing statements against the Issuer that include a description of collateral covering the Financed Eligible Loans other than any financing statement relating to the security interest granted to the Trustee hereunder or that has been terminated. The Issuer is not aware of any judgment or tax lien filings against the Issuer.

SECTION 4.18. FURTHER COVENANTS OF THE ISSUER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Issuer hereby covenants for the benefit of the Trustee and the Registered Owners as follows:

(a) The representations and warranties set forth in Section 4.17 shall survive the termination of this Indenture.

(b) The Trustee shall not waive any of the representations and warranties set forth in Section 4.17 above.

(c) The Issuer shall take all steps necessary, and shall cause the Servicers and subservicers, if any, to take all steps necessary and appropriate, to maintain the perfection and priority of the Trustee's security interest in the Financed Eligible Loans.

ARTICLE V

FUNDS

SECTION 5.01. CREATION AND CONTINUATION OF FUNDS AND ACCOUNTS. There are hereby created and established the following Funds to be held and maintained by the Trustee for the benefit of the Registered Owners:

(a) Acquisition Fund (including a Pre-Funding Account therein);

(b) Collection Fund; and

39

(c) Reserve Fund.

The Trustee is hereby authorized for the purpose of facilitating the administration of the Trust Estate and for the administration of any Notes issued hereunder to create further Accounts or Subaccounts in any of the various Funds and Accounts established hereunder which are deemed necessary or desirable.

SECTION 5.02. ACQUISITION FUND. There shall be deposited into the Acquisition Fund moneys from proceeds of the Notes in an amount equal to $1,027,470,340. The Initial Pre-Funded Amount shall be deposited in a Pre-Funding Account to be created within the Acquisition Fund. The Trustee shall transfer any moneys which remain in the Pre-Funding Account at the end of the Pre-Funding Period to the Collection Fund. Financed Eligible Loans shall be held by the Trustee or its agent or bailee (including the Servicer) and shall be pledged to the Trust Estate and accounted for as a part of the Acquisition Fund.

Moneys on deposit in the Acquisition Fund shall be used, upon Issuer Order, solely to (a) pay costs of issuance of the Notes and (b) upon receipt by the Trustee of an Eligible Loan Acquisition Certificate, to acquire Eligible Loans at a price not in excess of 100.935%. Any such Issuer Order or Eligible Loan Acquisition Certificate shall state that such proposed use of moneys in the Acquisition Fund is in compliance with the provisions of this Indenture. An Authorized Representative of the Issuer may, by Issuer Order, direct the Trustee to transfer any or all such moneys to the Collection Fund for use therein. Notwithstanding the foregoing, if any funds or moneys remain in the Pre-Funding Account upon the expiration of the Pre-Funding Period, then the Trustee shall, without direction from or notice to the Issuer, transfer all such remaining moneys or funds to the Collection Fund not later than the third Business Day preceding the Distribution Date immediately succeeding the expiration of the Pre-Funding Period.

While the Issuer will be the beneficial owner of the Financed Eligible Loans and the Registered Owners will have a security interest therein, it is understood and agreed that the Trustee will be the legal owner thereof and will have a security interest in the Financed Eligible Loans for and on behalf of the Registered Owners. In the case of a single Financed Eligible Loan evidenced by a separate note, each such note will be held in the name of the Trustee for the account of the Issuer, for the benefit of the Registered Owners. In the case of a Financed Eligible Loan evidenced by a Master Promissory Note, the Issuer shall cause the holder of the original Master Promissory Note to indicate by book entry on its books and records that the Issuer is the owner of the Loan and that the Trustee has a security interest in the Financed Eligible Loan for the benefit of the Registered Owners.

Except as provided in Sections 5.06, 10.03 and 10.04 hereof, Financed Eligible Loans shall not be sold, transferred or otherwise disposed of (other than for consolidation, serialization or transfer to a Guaranty Agency) by the Trustee free from the lien of this Indenture.

40

SECTION 5.03. COLLECTION FUND.

(a) There shall be deposited into the Collection Fund $3,163,406 from proceeds of the Notes. There shall also be deposited to the Collection Fund all Available Funds, and all other moneys and investments derived from assets on deposit in and transfers from the Acquisition Fund and the Reserve Fund, all Counterparty Payments and any other amounts deposited thereto upon receipt of an Issuer Order. Moneys on deposit in the Collection Fund shall be used to make the payments described below. The Trustee may conclusively rely on all written instructions of the Administrator described in this Indenture with no further duty to examine or determine the information contained in any Administrator's Certificate or Issuer Order.

(b) The Administrator shall instruct the Trustee in writing no later than the fourth Business Day preceding each Monthly Servicing Payment Date that is not a Distribution Date (based on the information contained in a certificate of the Administrator's (in the form set forth as Exhibit C hereto) and the related Servicer's Report) to distribute to the Servicer, by 1:00 p.m. (New York time) on such Monthly Servicing Payment Date, from and to the extent of the Available Funds on deposit in the Collection Fund, the Servicing Fee due with respect to the preceding calendar month, and the Trustee shall comply with such instructions.

(c) The Administrator shall instruct the Trustee in writing no later than the fourth Business Day preceding each Distribution Date (based on the information contained in a Certificate of the Administrator's (in the form set forth as Exhibit D hereto) and the related Servicer's Report) to make the following deposits and distributions to the Persons or to the account specified below by 1:00
p.m. (New York time) on such Distribution Date, to the extent of (x) the amount of Available Funds in the Collection Fund and (y) the amount transferred from the Reserve Fund pursuant to Section 5.04(b) and (c), in the following order of priority, and the Trustee shall comply with such instructions:

(i) to the Servicer, the Servicing Fee, and to the Trustee and the Delaware Trustee, the Trustee Fee and the Delaware Trustee Fee, respectively, ratably, without preference or priority of any kind, due on such Distribution Date;

(ii) to the Administrator, the Administration Fee due on such Distribution Date and all unpaid Administration Fees from prior Distribution Dates;

(iii) to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Products without preference or priority, the Derivative Product Fees due on such Distribution Date and all unpaid Derivative Product Fees from prior Distribution Dates;

(iv) to the Class A-1 Noteholders and Class A-2 Noteholders, the Class A Noteholders' Interest Distribution Amount, ratably, without preference or priority of any kind, according to the amounts payable on the Class A Notes in respect of Class A Noteholders' Interest Distribution Amount;

(v) to the Class B Noteholders, the Class B Noteholders' Interest Distribution Amount, ratably, without preference or priority of any kind, according to the amounts payable in respect of Class B Noteholders' Interest Distribution Amount;

41

(vi) to the Class A-1 Noteholders, the Class A Noteholders' Principal Distribution Amount;

(vii) on each Distribution Date on and after which the Class A-1 Notes have been paid in full, to the Class A-2 Noteholders, the Class A Noteholders' Principal Distribution Amount;

(viii) on each Distribution Date on and after the date on which the Class A Notes have been paid in full, to the Class B Noteholders, the Class B Noteholders' Principal Distribution Amount;

(ix) to the Reserve Fund, the amount, if any, necessary to reinstate the balance of the Reserve Fund up to the Specified Reserve Fund Balance;

(x) to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Product without preference or priority, the aggregate unpaid amount of any Derivative Product Payments owing to such Counterparties, plus accrued interest, if any;

(xi) to the Servicer, the aggregate unpaid amount of the Carryover Servicing Fee, if any;

(xii) in the event the Financed Eligible Loans are not sold pursuant to Sections 10.03 or 10.04 hereof, to pay as an accelerated payment of principal balance of the Notes, first to the Class A Noteholders in the same order and priority as is set forth in Sections 5.03(c)(vi) and (c)(vii) until the principal amount of the Class A Notes is paid in full and then to the Class B Noteholders until the principal balance of the Class B Notes is reduced to zero, provided that the amount of such distribution shall not exceed the outstanding principal balance of the Class A Notes or the Class B Notes, as applicable, after giving effect to all other payments in respect of principal of Class A Notes and Class B Notes to be made on such date; and

(xiii) to the Sponsor, any remaining portion thereof. Amounts properly distributed to the Sponsor pursuant to this paragraph (xiii) shall be deemed released from the Trust Estate and the security interest therein granted to the Trustee, and the Sponsor shall in no event thereafter be required to refund any such distributed amounts.

SECTION 5.04. RESERVE FUND.

(a) On the Date of Issuance, the Trustee shall deposit $3,045,404 into the Reserve Fund. Thereafter, the Trustee shall transfer to the Reserve Fund from the Collection Fund all amounts designated for transfer thereto pursuant to Section 5.03(c)(ix) hereof.

42

(b) On each Monthly Servicing Payment Date or Distribution Date, to the extent there are insufficient Available Funds in the Collection Fund to make one or more of the transfers required by Sections 5.03(b) and 5.03(c)(i) through (c)(v), then the Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Monthly Servicing Payment Date or Distribution Date, as the case may be, an amount equal to such deficiency and to deposit such amount in the Collection Fund. Additionally, if on the Note Final Maturity Date for a class of Notes, and after giving effect to the distribution of the Available Funds on such Note Final Maturity Date, the principal amount of such class of Notes will not be reduced to zero, the Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Note Final Maturity Date an amount equal to the amount needed to reduce the principal amount of such class of Notes to zero and to deposit such amount in the Collection Fund.

(c) After giving effect to Section 5.04(b) above, if the amount on deposit in the Reserve Fund on any Distribution Date is greater than the Specified Reserve Fund Balance for such Distribution Date, the Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Distribution Date an amount equal to such excess and to deposit such amount in the Collection Fund.

(d) In the event of a termination of a Derivative Product that requires the Issuer to make a termination payment to the applicable Counterparty, such termination payment shall be paid in the same order of priority as the Derivative Product Fee in Section 5.03(c)(iii) and the Derivative Product Payment in Section 5.03(c)(x), as the case may be; provided, however, that in the event that the Issuer is required to make a termination payment to a Counterparty as a result of (i) an Event of Default (as such term is defined in the Derivative Product) where the Counterparty is the Defaulting Party (as such term is defined in the Derivative Product); or (ii) a Termination Event (as such term is defined in the Derivative Product), such termination payment will be subordinate in priority to the right of the Class A Noteholders to receive the Class A Noteholders' Distribution Amount and to the Class B Noteholders to receive the Class B Noteholders' Distribution Amount and, if necessary, to the reinstatement of the balance of the Reserve Fund up to the Specified Reserve Fund Balance. In the event of a termination of a Derivative Product that requires the Issuer to make a termination payment to the applicable Counterparty except as described in the proviso above, the Administrator promptly shall notify the Rating Agencies of such requirement and, within thirty (30) days of such termination payment, shall provide to the Rating Agencies cash flows and such other financial information with respect to the Issuer as the Rating Agencies may reasonably request.

(e) On the final Distribution Date upon termination of the Trust and following the payment in full of the aggregate outstanding principal balance of the Notes and of all other amounts (other than Derivative Product Payments and Carryover Servicing Fees) owing or to be distributed hereunder or under the Indenture to Noteholders, the Trustee, the Servicer, the Administrator or the Counterparties, to the extent that Available Funds on such date are insufficient to make the following payments, amounts remaining in the Reserve Fund shall be used first to pay any unpaid Derivative Product Payments and second to pay any Carryover Servicing Fees. Any amount remaining on deposit in the Reserve Fund after such payments have been made shall be distributed to the Sponsor. The Sponsor shall in no event be required to refund any amounts properly distributed pursuant to this Section 5.04(e).

43

(f) Anything in this Section 5.04 to the contrary notwithstanding, if the market value of securities and cash in the Reserve Fund is on any Distribution Date sufficient to pay the remaining principal amount of and interest accrued on the Notes, and to pay any unpaid Derivative Product Payments and Carryover Servicing Fee, such amount will be so applied on such Distribution Date and the Administrator shall instruct the Trustee in writing to make such payments.

SECTION 5.05. INVESTMENT OF FUNDS HELD BY TRUSTEE. The Trustee is hereby directed to enter into the Investment Agreement. In addition, the Trustee shall invest money held for the credit of any Fund or Account or Subaccount held by the Trustee hereunder as directed in writing (or orally, confirmed in writing) by an Authorized Representative of the Issuer, to the fullest extent practicable and reasonable, in Investment Securities which shall mature or be redeemed at the option of the holder prior to the respective dates when the money held for the credit of such Fund or Account will be required for the purposes intended. In the absence of any such direction and to the extent practicable, the Trustee may invest amounts held hereunder in those Investment Securities described in clause (k) of the definition of the Investment Securities. All such investments shall be held by (or by any custodian on behalf of) the Trustee for the benefit of the Issuer; provided that on the Business Day preceding each Distribution Date all interest and other investment income collected (net of losses and investment expenses) on funds on deposit therein shall be deposited into the Collection Fund and shall be deemed to constitute a portion of the Available Funds for such Distribution Date. The Trustee and the Issuer hereby agree that unless an Event of Default shall have occurred hereunder, the Issuer acting by and through an Authorized Representative shall be entitled to, and shall, provide written direction or oral direction confirmed in writing to the Trustee with respect to any discretionary acts required or permitted of the Trustee under any Investment Securities and the Trustee shall not take such discretionary acts without such written direction.

The Investment Securities purchased shall be held by the Trustee and shall be deemed at all times to be part of such Fund or Account or Subaccounts or combination thereof, and the Trustee shall inform the Issuer of the details of all such investments. Upon direction in writing (or orally, confirmed in writing) from an Authorized Representative of the Issuer, the Trustee shall use its best efforts to sell at the best price obtainable, or present for redemption, any Investment Securities purchased by it as an investment whenever it shall be necessary to provide money to meet any payment from the applicable Fund. The Trustee shall advise the Issuer in writing, on or before the fifteenth day of each calendar month (or such later date as reasonably consented to by the Issuer), of all investments held for the credit of each Fund in its custody under the provisions of this Indenture as of the end of the preceding month and the value thereof, and shall list any investments which were sold or liquidated for less than the par value thereof, plus accrued but unpaid interest at the time thereof.

44

Money in any Fund constituting a part of the Trust Estate may be pooled for the purpose of making investments and may be used to pay accrued interest on Investment Securities purchased. The Trustee and its affiliates may act as principal or agent in the acquisition or disposition of any Investment Securities.

Notwithstanding the foregoing, the Trustee shall not be responsible or liable for any losses on investments made by it hereunder or for keeping all Funds held by it, fully invested at all times, its only responsibility being to comply with the investment instructions of the Issuer or its designee in a non-negligent manner.

The Issuer acknowledges that to the extent the regulations of the Comptroller of the Currency or other applicable regulatory agency grant the Issuer the right to receive brokerage confirmations of security transactions, the Issuer waives receipt of such confirmations.

SECTION 5.06. RELEASE.

(a) The Trustee shall, upon Issuer Order and subject to the provisions of this Indenture, take all actions reasonably necessary to effect the release of any Financed Eligible Loans from the lien of this Indenture to the extent the terms hereof permit the sale, disposition or transfer of such Financed Eligible Loans.

(b) Subject to the payment of its fees and expenses pursuant to Sections 7.05 and 7.07, the Trustee may, and when required by the provisions of this Indenture shall, execute instruments to release property from the lien of this Indenture, or convey the Trustee's interest in the same, in a manner and under circumstances that are not inconsistent with the provisions of this Indenture. No party relying upon an instrument executed by the Trustee as provided in this Article V shall be bound to ascertain the Trustee's authority, inquire into the satisfaction of any conditions precedent or see to the application of any moneys.

(c) The Trustee shall, at such time as there are no Notes Outstanding and all sums due the Trustee pursuant to Sections 7.05 and 7.07 have been paid, release any remaining portion of the Trust Estate that secured the Notes from the lien of this Indenture and release to the Issuer or any other Person entitled thereto any funds then on deposit in the Funds and Accounts. The Trustee shall release property from the lien of this Indenture pursuant to this Section 5.06(c) only upon receipt of an Issuer Order accompanied by an Officers' Certificate of the Issuer, an Opinion of Counsel and (if required by the TIA) Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1).

(d) Subject to the provisions of this Indenture, the Trustee shall release property from the lien of this Indenture only upon receipt of an Issuer Order accompanied by an Officers' Certificate of the Issuer, an Opinion of Counsel and Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1) or an Opinion of Counsel in lieu of such Independent Certificates to the effect that the TIA does not require any such Independent Certificates.

45

(e) Each Registered Owner, by the acceptance of a Note, acknowledges that from time to time the Trustee shall release the lien of this Indenture on any Financed Eligible Loan to be sold to (i) the Seller in accordance with the applicable Student Loan Purchase Agreement; (ii) to the Servicer in accordance with the Servicing Agreement; and (iii) to another eligible lender holding one or more serial loans with respect to such Financed Eligible Loan, in accordance with the Servicing Agreement, and each Registered Owner, by the acceptance of a Note, consents to any such release.

ARTICLE VI

DEFAULTS AND REMEDIES

SECTION 6.01. EVENTS OF DEFAULT DEFINED. For the purpose of this Indenture, the following events are hereby defined as, and are declared to be, "Events of Default":

(a) default in the due and punctual payment of any interest on any Note when the same becomes due and payable, and such default shall continue for a period of five (5) days;

(b) default in the due and punctual payment of the principal of any Note when the same becomes due and payable on the related Note Final Maturity Date;

(c) default in the performance or observance of any other of the covenants, agreements or conditions on the part of the Issuer to be kept, observed and performed contained in this Indenture or in the Notes, and continuation of such default for a period of 90 days after written notice thereof by the Trustee to the Issuer; and

(d) the occurrence of an Event of Bankruptcy. Any notice herein provided to be given to the Issuer with respect to any default shall be deemed sufficiently given if sent by registered mail with postage prepaid to the Person to be notified, addressed to such Person at the post office address as shown in Section 9.01 of this Indenture or such other address as may hereafter be given as the principal office of the Issuer in writing to the Trustee by an Authorized Representative of the Issuer. The Trustee may give any such notice in its discretion and shall give such notice if requested to do so in writing by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations at the time Outstanding.

SECTION 6.02. REMEDY ON DEFAULT; POSSESSION OF TRUST ESTATE. Subject to
Section 6.09 hereof, upon the happening and continuance of any Event of Default, the Trustee personally or by its attorneys or agents may enter into and upon and take possession of such portion of the Trust Estate as shall be in the custody of others, and all property comprising the Trust Estate, and each and every part thereof, and exclude the Issuer and its agents, servants and employees wholly therefrom, and have, hold, use, operate, manage, and control the same and each and every part thereof, and in the name of the Issuer or otherwise, as they shall deem best, conduct the business thereof and exercise the privileges pertaining thereto and all the rights and powers of the Issuer and use all of the then existing Trust Estate for that purpose, and collect and receive all charges, income and Available Funds of the same and of every part thereof, and after deducting therefrom all expenses incurred hereunder and all other proper outlays herein authorized, and all payments which may be made as just and reasonable compensation for its own services, and for the services of its attorneys, agents, and assistants, the Trustee shall apply the rest and residue of the money received by the Trustee as follows:

46

FIRST, to the Trustee and the Delaware Trustee, any Trustee Fee and any Delaware Trustee Fee, respectively due and owing;

SECOND, to the Servicer for due and unpaid Servicing Fees;

THIRD, to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Products without preference or priority, for any due and unpaid Derivative Product Fees;

FOURTH, to the Class A Noteholders for amounts due and unpaid on the Class A Notes for interest, ratably, without preference or priority of any kind, according to the amounts due and payable on the Class A Notes for such interest;

FIFTH, to Class A Noteholders for amounts due and unpaid on the Class A Notes for principal, ratably, without preference or priority of any kind, according to the amounts due and payable on the Notes for principal;

SIXTH, to the Class B Noteholders for amounts due and unpaid on the Class B Notes for interest ratably, without preference or priority of any kind, according to the amounts due and payable on the Notes for such interest;

SEVENTH, to the Class B Noteholders for amounts due and unpaid on the Class B Notes for principal, ratably without preference or priority of any kind, according to the amounts due and payable on the Class B Notes for principal;

EIGHTH, to the Counterparties, in proportion to the respective entitlements under the applicable Derivative Products without preference or priority, for any due and unpaid Derivative Product Payments;

NINTH, to the Servicer, for any unpaid Carryover Servicing Fees; and

TENTH, to the Issuer, for distribution in accordance with the terms of the Administration Agreement and the Trust Agreement.

The Trustee may fix a record date and payment date for any payment to Registered Owners pursuant to this Section 6.02. At least 15 days before such record date, the Trustee shall mail to each Registered Owner and the Issuer a notice that states the record date, the payment date and the amount to be paid.

SECTION 6.03. REMEDIES ON DEFAULT; ADVICE OF COUNSEL. Upon the happening of any Event of Default, the Trustee may proceed to protect and enforce the rights of the Trustee and the Registered Owners in such manner as counsel for the Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as, in the opinion of such counsel, may be more effectual to protect and enforce the rights aforesaid.

47

SECTION 6.04. REMEDIES ON DEFAULT; SALE OF TRUST ESTATE. Upon the happening of any Event of Default and if the principal of all of the Outstanding Obligations shall have been declared due and payable, then and in every such case, and irrespective of whether other remedies authorized shall have been pursued in whole or in part, the Trustee may sell, with or without entry, to the highest bidder the Trust Estate, and all right, title, interest, claim and demand thereto and the right of redemption thereof, at any such place or places, and at such time or times and upon such notice and terms as may be required by law. Upon such sale the Trustee may make and deliver to the purchaser or purchasers a good and sufficient assignment or conveyance for the same, which sale shall be a perpetual bar both at law and in equity against the Issuer and all Persons claiming such properties. No purchaser at any sale shall be bound to see to the application of the purchase money or to inquire as to the authorization, necessity, expediency or regularity of any such sale. The Trustee is hereby irrevocably appointed the true and lawful attorney-in-fact of the Issuer, in its name and stead, to make and execute all bills of sale, instruments of assignment and transfer and such other documents of transfer as may be necessary or advisable in connection with a sale of all or part of the Trust Estate, but the Issuer, if so requested by the Trustee, shall ratify and confirm any sale or sales by executing and delivering to the Trustee or to such purchaser or purchasers all such instruments as may be necessary, or in the judgment of the Trustee, proper for the purpose which may be designated in such request. In addition, the Trustee may proceed to protect and enforce the rights of the Trustee and the Registered Owners of the Obligations in such manner as counsel for the Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as may in the opinion of such counsel, be more effectual to protect and enforce the rights aforesaid. The Trustee shall take any such action or actions if requested to do so in writing by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations at the time Outstanding.

SECTION 6.05. APPOINTMENT OF RECEIVER. In case an Event of Default occurs, and if all of the Outstanding Obligations shall have been declared due and payable and in case any judicial proceedings are commenced to enforce any right of the Trustee or of the Registered Owners under this Indenture or otherwise, then as a matter of right, the Trustee shall be entitled to the appointment of a receiver of the Trust Estate and of the earnings, income or revenue, rents, issues and profits thereof with such powers as the court making such appointments may confer.

SECTION 6.06. RESTORATION OF POSITION. In case the Trustee shall have proceeded to enforce any rights under this Indenture by sale or otherwise, and such proceedings shall have been discontinued, or shall have been determined adversely to the Trustee, then and in every such case to the extent not inconsistent with such adverse decree, the Issuer, the Trustee and the Registered Owners shall be restored to their former respective positions and the rights hereunder in respect to the Trust Estate, and all rights, remedies and powers of the Trustee and of the Registered Owners shall continue as though no such proceeding had been taken.

48

SECTION 6.07. PURCHASE OF PROPERTIES BY TRUSTEE OR REGISTERED OWNERS. In
case of any such sale of the Trust Estate, any Registered Owner or Registered Owners or committee of Registered Owners or the Trustee, may bid for and purchase such property and upon compliance with the terms of sale may hold, retain possession and dispose of such property as the absolute right of the purchaser or purchasers without further accountability and shall be entitled, for the purpose of making any settlement or payment for the property purchased, to use and apply any Obligations hereby secured and any interest thereon due and unpaid, by presenting such Obligations in order that there may be credited thereon the sum apportionable and applicable thereto out of the net proceeds of such sale, and thereupon such purchaser or purchasers shall be credited on account of such purchase price payable to him or them with the sum apportionable and applicable out of such net proceeds to the payment of or as a credit on the Obligations so presented.

SECTION 6.08. APPLICATION OF SALE PROCEEDS. The proceeds of any sale of the Trust Estate, together with any funds at the time held by the Trustee and not otherwise appropriated, shall be applied by the Trustee as set forth in
Section 6.02 hereof, and then to the Issuer or whomsoever shall be lawfully entitled thereto.

SECTION 6.09. ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT. If an Event of Default should occur and be continuing, then and in every such case the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations may declare all the Obligations to be immediately due and payable, by a notice in writing to the Issuer (and to the Trustee if given by Registered Owners), and upon any such declaration the unpaid principal amount of such Obligations, together with accrued and unpaid interest thereon through the date of acceleration, shall become immediately due and payable, subject, however, to
Section 6.04 of this Indenture.

At any time after such declaration of acceleration of maturity has been made and before a judgment or decree for payment of the money due has been obtained by the Trustee as hereinafter in this Article VI provided, the Registered Owners of Obligations representing a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, by written notice to the Issuer and the Trustee, may rescind and annul such declaration and its consequences if:

(a) the Issuer has paid or deposited with the Trustee a sum sufficient to pay:

(i) all payments of principal of and interest on all Obligations and all other amounts that would then be due hereunder or upon such Obligations if the Event of Default giving rise to such acceleration had not occurred; and

(ii) all sums paid or advanced by the Trustee hereunder and the reasonable compensation, expenses, disbursements and advances of the Trustee and its agents and counsel; and

(b) all Events of Default, other than the nonpayment of the principal of the Obligations that has become due solely by such acceleration, have been cured or waived as provided in Section 6.15 hereof.

49

No such rescission shall affect any subsequent default or impair any right consequent thereto.

SECTION 6.10. REMEDIES NOT EXCLUSIVE. The remedies herein conferred upon or reserved to the Trustee or the Registered Owners of Obligations are not intended to be exclusive of any other remedy, but each remedy herein provided shall be cumulative and shall be in addition to every other remedy given hereunder or now or hereafter existing, and every power and remedy hereby given to the Trustee or to the Registered Owners of Obligations, or any supplement hereto, may be exercised from time to time as often as may be deemed expedient. No delay or omission of the Trustee or of any Registered Owner of Obligations to exercise any power or right arising from any default hereunder shall impair any such right or power or shall be construed to be a waiver of any such default or to be acquiescence therein.

SECTION 6.11. COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY TRUSTEE. The Issuer covenants that if:

(a) default is made in the payment of any installment of interest, if any, on any Notes when such interest becomes due and payable and such default continues for a period of five (5) days; or

(b) default is made in the payment of the principal of (or premium, if any, on) any Notes at its Note Final Maturity Date,

then the Issuer will, upon demand of the Trustee, pay to the Trustee, for the benefit of the Registered Owners, the whole amount then due and payable on such Notes for principal (and premium, if any) and interest, with interest upon any overdue principal (and premium, if any) and, to the extent that payment of such interest shall be legally enforceable, upon any overdue installments of interest, if any, at the rate or rates borne by or provided for in such Notes, and, in addition thereto, such further amount as shall be sufficient to cover the costs and expenses of collection, including the reasonable compensation, fees, expenses, disbursements and advances of the Trustee and its agents and counsel.

If the Issuer fails to pay such amounts forthwith upon such demand, the Trustee, in its own name and as Trustee of an express trust, may upon receiving indemnification satisfactory to the Trustee institute a judicial proceeding for the collection of the sums so due and unpaid, may prosecute such proceeding to judgment or final decree, and may enforce the same against the Issuer or any other obligor upon such Notes of such series and collect the moneys adjudged or decreed to be payable in the manner provided by law out of the property of the Issuer or any other obligor upon such Notes, wherever situated.

If an Event of Default with respect to Notes occurs and is continuing, the Trustee may, after being indemnified to its satisfaction and in its discretion, proceed to protect and enforce its rights and the rights of the Registered Owners of Notes and any related coupons by such appropriate judicial proceedings as the Trustee shall deem most effectual to protect and enforce any such rights, whether for the specific enforcement of any covenant or agreement in this Indenture or in aid of the exercise of any power granted herein, or to enforce any other proper remedy.

50

SECTION 6.12. DIRECTION OF TRUSTEE. Upon the happening of any Event of Default, the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, shall have the right by an instrument or instruments in writing delivered to the Trustee to direct and control the Trustee as to the method of taking any and all proceedings for any sale of any or all of the Trust Estate, or for the appointment of a receiver, if permitted by law, and may at any time cause any proceedings authorized by the terms hereof to be so taken or to be discontinued or delayed; provided, however, that such Registered Owners shall not be entitled to cause the Trustee to take any proceedings which in the Trustee's opinion would be unjustly prejudicial to non-assenting Registered Owners of Obligations, but the Trustee shall be entitled to assume that the action requested by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding will not be prejudicial to any non-assenting Registered Owners unless the Registered Owners of more than 50% of the collective aggregate principal amount of the non-assenting Registered Owners of such Obligations, in writing, show the Trustee how they will be prejudiced. Provided, however, that anything in this Indenture to the contrary notwithstanding, the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding together with the Registered Owners of a majority of the collective aggregate principal amount of all other Obligations then Outstanding shall have the right, at any time, by an instrument or instruments in writing executed and delivered to the Trustee, to direct the method and place of conducting all proceedings to be taken in connection with the enforcement of the terms and conditions of this Indenture, or for the appointment of a receiver or any other proceedings hereunder, provided that such direction shall not be otherwise than in accordance with the provisions of law and of this Indenture. The provisions of this Section 6.12 shall be expressly subject to the provisions of Sections 7.01(c) and 7.05 hereof.

SECTION 6.13. RIGHT TO ENFORCE IN TRUSTEE. No Registered Owner of any Obligation shall have any right as such Registered Owner to institute any suit, action or proceedings for the enforcement of the provisions of this Indenture or for the execution of any trust hereunder or for the appointment of a receiver or for any other remedy hereunder, all rights of action hereunder being vested exclusively in the Trustee, unless and until such Registered Owner shall have previously given to the Trustee written notice of a default hereunder, and of the continuance thereof, and also unless the Registered Owners of the requisite principal amount of the Obligations then Outstanding shall have made written request upon the Trustee and the Trustee shall have been afforded reasonable opportunity to institute such action, suit or proceeding in its own name, and unless the Trustee shall have been offered indemnity and security satisfactory to it against the costs, expenses and liabilities to be incurred therein or thereby, which offer of indemnity shall be an express condition precedent hereunder to any obligation of the Trustee to take any such action hereunder, and the Trustee for 30 days after receipt of such notification, request and offer of indemnity, shall have failed to institute any such action, suit or proceeding. It is understood and intended that no one or more Registered Owners of the Obligations shall have the right in any manner whatever by his or their action to affect, disturb or prejudice the lien of this Indenture or to enforce any right hereunder except in the manner herein provided and for the equal benefit of the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding.

51

SECTION 6.14. PHYSICAL POSSESSION OF OBLIGATIONS NOT REQUIRED. In any suit or action by the Trustee arising under this Indenture or on all or any of the Obligations issued hereunder, or any supplement hereto, the Trustee shall not be required to produce such Obligations, but shall be entitled in all things to maintain such suit or action without their production.

SECTION 6.15. WAIVERS OF EVENTS OF DEFAULT. The Trustee may in its discretion waive any Event of Default hereunder and its consequences and rescind any declaration of acceleration of Obligations, and shall do so upon the written request of the Registered Owners of at least a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding; provided, however, that there shall not be waived (a) any Event of Default in the payment of the principal of or premium on any Outstanding Obligations at the date of maturity thereof, or any default in the payment when due of the interest on any such Obligations, unless prior to such waiver or rescission, all arrears of interest or all arrears of payments of principal and all expenses of the Trustee, in connection with such default shall have been paid or provided for; or (b) any default in the payment of amounts set forth in Section 7.05 hereof. In case of any such waiver or rescission, or in case any proceedings taken by the Trustee on account of any such default shall have been discontinued or abandoned or determined adversely to the Trustee, then and in every such case the Issuer, the Trustee and the Registered Owners of Obligations shall be restored to their former positions and rights hereunder respectively, but no such waiver or rescission shall extend to or affect any subsequent or other default, or impair any rights or remedies consequent thereon.

ARTICLE VII

THE TRUSTEE

SECTION 7.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts imposed upon it by this Indenture, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Indenture, and no implied covenants or obligations shall be read into this Indenture against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Indenture; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Indenture and whether or not they contain the statements required under this Indenture.

52

(b) In case an Event of Default has occurred and is continuing, the Trustee, in exercising the rights and powers vested in it by this Indenture, shall use the same degree of care and skill in their exercise as a prudent person would exercise or use under the circumstances in the conduct of his or her own affairs.

(c) Before taking any action hereunder requested by Registered Owners, the Trustee may require that it be furnished an indemnity bond or other indemnity and security satisfactory to it by the Registered Owners, as applicable, for the reimbursement of all expenses to which it may be put and to protect it against all liability.

SECTION 7.02. RECITALS OF OTHERS. The recitals, statements and representations set forth herein and in the Notes shall be taken as the statements of the Issuer, and the Trustee assumes no responsibility for the correctness of the same. The Trustee makes no representations as to the title of the Issuer in the Trust Estate or as to the security afforded thereby and hereby, or as to the validity or sufficiency of this Indenture or of the Notes issued hereunder, and the Trustee shall incur no responsibility in respect of such matters.

SECTION 7.03. AS TO FILING OF INDENTURE. The Trustee shall be under no duty (a) to file or record, or cause to be filed or recorded, this Indenture or any instrument supplemental hereto, (b) or to procure any further order or additional instruments of further assurance, (c) to see to the delivery to it of any personal property intended to be mortgaged or pledged hereunder or thereunder, (d) or to do any act which may be suitable to be done for the better maintenance of the lien or security hereof (other than the filing of any continuation (but not initial) statements), or (e) for giving notice of the existence of such lien, or for extending or supplementing the same or to see that any rights to the Trust Estate and Funds intended now or hereafter to be transferred in trust hereunder are subject to the lien hereof. The Trustee shall not be liable for failure of the Issuer to pay any tax or taxes in respect of such property, or any part thereof, or the income therefrom or otherwise, nor shall the Trustee be under any duty in respect of any tax which may be assessed against it or the Registered Owners in respect of such property or pledged to the Trust Estate. The Trustee agrees to prepare, request that the Issuer execute (if such execution is necessary for any such filing) and file in a timely manner (if received from the Issuer in a timely manner) with any necessary execution by the Issuer, the continuation statements referred to herein; provided, that the Trustee shall have no responsibility for the sufficiency, adequacy or priority of any initial filing and in the absence of written notice to the contrary by the Issuer or other Authorized Representative, may rely and shall be protected in relying on all information and exhibits in such initial filings for the purposes of any continuation statements.

SECTION 7.04. TRUSTEE MAY ACT THROUGH AGENTS. The Trustee may execute any of the trusts or powers hereof and perform any duty hereunder, either itself or by or through its attorneys, agents or employees, and it shall not be answerable or accountable for any default, neglect or misconduct of any such attorneys, agents or employees, if reasonable care has been exercised in the appointment, supervision and monitoring of the work performed. All reasonable costs incurred by the Trustee and all reasonable compensation to all such persons as may reasonably be employed in connection with the trusts hereof shall be paid by the Issuer.

53

SECTION 7.05. INDEMNIFICATION OF TRUSTEE. Other than with respect to its duties to make payment on the Obligations when due, and its duty to pursue the remedy of acceleration as provided in Section 6.02 hereof, for each of which no additional security or indemnity may be required, the Trustee shall be under no obligation or duty to perform any act at the request of Registered Owners or to institute or defend any suit in respect thereof unless properly indemnified and provided with security to its satisfaction as provided in Section 7.01(c) hereof. The Trustee shall not be required to take notice, or be deemed to have knowledge, of any default or Event of Default of the Issuer hereunder and may conclusively assume that there has been no such default or Event of Default
(other than an Event of Default described in Section 6.01(a) or (b) hereof)
unless and until it shall have been specifically notified in writing at the address in Section 9.01 hereof of such default or Event of Default by (a) the Registered Owners of the required percentages in principal amount of the Obligations then Outstanding hereinabove specified or (b) an Authorized Representative of the Issuer. However, the Trustee may begin suit, or appear in and defend suit, execute any of the trusts hereby created, enforce any of its rights or powers hereunder, or do anything else in its judgment proper to be done by it as Trustee, without assurance of reimbursement or indemnity, and in such case the Trustee shall be reimbursed or indemnified by the Registered Owners requesting such action, if any, or the Issuer in all other cases, for all fees, costs and expenses, liabilities, outlays and counsel fees and other reasonable disbursements properly incurred in connection therewith, unless such costs and expenses, liabilities, outlays and attorneys' fees and other reasonable disbursements properly incurred in connection therewith are adjudicated to have resulted from the negligence or willful misconduct of the Trustee. In furtherance and not in limitation of this Section 7.05, the Trustee shall not be liable for, and shall be held harmless by the Issuer from, following any Issuer Orders, instructions or other directions upon which the Trustee is authorized to rely pursuant to this Indenture or any other agreement to which it is a party. If the Issuer or the Registered Owners, as appropriate, shall fail to make such reimbursement or indemnification, the Trustee may reimburse itself from any money in its possession under the provisions of this Indenture, subject only to the prior lien of the Notes for the payment of the principal thereof, premium, if any, and interest thereon from the Collection Fund. None of the provisions contained in this Indenture or any other Agreement to which it is a party shall require the Trustee to act or to expend or risk its own funds or otherwise incur individual financial liability in the performance of any of its duties or in the exercise of any of its rights or powers if the Registered Owners shall not have offered security and indemnity acceptable to it or if it shall have reasonable grounds for believing that prompt repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured to it.

The Issuer agrees to indemnify the Trustee for, and to hold it harmless against, any loss, liability or expenses incurred without negligence or bad faith on its part, arising out of or in connection with the acceptance or administration of the trust or trusts hereunder, including the costs and expenses of defending itself against any claim or liability in connection with the exercise or performance of any of its powers or duties hereunder arising from the Trust Estate. The Issuer agrees to indemnify and hold harmless the Trustee against any and all claims, demands, suits, actions or other proceedings and all liabilities, costs and expenses whatsoever caused by any untrue statement or misleading statement or alleged untrue statement or alleged misleading statement of a material fact contained in any offering document distributed in connection with the issuance of the Notes or caused by any omission or alleged omission from such offering document of any material fact required to be stated therein or necessary in order to make the statements made therein in the light of the circumstances under which they were made, not misleading.

54

SECTION 7.06. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, appraisal, opinion, report or document of the Issuer or the Servicer or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may but need not be counsel for the Issuer, the Trustee, or for a Registered Owner), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall reasonably deem it desirable that a matter be proved or established prior to taking, suffering or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an Authorized Representative of the Issuer or an authorized officer of the Administrator or the Servicer.

The Trustee shall not be liable for any action taken, suffered or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

The Trustee is authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Indenture. The Trustee shall not be liable with respect to any action taken, suffered or omitted to be taken in good faith in accordance with this Indenture or any other transaction document or at the direction of the Registered Owners evidencing the appropriate percentage of the aggregate principal amount of the Outstanding Notes relating to the time, method and place of conducting any proceeding for any remedy available to the Trustee, or exercising any trust or power conferred upon the Trustee, under this Indenture or any other transaction document.

SECTION 7.07. COMPENSATION OF TRUSTEE. Except as otherwise expressly provided herein, all advances, counsel fees (including without limitation allocated fees of in-house counsel) and other expenses reasonably made or incurred by the Trustee in and about the execution and administration of the trust hereby created and reasonable compensation to the Trustee for its services in the premises shall be paid by the Issuer. The compensation of the Trustee shall not be limited to or by any provision of law in regard to the compensation of trustees of an express trust. The Trustee shall not change the amount of its annual compensation without giving the Issuer at least 90 days' written notice prior to the beginning of a Fiscal Year. If not paid by the Issuer, the Trustee shall have a lien against all money held pursuant to this Indenture, subject only to the prior lien of the Obligations against the money and investments in the Collection Fund for the payment of the principal thereof, premium, if any, and interest thereon, for such reasonable compensation, expenses, advances and counsel fees incurred in and about the execution of the trusts hereby created and the exercise and performance of the powers and duties of the Trustee hereunder and the cost and expense incurred in defending against any liability in the premises of any character whatsoever (unless such liability is adjudicated to have resulted from the negligence or willful misconduct of the Trustee).

55

SECTION 7.08. TRUSTEE MAY OWN NOTES. The Trustee shall comply with TIA
Section 311(a), excluding any creditor relationship listed in TIA Section
311(b). A Trustee who has resigned or been removed shall be subject to TIA
Section 311(a) to the extent indicated therein. The Trustee hereunder, or any successor Trustee, in its individual or other capacity, may become the owner or pledgee of Notes and may otherwise deal with the Issuer, with the same rights it would have if it were not the Trustee. The Trustee may act as depository for, and permit any of its officers or directors to act as a member of, or act in any other capacity in respect to, any committee formed to protect the rights of the Registered Owners or to effect or aid in any reorganization growing out of the enforcement of the Notes or of this Indenture, whether or not any such committee shall represent the Registered Owners of more than 60% of the collective aggregate principal amount of the Outstanding Obligations.

SECTION 7.09. RESIGNATION OF TRUSTEE. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Indenture by giving to the Issuer notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 7.11 hereof (and is qualified to be the Trustee under the requirements of Section 7.11 hereof). If no successor Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Issuer, whichever period is the longer, the Trustee may (a) appoint a temporary successor Trustee having the qualifications provided in Section 7.11 hereof or (b) request a court of competent jurisdiction to (i) require the Issuer to appoint a successor, as provided in Section 7.11 hereof, within three days of the receipt of citation or notice by the court, or (ii) appoint a Trustee having the qualifications provided in Section 7.11 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to
(a) above, the Issuer may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 7.11 hereof.

SECTION 7.10. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee may be removed (a) at any time by the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, (b) by the Issuer for cause or upon the sale or other disposition of the Trustee or its corporate trust functions or (c) by the Issuer without cause so long as no Event of Default exists or has existed within the last 30 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Issuer and acceptance thereof by said successor. One copy of any such order of removal shall be filed with the Delaware Trustee and the other with the Trustee so removed.

In the event a Trustee (or successor Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until (a) in the case of removal by the Registered Owners, such Registered Owners by instrument or concurrent instruments in writing (signed and acknowledged by such Registered Owners or their attorneys-in-fact) filed with the Trustee removed have appointed a successor Trustee or otherwise the Issuer shall have appointed a successor, and (b) the successor Trustee has accepted appointment as such.

56

SECTION 7.11. SUCCESSOR TRUSTEE. In case at any time the Trustee or any successor Trustee shall resign, be dissolved, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Issuer by an instrument in writing duly authorized by the Issuer. In the case of any such appointment by the Issuer of a successor to the Trustee, the Issuer shall forthwith cause notice thereof to be mailed to the Registered Owners of the Notes at the address of each Registered Owner appearing on the note registration books maintained by the Registrar.

Every successor Trustee appointed by the Registered Owners, by a court of competent jurisdiction, or by the Issuer shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender so long as such designation is necessary to maintain guarantees and federal benefits under the Act with respect to the Financed Eligible Loans originated under the Act.

SECTION 7.12. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee appointed hereunder shall execute, acknowledge and deliver to its predecessor Trustee, and also to the Issuer, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of an Authorized Representative of the Issuer, or an authorized officer of the successor Trustee, execute, acknowledge and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor Trustee all the right, title and interest of the Trustee which it succeeds, in and to the Trust Estate and such rights, powers, trusts, duties and obligations, and the Trustee ceasing to act also, upon like request, pay over, assign and deliver to the successor Trustee any money or other property or rights subject to the lien of this Indenture, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Issuer be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Issuer.

In case any of the Notes to be issued hereunder shall have been authenticated but not delivered, any successor Trustee may adopt the certificate of authentication of the Trustee or of any successor to the Trustee; and in case any of the Notes shall not have been authenticated, any successor to the Trustee may authenticate such Notes in its own name; and in all such cases such certificate shall have the full force which it has anywhere in the Notes or in this Indenture.

57

SECTION 7.13. ADDITIONAL COVENANTS BY THE TRUSTEE TO CONFORM TO THE ACT. The Trustee covenants that it will at all times be an Eligible Lender under the Act so long as such designation is necessary, as determined by the Issuer, to maintain the guarantees and federal benefits under the Act with respect to the Financed Eligible Loans, that it will acquire Eligible Loans originated under the Act in its capacity as an Eligible Lender and that it will not knowingly dispose of or deliver any Financed Eligible Loans originated under the Act or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of such Financed Eligible Loans; provided, however, that nothing above shall prevent the Trustee from delivering the Eligible Loans to the Servicer or the Guaranty Agency.

SECTION 7.14. RIGHT OF INSPECTION. A Registered Owner shall be permitted at reasonable times during regular business hours and in accordance with reasonable regulations prescribed by the Trustee to examine at the principal office of the Trustee a copy of any report or instrument theretofore filed with the Trustee relating to the condition of the Trust Estate.

SECTION 7.15. LIMITATION WITH RESPECT TO EXAMINATION OF REPORTS. Except as provided in this Indenture, the Trustee shall be under no duty to examine any report or statement or other document required or permitted to be filed with it by the Issuer.

SECTION 7.16. SERVICING AGREEMENT. The Trustee acknowledges the receipt of a copy of the Servicing Agreement described in Section 4.04 hereof.

SECTION 7.17. ADDITIONAL COVENANTS OF TRUSTEE. The Trustee, by the execution hereof, covenants, represents and agrees that:

(a) it will not exercise any of the rights, duties or privileges under this Indenture in such manner as would cause the Eligible Loans held or acquired under the terms hereof to be transferred, assigned or pledged as security to any person or entity other than as permitted by this Indenture; and

(b) it will comply with the Act and the Regulations and will, upon written notice from an Authorized Representative of the Issuer, the Secretary or the Guaranty Agency, use its reasonable efforts to cause this Indenture to be amended (in accordance with Section 8.01 hereof) if the Act or Regulations are hereafter amended so as to be contrary to the terms of this Indenture.

SECTION 7.18. DUTY OF TRUSTEE WITH RESPECT TO RATING AGENCIES. It shall be the duty of the Trustee to notify each Rating Agency then rating any of the Notes (but the Trustee shall incur no liability for any failure to do so) of (a) any change, expiration, extension or renewal of this Indenture, (b) prepayment or defeasance of all the Notes, (c) any change in the Trustee or (d) any other information reasonably required to be reported to each Rating Agency under any Supplemental Indenture; provided, however, the provisions of this Section do not apply when such documents have been previously supplied to such Rating Agency and the Trustee has received written evidence to such effect, all as may be required by this Indenture. All notices required to be forwarded to the Rating Agencies under this Section shall be sent in writing at the following addresses:

58

Standard & Poor's Ratings Group 55 Water Street
New York, New York 10041 Attention: Asset-Backed Surveillance Group

Fitch, Inc.
One State Street Plaza New York, New York 10004 Attention: Structured Finance

Moody's Investors Service 99 Church Street
New York, New York 10007 Attention: ABS Monitoring Group

The Trustee also acknowledges that each Rating Agency's periodic review for maintenance of a Rating on any series of the Notes may involve discussions and/or meetings with representatives of the Trustee at mutually agreeable times and places.

SECTION 7.19. MERGER OF THE TRUSTEE. Any corporation into which the Trustee may be merged or with which it may be consolidated, or any corporation resulting from any merger or consolidation to which the Trustee shall be a party, or any corporation succeeding to all or substantially all of the corporate trust business of the Trustee, shall be the successor of the Trustee hereunder, provided such corporation shall be otherwise qualified and eligible under this Indenture, without the execution or filing of any paper of any further act on the part of any other parties hereto.

SECTION 7.20. RECEIPT OF FUNDS FROM SERVICER. The Trustee shall not be accountable or responsible in any manner whatsoever for any action of the Issuer, the Administrator, the depository bank of any funds of the Issuer, or the Servicer while the Servicer is acting as bailee or agent of the Trustee with respect to the Eligible Loans except, to the extent provided in any Servicing Agreement or custodian agreement, for actions taken in compliance with any instruction or direction given to the Trustee, or for the application of funds or moneys by the Servicer until such time as funds are received by the Trustee.

SECTION 7.21. SPECIAL CIRCUMSTANCES LEADING TO RESIGNATION OF TRUSTEE. Because the Trustee serves as trustee hereunder for Obligations of different priorities, it is possible that circumstances may arise which will cause the Trustee to resign from its position as trustee for one or more of the Obligations. In the event that the Trustee makes a determination that it should so resign, due to the occurrence of an Event of Default or potential default hereunder, or otherwise, the Issuer may permit such resignation as to one or more of the Obligations or request the Trustee's resignation as to all Obligations, as the Issuer may elect. If the Issuer should determine that a conflict of interest has arisen as to the trusteeship of any of the Obligations, it may authorize and execute a Supplemental Indenture with one or more successor Trustees, under which the administration of certain of the Obligations would be separated from the administration of the other Obligations.

59

SECTION 7.22. SURVIVAL OF TRUSTEE'S RIGHTS TO RECEIVE COMPENSATION, REIMBURSEMENT AND INDEMNIFICATION. The Trustee's rights to receive compensation, reimbursement and indemnification of money due and owing hereunder at the time of the Trustee's resignation or removal shall survive the Trustee's resignation or removal.

SECTION 7.23. CORPORATE TRUSTEE REQUIRED; ELIGIBILITY; CONFLICTING INTERESTS. There shall at all times be a Trustee hereunder which shall be eligible to act as Trustee under TIA Section 310(a)(1) and shall have a combined capital and surplus of at least $50,000,000. If such corporation publishes reports of condition at least annually, pursuant to law or the requirements of federal, state, territorial or District of Columbia supervising or examining authority, then for the purposes of this Section 7.23, the combined capital and surplus of such corporation shall be deemed to be its combined capital and surplus as set forth in its most recent report of condition so published. If at any time the Trustee shall cease to be eligible in accordance with the provisions of this Section 7.23, it shall resign immediately in the manner and with the effect hereinafter specified in this Article VII. Neither the Issuer nor any Person directly or indirectly controlling or controlled by, or under common control with, the Issuer shall serve as Trustee.

SECTION 7.24. TRUSTEE MAY FILE PROOFS OF CLAIM. In case of the pendency of any receivership, insolvency, liquidation, bankruptcy, reorganization, arrangement, adjustment, composition or other judicial proceeding relative to the Issuer or any other obligor upon the Notes or the property of the Issuer or of such other obligor or their creditors, the Trustee (irrespective of whether the principal of the Notes of any series shall then be due and payable as therein expressed or by declaration or otherwise and irrespective of whether the Trustee shall have made any demand on the Issuer for the payment of overdue principal, premium, if any, or interest) shall be entitled and empowered, by intervention in such proceeding or otherwise:

(a) to file and prove a claim for the whole amount, or such lesser amount as may be provided for in the Notes, of principal (and premium, if any) and interest, if any, owing and unpaid in respect of the Notes and to file such other papers or documents as may be necessary or advisable in order to have the claims of the Trustee (including any claim for the reasonable fees, compensation, expenses, disbursements and advances of the Trustee and its agents and counsel) and of the Registered Owners allowed in such judicial proceeding; and

(b) to collect and receive any money or other property payable or deliverable on any such claims and to distribute the same; and any custodian, receiver, assignee, trustee, liquidator, sequestrator (or other similar official) in any such judicial proceeding is hereby authorized by each Registered Owner of Notes to make such payments to the Trustee, and if the Trustee shall consent to the making of such payments directly to the Registered Owners, to pay to the Trustee any amount due to it for the reasonable fees, compensation, expenses, disbursements and advances of the Trustee and any predecessor Trustee, their agents and counsel, and any other amounts due the Trustee or any predecessor Trustee.

60

Nothing herein contained shall be deemed to authorize the Trustee to authorize or consent to or accept or adopt on behalf of any Registered Owner of a Note any plan of reorganization, arrangement, adjustment or composition affecting the Notes or the rights of any Registered Owner thereof, or to authorize the Trustee to vote in respect of the claim of any Registered Owner of a Note in any such proceeding.

In any proceedings brought by the Trustee (and also any proceedings involving the interpretation of any provision of this Indenture to which the Trustee shall be a party), the Trustee shall be held to represent all the Registered Owners of the Notes, and it shall not be necessary to make any Registered Owners of the Notes parties to any such proceedings.

ARTICLE VIII

SUPPLEMENTAL INDENTURES

SECTION 8.01. SUPPLEMENTAL INDENTURES NOT REQUIRING CONSENT OF REGISTERED OWNERS. The Issuer and the Trustee may, without the consent of or notice to any of the Registered Owners of any Obligations enter into any indenture or indentures supplemental to this Indenture for any one or more of the following purposes:

(a) to cure any ambiguity or formal defect or omission in this Indenture;

(b) to grant to or confer upon the Trustee for the benefit of the Registered Owners any additional benefits, rights, remedies, powers or authorities that may lawfully be granted to or conferred upon the Registered Owners or the Trustee;

(c) to subject to this Indenture additional revenues, properties or collateral;

(d) to modify, amend or supplement this Indenture or any indenture supplemental hereto in such manner as to permit the qualification hereof and thereof under the Trust Indenture Act of 1939 or any similar federal statute hereafter in effect or to permit the qualification of the Notes for sale under the securities laws of the United States of America or of any of the states of the United States of America, and, if they so determine, to add to this Indenture or any indenture supplemental hereto such other terms, conditions and provisions as may be permitted by said Trust Indenture Act of 1939 or similar federal statute;

(e) to evidence the appointment of a separate or co-Trustee or a co-registrar or transfer agent or the succession of a new Trustee hereunder, or any additional or substitute Guaranty Agency or Servicer;

(f) to add such provisions to or to amend such provisions of this Indenture as may be necessary or desirable to assure implementation of the Program in conformance with the Act if along with such Supplemental Indenture there is filed an opinion of counsel to the effect that the addition or amendment of such provisions will in no way impair the existing security of the Registered Owners of any Outstanding Obligations;

61

(g) to make any change as shall be necessary in order to obtain and maintain for any of the Notes an investment grade Rating from a nationally recognized rating service, which changes, in the opinion of the Trustee are not to the prejudice of the Registered Owner of any of the Obligations;

(h) to make any changes necessary to comply with the Act, the Regulations or the Code and the regulations promulgated thereunder;

(i) to make the terms and provisions of this Indenture, including the lien and security interest granted herein, applicable to a Derivative Product, and to modify Section 3.03 hereof with respect to any particular Derivative Product;

(j) to create any additional Funds or Accounts or Subaccounts under this Indenture deemed by the Trustee to be necessary or desirable;

(k) to make any other change with a Rating Confirmation; or

(l) to make any other change which, in the judgment of the Trustee is not to the material prejudice of the Registered Owners of any Obligations;

provided, however, that nothing in this Section shall permit, or be construed as permitting, any modification of the trusts, powers, rights, duties, remedies, immunities and privileges of the Trustee without the prior written approval of the Trustee, which approval shall be evidenced by execution of a Supplemental Indenture.

SECTION 8.02. SUPPLEMENTAL INDENTURES REQUIRING CONSENT OF REGISTERED OWNERS. Exclusive of Supplemental Indentures covered by Section 8.01 hereof and subject to the terms and provisions contained in this Section, and not otherwise, the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding shall have the right, from time to time, to consent to and approve the execution by the Issuer and the Trustee of such other indenture or indentures supplemental hereto as shall be deemed necessary and desirable by the Trustee for the purpose of modifying, altering, amending, adding to or rescinding, in any particular, any of the terms or provisions contained in this Indenture or in any Supplemental Indenture; provided, however, that nothing in this Section shall permit, or be construed as permitting (a) without the consent of the Registered Owners of all then Outstanding Obligations, (i) an extension of the maturity date of the principal of or the interest on any Obligation, or (ii) a reduction in the principal amount of any Obligation or the rate of interest thereon, or (iii) a privilege or priority of any Obligation or Obligations over any other Obligation or Obligations except as otherwise provided herein, or (iv) a reduction in the aggregate principal amount of the Obligations required for consent to such Supplemental Indenture, or (v) the creation of any lien other than a lien ratably securing all of the Obligations at any time Outstanding hereunder except as otherwise provided herein; or (b) any modification of the trusts, powers, rights, obligations, duties, remedies, immunities and privileges of the Trustee without the prior written approval of the Trustee.

62

If at any time the Issuer shall request the Trustee to enter into any such Supplemental Indenture for any of the purposes of this Section, the Trustee shall, upon being satisfactorily indemnified with respect to expenses, cause notice of the proposed execution of such Supplemental Indenture to be mailed by registered or certified mail to each Registered Owner of an Obligation at the address shown on the registration books or listed in any Derivative Product. Such notice (which shall be prepared by the Issuer) shall briefly set forth the nature of the proposed Supplemental Indenture and shall state that copies thereof are on file at the principal corporate trust office of the Trustee for inspection by all Registered Owners. If, within 60 days, or such longer period as shall be prescribed by the Issuer, following the mailing of such notice, the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations Outstanding at the time of the execution of any such Supplemental Indenture shall have consented in writing to and approved the execution thereof as herein provided, no Registered Owner of any Obligation shall have any right to object to any of the terms and provisions contained therein, or the operation thereof, or in any manner to question the propriety of the execution thereof, or to enjoin or restrain the Trustee or the Issuer from executing the same or from taking any action pursuant to the provisions thereof. Upon the execution of any such Supplemental Indenture as in this Section 8.02 permitted and provided, this Indenture shall be and be deemed to be modified and amended in accordance therewith.

SECTION 8.03. ADDITIONAL LIMITATION ON MODIFICATION OF INDENTURE. None of the provisions of this Indenture (including Sections 8.01 and 8.02 hereof) shall permit an amendment to the provisions of the Indenture which permits the transfer of all or part of the Financed Eligible Loans originated under the Act or granting of a security interest therein to any Person other than an Eligible Lender or the Servicer, unless the Act or Regulations are hereafter modified so as to permit the same. The Trustee may request an opinion of counsel to the effect that an amendment to this Indenture was adopted in conformance with this Indenture.

SECTION 8.04. NOTICE OF DEFAULTS. Within 90 days after the occurrence of any default hereunder with respect to the Notes, the Trustee shall transmit in the manner and to the extent provided in TIA Section 313(c), notice of such default hereunder known to the Trustee, unless such default shall have been cured or waived; provided, however, that, except in the case of a default in the payment of the principal of (or premium, if any) or interest with respect to any Note, or in the payment of any sinking fund installment with respect to the Notes, the Trustee shall be protected in withholding such notice if and so long as an authorized officer of the Trustee in good faith determine that the withholding of such notice is in the interest of the Registered Owners of the Notes. For the purpose of this Section 8.04, the term "default" means any event which is, or after notice or lapse of time or both would become, an Event of Default with respect to the Notes.

SECTION 8.05. CONFORMITY WITH THE TRUST INDENTURE ACT. Every supplemental indenture executed pursuant to this Article VIII shall conform to the requirements of the Trust Indenture Act as then in effect.

ARTICLE IX

GENERAL PROVISIONS

SECTION 9.01. NOTICES. Any notice, request or other instrument required by this Indenture to be signed or executed by the Registered Owners of

63

Obligations may be executed by the execution of any number of concurrent instruments of similar tenor, and may be signed or executed by such Registered Owners of Obligations in person or by agent appointed in writing. As a condition for acting thereunder the Trustee may demand proof of the execution of any such instrument and of the fact that any person claiming to be the owner of any of said Obligations is such owner and may further require the actual deposit of such Obligation or Obligations with the Trustee. The fact and date of the execution of such instrument may be proved by the certificate of any officer in any jurisdiction who by the laws thereof is authorized to take acknowledgments of deeds within such jurisdiction, that the person signing such instrument acknowledged before him the execution thereof, or may be proved by any affidavit of a witness to such execution sworn to before such officer.

The amount of Notes held by any person executing such instrument as a Registered Owner of Notes and the fact, amount and numbers of the Notes held by such person and the date of his holding the same may be proved by a certificate executed by any responsible trust company, bank, banker or other depository in a form approved by the Trustee, showing that at the date therein mentioned such person had on deposit with such depository the Notes described in such certificate; provided, however, that at all times the Trustee may require the actual deposit of such Note or Notes with the Trustee.

All notices, requests and other communications to any party hereunder shall be in writing (including bank wire, telex, telecopy or facsimile or similar writing) at the following addresses, and each address shall constitute each party's respective "Principal Office" for purposes of the Indenture:

If intended for the Issuer:

Nelnet Student Loan Trust 2002-1 c/o Wilmington Trust Company, Delaware Trustee Rodney Square North
1100 North Market Street
Wilmington, DE 19890
Attention: Corporate Trust Administration Telephone: (302) 651-1000 Facsimile: (302) 651-8882

With a copy to the Administrator:

NELnet, Inc.
121 South 13th Street, Suite 301 Lincoln, NE 68505
Attention: Terry J. Heimes Telephone: (402) 458-2303 Facsimile: (402) 458-2399

64

If intended for the Trustee:

Zions First National Bank 717 Seventeenth Street, Suite 301 Denver, CO 80202
Attention: Corporate Trust Department Telephone: (720) 947-7475 Facsimile: (720) 947-7480

Any party may change the address to which subsequent notices to such party are to be sent, or of its Principal Office, by notice to the others, delivered by hand or received by telex or facsimile or registered first-class mail, postage prepaid. Each such notice, request or other communication shall be effective when delivered by hand or received by facsimile or registered first-class mail, postage prepaid.

SECTION 9.02. COVENANTS BIND ISSUER. The covenants, agreements, conditions, promises, and undertakings in this Indenture shall extend to and be binding upon the successors and assigns of the Issuer, and all of the covenants hereof shall bind such successors and assigns, and each of them, jointly and severally. All the covenants, conditions and provisions hereof shall be held to be for the sole and exclusive benefit of the parties hereto and their successors and assigns and of the Registered Owners from time to time of the Obligations.

No extension of time of payment of any of the Obligations shall operate to release or discharge the Issuer, it being agreed that the liability of the Issuer, to the extent permitted by law, shall continue until all of the Obligations are paid in full, notwithstanding any transfer of Financed Eligible Loans or extension of time for payment.

SECTION 9.03. LIEN CREATED. This Indenture shall operate effectually as
(a) a grant of lien on and security interest in, and (b) an assignment of, the Trust Estate.

SECTION 9.04. SEVERABILITY OF LIEN. If the lien of this Indenture shall be or shall ever become ineffectual, invalid or unenforceable against any part of the Trust Estate, which is not subject to the lien, because of want of power or title in the Issuer, the inclusion of any such part shall not in any way affect or invalidate the pledge and lien hereof against such part of the Trust Estate as to which the Issuer in fact had the right to pledge.

SECTION 9.05. CONSENT OF REGISTERED OWNERS BINDS SUCCESSORS. Any request or consent of the Registered Owner of any Obligations given for any of the purposes of this Indenture shall bind all future Registered Owners of the same Obligation or any Obligations issued in exchange therefor or in substitution thereof in respect of anything done or suffered by the Issuer or the Trustee in pursuance of such request or consent.

SECTION 9.06. NONLIABILITY OF PERSONS; NO GENERAL OBLIGATION. It is hereby expressly made a condition of this Indenture that any agreements, covenants or representations herein contained or contained in the Notes do not and shall never constitute or give rise to a personal or pecuniary liability or charge against the organizers, officers, employees, agents or trustees or the Administrator of the Issuer, or against the general credit of the Issuer, and in the event of a breach of any such agreement, covenant or representation, no personal or pecuniary liability or charge payable directly or indirectly from

65

the general revenues of the Issuer shall arise therefrom. Nothing contained in this Section, however, shall relieve the Issuer from the observance and performance of the several covenants and agreements on its part herein contained.

SECTION 9.07. NONPRESENTMENT OF NOTES OR INTEREST CHECKS. Should any of the Notes or interest checks not be presented for payment when due, the Trustee shall retain from any money transferred to it for the purpose of paying the Notes or interest checks so due, for the benefit of the Registered Owners thereof, a sum of money sufficient to pay such Notes or interest checks when the same are presented by the Registered Owners thereof for payment. Such money shall not be required to be invested. All liability of the Issuer to the Registered Owners of such Notes or interest checks and all rights of such Registered Owners against the Issuer under the Notes or interest checks or under this Indenture shall thereupon cease and determine, and the sole right of such Registered Owners shall thereafter be against such deposit. If any Note or interest check shall not be presented for payment within the period of two years following its payment or prepayment date, the Trustee shall return to the Issuer the money theretofore held by it for payment of such Note or interest check, and such Note or interest check shall (subject to the defense of any applicable statute of limitation) thereafter be an unsecured obligation of the Issuer. The Trustee's responsibility for any such money shall cease upon remittance thereof to the Issuer.

SECTION 9.08. SECURITY AGREEMENT. This Indenture constitutes a Financing Statement and a Security Agreement under the Delaware Uniform Commercial Code.

SECTION 9.09. LAWS GOVERNING. It is the intent of the parties hereto that this Indenture shall in all respects be governed by the laws of the State of New York. This Indenture is subject to the provisions of the TIA that are required to be part of this Indenture and shall, to the extent applicable, be governed by such provisions.

SECTION 9.10. SEVERABILITY. Of any covenant, agreement, waiver, or part thereof in this Indenture contained be forbidden by any pertinent law or under any pertinent law be effective to render this Indenture invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Indenture shall be construed as if the same were not included herein.

SECTION 9.11. EXHIBITS. The terms of the Schedules and Exhibits, if any, attached to this Indenture are incorporated herein in all particulars.

SECTION 9.12. NON-BUSINESS DAYS. Except as may otherwise be provided herein, if the date for making payment of any amount hereunder or on any Note, or if the date for taking any action hereunder, is not a Business Day, then such payment can be made without accruing further interest or action can be taken on the next succeeding Business Day, with the same force and effect as if such payment were made when due or action taken on such required date.

SECTION 9.13. PARTIES INTERESTED HEREIN. Nothing in this Indenture expressed or implied is intended or shall be construed to confer upon, or to give to, any person or entity, other than the Trustee, the Delaware Trustee, the paying agent, if any, and the Registered Owners of the Obligations, any right,

66

remedy or claim under or by reason of this Indenture or any covenant, condition or stipulation hereof, and all covenants, stipulations, promises and agreements in this Indenture contained by and on behalf of the Issuer shall be for the sole and exclusive benefit of the Trustee, the paying agent, if any, and the Registered Owners of the Obligations.

SECTION 9.14. OBLIGATIONS ARE LIMITED OBLIGATIONS. The Notes and the obligations of the Issuer contained in this Indenture are special, limited obligations of the Issuer, secured by and payable solely from the Trust Estate herein provided. The Issuer shall not be obligated to pay the Notes, the interest thereon, or any other obligation created by or arising from this Indenture from any other source.

SECTION 9.15. COUNTERPARTY RIGHTS. Other than rights to the payment of Derivative Product Fees and Derivative Product Payments as described in Section 5.04(d) hereof, no Counterparty which shall be in default under any Derivative Product with the Issuer shall have any of the rights granted to a Counterparty or as the Registered Owner of an Obligation hereunder. A Counterparty which is in default under any Derivative Product shall however, continue to maintain all obligations undertaken by it under the terms of its Derivative Product.

SECTION 9.16. DISCLOSURE OF NAMES AND ADDRESSES OF REGISTERED OWNERS. Registered Owners of Notes, by receiving and holding the same, agree with the Issuer and the Trustee that neither the Issuer nor the Trustee nor any Securities Depository shall be held accountable by reason of the disclosure of any information as to the names and addresses of the Registered Owners of Notes in accordance with TIA Section 312, regardless of the source from which such information was derived, and that the Trustee shall not be held accountable by reason of mailing any material pursuant to a request made under TIA Section 312(b).

SECTION 9.17. AGGREGATE PRINCIPAL AMOUNT OF OBLIGATIONS. Whenever in this Indenture reference is made to the aggregate principal amount of any Obligations, such phrase shall mean, at any time, the principal amount of any Notes and the Derivative Value of any Derivative Product.

SECTION 9.18. FINANCED ELIGIBLE LOANS. The Issuer expects to acquire Eligible Loans and to transfer Eligible Loans to the Trustee, in accordance with this Indenture, which Eligible Loans, upon becoming subject to the lien of this Indenture, constitute Financed Eligible Loans, as defined herein. If for any reason a Financed Eligible Loan does not constitute an Eligible Loan, or ceases to constitute an Eligible Loan, such loan shall continue to be subject to the lien of this Indenture as a Financed Eligible Loan.

SECTION 9.19. CONCERNING THE DELAWARE TRUSTEE. It is expressly understood and agreed by the parties to this Indenture and the Registered Owners that (a) this Indenture is executed and delivered by the Delaware Trustee not in its individual or personal capacity but solely in its capacity as Delaware Trustee under the Trust Agreement on behalf of the Issuer, in the exercise of the powers and authority conferred and vested in it as Delaware Trustee under the Trust Agreement, subject to the protections, indemnities and limitations from liability afforded to the Delaware Trustee thereunder; (b) the representations, warranties, covenants, undertakings, agreements and obligations by the Delaware Trustee are made and intended not as personal representations, warranties, covenants, undertakings, agreements and obligations by Wilmington Trust Company, but are made and intended for the purpose of only binding the

67

Trust Estate, as defined in the Trust Agreement, and the Issuer; (c) nothing contained herein shall be construed as creating any liability on Wilmington Trust Company, individually or personally, to perform any expressed or implied covenant, duty or obligation of any kind whatsoever contained herein; and (d) under no circumstances shall Wilmington Trust Company, be personally liable for the payment of any fees, costs, indebtedness or expenses of any kind whatsoever or be personally liable for the breach or failure of any obligation, representation, agreement, warranty or covenant whatsoever made or undertaken by the Delaware Trustee or Issuer hereunder.

ARTICLE X

PAYMENT AND CANCELLATION OF NOTES

AND SATISFACTION OF INDENTURE

SECTION 10.01. TRUST IRREVOCABLE. The trust created by the terms and provisions of this Indenture is irrevocable until the indebtedness secured hereby (the Notes and interest thereon) and all Issuer Derivative Payments are fully paid or provision made for its payment as provided in this Article.

SECTION 10.02. SATISFACTION OF INDENTURE.

(a) If the Issuer shall pay, or cause to be paid, or there shall otherwise be paid (i) to the Registered Owners of the Notes, the principal of and interest on the Notes, at the times and in the manner stipulated in this Indenture; and (ii) to each Counterparty, all Issuer Derivative Payments then due, then the pledge of the Trust Estate which is not pledged hereunder, and all covenants, agreements and other obligations of the Issuer to the Registered Owners of Notes shall thereupon cease, terminate and become void and be discharged and satisfied. In such event, the Trustee shall execute and deliver to the Issuer all such instruments as may be desirable to evidence such discharge and satisfaction, and the Trustee shall pay over or deliver all money held by it under this Indenture to the party entitled to receive the same under this Indenture. If the Issuer shall pay or cause to be paid, or there shall otherwise be paid, to the Registered Owners of any Outstanding Notes the principal of and interest on such Notes and to each Counterparty all Counterparty Payments then due, at the times and in the manner stipulated in this Indenture and in the Derivative Product, such Notes and each Counterparty shall cease to be entitled to any lien, benefit or security under this Indenture, and all covenants, agreements and obligations of the Issuer to the Registered Owners thereof and each Counterparty shall thereupon cease, terminate and become void and be discharged and satisfied.

(b) Notes or interest installments shall be deemed to have been paid within the meaning of Section 10.02(a) hereof if money for the payment thereof has been set aside and is being held in trust by the Trustee at the Note Final Maturity Date or earlier prepayment date thereof. Any Outstanding Note shall, prior to the Note Final Maturity Date or earlier prepayment thereof, be deemed to have been paid within the meaning and with the effect expressed in Section 10.02(a) hereof if
(i) such Note is to be prepaid on any date prior to its Note Final Maturity Date and (ii) the Issuer shall have given notice of prepayment as provided herein on said date, there shall have been deposited with the Trustee either money (fully insured by the Federal Deposit Insurance Issuer or fully collateralized by Governmental Obligations) in an amount

68

which shall be sufficient, or Governmental Obligations (including any Governmental Obligations issued or held in book-entry form on the books of the Department of Treasury of the United States of America) the principal of and the interest on which when due will provide money which, together with the money, if any, deposited with the Trustee at the same time, shall be sufficient, to pay when due the principal of and interest to become due on such Note on and prior to the prepayment date or Note Final Maturity Date thereof, as the case may be. Notwithstanding anything herein to the contrary, however, no such deposit shall have the effect specified in this subsection (b) if made during the existence of an Event of Default, unless made with respect to all of the Notes then Outstanding. Neither Governmental Obligations nor money deposited with the Trustee pursuant to this subsection (b) nor principal or interest payments on any such Governmental Obligations shall be withdrawn or used for any purpose other than, and shall be held irrevocably in trust in an escrow account for, the payment of the principal of and interest on such Notes. Any cash received from such principal of and interest on such Governmental Obligations deposited with the Trustee, if not needed for such purpose, shall, to the extent practicable, be reinvested in Governmental Obligations maturing at times and in amounts sufficient to pay when due the principal of and interest on such Notes on and prior to such prepayment date or Note Final Maturity Date thereof, as the case may be, and interest earned from such reinvestments shall be paid over to the Issuer, as received by the Trustee, free and clear of any trust, lien or pledge. Any payment for Governmental Obligations purchased for the purpose of reinvesting cash as aforesaid shall be made only against delivery of such Governmental Obligations. For the purposes of this Section, "Governmental Obligations" shall mean and include only non-callable direct obligations of the Department of the Treasury of the United States of America or portions thereof (including interest or principal portions thereof), and such Governmental Obligations shall be of such amounts, maturities and interest payment dates and bear such interest as will, without further investment or reinvestment of either the principal amount thereof or the interest earnings therefrom, be sufficient to make the payments required herein, and which obligations have been deposited in an escrow account which is irrevocably pledged as security for the Notes. Such term shall not include mutual funds and unit investment trusts.

(c) Any Issuer Derivative Payments are deemed to have been paid and the applicable Derivative Product terminated when payment of all Issuer Derivative Payments due and payable to each Counterparty under its respective Derivative Product have been made or duly provided for to the satisfaction of each Counterparty and the respective Derivative Product has been terminated.

(d) In no event shall the Trustee deliver over to the Issuer any Financed Eligible Loans originated under the Act unless the Issuer is an Eligible Lender, if the Act or Regulations then in effect require the owner or holder of such Financed Eligible Loans to be an Eligible Lender.

(e) The provisions of this Section are applicable to the Notes and the Issuer Derivative Payments.

69

SECTION 10.03. OPTIONAL PURCHASE OF ALL FINANCED ELIGIBLE LOANS. The Administrator shall certify to and notify the Sponsor and the Trustee in writing, within 15 days after the last Business Day of each Collection Period which the then outstanding Pool Balance is 12% or less of the sum of the Initial Pool Balance and the Initial Pre-Funded Amount, of the percentage that the then outstanding Pool Balance bears to such sum. The Sponsor shall have the option to purchase the Financed Eligible Loans on the date (the "Optional Purchase Date") that is the tenth (10th) Business Day preceding the earlier of (i) the May, 2012 Distribution Date or (ii) the Distribution Date next succeeding the date on which the then outstanding Pool Balance is 10% or less of the Initial Pool Balance. To exercise such option, the Sponsor shall deposit in the Collection Fund on the Optional Purchase Date, an amount equal to the aggregate Purchase Amount for the Financed Eligible Loans and the related rights with respect thereto, plus the appraised value of any such other property held by the Trust other than the Funds and Accounts, such value to be determined by an appraiser mutually agreed upon by the Sponsor and the Trustee; provided, however, that the Sponsor may not effect such purchase if such aggregate Purchase Amounts do not equal or exceed the Minimum Purchase Amount.

SECTION 10.04. AUCTION OF FINANCED ELIGIBLE LOANS. Any Financed Eligible Loans remaining in the Trust Estate on the Business Day next succeeding the Optional Purchase Date shall promptly thereafter be offered for sale by the Trustee (or its designated agent), and any such sale shall be consummated on or before the immediately following Distribution Date (the "Trust Auction Date"). The Trustee shall provide written notice to the Sponsor of any such offer for sale at least three Business Days in advance of the Trust Auction Date. If at least two bids are received, the Trustee (or its designated agent) shall solicit and resolicit new bids from all participating bidders until only one bid remains or the remaining bidders decline to resubmit bids. The Trustee shall accept the highest of such remaining bids if it is equal to or in excess of both (i) the Minimum Purchase Amount and (ii) the fair market value of such Financed Eligible Loans as of the end of the Collection Period immediately preceding the Trust Auction Date. If at least two bids are not received or the highest bid after the resolicitation process is completed is not equal to or in excess of the higher of (i) the Minimum Purchase Amount and (ii) the fair market value of the Financed Eligible Loans, the Trustee shall not consummate such sale. The Trustee may consult, and, at the direction of the Sponsor, shall consult, with a financial advisor, including an underwriter of the Notes or the Administrator, to determine if the fair market value of the Financed Eligible Loans has been offered. The proceeds of any such sale will be applied in the order of priority set forth in Section 6.02 hereof. If the sale is not consummated in accordance with the foregoing, the Trustee may, but shall not be under any obligation to, solicit bids for sale of the Financed Eligible Loans with respect to future Distribution Dates upon terms similar to those described above. Notice of the prepayment of any Obligations resulting from a purchase of the Financed Eligible Loans on the Optional Purchase Date or the auction of the Financed Eligible Loans on the Trust Auction Date, shall be given by the Trustee to the Registered Owners by first-class mail within five Business Days of such Optional Purchase Date or Trust Auction Date.

70

SECTION 10.05. CANCELLATION OF PAID NOTES. Any Notes which have been paid or purchased by the Issuer, mutilated Notes replaced by new Notes, and any temporary Note for which definitive Notes have been delivered shall (unless otherwise directed by the Issuer by Issuer Order) forthwith be cancelled by the Trustee and, except for temporary Notes, returned to the Issuer.

71

IN WITNESS WHEREOF, the Issuer has caused this Indenture to be executed in its organizational name and behalf by its Delaware Trustee, and the Trustee, to evidence its acceptance of the trusts hereby created, has caused this Indenture to be executed in its organizational name and behalf, all in multiple counterparts, each of which shall be deemed an original, and the Issuer and the Trustee have caused this Indenture to be dated as of the date herein above first shown.

NELNET STUDENT LOAN TRUST 2002-1, a Delaware
business trust

By: WILMINGTON TRUST COMPANY, not in its
individual capacity or personal capacity
but solely in its capacity as Delaware
Trustee

By   /s/  Patricia A. Evans
   --------------------------------------------
Name   Patricia A. Evans
     ------------------------------------------
Title Assistant Vice President


ZIONS FIRST NATIONAL BANK, as Trustee

By  /s/  David W. Bata

   --------------------------------------------
    David W. Bata, Vice President

72

EXHIBIT A

ELIGIBLE LOAN ACQUISITION CERTIFICATE

This Eligible Loan Acquisition Certificate is submitted pursuant to the provisions of Section 5.02 of the Indenture of Trust, dated as of May 1, 2002, as amended (the "Indenture"), between Nelnet Student Loan Trust 2002-1 (the "Issuer") and Zions First National Bank, as Trustee. All capitalized terms used in this Certificate and not otherwise defined herein shall have the same meanings given to such terms in the Indenture. In your capacity as Trustee, you are hereby authorized and requested to disburse to (the "Lender") the sum of $ (or, in the case of an exchange, the Eligible Loans listed in Exhibit A hereto) for the acquisition of Eligible Loans. With respect to the Eligible Loans so to be acquired, the Issuer hereby certifies as follows:

1. The Eligible Loans to be acquired are those specified in Schedule A attached hereto (the "Acquired Eligible Loans"). The remaining unpaid principal amount of each Acquired Eligible Loan is as shown on such Schedule A.

2. The amount to be disbursed pursuant to this Certificate does not exceed the amount permitted by Section 5.02 of the Indenture, including a premium of not to exceed %.

3. Each Acquired Eligible Loan is an Eligible Loan authorized so to be acquired by the Indenture.

4. You have been previously, or are herewith, provided with the following items (the items listed in (a), (b), (c), (d) and (f) have been received and are being retained, on your behalf, by the Issuer or the Servicer):

(a) a copy of the Student Loan Purchase Agreement between the Issuer and the Eligible Lender with respect to the Acquired Eligible Loans (original copy maintained on file with the Issuer on behalf of the Trustee);

(b) with respect to each Insured Loan included among the Acquired Eligible Loans, the Certificate of Insurance relating thereto;

(c) with respect to each Guaranteed Loan included among the Acquired Eligible Loans, a certified copy of the Guarantee Agreement relating thereto;

(d) an opinion of counsel to the Issuer specifying each action necessary to perfect a security interest in all Eligible Loans to be acquired by the Issuer pursuant to the Student Loan Purchase Agreements in favor of the Trustee in the manner provided for by the provisions of 20 U.S.C. ss. 1087-2(d)(3) or 20 U.S.C. ss. 1082(m)(1)(D)(iv), as applicable, (you are authorized to rely on the advice of a single blanket opinion of counsel to the Issuer until such time as the Issuer shall provide any amended opinion to you);


(e) a certificate of an Authorized Representative of the Issuer to the effect that (i) the Issuer is not in default in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans; (ii) with respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto; and (iii) the Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans; and

(f) instruments duly assigning the Acquired Eligible Loans to the Trustee.

5. The Issuer is not, on the date hereof, in default under the Indenture or in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans, and, to the best knowledge of the Issuer, the Eligible Lender is not in default under the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans. The Issuer is not aware of any default existing on the date hereof under any of the other documents referred to in paragraph 4 hereof, nor of any circumstances which would reasonably prevent reliance upon the opinion of counsel referred to in paragraphs 4(d) hereof.

6. All of the conditions specified in the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans and the Indenture for the acquisition of the Acquired Eligible Loans and the disbursement hereby authorized and requested have been satisfied; provided that the Issuer may waive the requirement of receiving an opinion of counsel from the counsel to the Lender.

7. If a Financed Eligible Loan is being sold in exchange for an Acquired Eligible Loan, the final expected maturity date of such Acquired Eligible Loan shall be substantially similar to that of the Financed Eligible Loan being sold and such sale and exchange shall not adversely affect the ability of the Trust Estate to make timely principal and interest payments on its Obligations.

8. With respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto.

9. The Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans.

10. The proposed use of moneys in the Acquisition Fund is in compliance with the provisions of the Indenture.

11. The undersigned is authorized to sign and submit this Certificate on behalf of the Issuer.

A-2

12. Eligible Loans are being acquired at a price which permits the results of the cash flow analyses provided to the Rating Agencies on the Date of Issuance to be sustained.

WITNESS my hand this day of .

NELNET STUDENT LOAN TRUST 2002-1

By
Name
Title

A-3

EXHIBIT B-1

FORM OF CLASS A-1 NOTE

[See reverse for certain definitions]

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-1
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-1

REGISTERED NO. R-1 REGISTERED $415,000,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
  May 20, 2002             May 25, 2011

PRINCIPAL SUM: FOUR HUNDRED FIFTEEN MILLION AND 00/100 DOLLARS REGISTERED OWNER:
CEDE & CO.

Nelnet Student Loan Trust 2002-1, a business trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, the principal sum of [Note Face Amount] DOLLARS payable on each Distribution Date in an amount equal to the result obtained by multiplying
(a) a fraction the numerator of which is [Note Face Amount] and the denominator of which is [Total Class A-1 Note Amount] by (b) the aggregate amount, if any, payable to Class A-1 Noteholders on such Distribution Date in respect of principal of the Notes pursuant to the Indenture of Trust dated as of May 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on Maturity Date specified above (the "Class A-1 Maturity Date").


The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-1 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Closing Date) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by
360. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-1-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-1

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By
Authorized Signatory

Date: [Closing Date]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Closing Date]

B-1-3


[REVERSE OF NOTE]

This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-1 (the "Class A-1 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-2 (the "Class A-2 Notes") and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes and the Class A-2 Notes the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-1 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes and the Class A-2 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-1 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each February, May, August and November or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing August 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-1 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture. All principal payments on the Class A-1 Notes shall be made pro rata to the Registered Owners entitled thereto.

Interest on the Class A-1 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-1 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-1 Rate. The "Class A-1 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.04%. The "Class A-1 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [6/30 * (y-x)] (where: x = Three-Month LIBOR, and y = Four-Month LIBOR), plus 0.04%, as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated

B-1-4


by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

B-1-5


This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-1-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints

attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:

By                       *
    --------------------------------------------
    Name
        ----------------------------------------
    Title
         ---------------------------------------

Signature Guaranteed:

By * *NOTICE: The signature to this assignment must correspond with the name of the registered owner as it appears on the face of the within Note in every particular, without alteration, enlargement or any change whatever. Such signature must be guaranteed by an "eligible guarantor institution" meeting the requirements of the Note Registrar, which requirements include membership or participation in STAMP or such other "signature guarantee program" as may be determined by the Trustee in addition to, or in substitution for, STAMP, all in accordance with the Securities Exchange Act of 1934, as amended.

B-1-7


EXHIBIT B-2

FORM OF CLASS A-2 NOTE

[See reverse for certain definitions]

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-1
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-2

REGISTERED NO. R-1 REGISTERED $585,000,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
  May 20, 2002             May 25, 2027

PRINCIPAL SUM: FIVE HUNDRED EIGHTY-FIVE MILLION AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2002-1, a business trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, the principal sum of [Note Face Amount] DOLLARS payable on each Distribution Date in an amount equal to the result obtained by multiplying
(a) a fraction the numerator of which is [Note Face Amount] and the denominator of which is [Total Class A-2 Note Amount] by (b) the aggregate amount, if any, payable to Class A-2 Noteholders on such Distribution Date in respect of principal of the Notes pursuant to the Indenture of Trust dated as of May 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class A-2 Maturity Date").


The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-2 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Closing Date) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by
360. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-2-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-1

By WILMINGTON TRUST COMPANY, not in
its individual capacity but solely
as Delaware Trustee under the
Trust Agreement,

By
Authorized Signatory

Date: [Closing Date]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Closing Date]

B-2-3


[REVERSE OF NOTE]

This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-2 (the "Class A-2 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1 (the "Class A-1 Notes") and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-2 Notes and the Class A-1 Notes the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-2 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes and the Class A-2 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-2 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each February, May, August and November or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing August 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-2 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture. All principal payments on the Class A-2 Notes shall be made pro rata to the Registered Owners entitled thereto.

Interest on the Class A-2 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-2 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-2 Rate. The "Class A-2 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.17%. The "Class A-2 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [6/30 * (y-x)] (where: x = Three-Month LIBOR, and y = Four-Month LIBOR), plus 0.17% , as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated

B-2-4


by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

B-2-5


This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-2-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:

By                      *
   --------------------------------------------
   Name
        ---------------------------------------
   Title
         --------------------------------------

Signature Guaranteed:

By * *NOTICE: The signature to this assignment must correspond with the name of the registered owner as it appears on the face of the within Note in every particular, without alteration, enlargement or any change whatever. Such signature must be guaranteed by an "eligible guarantor institution" meeting the requirements of the Note Registrar, which requirements include membership or participation in STAMP or such other "signature guarantee program" as may be determined by the Trustee in addition to, or in substitution for, STAMP, all in accordance with the Securities Exchange Act of 1934, as amended.

B-2-7


EXHIBIT B-3

FORM OF CLASS B NOTE

[See reverse for certain definitions]

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-1
STUDENT LOAN ASSET-BACKED NOTES
CLASS B

REGISTERED NO. R-1 REGISTERED $36,270,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
  May 20, 2002           August 25, 2032

PRINCIPAL SUM: THIRTY-SIX MILLION TWO HUNDRED SEVENTY THOUSAND AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2002-1, a business trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, the principal sum of [Note Face Amount] DOLLARS payable on each Distribution Date in an amount equal to the result obtained by multiplying
(a) a fraction the numerator of which is [Note Face Amount] and the denominator of which is [Total Class B Note Amount] by (b) the aggregate amount, if any, payable to Class B Noteholders on such Distribution Date in respect of principal of the Notes pursuant to the Indenture of Trust dated as of May 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class B Maturity Date").


The Issuer shall pay interest on this Note at the rate per annum equal to the Class B Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Closing Date) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by
360. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-3-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-1

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By
Authorized Signatory

Date: [Closing Date]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Closing Date]

B-3-3


[REVERSE OF NOTE]

This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class B (the "Class B Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1 (the "Class A-1 Notes") and the Issuer's Student Loan-Backed Notes, Class A-2 (the "Class A-2 Notes" and, together with the Class B Notes and the Class A-1 Notes the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class B Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes and Class A-2 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class B Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each February, May, August and November or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing August 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class B Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture. All principal payments on the Class B Notes shall be made pro rata to the Registered Owners entitled thereto.

Interest on the Class B Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class B Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class B Rate. The "Class B Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.55%. The "Class B Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [6/30 * (y-x)] (where: x = Three-Month LIBOR, and y = Four-Month LIBOR), plus 0.55% , as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of

B-3-4


this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

B-3-5


This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-3-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:
By


Name


Title

Signature Guaranteed:

By * *NOTICE: The signature to this assignment must correspond with the name of the registered owner as it appears on the face of the within Note in every particular, without alteration, enlargement or any change whatever. Such signature must be guaranteed by an "eligible guarantor institution" meeting the requirements of the Note Registrar, which requirements include membership or participation in STAMP or such other "signature guarantee program" as may be determined by the Trustee in addition to, or in substitution for, STAMP, all in accordance with the Securities Exchange Act of 1934, as amended.

B-3-7


EXHIBIT C

FORM OF ADMINISTRATOR'S MONTHLY
SERVICING PAYMENT DATE CERTIFICATE

This Administrator's Monthly Servicing Payment Date Certificate (the "Certificate") is being provided by NELnet, Inc., as Administrator (the "Administrator") to Nelnet Student Loan Trust 2002-1 (the "Issuer") pursuant to
Section 5.03(b) of the Indenture of Trust dated as of May 1, 2002 (the "Indenture"), between the Issuer and Zions First National Bank (the "Trustee"). All capitalized terms used in this Certificate and not otherwise defined shall have the same meanings as assigned to such terms in the Indenture.

Pursuant to this Certificate, the Administrator hereby directs the Trustee to distribute to the Servicer, by 1:00 p.m. (New York time) on , ("the Monthly Servicing Payment Date"), from and to the extent of the Available Funds on deposit in the Collection Fund, $ Servicing Fee due with respect to the preceding calendar month.

The Available Funds on this Monthly Servicing Payment Date is equal to $ .

The Administrator hereby certifies that the information herein is true and accurate in all material respects and that the Trustee may conclusively rely on this Certificate with no further duty to examine or determine the information contained herein.

IN WITNESS WHEREOF, the Administrator has caused this Certificate to be duly executed and delivered as of the date written below.

NELnet, Inc., as Administrator

By
Authorized Signatory

[DATE]


EXHIBIT D

FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE

This Administrator's Distribution Date Certificate (the "Certificate") is being provided by NELnet, Inc., as Administrator (the "Administrator") to Nelnet Student Loan Trust 2002-1 (the "Issuer") to pursuant to Section 5.03(c) of the Indenture of Trust dated as of May 1, 2002 (the "Indenture"), between the Issuer and Zions First National Bank (the "Trustee"). All capitalized terms used in this Certificate and not otherwise defined shall have the same meanings as assigned to such terms in the Indenture.

Pursuant to this Certificate, the Administrator hereby directs the Trustee to make the following deposits and distributions to the Persons or to the account specified below by 1:00 p.m. (New York time) on , ("the Distribution Date"), to the extent of (x) the amount of Available Funds in the Collection Fund and (y) the amount transferred from the Reserve Fund pursuant to
Section 5.04(b) and (c) of the Indenture. The Trustee shall make the following deposits and distributions in the following order of priority, and the Trustee shall comply with such instructions:

(i) (a) $ Servicing Fee to the Servicer, (b) $ Trustee Fee to the Trustee and (c) $ Delaware Trustee Fee to the Delaware Trustee, respectively, ratably, without preference or priority of any kind, due on the Distribution Date;

(ii) $ Administration Fee and $ unpaid Administration Fees, if any, from prior Distribution Dates to the Administrator due on the Distribution Date;

(iii) $ Derivative Product Fees and $ unpaid Derivative Product Fees, if any, from prior Distribution Dates to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Products without preference or priority;

(iv) $ Interest Distribution Amount to the Class A-1 Noteholders and $ Interest Distribution Amount to the Class A-2 Noteholders, ratably, without preference or priority of any kind, according to the amounts payable on the Class A Notes in respect of Class A Noteholders' Interest Distribution Amount;

(v) $ Interest Distribution Amount to the Class B Noteholders, ratably, without preference or priority of any kind, according to the amounts payable in respect of Class B Noteholders' Interest Distribution Amount;

(vi) $ Principal Distribution Amount to the Class A-1 Noteholders;

(vii) $ Principal Distribution Amount to the Class A-2 Noteholders (on each Distribution Date on and after which the Class A-1 Notes have been paid in full);

(viii) $ Principal Distribution Amount to the Class B Noteholders (on each Distribution Date on and after the date on which the Class A Notes have been paid in full);


(ix) $ to the Reserve Fund (if necessary to reinstate the balance of the Reserve Fund up to the Specified Reserve Fund Balance);

(x) $ to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Product without preference or priority (representing the aggregate unpaid amount of any Derivative Product Payments plus accrued interest, if any);

(xi) $ to the Servicer (representing the aggregate unpaid amount of the Carryover Servicing Fee, if any);

(xii) if the Financed Eligible Loans have not been sold pursuant to Sections 10.03 or 10.04 of the Indenture, pay (a) $ first to the Class A Noteholders in the same order and priority as is set forth in Sections (vi) and (vii) above until the principal amount of the Class A Notes is paid in full and (b) $ next to the Class B Noteholders until the principal balance of the Class B Notes is reduced to zero; provided that the amounts of such distributions shall not exceed the outstanding principal balance of the Class A Notes or the Class B Notes, as applicable, after giving effect to all other payments in respect of principal of Class A Notes and Class B Notes to be made on such date; and

(xiii) $ to the Sponsor. Amounts properly distributed to the Sponsor pursuant to this paragraph (xiii) shall be deemed released from the Trust Estate and the security interest therein granted to the Trustee, and the Sponsor shall in no event thereafter be required to refund any such distributed amounts.

The Available Funds on this Distribution Date is equal to $ .

The Administrator hereby certifies that the information herein is true and accurate in all material respects and that the Trustee may conclusively rely on this Certificate with no further duty to examine or determine the information contained herein.

IN WITNESS WHEREOF, the Administrator has caused this Certificate to be duly executed and delivered as of the date written below.

NELnet, Inc., as Administrator

By
Authorized Signatory

[DATE]

D-2

Exhibit 4.5

INDENTURE OF TRUST

by and between

NELNET STUDENT LOAN TRUST 2002-2

and

ZIONS FIRST NATIONAL BANK,
as Trustee

Dated as of September 1, 2002


NELNET STUDENT LOAN TRUST 2002-2

Reconciliation and tie between Trust Indenture Act of 1939, as amended (the "Trust Indenture Act" or "TIA") and Indenture of Trust, dated as of September 1, 2002.

          TRUST INDENTURE ACT SECTION            INDENTURE SECTION
Section 310(a)(1)                                        7.23
310(a)(2)                                                7.23
310(b)                                                   7.23, 7.09
Section 311(a)                                           7.08
311(b)                                                   7.08
Section 312(b)                                           9.17
312(c)                                                   9.17
Section 313(a)                                           4.15
313(b)                                                   4.15
313(c)                                                   4.15, 8.04
Section 314(a)(1)                                        4.16
314(a)(2)                                                4.16
314(a)(3)                                                4.16
314(a)(4)                                                4.16
314(c)                                                   2.02, 5.06
314(d)(1)                                                5.06
Section 315(b)                                           8.04
Section 317(a)(1)                                        4.17
317(a)(2)                                                7.24
Section 318(a)                                           9.09
318(c)                                                   9.09

NOTE: This reconciliation and tie shall not, for any purpose, be deemed to be a part of the Indenture.

Attention should also be directed to Section 318(c) of the Trust Indenture Act, which provides that the provisions of Sections 310 to and including 317 of the Trust Indenture Act are a part of and govern every qualified indenture, whether or not physically contained therein.


TABLE OF CONTENTS

(This Table of Contents is for convenience of reference only and is not intended to define, limit or describe the purpose or intent of any provisions of this Indenture of Trust.)

                                                                               Page
                                    ARTICLE I

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

                                   ARTICLE II
                         note DETAILS and FORM OF NOTES

Section 2.01.     Note Details...............................................  22
Section 2.02.     Execution, Authentication and Delivery of Notes............  22
Section 2.03.     Registration, Transfer and Exchange of Notes; Persons
                  Treated as Registered Owners...............................  23
Section 2.04.     Lost, Stolen, Destroyed and Mutilated Notes................  24
Section 2.05.     Trustee's Authentication Certificate.......................  24
Section 2.06.     Cancellation and Destruction of Notes by the Trustee.......  24
Section 2.07.     Temporary Notes............................................  24
Section 2.08.     Issuance of Notes..........................................  25
Section 2.09.     Definitive Notes...........................................  25
Section 2.10.     Payment of Principal and Interest..........................  25

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

Section 3.01.     Parity and Priority of Lien................................. 26
Section 3.02.     Other Obligations........................................... 26
Section 3.03.     Derivative Products; Counterparty Payments;
                  Issuer Derivative Payments.................................. 27

                                   ARTICLE IV
            PROVISIONS APPLICABLE TO THE NOTES; DUTIES OF THE ISSUER

Section 4.01.     Payment of Principal and Interest........................... 27
Section 4.02.     Covenants as to Additional Conveyances...................... 27
Section 4.03.     Further Covenants of the Issuer............................. 27
Section 4.04.     Enforcement of Servicing Agreements......................... 28
Section 4.05.     Procedures for Transfer of Funds............................ 29
Section 4.06.     Additional Covenants with Respect to the Act................ 30

i

Section 4.07.     Financed Eligible Loans; Collections Thereof;
                  Assignment Thereof.......................................... 31
Section 4.08.     Appointment of Agents, Direction to Trustee, Etc............ 31
Section 4.09.     Capacity to Sue............................................. 31
Section 4.10.     Continued Existence; Successor to Issuer.................... 32
Section 4.11.     Amendment of Student Loan Purchase Agreements............... 32
Section 4.12.     Representations; Negative Covenants......................... 32
Section 4.13.     Additional Covenants........................................ 38
Section 4.14.     Providing of Notice......................................... 39
Section 4.15.     Certain Reports............................................. 39
Section 4.16.     Statement as to Compliance.................................. 40
Section 4.17.     Representations of the Issuer Regarding the Trustee's
                  Security Interest........................................... 40
Section 4.18.     Further Covenants of the Issuer Regarding the Trustee's
                  Security Interest........................................... 41

                                    ARTICLE V
                                      FUNDS

Section 5.01.     Creation and Continuation of Funds and Accounts............. 41
Section 5.02.     Acquisition Fund............................................ 42
Section 5.03.     Collection Fund............................................. 42
Section 5.04.     Reserve Fund................................................ 45
Section 5.05.     Investment of Funds Held by Trustee......................... 46
Section 5.06.     Release..................................................... 47

                                   ARTICLE VI
                              DEFAULTS AND REMEDIES

Section 6.01.     Events of Default Defined................................... 48
Section 6.02.     Remedy on Default; Possession of Trust Estate............... 48
Section 6.03.     Remedies on Default; Advice of Counsel...................... 50
Section 6.04.     Remedies on Default; Sale of Trust Estate................... 50
Section 6.05.     Appointment of Receiver..................................... 50
Section 6.06.     Restoration of Position..................................... 50
Section 6.07.     Purchase of Properties by Trustee or Registered Owners...... 51
Section 6.08.     Application of Sale Proceeds................................ 51
Section 6.09.     Acceleration of Maturity; Rescission and Annulment.......... 51
Section 6.10.     Remedies Not Exclusive...................................... 52
Section 6.11.     Collection of Indebtedness and Suits for Enforcement
                  by Trustee.................................................. 52
Section 6.12.     Direction of Trustee........................................ 53
Section 6.13.     Right to Enforce in Trustee................................. 53
Section 6.14.     Physical Possession of Obligations Not Required............. 54
Section 6.15.     Waivers of Events of Default................................ 54

ii

                                   ARTICLE VII
                                   THE TRUSTEE

Section 7.01.     Acceptance of Trust......................................... 54
Section 7.02.     Recitals of Others.......................................... 55
Section 7.03.     As to Filing of Indenture................................... 55
Section 7.04.     Trustee May Act Through Agents.............................. 55
Section 7.05.     Indemnification of Trustee.................................. 56
Section 7.06.     Trustee's Right to Reliance................................. 57
Section 7.07.     Compensation of Trustee..................................... 57
Section 7.08.     Trustee May Own Notes....................................... 58
Section 7.09.     Resignation of Trustee...................................... 58
Section 7.10.     Removal of Trustee.......................................... 58
Section 7.11.     Successor Trustee........................................... 59
Section 7.12.     Manner of Vesting Title in Trustee.......................... 59
Section 7.13.     Additional Covenants by the Trustee to Conform to the Act... 60
Section 7.14.     Right of Inspection......................................... 60
Section 7.15.     Limitation with Respect to Examination of Reports........... 60
Section 7.16.     Servicing Agreement......................................... 60
Section 7.17.     Additional Covenants of Trustee............................. 60
Section 7.18.     Duty of Trustee with Respect to Rating Agencies............. 60
Section 7.19.     Merger of the Trustee....................................... 61
Section 7.20.     Receipt of Funds from Servicer.............................. 61
Section 7.21.     Special Circumstances Leading to Resignation of Trustee..... 61
Section 7.22.     Survival of Trustee's Rights to Receive Compensation,
                  Reimbursement and Indemnification........................... 62
Section 7.23.     Corporate Trustee Required; Eligibility; Conflicting
                  Interests................................................... 62
Section 7.24.     Trustee May File Proofs of Claim............................ 62

                                  ARTICLE VIII
                             SUPPLEMENTAL INDENTURES

Section 8.01.     Supplemental Indentures Not Requiring Consent of
                  Registered Owners........................................... 63
Section 8.02.     Supplemental Indentures Requiring Consent of Registered
                  Owners...................................................... 64
Section 8.03.     Additional Limitation on Modification of Indenture.......... 65
Section 8.04.     Notice of Defaults.......................................... 65
Section 8.05.     Conformity with the Trust Indenture Act..................... 65

                                   ARTICLE IX

iii

                               GENERAL PROVISIONS

Section 9.01.     Notices..................................................... 65
Section 9.02.     Covenants Bind Issuer....................................... 67
Section 9.03.     Lien Created................................................ 67
Section 9.04.     Severability of Lien........................................ 67
Section 9.05.     Consent of Registered Owners Binds Successors............... 67
Section 9.06.     Nonliability of Persons; No General Obligation.............. 67
Section 9.07.     Nonpresentment of Notes or Interest Checks.................. 67
Section 9.08.     Security Agreement.......................................... 68
Section 9.09.     Laws Governing.............................................. 68
Section 9.10.     Severability................................................ 68
Section 9.11.     Exhibits.................................................... 68
Section 9.12.     Non-Business Days........................................... 68
Section 9.13.     Parties Interested Herein................................... 68
Section 9.14.     Obligations Are Limited Obligations......................... 68
Section 9.15.     Counterparty Rights......................................... 69
Section 9.16.     Disclosure of Names and Addresses of Registered Owners...... 69
Section 9.17.     Aggregate Principal Amount of Obligations................... 69
Section 9.18.     Financed Eligible Loans..................................... 69
Section 9.19.     Concerning the Delaware Trustee............................. 69

                                    ARTICLE X
         PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION OF INDENTURE

Section 10.01.    Trust Irrevocable........................................... 70
Section 10.02.    Satisfaction of Indenture................................... 70
Section 10.03.    Optional Purchase of All Financed Eligible Loans............ 71
Section 10.04.    Auction of Financed Eligible Loans.......................... 72
Section 10.05.    Cancellation of Paid Notes.................................. 72

EXHIBIT A ELIGIBLE LOAN ACQUISITION CERTIFICATE
EXHIBIT B-1 FORM OF CLASS A-1 NOTE
EXHIBIT B-2 FORM OF CLASS A-2 NOTE
EXHIBIT B-3 FORM OF CLASS A-3 NOTE
EXHIBIT B-4 FORM OF CLASS A-4L NOTE
EXHIBIT B-5 FORM OF CLASS A-4CP NOTE
EXHIBIT B-6 FORM OF CLASS B NOTE
EXHIBIT C FORM OF ADMINISTRATOR'S MONTHLY SERVICING PAYMENT DATE CERTIFICATE EXHIBIT D FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE


INDENTURE OF TRUST

THIS INDENTURE OF TRUST, dated as of September 1, 2002 (this "Indenture"), is by and between NELNET STUDENT LOAN TRUST 2002-2 (the "Issuer"), a statutory trust duly organized and existing under the laws of the State of Delaware (the "State"), and ZIONS FIRST NATIONAL BANK, a national banking association duly organized and operating under the laws of the United States of America (together with its successors, the "Trustee"), as trustee hereunder and eligible lender trustee under the Eligible Lender Trust Agreement (all capitalized terms used in these preambles, recitals and granting clauses shall have the same meanings assigned thereto in Article I hereof);

W I T N E S S E T H :

WHEREAS, the Issuer represents that it is duly created as a statutory trust under the laws of the State and that by proper action has duly authorized the execution and delivery of this Indenture, which Indenture provides for the payment of student loan asset-backed notes (the "Notes") and the payments to any Counterparty (as defined herein); and

WHEREAS, this Indenture is subject to the provisions of the Trust Indenture Act of 1939, as amended (the "Trust Indenture Act" or "TIA"), that are deemed to be incorporated into this Indenture and shall, to the extent applicable, be governed by such provisions; and

WHEREAS, the Trustee has agreed to accept the trusts herein created upon the terms herein set forth; and

WHEREAS, it is hereby agreed between the parties hereto, the Registered Owners of the Notes (the Registered Owners evidencing their consent by their acceptance of the Notes) and any Counterparty (the Counterparty evidencing its consent by its execution and delivery of a Derivative Product (as defined herein)) that in the performance of any of the agreements of the Issuer herein contained, any obligation it may thereby incur for the payment of money shall not be general debt on its part, but shall be secured by and payable solely from the Trust Estate, payable in such order of preference and priority as provided herein;

NOW, THEREFORE, the Issuer, in consideration of the premises and acceptance by the Trustee of the trusts herein created, of the purchase and acceptance of the Notes by the Registered Owners thereof, of the execution and delivery of any Derivative Product by a Counterparty and the Issuer and the acknowledgement thereof by the Trustee, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, does hereby GRANT, CONVEY, PLEDGE, TRANSFER, ASSIGN AND DELIVER to the Trustee, for the benefit of the Registered Owners of the Notes, any Counterparty (to secure the payment of any and all amounts which may from time to time become due and owing to a Counterparty pursuant to any Derivative Product), all of the moneys, rights and properties described in the granting clauses A through F below (the "Trust Estate"), as follows:

1

GRANTING CLAUSE A

The Available Funds (other than moneys released from the lien of the Trust Estate as provided herein);

GRANTING CLAUSE B

All moneys and investments held in the Funds and Accounts created under
Section 5.01 hereof, including all proceeds thereof and all income thereon;

GRANTING CLAUSE C

The Financed Eligible Loans and all obligations of the obligors thereunder including all moneys accrued and paid thereunder on or after the Cutoff Date;

GRANTING CLAUSE D

The rights of the Issuer in and to the Servicing Agreement, the Student Loan Purchase Agreement, the Administration Agreement, the Custodian Agreement and the Guarantee Agreements as the same relate to Financed Eligible Loans;

GRANTING CLAUSE E

The rights of the Issuer in and to the Derivative Product; provided, however, that this Granting Clause E shall not be for the benefit of a Counterparty with respect to its Derivative Product; and

GRANTING CLAUSE F

Any and all other property, rights and interests of every kind or description that from time to time hereafter is granted, conveyed, pledged, transferred, assigned or delivered to the Trustee as additional security hereunder.

TO HAVE AND TO HOLD the Trust Estate, whether now owned or held or hereafter acquired, unto the Trustee and its successors or assigns;

IN TRUST NEVERTHELESS, upon the terms and trusts herein set forth for the equal and proportionate benefit and security of all present and future Registered Owners of the Notes, without preference of any Note over any other, except as provided herein, and for enforcement of the payment of the Notes in accordance with their terms, and all other sums payable hereunder (including payments due and payable to any Counterparty) or on the Notes, and for the performance of and compliance with the obligations, covenants and conditions of this Indenture, as if all the Notes and other Obligations (as defined herein) at any time Outstanding had been executed and delivered simultaneously with the execution and delivery of this Indenture;

2

PROVIDED, HOWEVER, that if the Issuer, its successors or assigns, shall well and truly pay, or cause to be paid, the principal of the Notes and the interest due and to become due thereon, or provide fully for payment thereof as herein provided, at the times and in the manner mentioned in the Notes according to the true intent and meaning thereof, and shall make all required payments into the Funds as required under Article V hereof, or shall provide, as permitted hereby, for the payment thereof by depositing with the Trustee sums sufficient to pay or to provide for payment of the entire amount due and to become so due as herein provided (including payments due and payable to any Counterparty), then this Indenture (other than Sections 4.13, 4.14 (for a period of 90 days) and 7.05 hereof) and the rights hereby granted shall cease, terminate and be void; otherwise, this Indenture shall be and remain in full force and effect;

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

ARTICLE I
DEFINITIONS AND USE OF PHRASES

The following terms have the following meanings unless the context clearly requires otherwise:

"ACCOUNT" shall mean any of the accounts created and established within any Fund by this Indenture.

"ACCRUAL PERIOD" shall mean, with respect to a Distribution Date, the period from and including the immediately preceding Distribution Date, or in the case of the initial such period the Date of Issuance, to but excluding such current Distribution Date.

"ACQUISITION FUND" shall mean the Fund by that name created in Section 5.01(a) hereof and further described in Section 5.02 hereof, including any Accounts and Subaccounts created therein.

"ACT" shall mean the Higher Education Act of 1965, as amended or supplemented from time to time, or any successor federal act and all regulations, directives, bulletins and guidelines promulgated from time to time thereunder.

"ADJUSTED POOL BALANCE" shall mean, for any Distribution Date as determined by the Administrator, (a) if the Pool Balance as of the last day of the related Collection Period is greater than 50% of the Initial Pool Balance, the sum of such Pool Balance, and the Specified Reserve Fund Balance for that Distribution Date; or (b) if the Pool Balance as of the last day of the related Collection Period is less than or equal to 50% of the Initial Pool Balance, that Pool Balance.

"ADMINISTRATION AGREEMENT" shall mean the Administration Agreement dated as of September 1, 2002, among the Issuer, the Administrator, the Trustee and the Delaware Trustee, as supplemented and amended.

"ADMINISTRATION FEE" shall mean an amount equal to 0.18% per annum, based on the aggregate principal amount of the Pool Balance at any time, as determined by the Administrator.

3

"ADMINISTRATOR" shall mean Nelnet, Inc. in its capacity as administrator of the Trust and the Financed Eligible Loans, or any successor thereto in accordance with the Administration Agreement.

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

"AUTHORIZED REPRESENTATIVE" shall mean, when used with reference to the Issuer, any Person duly authorized by the Trust Agreement to act on the Issuer's behalf.

"AVAILABLE FUNDS" shall mean, with respect to a Distribution Date or any related Monthly Servicing Payment Date, the sum of the following amounts received with respect to the related Collection Period (or, in the case of a Monthly Servicing Payment Date, the applicable portion thereof) to the extent not previously distributed: (a) all collections received by the Servicer on the Financed Eligible Loans (including payments from any Guaranty Agency received with respect to the Financed Eligible Loans but net of (i) any collections in respect of principal on the Financed Eligible Loans applied by the Issuer to repurchase guaranteed loans from the Guaranty Agencies in accordance with the Guarantee Agreements; (ii) amounts required by the Act to be paid to the Department (including, but not limited to, rebate fees owed with respect to consolidation loans) or to be repaid to borrowers (whether or not in the form of a principal reduction of the applicable Financed Eligible Loan), with respect to the Financed Eligible Loans for such Collection Period; and (iii) any proceeds used to purchase Eligible Loans which constitute "add-on consolidation loans");
(b) any Interest Benefit Payments and Special Allowance Payments received by the Trustee during such Collection Period with respect to Financed Eligible Loans;
(c) all Liquidation Proceeds from any Financed Eligible Loans which became Liquidated Financed Eligible Loans during such Collection Period in accordance with the Servicer's customary servicing procedures, and all other moneys collected with respect to any Liquidated Financed Eligible Loan which was written off in prior Collection Periods or during the current Collection Period, net of the sum of any amounts expended by the Servicer in connection with such liquidation and any amounts required by law to be remitted to the obligor on such Liquidated Financed Eligible Loan; (d) the aggregate Purchase Amounts received during such Collection Period for Financed Eligible Loans repurchased by the Seller or purchased by the Servicer or for serial loans sold to another eligible lender pursuant to the Servicing Agreement; (e) the aggregate amounts, if any, received from the Seller or the Servicer, as the case may be, as reimbursement of non-guaranteed interest amounts, or lost Interest Benefit Payments and Special Allowance Payments, with respect to the Financed Eligible Loans pursuant to the Student Loan Purchase Agreement or the Servicing Agreement, respectively; (f) other amounts received by the Servicer pursuant to its role as Servicer under the Servicing Agreement and payable to the Issuer during such Collection Period in connection therewith; (g) all interest earned or gain realized from the investment of amounts in any Fund or Account; and (h) any payments received under the Derivative Products from the Counterparties in respect of such Distribution Date; provided, however, that if with respect to any Distribution Date or Monthly Servicing Payment Date there would not be sufficient funds, after application of Available Funds and amounts available

4

from the Reserve Fund, to pay any of the items specified in 5.03(b) and 5.03(c)(i) through (c)(x), then Available Funds for such Distribution Date or Monthly Servicing Payment Date shall include amounts on deposit in the Collection Fund on the related Determination Date which would have constituted Available Funds for the Distribution Date or Monthly Servicing Payment Date succeeding such Distribution Date or Monthly Servicing Payment Date, up to the amount necessary to pay such items, and the Available Funds for such succeeding Distribution Date or Monthly Servicing Payment Date shall be adjusted accordingly. "Available Funds" shall be determined pursuant the terms of this definition by the Administrator and reported to the Trustee. Amounts described in (a)(i), (ii) and (iii) hereof shall be paid by the Trustee upon receipt of a written direction from the Administrator. The Trustee may conclusively rely on such determinations without further duty to review or examine such information.

"BASIC DOCUMENTS" shall mean the Trust Agreement, this Indenture, the Servicing Agreement, the Administration Agreement, the Student Loan Purchase Agreements, the Custodian Agreements, the Guarantee Agreements, the Eligible Lender Trust Agreement, the Derivative Products and other documents and certificates delivered in connection with any thereof.

"BUSINESS DAY" shall mean (a) with respect to calculating Three-Month LIBOR or Four-Month LIBOR, any day on which banks in New York, New York and London, England are open for the transaction of international business; and (b) for all other purposes, any day other than a Saturday, a Sunday or a day on which the New York Stock Exchange is closed or on which banking institutions or trust companies in New York, New York, Denver, Colorado or Salt Lake City, Utah are authorized or obligated by law, regulation or executive order to remain closed.

"CARRYOVER SERVICING FEE" shall mean fees designated by the Administrator as "Carryover Servicing Fees" in a written direction and as more fully defined in the Servicing Agreement.

"CERTIFICATE OF INSURANCE" shall mean any Certificate evidencing that a Financed Eligible Loan is Insured pursuant to a Contract of Insurance.

"CERTIFICATE OF TRUST" shall mean the certificate filed with the Secretary of State of the State establishing the Issuer under Delaware law.

"CLASS A NOTE INTEREST SHORTFALL" shall mean, with respect to any Distribution Date, the excess of (a) the Class A Noteholders' Interest Distribution Amount on the preceding Distribution Date over; (b) the amount of interest actually distributed to the Class A Noteholders on such preceding Distribution Date, plus interest on the amount of such excess interest due to the Class A Noteholders, to the extent permitted by law, at the weighted average interest rate borne by all of the Class A Notes from such preceding Distribution Date to the current Distribution Date, as determined by the Administrator.

5

"CLASS A NOTE PRINCIPAL SHORTFALL" shall mean, as of the close of any Distribution Date, the excess of (a) the Class A Noteholders' Principal Distribution Amount on such Distribution Date over (b) the amount of principal actually distributed to the Class A Noteholders on such Distribution Date, as determined by the Administrator.

"CLASS A NOTEHOLDER" shall mean the Person in whose name a Class A Note is registered in the Note registration books of the Trustee.

"CLASS A NOTEHOLDERS' DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the sum of the Class A Noteholders' Interest Distribution Amount and the Class A Noteholders' Principal Distribution Amount for such Distribution Date, as determined by the Administrator.

"CLASS A NOTEHOLDERS' INTEREST DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the sum of (a) the amount of interest accrued at the Class A-1 Rate, the Class A-2 Rate, the Class A-3 Rate, the Class A-4L Rate or the Class A-4CP Rate, as applicable, for the related Accrual Period on the aggregate outstanding principal balances of the respective class of Class A Notes on the immediately preceding Distribution Date after giving effect to all principal distributions to the respective Class A Noteholders on such date (or, in the case of the first Distribution Date, on the Date of Issuance); and (b) the Class A Note Interest Shortfall for such Distribution Date, as based on the actual number of days in such Accrual Period divided by 360 (except with respect to the Class A-4CP Notes, in which case interest due for any Accrual Period will be determined based on the actual number of days elapsed in the Accrual Period divided by 365, or 366 in the case of any Accrual Period ending in a leap year), as determined by the Administrator.

"CLASS A NOTEHOLDERS' PRINCIPAL DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date as determined by the Administrator, the Principal Distribution Amount for such Distribution Date plus the Class A Note Principal Shortfall as of the close of the preceding Distribution Date; provided, however, that the Class A Noteholders' Principal Distribution Amount shall not exceed the outstanding principal balance of the Class A Notes. In addition, on the Class A-1 Maturity Date, the Class A-2 Maturity Date, the Class A-3 Maturity Date or the Class A-4 Maturity Date, as the case may be, the principal required to be distributed to the Class A Noteholders of the related class will include the amount required to reduce the outstanding principal balance of the Class A Notes of such class to zero.

"CLASS A NOTES" shall mean, collectively, the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes secured on a senior priority to the Class B Obligations.

"CLASS A OBLIGATIONS" shall mean Class A Notes and the Derivative Products, the priority of payment of which is equal with that of Class A Notes.

"CLASS A-1 MATURITY DATE" shall mean the September 25, 2008 Distribution Date.

"CLASS A-1 NOTES" shall mean the $248,000,000 Student Loan Asset-Backed Notes, Class A-1 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-1 hereto.

"CLASS A-1 RATE" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.00%, as determined by the Administrator. For the first Accrual Period, the Class A-1 Rate shall be determined by reference to the following formula:

6

x + [18/31* (y-x)] plus 0.00%, as determined by the Administrator.

where:

x = Two-Month LIBOR, and

y = Three-Month LIBOR.

"CLASS A-2 MATURITY DATE" shall mean the June 25, 2011 Distribution Date.

"CLASS A-2 NOTES" shall mean the $272,000,000 Student Loan Asset-Backed Notes, Class A-2 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-2 hereto.

"CLASS A-2 RATE" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.03%, as determined by the Administrator. For the first Accrual Period, the Class A-2 Rate shall be determined by reference to the following formula:

x + [18/31* (y-x)] plus 0.03%, as determined by the Administrator.

where:

x = Two-Month LIBOR, and

y = Three-Month LIBOR.

"CLASS A-3 MATURITY DATE" shall mean the September 25, 2013 Distribution Date.

"CLASS A-3 NOTES" shall mean $185,000,000 Student Loan Asset-Backed Notes, Class A-3 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-3 hereto.

"CLASS A-3 RATE" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.10%, as determined by the Administrator. For the first Accrual Period, the Class A-3 rate shall be determined by reference to the following formula:

x + [18/31* (y-x)] plus 0.10%, as determined by the Administrator

where:

x = Two-Month LIBOR, and

y = Three-Month LIBOR

7

"CLASS A-4 MATURITY DATE" shall mean the September 25, 2024 Distribution Date.

"CLASS A-4 NOTES" shall mean the Class A-4L Notes and the Class A-4CP Notes.

"CLASS A-4CP NOTES" shall mean the $100,000,000 Student Loan Asset-Backed Notes, Class A-4CP issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-5 hereto.

"CLASS A-4CP RATE" shall mean, for any Accrual Period, the daily weighted average of the CP Rates within that Accrual Period plus 0.30%, as determined by the Administrator. Interest on the Class A-4CP Notes will be adjusted daily on each day within any Accrual Period based on the CP Rate determined for the corresponding day in the immediately preceding week and will be determined based on the actual number of days elapsed in the Accrual Period divided by 365, or 366 in the case of any Accrual Period ending in a leap year.

"CLASS A-4L NOTES" shall mean the $353,000,000 Student Loan Asset-Backed Notes, Class A-4L issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-4.

"CLASS A-4L RATE" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.22%, as determined by the Administrator. For the first Accrual Period, the Class A-4L rate shall be determined by reference to the following formula:

x + [18/31* (y-x)] plus 0.22%, as determined by the Administrator

where:

x = Two-Month LIBOR, and

y = Three-Month LIBOR

"CLASS B MATURITY DATE" shall mean the December 25, 2033 Distribution Date.

"CLASS B NOTE INTEREST SHORTFALL" shall mean, with respect to any Distribution Date, the excess of (a) the Class B Noteholders' Interest Distribution Amount on the preceding Distribution Date; over (b) the amount of interest actually distributed to the Class B Noteholders on such preceding Distribution Date, plus interest on the amount of such excess interest due to the Class B Noteholders, to the extent permitted by law, at the Class B Rate from such preceding Distribution Date to the current Distribution Date, as determined by the Administrator.

"CLASS B NOTE PRINCIPAL SHORTFALL" shall mean, as of the close of any Distribution Date, the excess of (a) the Class B Noteholders' Principal Distribution Amount on such Distribution Date over (b) the amount of principal actually distributed to the Class B Noteholders on such Distribution Date, as determined by the Administrator.

"CLASS B NOTEHOLDER" shall mean the Person in whose name a Class B Note is registered on the Note registration books maintained by the Trustee.

8

"CLASS B NOTEHOLDERS' DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the sum of the Class B Noteholders' Interest Distribution Amount and the Class B Noteholders' Principal Distribution Amount for such Distribution Date, as determined by the Administrator.

"CLASS B NOTEHOLDERS' INTEREST DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the sum of (a) the amount of interest accrued at the Class B Rate for the related Accrual Period on the outstanding principal balance of the Class B Notes on the immediately preceding Distribution Date (or, in the case of the first Distribution Date, on the Date of Issuance) after giving effect to all principal distributions to Registered Owners on such date; and (b) the Class B Note Interest Shortfall for such Distribution Date, as based on the actual number of days in such Accrual Period divided by 360, as determined by the Administrator.

"CLASS B NOTEHOLDERS' PRINCIPAL DISTRIBUTION AMOUNT" shall mean, with respect to any Distribution Date, the excess of (a) the sum of (i) the Principal Distribution Amount for such Distribution Date plus; (ii) the Class B Note Principal Shortfall as of the close of the preceding Distribution Date; over (b) the Class A Noteholders' Principal Distribution Amount for that Distribution Date; provided, however, that the Class B Noteholders' Principal Distribution Amount shall not exceed the outstanding principal balance of the Class B Notes. In addition, on the Class B Maturity Date, the principal required to be distributed to the Class B Noteholders will include the amount required to reduce the outstanding principal balance of the Class B Notes to zero.

"CLASS B NOTES" shall mean the $42,000,000 Student Loan Asset-Backed Notes, Class B issued by the Issuer pursuant to the Indenture, substantially in the form of Exhibit B-6 hereto.

"CLASS B OBLIGATIONS" shall mean Class B Notes.

"CLASS B RATE" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.70%, as determined by the Administrator. For the first Accrual Period, the Class B Rate shall be determined by reference to the following formula:

x + [18/31* (y-x)] plus 0.70%, as determined by the Administrator.

where:

x = Two-Month LIBOR, and

y = Three-Month LIBOR.

"CLEARING AGENCY" shall mean an organization registered as a "clearing agency" pursuant to Section 17A of the Exchange Act. The initial Clearing Agency shall be The Depository Trust Company and the initial nominee for the Clearing Agency shall be Cede & Co.

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

9

"CODE" shall mean the Internal Revenue Code of 1986, as amended from time to time. Each reference to a section of the Code herein shall be deemed to include the United States Treasury Regulations, including applicable temporary and proposed regulations, relating to such section which are applicable to the Notes or the use of the proceeds thereof. A reference to any specific section of the Code shall be deemed also to be a reference to the comparable provisions of any enactment which supersedes or replaces the Code thereunder from time to time.

"COLLECTION FUND" shall mean the Fund by that name created in Section 5.01(b) hereof and further described in Section 5.03 hereof.

"COLLECTION PERIOD" shall mean, with respect to the first Distribution Date, the period beginning on September 1, 2002 and ending on November 30, 2002, and with respect to each subsequent Distribution Date, the Collection Period means the three calendar months immediately following the end of the previous Collection Period, beginning December 1, 2002.

"COMMISSION" shall mean the Securities and Exchange Commission.

"CONTRACT OF INSURANCE" shall mean the contract of insurance between the Eligible Lender and the Secretary.

"COUNTERPARTY" shall mean, collectively, JPMorgan Chase Bank and Morgan Stanley Capital Services Inc., and their respective successors and assigns.

"COUNTERPARTY PAYMENTS" shall mean any payment to be made to, or for the benefit of, the Issuer under a Derivative Product.

"CP RATE" shall mean the rate determined by the Administrator, expressed on a bond equivalent basis, set forth in the H.15 Daily Update or any recognized electronic source used for the purpose of displaying that rate, opposite the 3-month maturity and under the caption "Commercial Paper--Financial," If, by 5:00 p.m., New York City time, on any day this rate is not yet published in the H.15 Daily Update, the rate for that day will be the bond equivalent yield of the rate published in H.15(519) or any recognized electronic source used for the purpose of displaying that rate for that day opposite the 3-month maturity and under the caption "Commercial Paper--Financial." If for any day such rate does not appear on the H.15 Daily Update, the H.15(519) or any recognized electronic source used for the purpose of displaying that rate, the rate for that day will be determined on the basis of the commercial paper rate for that day with a maturity of three-months quoted to the Administrator by at least three leading dealers of U.S. Dollar commercial paper in New York City. If for any day such rate does not appear on the H.15 Daily Update, the H.15(519) or any recognized electronic source used for the purpose of displaying that rate and the Administrator is unable to obtain rate quotes from at least three commercial paper reference dealers, then the rate for that day will be the rate for the first preceding day for which such rate could be determined. For each Saturday, Sunday or other non-Business Day, the CP Rate will be the rate in effect for the immediately preceding Business Day.

10

The bond equivalent yield shall be calculated as follows:

N * D * 100
360 - (D * 90)

where:

D = the per annum rate determined as set forth above, quoted on a bank discount basis and expressed as a decimal, and

N = 365 or, in the case of any Accrual Period ending in a leap year, 366

"CUSTODIAN AGREEMENT" shall mean, collectively, the custodian agreements with any Servicer or other custodian or bailee related to Financed Eligible Loans.

"CUTOFF DATE" shall mean (i) with respect to the initial pool of Financed Eligible Loans, September 1, 2002; and (ii) with respect to subsequently acquired Eligible Loans, the date on which such loans are transferred to the Trust.

"DATE OF ISSUANCE" shall mean October 8, 2002.

"DELAWARE TRUSTEE" shall mean Wilmington Trust Company, a Delaware banking corporation, solely in its capacity as the trustee of the Issuer under the Trust Agreement.

"DELAWARE TRUSTEE FEE" shall mean an amount equal to $7,500 per annum, payable on each September Distribution Date, beginning on the September, 2003 Distribution Date.

"DEPARTMENT" shall mean the United States Department of Education, an agency of the Federal government.

"DERIVATIVE PRODUCT" shall mean, collectively, the three Derivative Products described in the two ISDA Master Agreements by and between the Issuer and JPMorgan Chase Bank and Morgan Stanley Capital Services Inc., respectively, including the two related Schedules and three Confirmations, all dated as of October 8, 2002.

"DERIVATIVE PRODUCT FEES" shall mean, collectively, with respect to each Distribution Date, the "Fixed Rate Payments" under Trade I, if applicable, to be made by the Issuer for such date as specified in a Derivative Product.

"DERIVATIVE PRODUCT PAYMENTS" shall mean, collectively, with respect to each Distribution Date, the "Floating Rate Payments" under Trade II, if applicable, to be made to a Counterparty by the Issuer for such date as specified in a Derivative Product.

"DERIVATIVE VALUE" shall mean the value of the Derivative Product, if any, to the Counterparty, provided that such value is defined and calculated in substantially the same manner as amounts are defined and calculated pursuant to the applicable provisions of an ISDA Master Agreement.

"DETERMINATION DATE" shall mean, with respect to the Collection Period preceding any Distribution Date or the Monthly Servicing Payment Date, as applicable, the fourth Business Day preceding such Distribution Date or Monthly Servicing Payment Date.

11

"DISTRIBUTION DATE" shall mean, with respect to each Collection Period, the 25th day of March, June, September and December, or, if such day is not a Business Day, the immediately succeeding Business Day, commencing on December 26, 2002.

"ELIGIBLE LENDER" shall mean (i) Zions First National Bank, in its capacity as eligible lender trustee under the terms of the Eligible Lender Trust Agreement, and (ii) any "ELIGIBLE LENDER," as defined in the Act, and which has received an eligible lender designation from the Secretary with respect to Eligible Loans made under the Act.

"ELIGIBLE LENDER TRUST AGREEMENT" shall mean the Eligible Lender Trust Agreement dated as of September 1, 2002, between Zions First National Bank, as eligible lender trustee, and the Issuer, as amended from time to time.

"ELIGIBLE LOAN" shall mean any loan made to finance post-secondary education that is made under the Act.

"ELIGIBLE LOAN ACQUISITION CERTIFICATE" shall mean a certificate signed by an Authorized Representative of the Issuer in substantially the form attached as Exhibit A hereto.

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

"EVENT OF BANKRUPTCY" shall mean (a) the Issuer shall have commenced a voluntary case or other proceeding seeking liquidation, reorganization or other relief with respect to itself or its debts under any bankruptcy, insolvency or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian or other similar official of it or any substantial part of its property, or shall have made a general assignment for the benefit of creditors, or shall have declared a moratorium with respect to its debts or shall have failed generally to pay its debts as they become due, or shall have taken any action to authorize any of the foregoing; or (b) an involuntary case or other proceeding shall have been commenced against the Issuer seeking liquidation, reorganization or other relief with respect to it or its debts under any bankruptcy, insolvency or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian or other similar official of it or any substantial part of its property provided such action or proceeding is not dismissed within 60 days.

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

"EXCHANGE ACT" shall mean the Securities Exchange Act of 1934, as amended.

"FINANCED" or "FINANCING" when used with respect to Eligible Loans, shall mean or refer to Eligible Loans (a) acquired by the Issuer with balances in the Acquisition Fund or otherwise deposited in or accounted for in the Acquisition Fund or otherwise constituting a part of the Trust Estate and (b) Eligible Loans substituted or exchanged for Financed Eligible Loans, but does not include Eligible Loans released from the lien of this Indenture and sold or transferred, to the extent permitted by this Indenture.

"FISCAL YEAR" shall mean the fiscal year of the Issuer (initially January 1 to December 31) as otherwise established from time to time.

12

      "FITCH" shall mean Fitch, Inc., its successors and assigns.

      "FUNDS" shall mean each of the Funds created pursuant to Sections 5.01
hereof.

"GUARANTEE" or "GUARANTEED" shall mean, with respect to an Eligible Loan, the insurance or guarantee by the Guaranty Agency pursuant to such Guaranty Agency's Guarantee Agreement of the maximum percentage of the principal of and accrued interest on such Eligible Loan allowed by the terms of the Act with respect to such Eligible Loan at the time it was originated and the coverage of such Eligible Loan by the federal reimbursement contracts, providing, among other things, for reimbursement to the Guaranty Agency for payments made by it on defaulted Eligible Loans insured or guaranteed by the Guaranty Agency of at least the minimum reimbursement allowed by the Act with respect to a particular Eligible Loan.

"GUARANTEE AGREEMENTS" shall mean a guaranty or lender agreement between the Trustee and any Guaranty Agency, and any amendments thereto.

"GUARANTY AGENCY" or "GUARANTOR" shall mean any entity authorized to guarantee student loans under the Act and with which the Trustee maintains a Guarantee Agreement.

"H.15(519)" shall mean the weekly statistical release designated as such, or any successor publication, published by the Board of Governors of the United States Federal Reserve System.

"H.15 DAILY UPDATE" shall mean the daily update for H.15(519), available through the world wide web site of the Board of Governors of the Federal Reserve System at http://www.federalreserve.gov/releases/h15/update, or any successor site or publications.

"HIGHEST PRIORITY OBLIGATIONS" shall mean at any time when Class A Obligations are Outstanding, the Class A Obligations and at any time when no Class A Obligations are Outstanding, the Class B Obligations.

"INDENTURE" shall mean this Indenture of Trust, including all supplements and amendments hereto.

"INDEPENDENT" shall mean, when used with respect to any specified Person, that the Person (a) is in fact independent of the Trust, any other obligor upon the Notes, the Seller and any Affiliate of any of the foregoing Persons; (b) does not have any direct financial interest or any material indirect financial interest in the Trust, any such other obligor, the Seller or any Affiliate of any of the foregoing Persons; and (c) is not connected with the Trust, any such other obligor, the Seller or any Affiliate of any of the foregoing Persons as an officer, employee, promoter, underwriter, placement agent, trustee, partner, director or person performing similar functions.

"INDEPENDENT CERTIFICATE" shall mean a certificate or opinion to be delivered to the Trustee under the circumstances described in, and otherwise complying with, the applicable requirements of the Indenture, made by an Independent appraiser or other expert appointed by an Issuer Order and approved by the Trustee in the exercise of reasonable care, and such opinion or certificate shall state that the signer has read the definition of "Independent" in the Indenture and that the signer is Independent within the meaning thereof.

13

"INITIAL POOL BALANCE" shall mean the Pool Balance as of the Cutoff Date, which is $1,174,265,229.

"INSURANCE" or "INSURED" or "INSURING" shall mean, with respect to an Eligible Loan, the insuring by the Secretary (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Act) under the Act of 100% of the principal of and accrued interest on such Eligible Loan.

"INTEREST BENEFIT PAYMENT" shall mean an interest payment on Eligible Loans received pursuant to the Act and an agreement with the federal government, or any similar payments.

"INVESTMENT AGREEMENT" shall mean, collectively, the (i) Investment Agreement dated October 8, 2002, between the Trustee and Trinity Plus Funding Company, LLC and (ii) any other investment agreement approved by the Rating Agencies.

"INVESTMENT SECURITIES" shall mean:

(a) direct obligations of, or obligations on which the timely payment of the principal of and interest on which are unconditionally and fully guaranteed by, the United States of America;

(b) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of 12 months or less with any bank, trust company, national banking association or other depository institution, including those of the Trustee, provided that, at the time of deposit or purchase such depository institution has commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(c) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of 24 months or less, but more than 12 months, with any bank, trust company, national banking association or other depository institution, including those of the Trustee and any of its affiliates, provided that, at the time of deposit or purchase such depository institution has senior debt rated "A" or higher by S&P, "P-1" or higher by Moody's and "A" or higher by Fitch, and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(d) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of more than 24 months with any bank, trust company, national banking association or other depository institution, including those of the Trustee and any of its affiliates, provided that, at the time of deposit or purchase such depository institution has senior debt rated "AA" or higher by S&P, "Aa2" or higher by Moody's and "AA" or higher by Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa2" by Moody's and "F-1+" by Fitch;

14

(e) bonds, debentures, notes or other evidences of indebtedness issued or guaranteed by any of the following agencies: Federal Farm Credit Banks, Federal Home Loan Mortgage Corporation; the Export-Import Bank of the United States; the Federal National Mortgage Association; the Student Loan Marketing Association; the Farmers Home Administration; Federal Home Loan Banks provided such obligation is rated "AAA" by S&P, "Aaa" by Moody's and "AAA" by Fitch; or any agency or instrumentality of the United States of America which shall be established for the purposes of acquiring the obligations of any of the foregoing or otherwise providing financing therefor;

(f) repurchase agreements and reverse repurchase agreements, other than overnight repurchase agreements and overnight reverse repurchase agreements, with banks, including the Trustee and any of its affiliates, which are members of the Federal Deposit Insurance Corporation or firms which are members of the Securities Investors Protection Corporation, in each case whose outstanding, unsecured debt securities are rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(g) overnight repurchase agreements and overnight reverse repurchase agreements at least 101% collateralized by securities described in subparagraph (a) of this definition and with a counterparty, including the Trustee and any of its affiliates, that has senior debt rated "AA" or higher by S&P, "A2" or higher by Moody's, and "A" or higher by Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch or a counterparty approved in writing by S&P, Moody's and Fitch, respectively;

(h) investment agreements or guaranteed investment contracts, which may be entered into by and among the Issuer and/or the Trustee and any bank, bank holding company, corporation or any other financial institution, including the Trustee and any of its affiliates, whose outstanding (i) commercial paper is rated "A-1+" by S&P, "Aa3" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of 12 months or less; (ii) unsecured long-term debt is rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of 24 months or less, but more than 12 months, or (iii) unsecured long-term debt which is rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "Aa1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of more than 24 months, or, in each case, by an insurance company whose claims-paying ability is so rated;

(i) "tax exempt bonds" as defined in Section 150(a)(6) of the Code, other than "specified private activity bonds" as defined in Section 57(a)(5)(C) of the Code, that are rated in the highest category

15

by S&P, Moody's and Fitch for long-term or short-term debt or shares of a so-called money market or mutual fund rated "AAAm/AAAm-G" or higher by S&P, "Aaa" or higher by Moody's, and "AA/F1+" or higher by Fitch, that do not constitute "investment property" within the meaning of Section 148(b)(2) of the Code, provided that the fund has all of its assets invested in obligations of such rating quality;

(j) commercial paper, including that of the Trustee and any of its affiliates, which is rated in the single highest classification, "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch, and which matures not more than 270 days after the date of purchase;

(k) investments in a money market fund rated at least "AAAm" or "AAAm-G" by S&P, "Aaa" by Moody's and "AA" or "F-1+" by Fitch, including funds for which the Trustee or an affiliate thereof acts as investment advisor or provides other similar services for a fee;

(l) any Investment Agreement; and

(m) any other investment with a Rating Confirmation from each Rating Agency.

"ISDA MASTER AGREEMENT" shall mean the ISDA Master Agreement, copyright 1992, as amended from time to time, and as in effect with respect to any Derivative Product.

"ISSUER" shall mean Nelnet Student Loan Trust 2002-2, a statutory trust organized and existing under the laws of the State, and any successor thereto.

"ISSUER ORDER" shall mean a written order signed in the name of the Issuer by an Authorized Representative.

"ISSUER DERIVATIVE PAYMENT" shall mean, collectively the Derivative Product Fees and the Derivative Product Payments required to be made by or on behalf of the Issuer due to a Counterparty pursuant to a Derivative Product.

"LIBOR DETERMINATION DATE" shall mean, for each Accrual Period, the second Business Day before the beginning of that Accrual Period.

"LIQUIDATED FINANCED ELIGIBLE LOAN" shall mean any defaulted Financed Eligible Loan liquidated by the Servicer (which shall not include any Financed Eligible Loan on which payments are received from a Guaranty Agency) or which the Servicer has, after using all reasonable efforts to realize upon such Financed Eligible Loan, determined to charge off.

"LIQUIDATION PROCEEDS" shall mean, with respect to any Liquidated Financed Eligible Loan which became a Liquidated Financed Eligible Loan during the current Collection Period in accordance with the Servicer's customary servicing procedures, the moneys collected in respect of the liquidation thereof from whatever source, other than moneys collected with respect to any Liquidated Financed Eligible Loan which was written off in prior Collection Periods or during the current Collection Period, net of the sum of any amounts expended by the Servicer in connection with such liquidation and any amounts required by law to be remitted to the obligor on such Liquidated Financed Eligible Loan.

16

"MASTER PROMISSORY NOTE" shall mean a Master Promissory Note in the form mandated by Section 432(m)(1) of the Higher Education Act, as added by Pub. L. 105-244ss. 427, 112 Stat. 1702 (1998), as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified in 20 U.S.C.ss. 1082(m)(1).

"MPN LOAN" shall mean a loan originated pursuant to the Federal Family Education Loan Program and the Act and evidenced by a Master Promissory Note.

"MATURITY" when used with respect to any Note, shall mean the date on which the principal thereof becomes due and payable as therein or herein provided, whether at its Note Final Maturity Date, by earlier prepayment or purchase, by declaration of acceleration, or otherwise.

"MINIMUM PURCHASE AMOUNT" shall mean, on any Distribution Date, an amount that would be sufficient to (a) reduce the Outstanding Amount of each class of Notes on such Distribution Date to zero; (b) pay to the respective Registered Owners the Class A Noteholders' Interest Distribution Amount and the Class B Noteholders' Interest Distribution Amount payable on such Distribution Date; (c) pay any Carryover Servicing Fees, Trustee Fees and Delaware Trustee Fees due and owing; and (d) pay any Derivative Product Fees and Derivative Product Payments due and owing.

"MONTHLY SERVICING PAYMENT DATE" shall mean the twenty-fifth day of each calendar month or, if such day is not a Business Day, the immediately succeeding Business Day, commencing on October 25, 2002.

"MOODY'S" shall mean Moody's Investors Service, its successors and assigns.

"NOTEHOLDER" shall mean, (a) with respect to a book-entry Note, the Person who is the owner of such book-entry Note, as reflected on the books of the Clearing Agency, or on the books of a Person maintaining an account with such Clearing Agency (directly as a Clearing Agency Participant or as an indirect participant, in each case in accordance with the rules of such Clearing Agency); and (b) with respect to Notes held in definitive form pursuant to
Section 2.09 hereof, the Person in whose name a Note is registered in the Note registration books of the Trustee.

"NOTE FINAL MATURITY DATE" for a class of Notes shall mean the Class A-1 Maturity Date, the Class A-2 Maturity Date, the Class A-3 Maturity Date, the Class A-4 Maturity Date or the Class B Maturity Date, as applicable.

"NOTE POOL FACTOR" as of the close of business on a Distribution Date shall mean a seven-digit decimal figure equal to the outstanding principal balance of a class of Notes divided by the original outstanding principal balance of such class of Notes. The Note Pool Factor for each class will be 1.0000000 as of the Date of Issuance; thereafter, the Note Pool Factor for each class will decline to reflect reductions in the outstanding principal balance of that class of Notes.

17

"NOTE RATES" shall mean, with respect to any Accrual Period, the Class A-1 Rate, the Class A-2 Rate, the Class A-3 Rate, the Class A-4L Rate, the Class A-4CP Rate and the Class B Rate for such Accrual Period, respectively.

"NOTES" shall mean, collectively, the Class A Notes and the Class B Notes.

"OBLIGATIONS" shall mean Class A Obligations and Class B Obligations.

"OPINION OF COUNSEL" shall mean (a) with respect to the Trust, one or more written opinions of counsel who may, except as otherwise expressly provided in the Indenture, be employees of or counsel to the Delaware Trustee, the Trust, the Seller or an Affiliate of the Seller and who shall be satisfactory to the Trustee, and which opinion or opinions shall be addressed to the Trustee as Trustee, shall comply with any applicable requirements of the TIA and shall be in form and substance satisfactory to the Trustee; and (b) with respect to the Seller, the Administrator or the Servicer, one or more written opinions of counsel who may be an employee of or counsel to the Seller, the Administrator or the Servicer, which counsel shall be acceptable to the Trustee and the Delaware Trustee.

"OPTIONAL PURCHASE DATE" shall have the meaning set forth in Section 10.03 hereof.

"OUTSTANDING" shall mean, when used in connection with any Note, a Note which has been executed and delivered pursuant to this Indenture which at such time remains unpaid as to principal or interest, when used in connection with a Derivative Product, a Derivative Product which has not expired or been terminated, unless provision has been made for such payment pursuant to Section 10.02 hereof, excluding Notes which have been replaced pursuant to Section 2.03 hereof.

"OUTSTANDING AMOUNT" shall mean the aggregate principal amount of all Notes Outstanding at the date of determination.

"PERSON" shall mean an individual, corporation, partnership, joint venture, association, joint stock company, trust, limited liability company, unincorporated organization or government or agency, or political subdivision thereof.

"POOL BALANCE" shall mean as of any date the aggregate principal balance of the Financed Eligible Loans on such date (including accrued interest thereon to the extent such interest is expected to be capitalized), after giving effect to the following, without duplication: (a) all payments received by the Issuer through such date from or on behalf of obligors on such Financed Eligible Loans;
(b) all Purchase Amounts on Financed Eligible Loans received by the Issuer through such date from the Seller or the Servicer; (c) all Liquidation Proceeds and Realized Loss on Financed Eligible Loans liquidated through such date; (d) the aggregate amount of adjustments to balances of Financed Eligible Loans permitted to be effected by the Servicer under the Servicing Agreement, if any, recorded through such date; and (e) the aggregate amount by which reimbursements by Guarantors of the unpaid principal balance of defaulted Financed Eligible Loans through such date are reduced from 100% to 98% or other applicable percentage, as required by the risk sharing provisions of the Act. The Pool Balance shall be calculated by the Administrator and certified to the Trustee, upon which the Trustee may conclusively rely with no duty to further examine or determine such information.

18

"PRINCIPAL DISTRIBUTION AMOUNT" shall mean, as determined by the Administrator, (a) with respect to the initial Distribution Date, the amount by which the sum of the Outstanding Amount of the Notes exceeds the Adjusted Pool Balance as of the last day of the related Collection Period; and (b) with respect to each subsequent Distribution Date, the excess of (i) the Adjusted Pool Balance as of the last day of the Collection Period preceding the related Collection Period, less (ii) the Adjusted Pool Balance as of the last day of the related Collection Period.

"PRINCIPAL OFFICE" shall mean the principal office of the party indicated, as set forth in Section 9.01 hereof or elsewhere in this Indenture.

"PROGRAM" shall mean the Sponsor's program for the origination and the purchase of Eligible Loans, as the same may be modified from time to time.

"PURCHASE AMOUNT" with respect to any Financed Eligible Loan shall mean the amount required to prepay in full such Financed Eligible Loan under the terms thereof including all accrued interest thereon.

"RATING" shall mean one of the rating categories of Fitch, Moody's and S&P or any other Rating Agency, provided Fitch, Moody's and S&P or any other Rating Agency, as the case may be, is currently rating the Notes.

"RATING AGENCY" shall mean, collectively, Fitch, Moody's and S&P and their successors and assigns or any other Rating Agency requested by the Issuer to maintain a Rating on any of the Notes.

"RATING CONFIRMATION" shall mean a letter from each Rating Agency then providing a Rating for any of the Notes, confirming that a proposed action, failure to act, or other event specified therein will not, in and of itself, result in a downgrade of any of the Ratings then applicable to the Notes, or cause any Rating Agency to suspend, withdraw or qualify the Ratings then applicable to the Notes.

"REALIZED LOSS" shall mean the excess of the principal balance (including any interest that had been or had been expected to be capitalized) of any Liquidated Financed Eligible Loan over Liquidation Proceeds with respect to such Financed Eligible Loan to the extent allocable to principal (including any interest that had been or had been expected to be capitalized).

"RECORD DATE" shall mean, with respect to a Distribution Date, the close of business on the day preceding such Distribution Date.

"REFERENCE BANKS" shall mean four major banks in the London interbank market selected by the Administrator.

"REGISTERED OWNER" shall mean any Noteholder, and, with respect to a Derivative Product, any Counterparty, unless the context otherwise requires.

"REGULATIONS" shall mean the Regulations promulgated from time to time by the Secretary or any Guaranty Agency guaranteeing Financed Eligible Loans.

19

"RESERVE FUND" shall mean the Fund by that name created in Section 5.01(c) hereof and further described in Section 5.04 hereof, including any Accounts and Subaccounts created therein.

"S&P" shall mean Standard & Poor's Ratings Group, a Division of The McGraw-Hill Companies, Inc., its successors and assigns.

"SECRETARY" shall mean the Secretary of the United States Department of Education or any successor to the pertinent functions thereof under the Act.

"SECURITIES ACT" shall mean the Securities Act of 1933, as amended.

"SECURITIES DEPOSITORY" or "DEPOSITORY" shall mean The Depository Trust Company and its successors and assigns or if, (a) the then Securities Depository resigns from its functions as depository of the Notes or (b) the Issuer discontinues use of the Securities Depository, any other securities depository which agrees to follow the procedures required to be followed by a securities depository in connection with the Notes and which is selected by the Issuer with the consent of the Trustee.

"SELLER" shall mean Nelnet Student Loan Funding, LLC, and its successors and assigns.

"SERVICER" shall mean Nelnet, Inc. and any other additional servicer or successor servicer or subservicer selected by the Issuer, including an affiliate of the Issuer, so long as the Issuer obtains a Rating Confirmation as to each such other servicer or subservicer.

"SERVICING AGREEMENT" shall mean the Master Servicing Agreement dated as of September 1, 2002, by and among the Issuer, the Servicer, the Administrator and the Sponsor.

"SERVICING FEE" shall mean the fees and expenses due to the Servicer under the terms of the Servicing Agreement and the fees and expenses due to any custodian under the terms of a Custodian Agreement.

"SPECIAL ALLOWANCE PAYMENTS" shall mean the special allowance payments authorized to be made by the Secretary by Section 438 of the Act, or similar allowances, if any, authorized from time to time by federal law or regulation.

"SPECIFIED RESERVE FUND BALANCE" shall mean, with respect to any Distribution Date, the greater of (a) 0.30% of the Pool Balance as of the close of business on the last day of the related Collection Period; and (b) $1,761,398, as determined by the Administrator, provided that in no event will such balance exceed the sum of the outstanding principal amount of the Notes.

"SPONSOR" shall mean Nelnet Student Loan Funding, LLC, and its successors and assigns and any other Person or Persons as may become a Sponsor pursuant to the terms of the Trust Agreement.

"STATE" shall mean the State of Delaware.

20

"STUDENT LOAN PURCHASE AGREEMENT" shall mean, collectively, (a) the Loan Purchase Agreement dated as of September 1, 2002 between the Issuer and the Seller and (b) each additional student loan purchase agreement entered into between the Issuer and the Seller for the purchase of Eligible Loans which constitute "add-on consolidation loans."

"SUBACCOUNT" shall mean any of the subaccounts which may be created and established within any Account by this Indenture.

"SUPPLEMENTAL INDENTURE" shall mean an agreement supplemental hereto executed pursuant to Article VIII hereof.

"TELERATE PAGE 3750" shall mean the display page so designated on the Telerate Service (or such other page as may replace that page on that service for the purpose of displaying comparable rates or prices).

"THREE-MONTH LIBOR," see "TWO-MONTH LIBOR," below.

"TRUST" shall mean the Nelnet Student Loan Trust 2002-2.

"TRUST ESTATE" shall mean the property described as such in the granting clauses hereto.

"TRUST AGREEMENT" shall mean the Trust Agreement dated as of September 1, 2002 by and between the Sponsor and the Delaware Trustee, as may be amended pursuant to the terms thereof.

"TRUST INDENTURE ACT" or "TIA" shall mean the Trust Indenture Act of 1939, as amended, and as in force at the date as of which this Indenture was executed, except as provided in Section 8.05.

"TRUSTEE" shall mean Zions First National Bank, acting in its capacity as Trustee under this Indenture, or any successor trustee designated pursuant to this Indenture.

"TRUSTEE FEE" shall mean an amount equal to the annual amount set in the Trustee Fee Letter dated September 1, 2002. Such fee shall be in satisfaction of the Trustee's compensation as trustee under this Indenture and as eligible lender trustee under the Eligible Lender Trust Agreement.

"TWO-MONTH LIBOR" and "THREE-MONTH LIBOR" shall mean, with respect to any Accrual Period, the London interbank offered rate for deposits in U.S. dollars having the Index Maturity as it appears on Telerate Page 3750 as of 11:00 a.m., London time, on the related LIBOR Determination Date. If this rate does not appear on Telerate Page 3750, the rate for that day will be determined on the basis of the rates at which deposits in U.S. dollars, having the index maturity and in a principal amount of not less than U.S. $1,000,000, are offered at approximately 11:00 a.m., London time, on that LIBOR Determination Date, to prime banks in the London interbank market by the Reference Banks. The Administrator will request the principal London office of each Reference Bank to provide a quotation of its rate. If the Reference Banks provide at least two quotations, the rate for that day will be the arithmetic mean of the quotations. If the Reference Banks provide fewer than two quotations, the rate for that day will be the arithmetic mean of the rates quoted by major banks in New York City,

21

selected by the Administrator, at approximately 11:00 a.m., New York time, on that LIBOR Determination Date, for loans in U.S. dollars to leading European banks having the Index Maturity and in a principal amount of not less than U.S. $1,000,000. If the banks selected as described above are not providing quotations, Two-Month LIBOR or Three-Month LIBOR, as the case may be, in effect for the applicable Accrual Period will be Two-Month LIBOR or Three-Month LIBOR, as the case may be, in effect for the previous Accrual Period.

Words importing the masculine gender include the feminine gender, and words importing the feminine gender include the masculine gender. Words importing persons include firms, associations and corporations. Words importing the singular number include the plural number and vice versa. Additional terms are defined in the body of this Indenture.

ARTICLE II

NOTE DETAILS AND FORM OF NOTES

SECTION 2.01. NOTE DETAILS. The Notes, together with the Trustee's certificate of authentication, shall be in substantially the forms set forth in Exhibit B, with such appropriate insertions, omissions, substitutions and other variations as are required or permitted by this Indenture and may have such letters, numbers or other marks of identification and such legends or endorsements placed thereon as may, consistently herewith, be determined by the officers executing the Notes, as evidenced by their execution of the Notes. Any portion of the text of any Note may be set forth on the reverse thereof, with an appropriate reference thereto on the face of the Note.

The definitive Notes shall be typewritten, printed, lithographed or engraved or produced by any combination of these methods (with or without steel engraved borders), all as determined by the Authorized Representatives executing such Notes, as evidenced by their execution of such Notes.

Each Note shall be dated the date of its authentication. The terms of the Notes set forth in Exhibit B are part of the terms of this Indenture.

SECTION 2.02. EXECUTION, AUTHENTICATION AND DELIVERY OF NOTES. The Notes shall be executed in the name and on behalf of the Issuer by the manual or facsimile signature of an Authorized Representative. Any Note may be signed (manually or by facsimile) or attested on behalf of the Issuer by any Person who, at the date of such act, shall hold the proper office or position, notwithstanding that at the date of authentication, issuance or delivery, such person may have ceased to hold such office or position.

The Trustee shall upon Issuer Order authenticate and deliver Notes for original issue in an aggregate principal amount of $1,200,000,000. The aggregate principal amount of Notes outstanding at any time may not exceed such amount except as provided in Section 2.04 hereof.

Each Note shall be dated the date of its authentication. The Notes shall be issuable as registered Notes in the minimum denomination of $1,000 and in integral multiples of $1,000 in excess thereof.

22

No Note shall be entitled to any benefit under this Indenture or be valid or obligatory for any purpose, unless there appears on such Note a certificate of authentication substantially in the form provided for in Section 2.05 hereof.

SECTION 2.03. REGISTRATION, TRANSFER AND EXCHANGE OF NOTES; PERSONS TREATED AS REGISTERED OWNERS. The Issuer shall cause books for the registration and for the transfer of the Notes as provided in this Indenture to be kept by the Trustee which is hereby appointed the transfer agent of the Issuer for the Notes. Notwithstanding such appointment and with the prior written consent of the Issuer, the Trustee is hereby authorized to make any arrangements with other institutions which it deems necessary or desirable in order that such institutions may perform the duties of transfer agent for the Notes. Upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

Notes may be exchanged at the Principal Office of the Trustee for a like aggregate principal amount of fully registered Notes of the same series, subseries, if any, interest rate and maturity in authorized denominations. The Issuer shall execute and the Trustee shall authenticate and deliver Notes which the Registered Owner making the exchange is entitled to receive, bearing numbers not contemporaneously outstanding. The execution by the Issuer of any fully registered Note of any authorized denomination shall constitute full and due authorization of such denomination and the Trustee shall thereby be authorized to authenticate and deliver such fully registered Note.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as hereinabove provided. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to
Section 2.07 hereof.

23

SECTION 2.04. LOST, STOLEN, DESTROYED AND MUTILATED NOTES. Upon receipt by the Trustee of evidence satisfactory to it of the ownership of and the loss, theft, destruction or mutilation of any Note and, in the case of a lost, stolen or destroyed Note, of indemnity satisfactory to it, and upon surrender and cancellation of the Note, if mutilated, (a) the Issuer shall execute, and the Trustee shall authenticate and deliver, a replacement Note of the same interest rate, maturity and denomination in lieu of such lost, stolen, destroyed or mutilated Note or (b) if such lost, stolen, destroyed or mutilated Note shall have matured within 15 days be due and payable, in lieu of executing and delivering a new Note as aforesaid, the Issuer may pay such Note. Any such new Note shall bear a number not contemporaneously outstanding. The applicant for any such new Note may be required to pay all taxes and governmental charges and all expenses and charges of the Issuer and of the Trustee in connection with the issuance of such Note. All Notes shall be held and owned upon the express condition that, to the extent permitted by law, the foregoing conditions are exclusive with respect to the replacement and payment of mutilated, destroyed, lost or stolen Notes, negotiable instruments or other securities.

SECTION 2.05. TRUSTEE'S AUTHENTICATION CERTIFICATE. The Trustee's authentication certificate upon any Notes shall be substantially in the form attached to the Notes. No Note shall be secured hereby or entitled to the benefit hereof, or shall be valid or obligatory for any purpose, unless a certificate of authentication, substantially in such form, has been duly executed by the Trustee; and such certificate of the Trustee upon any Note shall be conclusive evidence and the only competent evidence that such Note has been authenticated and delivered hereunder. The Trustee's certificate of authentication shall be deemed to have been duly executed by it if manually signed by an authorized officer or signatory of the Trustee, but it shall not be necessary that the same person sign the certificate of authentication on all of the Notes issued hereunder.

SECTION 2.06. CANCELLATION AND DESTRUCTION OF NOTES BY THE TRUSTEE. Whenever any Outstanding Notes shall be delivered to the Trustee for the cancellation thereof pursuant to this Indenture, upon payment of the principal amount and interest represented thereby, or for replacement pursuant to Section 2.03 hereof, such Notes shall be promptly cancelled and, within a reasonable time, cremated or otherwise destroyed by the Trustee and counterparts of a certificate of destruction evidencing such cremation or other destruction shall be furnished by the Trustee to the Issuer.

SECTION 2.07. TEMPORARY NOTES. Pending the preparation of definitive Notes, the Issuer may execute and the Trustee shall authenticate and deliver temporary Notes. Temporary Notes shall be issuable as fully registered Notes without coupons, of any denomination, and substantially in the form of the definitive Notes but with such omissions, insertions and variations as may be appropriate for temporary Notes, all as may be determined by the Issuer. Every temporary Note shall be executed by the Issuer and be authenticated by the Trustee upon the same conditions and in substantially the same manner, and with like effect, as the definitive Notes. As promptly as practicable the Issuer shall execute and shall furnish definitive Notes and thereupon temporary Notes may be surrendered in exchange therefor without charge at the principal office of the Trustee, and the Trustee shall authenticate and deliver in exchange for such temporary Notes a like aggregate principal amount of definitive Notes. Until so exchanged the temporary Notes shall be entitled to the same benefits under this Indenture as definitive Notes.

24

SECTION 2.08. ISSUANCE OF NOTES. The Issuer shall have the authority, upon complying with the provisions of this Section, to issue and deliver the Notes which shall be secured by the Trust Estate. In addition, the Issuer may enter into any Derivative Products it deems necessary or desirable with respect to any or all of the Notes.

SECTION 2.09. DEFINITIVE NOTES. If (a) the Administrator advises the Trustee in writing that the Clearing Agency is no longer willing or able to discharge its responsibilities with respect to the Notes, and the Administrator is unable to locate a successor; (b) the Administrator at its option advises the Trustee in writing that it elects to terminate the book-entry system through the Clearing Agency; or (c) after the occurrence of an Event of Default, or a default by the Servicer or the Administrator under the Servicing Agreement or the Administration Agreement, respectively, Noteholders representing beneficial interests aggregating at least a majority of the Outstanding Amount of the Notes advise the Clearing Agency (which shall then notify the Trustee) in writing that the continuation of a book-entry system through the Clearing Agency is no longer in the best interests of the Noteholders, then the Trustee shall cause the Clearing Agency to notify all Noteholders, through the Clearing Agency, of the occurrence of any such event and of the availability of definitive Notes to Noteholders requesting the same. Upon surrender to the Trustee of the typewritten Notes representing the book-entry Notes by the Clearing Agency, accompanied by registration instructions, the Issuer shall execute and the Trustee shall authenticate the definitive Notes in accordance with the instructions of the Clearing Agency. None of the Issuer, the Note Registrar or the Trustee shall be liable for any delay in delivery of such instructions and may conclusively rely on, and shall be protected in relying on, such instructions. Upon the issuance of definitive Notes, the Trustee shall recognize the holders of the definitive Notes as Registered Owners.

SECTION 2.10. PAYMENT OF PRINCIPAL AND INTEREST.

(a) The Notes shall accrue interest as provided in the forms of Notes set forth in Exhibit B, and such interest shall be payable on each Distribution Date as specified therein, subject to Section 4.01 hereof. Any installment of interest or principal, if any, payable on any Note which is punctually paid or duly provided for by the Issuer on the applicable Distribution Date shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to Section 2.09, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee and except for the final installment of principal payable with respect to such Note on a Distribution Date or on the Note Final Maturity Date for such Note which shall be payable as provided below.

(b) The principal of each Note shall be payable in installments on each Distribution Date as provided in the forms of Note set forth in Exhibit B. Notwithstanding the foregoing, the entire unpaid principal amount of each class of the Notes shall be due and payable, if not previously paid, on the Note Final Maturity Date for such class of Notes and on the date on which an Event of Default shall have occurred and be

25

continuing if the Trustee or the Registered Owners of the Notes representing not less than a majority of the Outstanding Amount of the Notes have declared the Notes to be immediately due and payable in the manner provided in Section 6.02. The Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

ARTICLE III

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

SECTION 3.01. PARITY AND PRIORITY OF LIEN. The provisions, covenants and agreements herein set forth to be performed by or on behalf of the Issuer shall be for the equal benefit, protection and security of the Registered Owners of any and all of the Obligations, all of which, shall be of equal rank without preference, priority or distinction of any of the Obligations over any other thereof, except as expressly provided in this Indenture with respect to certain payment and other priorities.

SECTION 3.02. OTHER OBLIGATIONS. The Available Funds and other moneys, Financed Eligible Loans, securities, evidences of indebtedness, interests, rights and properties pledged under this Indenture are and will be owned by the Issuer free and clear of any pledge, lien, charge or encumbrance thereon or with respect thereto prior to, of equal rank with or subordinate to the respective pledges created by this Indenture, except as otherwise expressly provided herein, and all action on the part of the Issuer to that end has been duly and validly taken. If any Financed Eligible Loan is found to have been subject to a lien at the time such Financed Eligible Loan was acquired, the Issuer shall cause such lien to be released, shall purchase such Financed Eligible Loan from the Trust Estate for a purchase price equal to its principal amount plus any unamortized premium, if any, and interest accrued thereon or shall replace such Financed Eligible Loan with another Eligible Loan with substantially identical characteristics which replacement Eligible Loan shall be free and clear of liens at the time of such replacement. Except as otherwise provided herein, the Issuer shall not create or voluntarily permit to be created any debt, lien or charge on the Financed Eligible Loans which would be on a parity with, subordinate to, or prior to the lien of this Indenture; shall not do or omit to do or suffer to be done or omitted to be done any matter or things whatsoever whereby the lien of this Indenture or the priority of such lien for the Obligations hereby secured might or could be lost or impaired; and will pay or cause to be paid or will make adequate provisions for the satisfaction and discharge of all lawful claims and demands which if unpaid might by law be given precedence to or any equality with this Indenture as a lien or charge upon the Financed Eligible Loans; provided, however, that nothing in this subsection (c) shall require the Issuer to pay, discharge or make provision for any such lien, charge, claim or demand so long as the validity thereof shall be by it in good faith contested, unless

26

thereby, in the opinion of the Trustee, the same will endanger the security for the Obligations; and provided further that any subordinate lien hereon (i.e., subordinate to the lien securing the Class A Obligations and the Class B Obligations) shall be entitled to no payment from the Trust Estate, nor may any remedy be exercised with respect to such subordinate lien against the Trust Estate until all Obligations have been paid or deemed paid hereunder.

SECTION 3.03. DERIVATIVE PRODUCTS; COUNTERPARTY PAYMENTS; ISSUER DERIVATIVE PAYMENTS. The Issuer hereby authorizes and directs the Trustee to acknowledge and agree to any Derivative Product hereafter entered into by the Issuer and a Counterparty under which (a) the Issuer may be required to make, from time to time, Issuer Derivative Payments and (b) the Trustee may receive, from time to time, Counterparty Payments for the account of the Issuer. No Derivative Product shall be entered into subsequent to the Date of Issuance unless the Trustee shall have received a Rating Confirmation from each Rating Agency that such Derivative Product will not adversely affect the Rating on any of the Notes.

ARTICLE IV

PROVISIONS APPLICABLE TO THE NOTES;
DUTIES OF THE ISSUER

SECTION 4.01. PAYMENT OF PRINCIPAL AND INTEREST. The Issuer covenants that it will promptly pay, but solely from the Trust Estate, the principal of and interest, if any, on each and every Obligation issued under the provisions of this Indenture at the places, on the dates and in the manner specified herein and in said Obligations according to the true intent and meaning thereof. The Obligations shall be and are hereby declared to be payable from and equally secured by an irrevocable first lien on and pledge of the properties constituting the Trust Estate, subject to the application thereof as permitted by this Indenture, but in no event shall the Registered Owners or any Counterparty have any right to possession or control of any Financed Eligible Loans, which shall be held only by the Trustee or its agent or bailee.

SECTION 4.02. COVENANTS AS TO ADDITIONAL CONVEYANCES. At any and all times, the Issuer will duly execute, acknowledge and deliver, or will cause to be done, executed and delivered, all and every such further acts, conveyances, transfers and assurances in law as the Trustee shall reasonably require for the better conveying, transferring and pledging and confirming unto the Trustee, all and singular, the properties constituting the Trust Estate hereby transferred and pledged, or intended so to be transferred and pledged.

SECTION 4.03. FURTHER COVENANTS OF THE ISSUER.

(a) The Issuer will cause financing statements and continuation statements with respect thereto at all times to be filed in the office of the Secretary of State of the State and any other jurisdiction necessary to perfect and maintain the security interest granted by the Issuer hereunder.

(b) The Issuer will duly and punctually keep, observe and perform each and every term, covenant and condition on its part to be kept, observed and performed, contained in this Indenture and the other agreements to which the Issuer is a party pursuant to the transactions contemplated herein, including but not limited to the Basic Documents, and will punctually perform all duties required by the Trust Agreement and the laws of the State.

27

(c) The Issuer shall be operated on the basis of its Fiscal Year.

(d) The Issuer shall cause to be kept full and proper books of records and accounts, in which full, true and proper entries will be made of all dealings, business and affairs of the Issuer which relate to the Notes and any Derivative Product.

(e) The Issuer, upon written request of the Trustee, will permit at all reasonable times the Trustee or its agents, accountants and attorneys, to examine and inspect the property, books of account, records, reports and other data relating to the Financed Eligible Loans, and will furnish the Trustee such other information as it may reasonably request. The Trustee shall be under no duty to make any such examination unless requested in writing to do so by the Registered Owners of 66% in collective aggregate principal amount of the Notes at the time Outstanding, and unless such Registered Owners shall have offered the Trustee security and indemnity satisfactory to it against any costs, expenses and liabilities which might be incurred thereby.

(f) The Issuer shall cause an annual audit to be made by an independent auditing firm of national reputation and file one copy thereof with the Trustee and each Rating Agency within 150 days of the close of each Fiscal Year. The Trustee shall be under no obligation to review or otherwise analyze such audit.

(g) The Issuer covenants that all Financed Eligible Loans upon receipt thereof shall be delivered to the Trustee or its agent or bailee to be held pursuant to this Indenture and pursuant to the Servicing Agreement or a Custodian Agreement.

(h) Notwithstanding anything to the contrary contained herein, except upon the occurrence and during the continuance of an Event of Default hereunder, the Issuer hereby expressly reserves and retains the privilege to receive and, subject to the terms and provisions of this Indenture, to keep or dispose of, claim, bring suits upon or otherwise exercise, enforce or realize upon its rights and interest in and to the Financed Eligible Loans and the proceeds and collections therefrom, and neither the Trustee nor any Registered Owner shall in any manner be or be deemed to be an indispensable party to the exercise of any such privilege, claim or suit and the Trustee shall be under no obligation whatsoever to exercise any such privilege, claim or suit; provided, however, that the Trustee shall have and retain possession or control of the Financed Eligible Loans pursuant to Section 5.02 hereof (which Financed Eligible Loans may be held by the Trustee's agent or bailee) so long as such loans are subject to the lien of this Indenture.

(i) The Issuer shall notify the Trustee and each Rating Agency in writing prior to entering into any Derivative Product.

SECTION 4.04. ENFORCEMENT OF SERVICING AGREEMENTS. The Issuer shall comply with and shall require the Servicer to comply with the following whether or not the Issuer is otherwise in default under this Indenture:

28

(a) cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements, including the prompt payment of all amounts due the Issuer thereunder, including, without limitation, all principal and interest payments, and Guarantee payments which relate to any Financed Eligible Loans and cause the Servicer to specify whether payments received by it represent principal or interest;

(b) not permit the release of the obligations of any Servicer under any Servicing Agreement except in conjunction with amendments or modifications permitted by (h) below;

(c) at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Issuer, the Trustee and the Registered Owners under or with respect to each Servicing Agreement;

(d) at its own expense, the Issuer shall duly and punctually perform and observe each of its obligations to the Servicer under the Servicing Agreement in accordance with the terms thereof;

(e) the Issuer agrees to give the Trustee prompt written notice of each default on the part of the Servicer of its obligations under the Servicing Agreement coming to the Issuer's attention;

(f) the Issuer shall not waive any default by the Servicer under the Servicing Agreement without the written consent of the Trustee;

(g) the Issuer shall cause Nelnet, Inc., as master servicer, to deliver to the Trustee and the Issuer, on or before June 30 of each year, beginning with June 30, 2003, a certificate stating that (i) a review of the activities of the Servicer during the preceding calendar year and of its performance under the Servicing Agreement has been made under the supervision of the officer signing such certificate and (ii) to the best of such officers' knowledge, based on such review, the Servicer has fulfilled all its obligations under the Servicing Agreement throughout such year, or, there has been a default in the fulfillment of any such obligation, specifying each such default known to such officer and the nature and statue thereof. The Issuer shall send copies of such annual certificate of the Servicer to each Rating Agency; and

(h) not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the rights or security of the Registered Owners. The Issuer shall be entitled to receive and rely upon an opinion of its counsel that any such amendment or modification will not materially adversely affect the rights or security of the Registered Owners.

SECTION 4.05. PROCEDURES FOR TRANSFER OF FUNDS. In any instance where this Indenture requires a transfer of funds or money from one Fund to another, a transfer of ownership in investments or an undivided interest therein may be made in any manner agreeable to the Issuer and the Trustee, and in the calculation of the amount transferred, interest on the investment which has or will accrue before the date the money is needed in the fund to which the transfer is made shall not be taken into account or considered as money on hand at the time of such transfer.

29

SECTION 4.06. ADDITIONAL COVENANTS WITH RESPECT TO THE ACT. The Issuer covenants that it will cause the Trustee to be, or replace the Trustee with, an Eligible Lender under the Act, that it will acquire or cause to be acquired Eligible Loans originated and held only by an Eligible Lender and that it will not dispose of or deliver any Financed Eligible Loans or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of Guaranteed Eligible Loans; provided, however, that nothing above shall prevent the Issuer from delivering the Eligible Loans to the Servicer or the Guarantee Agency. The Registered Owners of the Notes shall not in any circumstances be deemed to be the owner or holder of the Guaranteed Eligible Loans.

The Issuer, or the Administrator on behalf of the Issuer, shall be responsible for each of the following actions with respect to the Act:

(a) the Issuer, or the Administrator on behalf of the Issuer, shall be responsible for dealing with the Secretary with respect to the rights, benefits and obligations under the Certificates of Insurance and the Contract of Insurance, and the Issuer shall be responsible for dealing with the Guarantee Agencies with respect to the rights, benefits and obligations under the Guarantee Agreements with respect to the Financed Eligible Loans;

(b) the Issuer, or the Administrator on behalf of the Issuer, shall cause to be diligently enforced, and shall cause to be taken all reasonable steps, actions and proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Eligible Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder;

(c) the Issuer, or the Administrator on behalf of the Issuer, shall cause the Financed Eligible Loans to be serviced by entering into the Servicing Agreement or other agreement with the Servicer for the collection of payments made for, and the administration of the accounts of, the Financed Eligible Loans;

(d) the Issuer, or the Administrator on behalf of the Issuer, shall comply, and shall cause all of its officers, directors, employees and agents to comply, with the provisions of the Act and any regulations or rulings thereunder, with respect to the Financed Eligible Loans;

(e) the Issuer, or the Administrator on behalf of the Issuer, shall cause the benefits of the Guarantee Agreements, the Interest Benefit Payments and the Special Allowance Payments to flow to the Trustee. The Trustee shall have no liability for actions taken at the direction of the Issuer or the Administrator, except for negligence or willful misconduct in the performance of its express duties hereunder. The Trustee shall have no obligation to administer, service or collect the loans in the Trust Estate or to maintain or monitor the administration, servicing or collection of such loans; and

30

(f) the Issuer, or the Administrator on behalf of the Issuer, shall cause each Financed Eligible Loan evidenced by a Master Promissory Note in the form mandated by Section 432(m)(1) of the Act to be acquired pursuant to a Student Loan Purchase Agreement with a Seller containing language similar to the following:

"The Seller hereby represents and warrants that the Seller is transferring all of its right title and interest in the MPN Loan to the Trustee, that it has not assigned any interest in such MPN Loan (other than security interests that have been released or ownership interests that the Seller has reacquired) to any person other than the Trustee, and that no prior holder of the MPN Loan has assigned any interest in such MPN Loan (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other than a predecessor in title to the Seller. The Seller hereby covenants that the Seller shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder. The Seller hereby authorizes the Trustee to file a UCC-1 financing statement identifying the Seller as debtor and the Trustee as secured party and describing the MPN Loan sold pursuant to this Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Trustee's interest in the MPN Loans and shall not be deemed to contradict the express intent of the Seller and the Trustee that the transfer of MPN Loans under this Agreement is an absolute assignment of such MPN Loans and is not a transfer of such MPN Loans as security for a debt."

The Trustee shall not be deemed to be the designated agent for the purposes of this Section 4.06 unless it has agreed in writing to be such agent.

SECTION 4.07. FINANCED ELIGIBLE LOANS; COLLECTIONS THEREOF; ASSIGNMENT THEREOF. The Issuer, through the Servicer, shall diligently collect all principal and interest payments on all Financed Eligible Loans, and all Interest Benefit Payments, insurance, guarantee and default claims and Special Allowance Payments which relate to such Financed Eligible Loans. The Issuer shall cause the filing and assignment of such claims (prior to the timely filing deadline for such claims under the Regulations) by the Servicer. The Issuer will comply with the Act and Regulations which apply to the Program and to such Financed Eligible Loans.

SECTION 4.08. APPOINTMENT OF AGENTS, DIRECTION TO TRUSTEE, ETC. The Issuer shall employ and appoint all employees, agents, consultants and attorneys which it may consider necessary. No member of the board of directors or officer of the Administrator, neither singly or collectively, shall be personally liable for any act or omission not willfully fraudulent or mala fide. The Issuer hereby directs the Trustee to enter into this Indenture, the Administration Agreement, the Custodian Agreements, the Guarantee Agreements and the Eligible Lender Trust Agreements.

SECTION 4.09. CAPACITY TO SUE. The Issuer shall have the power and capacity to sue and to be sued on matters arising out of or relating to the financing of the Financed Eligible Loans.

31

SECTION 4.10. CONTINUED EXISTENCE; SUCCESSOR TO ISSUER. The Issuer agrees that it will do or cause to be done all things necessary to preserve and keep in full force and effect its existence, rights and franchises as a Delaware statutory trust, except as otherwise permitted by this Section 4.10. The Issuer further agrees that it will not (a) sell, transfer or otherwise dispose of all or substantially all, of its assets (except Financed Eligible Loans if such sale, transfer or disposition will discharge this Indenture in accordance with Article X hereof); (b) consolidate with or merge into another entity; or (c) permit one or more other entities to consolidate with or merge into it. The preceding restrictions in (a), (b) and (c) shall not apply to a transaction if the transferee or the surviving or resulting entity, if other than the Issuer, by proper written instrument for the benefit of the Trustee, irrevocably and unconditionally assumes the obligation to perform and observe the agreements and obligations of the Issuer under this Indenture.

If a transfer is made as provided in this Section, the provisions of this Section shall continue in full force and effect and no further transfer shall be made except in compliance with the provisions of this Section.

SECTION 4.11. AMENDMENT OF STUDENT LOAN PURCHASE AGREEMENTS. The Issuer shall notify the Trustee in writing of any proposed amendments to any existing Student Loan Purchase Agreement. No such amendment shall become effective unless and until the Trustee consents thereto in writing. The consent of the Trustee shall not be unreasonably withheld and shall not be withheld if the Trustee receives an opinion of counsel acceptable to them that such an amendment is required by the Act and is not prejudicial to the Registered Owners. Notwithstanding the foregoing, however, the Trustee shall consent to an amendment from time to time so long as it is not materially prejudicial to the interests of the Registered Owners, and the Trustee may rely on an opinion of counsel to such effect.

SECTION 4.12. REPRESENTATIONS; NEGATIVE COVENANTS.

(a) The Issuer hereby makes the following representations and warranties to the Trustee on which the Trustee relies in authenticating the Notes and on which the Registered Owners have relied in purchasing the Notes. Such representations and warranties shall survive the transfer and assignment of the Trust Estate to the Trustee.

(i) ORGANIZATION AND GOOD STANDING. The Issuer is duly organized and validly existing under the laws of the State, and has the power to own its assets and to transact the business in which it presently engages.

(ii) DUE QUALIFICATION. The Issuer is duly qualified to do business and is in good standing, and has obtained all material necessary licenses and approvals, in all jurisdictions where the failure to be so qualified, have such good standing or have such licenses or approvals would have a material adverse effect on the Issuer's business and operations or in which the actions as required by this Indenture require or will require such qualification.

32

(iii) AUTHORIZATION. The Issuer has the power, authority and legal right to create and issue the Notes, to execute, deliver and perform this Indenture and to grant the Trust Estate to the Trustee and the creation and issuance of the Notes, execution, delivery and performance of this Indenture and grant of the Trust Estate to the Trustee have been duly authorized by the Issuer by all necessary statutory trust action.

(iv) BINDING OBLIGATION. This Indenture, assuming due authorization, execution and delivery by the Trustee, the Notes in the hands of the Registered Owners thereof and the Issuer Derivative Payments constitute legal, valid and binding obligations of the Issuer enforceable against the Issuer in accordance with their terms, except that (A) such enforcement may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws (whether statutory, regulatory or decisional) now or hereafter in effect relating to creditors' rights generally and (B) the remedy of specific performance and injunctive and other forms of equitable relief may be subject to certain equitable defenses and to the discretion of the court before which any proceeding therefor may be brought, whether a proceeding at law or in equity.

(v) NO VIOLATION. The consummation of the transactions contemplated by this Indenture and the fulfillment of the terms hereof does not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under the organizational documents of the Issuer, or any material indenture, agreement, mortgage, deed of trust or other instrument to which the Issuer is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its material properties pursuant to the terms of any such indenture, agreement, mortgage, deed of trust or other instrument, other than this Indenture, nor violate any law or any order, rule or regulation applicable to the Issuer of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over the Issuer or any of its properties.

(vi) NO PROCEEDINGS. There are no proceedings, injunctions, writs, restraining orders or investigations to which the Issuer or any of such entity's affiliates is a party pending, or, to the best of such entity's knowledge, threatened, before any court, regulatory body, administrative agency or other tribunal or governmental instrumentality (A) asserting the invalidity of this Indenture, (B) seeking to prevent the issuance of any Notes or the consummation of any of the transactions contemplated by this Indenture or (C) seeking any determination or ruling that might materially and adversely affect the performance by the Issuer of its obligations under, or the validity or enforceability of this Indenture.

(vii) APPROVALS. All approvals, authorizations, consents, orders or other actions of any person, corporation or other organization, or of any court, governmental agency or body or official, required on the part of the Issuer in connection with the execution and delivery of this Indenture have been taken or obtained on or prior to the Date of Issuance.

33

(viii) PLACE OF BUSINESS. The Issuer's place of business and chief executive office is located in Wilmington, Delaware and the Issuer has had no other chief executive office.

(ix) TAX AND ACCOUNTING TREATMENT. The Issuer intends to treat the transactions contemplated by the Student Loan Purchase Agreements as an absolute transfer rather than as a pledge of the Financed Eligible Loans from the Seller for federal income tax and financial accounting purposes and the Issuer will be treated as the owner of the Financed Eligible Loans for all purposes. The Issuer further intends to treat the Notes as its indebtedness for federal income tax and financial accounting purposes.

(x) TAXES. The Issuer has filed (or caused to be filed) all federal, state, county, local and foreign income, franchise and other tax returns required to be filed by it through the date hereof, and has paid all taxes reflected as due thereon. There is no pending dispute with any taxing authority that, if determined adversely to the Issuer, would result in the assertion by any taxing authority of any material tax deficiency, and the Issuer has no knowledge of a proposed liability for any tax year to be imposed upon such entity's properties or assets for which there is not an adequate reserve reflected in such entity's current financial statements.

(xi) LEGAL NAME. The legal name of the Issuer is "Nelnet Student Loan Trust 2002-2" and has not changed since its inception. The Issuer has no trade names, fictitious names, assumed names or "dba's" under which it conducts its business and has made no filing in respect of any such name.

(xii) BUSINESS PURPOSE. The Issuer has acquired the Financed Eligible Loans conveyed to it under a Student Loan Purchase Agreement for a bona fide business purpose and has undertaken the transactions contemplated herein as principal rather than as an agent of any other person. The Issuer has no subsidiaries, has adopted and operated consistently with all requirements for statutory trusts under the laws of the State with respect to its operations and has engaged in no other activities other than those specified in this Indenture and the Student Loan Purchase Agreements and in accordance with the transactions contemplated herein and therein.

(xiii) COMPLIANCE WITH LAWS. The Issuer is in compliance with all applicable laws and regulations with respect to the conduct of its business and has obtained and maintains all permits, licenses and other approvals as are necessary for the conduct of its operations.

(xiv) VALID BUSINESS REASONS; NO FRAUDULENT TRANSFERS. The transactions contemplated by this Indenture are in the ordinary course of the Issuer's business and the Issuer has valid business reasons for granting the Trust Estate pursuant to this Indenture. At the time of each such grant: (A) the Issuer granted the Trust Estate to the Trustee without any intent to hinder, delay or defraud any current or future creditor of the Issuer; (B) the Issuer was not insolvent and did not become

34

insolvent as a result of any such grant; (C) the Issuer was not engaged and was not about to engage in any business or transaction for which any property remaining with such entity was an unreasonably small capital or for which the remaining assets of such entity are unreasonably small in relation to the business of such entity or the transaction; (D) the Issuer did not intend to incur, and did not believe or should not have reasonably believed, that it would incur, debts beyond its ability to pay as they become due; and (E) the consideration paid received by the Issuer for the grant of the Trust Estate was reasonably equivalent to the value of the related grant.

(xv) NO MANAGEMENT OF AFFAIRS OF SELLER. The Issuer is not and will not be involved in the day-to-day management of the Seller, the Administrator, the Sponsor or any affiliate.

(xvi) NO TRANSFERS WITH SELLER OR AFFILIATES. Other than the acquisition of assets and the transfer of any Notes pursuant to this Indenture, the Issuer does not engage in and will not engage in any transactions with the Seller and affiliates, except as provided herein with respect to the Administration Agreement or the payment of dividends or distributions to the Issuer's parent.

(xvii) ABILITY TO PERFORM. There has been no material impairment in the ability of the Issuer to perform its obligations under this Indenture.

(xviii) FINANCIAL CONDITION. No material adverse change has occurred in the Issuer's financial status since the date of its formation.

(xix) EVENT OF DEFAULT. No Event of Default has occurred and no event has occurred that, with the giving of notice, the passage of time, or both, would become an Event of Default.

(xx) ACQUISITION OF FINANCED ELIGIBLE LOANS LEGAL. The Issuer has complied with all applicable federal, state and local laws and regulations in connection with its acquisition of the Financed Eligible Loans from the Seller.

(xxi) NO MATERIAL MISSTATEMENTS OR OMISSIONS. No information, certificate of an officer, statement furnished in writing or report delivered to the Trustee, the Servicer or any Registered Owner by the Issuer contains any untrue statement of a material fact or omits a material fact necessary to make such information, certificate, statement or report not misleading.

(b) The Issuer will not:

(i) sell, transfer, exchange or otherwise dispose of any portion of the Trust Estate except as expressly permitted by this Indenture;

35

(ii) claim any credit on, or make any deduction from, the principal amount of any of the Notes by reason of the payment of any taxes levied or assessed upon any portion of the Trust Estate;

(iii) except as otherwise provided herein, dissolve or liquidate in whole or in part, except with the prior written consent of the Trustee, and to the extent Notes remain Outstanding, approval of the Registered Owners and a Rating Confirmation;

(iv) permit the validity or effectiveness of this Indenture, any Supplement or any grant hereunder to be impaired, or permit the lien of this Indenture to be amended, hypothecated, subordinated, terminated or discharged, or permit any Person to be released from any covenants or obligations under this Indenture, except as may be expressly permitted hereby;

(v) except as otherwise provided herein, permit any lien, charge, security interest, mortgage or other encumbrance (other than the lien of this Indenture) to be created on or extend to or otherwise arise upon or burden the Trust Estate or any part thereof or any interest therein or the proceeds thereof;

(vi) permit the lien of this Indenture not to constitute a valid first priority, perfected security interest in the Trust Estate;

(vii) incur or assume any indebtedness or guarantee any indebtedness of any Person whether secured by any Financed Eligible Loans under this Indenture or otherwise, except for such obligations as may be incurred by the Issuer in connection with the issuance of the Notes pursuant to this Indenture and unsecured trade payables in the ordinary course of its business;

(viii) operate such that it would be consolidated with its Sponsor or any other affiliate and its separate existence disregarded in any federal or state proceeding;

(ix) act as agent of any Seller or, except as provided in the Servicing Agreement, allow the Seller to act as its agent;

(x) allow the Seller or its parent or any other affiliate to pay its expenses, guarantee its obligations or advance funds to it for payment of expenses; or

(xi) consent to the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property, or a decree or order of a court or agency or supervisory authority having jurisdiction in the premises for the appointment of a conservator or receiver or

36

liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, shall have been entered against the Issuer; or the Issuer shall not consent to the appointment of a receiver, conservator or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities, voluntary liquidation or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property; or admit in writing its inability to pay its debts generally as they become due, file a petition to take advantage of any applicable insolvency, bankruptcy or reorganization statute, make an assignment for the benefit of its creditors or voluntarily suspend payment of its obligations.

(c) The Issuer makes the following representations and warranties as to the Trust Estate which is granted to the Trustee hereunder on such date, on which the Trustee relies in accepting the Trust Estate. Such representations and warranties shall survive the grant of the Trust Estate to the Trustee pursuant to this Indenture:

(i) FINANCED ELIGIBLE LOANS. Each Financed Eligible Loan acquired by the Issuer shall constitute an Eligible Loan and contain the characteristics found in a Student Loan Purchase Agreement. Notwithstanding the definition of "Eligible Loans" herein, the Issuer covenants that no more than 20% of each purchase of Eligible Loans will be made up of Eligible Loans delinquent by more than 30 days.

(ii) GRANT. It is the intention of the Issuer that the transfer herein contemplated constitutes a grant of the Financed Eligible Loans to the Trustee.

(iii) ALL FILINGS MADE. All filings (including, without limitation, UCC filings) necessary in any jurisdiction to give the Trustee a first priority perfected ownership and security interest in the Trust Estate, including the Financed Eligible Loans, have been made no later than the Date of Issuance and copies of the file-stamped financing statements shall be delivered to the Trustee within five Business Days of receipt by the Issuer or its agent from the appropriate secretary of state. The Issuer has not caused, suffered or permitted any lien, pledges, offsets, defenses, claims, counterclaims, charges or security interest with respect to the Financed Eligible Loans (other than the security interest created in favor of the Trustee) to be created.

(iv) TRANSFER NOT SUBJECT TO BULK TRANSFER ACT. Each grant of the Financed Eligible Loans by the Issuer pursuant to this Indenture is not subject to the bulk transfer act or any similar statutory provisions in effect in any applicable jurisdiction.

(v) NO TRANSFER TAXES DUE. Each grant of the Financed Eligible Loans (including all payments due or to become due thereunder) by the Issuer pursuant to this Indenture is not subject to and will not result in any tax, fee or governmental charge payable by the Issuer or the Seller to any federal, state or local government.

37

SECTION 4.13. ADDITIONAL COVENANTS. So long as any of the Notes are Outstanding:

(a) The Issuer shall not engage in any business or activity other than in connection with the activities contemplated hereby and in the Student Loan Purchase Agreements, and in connection with the issuance of Notes.

(b) The Issuer shall not consolidate or merge with or into any other entity or convey or transfer its properties and assets substantially as an entirety to any entity except as otherwise provided herein.

(c) The funds and other assets of the Issuer shall not be commingled with those of any other individual, corporation, estate, partnership, joint venture, association, joint stock company, trust, unincorporated organization or government, or any agency or political subdivision thereof.

(d) The Issuer shall not be, become or hold itself out as being liable for the debts of any other party.

(e) The Issuer shall not form, or cause to be formed, any subsidiaries.

(f) The Issuer shall act solely in its own name and through its duly authorized officers or agents in the conduct of its business, and shall conduct its business so as not to mislead others as to the identity of the entity with which they are concerned.

(g) The Issuer shall maintain its records and books of account and shall not commingle its records and books of account with the records and books of account of any other Person. The books of the Issuer may be kept (subject to any provision contained in the statutes) inside or outside the State at such place or places as may be designated from time to time by the provisions of the Trust Agreement.

(h) All actions of the Issuer shall be taken by an Authorized Representative.

(i) The Issuer shall not amend, alter, change or repeal any provision contained in this Section 4.13 without (i) the prior written consent of the Trustee and (ii) a Rating Confirmation from each Rating Agency rating any Notes Outstanding (a copy of which shall be provided to the Trustee) that such amendment, alteration, change or repeal will have no adverse effect on the rating assigned to the Notes.

(j) The Issuer shall not amend its Certificate of Trust or its Trust Agreement without first obtaining the prior written consent of each Rating Agency.

(k) All audited financial statements of the Issuer that are consolidated with those of any affiliate thereof will contain detailed notes clearly stating that (i) all of the Issuer's assets are owned by the Issuer, and (ii) the Issuer is a separate entity with creditors who have received ownership and/or security interests in the Issuer's assets.

38

(l) The Issuer will strictly observe legal formalities in its dealings with the Seller, the Sponsor or any affiliate thereof, and funds or other assets of the Issuer will not be commingled with those of the Seller, the Sponsor or any other affiliate thereof. The Issuer shall not maintain joint bank accounts or other depository accounts to which the Seller, the Sponsor or any other affiliate has independent access. None of the Issuer's funds will at any time be pooled with any funds of the Seller, the Sponsor or any other affiliate.

(m) The Issuer will maintain an arm's length relationship with the Seller (and any affiliate). Any Person that renders or otherwise furnishes services to the Issuer will be compensated by the Issuer at market rates for such services it renders or otherwise furnishes to the Issuer except as otherwise provided in this Indenture. Except as contemplated in this Indenture, the Student Loan Purchase Agreements or the Servicing Agreement, the Issuer will not hold itself out to be responsible for the debts of the Seller, the parent or the decisions or actions respecting the daily business and affairs of the Seller or parent.

SECTION 4.14. PROVIDING OF NOTICE. The Issuer, upon learning of any failure on its part to observe or perform in any material respect any covenant, representation or warranty of the Issuer set forth in this Indenture or the Student Loan Purchase Agreements, or of any failure on the part of the Seller to observe or perform in any material respect any covenant, representation or warranty of the Seller set forth in the Student Loan Purchase Agreements, shall promptly notify the Trustee, the Servicer and each Rating Agency of such failure.

SECTION 4.15. CERTAIN REPORTS.

(a) The Issuer will:

(i) file with the Trustee, within 15 days after the Issuer is required to file the same with the Commission, copies of the annual reports and of the information, documents and other reports (or copies of such portions of any of the foregoing as the Commission may from time to time by rules and regulations prescribe) which the Issuer may be required to file with the Commission pursuant to Section 13 or Section 15(d) of the Exchange Act;

(ii) file with the Trustee and the Commission, in accordance with rules and regulations prescribed from time to time by the Commission, such additional information, documents and reports with respect to compliance by the Issuer with the conditions and covenants of this Indenture as may be required from time to time by such rules and regulations; and

(iii) transmit by mail to the Registered Owners of Notes, within 30 days after the filing thereof with the Trustee, in the manner and to the extent provided in TIA Section 313(c), such summaries of any information, documents and reports required to be filed by the Issuer pursuant to clauses (a) and
(b) of this Section 4.15 as may be required by rules and regulations prescribed from time to time by the Commission.

39

(b) The Trustee shall mail to each Registered Owner, within 60 days after each December 31 beginning with the December 31 following the date of this Indenture, a brief report as of such December 31 that complies with TIA Section 313(a) if required by said section. The Trustee shall also comply with TIA Section 313(b). A copy of each such report required pursuant to TIA Section 313(a) or (b) shall, at the time of such transaction to Registered Owners, be filed by the Trustee with the Commission and with each securities exchange, if any, upon which the Notes are listed, provided that the Issuer has previously notified the Trustee of such listing.

The Trustee may conclusively rely and accept such reports from the Issuer as fulfilling the requirements of this Section 4.15, with no further duty to know, determine or examine such reports or comply with the prescribed timing, rules and regulations of the Commission.

SECTION 4.16. STATEMENT AS TO COMPLIANCE. The Issuer will deliver to the Trustee, within 120 days after the end of each fiscal year, a brief certificate from an Authorized Representative including (a) a current list of the Authorized Representatives, and (b) a statement indicating whether or not to the knowledge of the signers thereof the Issuer is in compliance with all conditions and covenants under this Indenture and, in the event of any noncompliance, specifying such noncompliance and the nature and status thereof. For purposes of this Section 4.16, such compliance shall be determined without regard to any period of grace or requirement of notice under this Indenture.

SECTION 4.17. REPRESENTATIONS OF THE ISSUER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Issuer hereby represents and warrants for the benefit of the Trustee and the Registered Owners as follows:

(a) This Indenture creates a valid and continuing security interest (as defined in the applicable Uniform Commercial Code in effect in the States of Delaware, Nebraska and Colorado) in the Financed Eligible Loans in favor of the Trustee, which security interest is prior to all other liens, charges, security interests, mortgages or other encumbrances, and is enforceable as such as against creditors of and purchasers from Issuer.

(b) The Financed Eligible Loans constitute "accounts" within the meaning of the applicable UCC.

(c) The Issuer owns and has good and marketable title to the Financed Eligible Loans free and clear of any lien, charge, security interest, mortgage or other encumbrance, claim or encumbrance of any Person, other that those granted pursuant to this Indenture.

(d) For sale of loan participations, swaps and other "payment intangibles" (within the meaning of the applicable UCC), the Issuer has received all consents and approvals required by the terms of the Financed Eligible Loans to the sale of the Financed Eligible Loans hereunder to the Trustee.

(e) The Issuer has caused or will have caused, within ten days, the filing of all appropriate financing statements in the proper filing office in the appropriate jurisdictions under applicable law in order to perfect the security interest in the Financed Eligible Loans granted to the Trustee hereunder.

40

(f) The Issuer has received a written acknowledgment from the Servicer (as custodian for the Trustee) that the Servicer is holding executed copies of the promissory notes and master promissory notes that constitute or evidence the Financed Eligible Loans, and that the Services are holding such solely on behalf and for the benefit of the Trustee.

(g) Other than the security interest granted to the Trustee pursuant to this Indenture, the Issuer has not pledged, assigned, sold, granted a security interest in, or otherwise conveyed any of the Financed Eligible Loans. The Issuer has not authorized the filing of and is not aware of any financing statements against the Issuer that include a description of collateral covering the Financed Eligible Loans other than any financing statement relating to the security interest granted to the Trustee hereunder or that has been terminated. The Issuer is not aware of any judgment or tax lien filings against the Issuer.

SECTION 4.18. FURTHER COVENANTS OF THE ISSUER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Issuer hereby covenants for the benefit of the Trustee and the Registered Owners as follows:

(a) The representations and warranties set forth in Section 4.17 shall survive the termination of this Indenture.

(b) The Trustee shall not waive any of the representations and warranties set forth in Section 4.17 above.

(c) The Issuer shall take all steps necessary, and shall cause the Servicers and subservicers, if any, to take all steps necessary and appropriate, to maintain the perfection and priority of the Trustee's security interest in the Financed Eligible Loans.

ARTICLE V

FUNDS

SECTION 5.01. CREATION AND CONTINUATION OF FUNDS AND ACCOUNTS. There are hereby created and established the following Funds to be held and maintained by the Trustee for the benefit of the Registered Owners:

(a) Acquisition Fund;

(b) Collection Fund; and

(c) Reserve Fund.

The Trustee is hereby authorized for the purpose of facilitating the administration of the Trust Estate and for the administration of any Notes issued hereunder to create further Accounts or Subaccounts in any of the various Funds and Accounts established hereunder which are deemed necessary or desirable.

41

SECTION 5.02. ACQUISITION FUND. There shall be deposited into the Acquisition Fund moneys from proceeds of the Notes in an amount equal to $1,190,337,459. Financed Eligible Loans shall be held by the Trustee or its agent or bailee (including the Servicer) and shall be pledged to the Trust Estate and accounted for as a part of the Acquisition Fund.

Moneys on deposit in the Acquisition Fund shall be used, upon Issuer Order, solely to (a) pay costs of issuance of the Notes, including the costs related to the purchase of one or more Derivative Products, and (b) upon receipt by the Trustee of an Eligible Loan Acquisition Certificate, to acquire Eligible Loans at a price not in excess of 101.0440%, plus accrued interest. Any such Issuer Order or Eligible Loan Acquisition Certificate shall state that such proposed use of moneys in the Acquisition Fund is in compliance with the provisions of this Indenture. An Authorized Representative of the Issuer may, by Issuer Order, direct the Trustee to transfer any or all such moneys to the Collection Fund for use therein. Notwithstanding the foregoing, if any funds or moneys remain in the Acquisition Fund on November 25, 2002, then the Trustee shall, without direction from or notice to the Issuer, transfer all such remaining moneys or funds to the Collection Fund not later than the third Business Day preceding the Distribution Date in December, 2002.

While the Issuer will be the beneficial owner of the Financed Eligible Loans and the Registered Owners will have a security interest therein, it is understood and agreed that the Trustee will be the legal owner thereof and will have a security interest in the Financed Eligible Loans for and on behalf of the Registered Owners. In the case of a single Financed Eligible Loan evidenced by a separate note, each such note will be held in the name of the Trustee for the account of the Issuer, for the benefit of the Registered Owners. In the case of a Financed Eligible Loan evidenced by a Master Promissory Note, the Issuer shall cause the holder of the original Master Promissory Note to indicate by book entry on its books and records that the Issuer is the beneficial owner of the Loan and that the Trustee is the legal owner and has a security interest in the Financed Eligible Loan for the benefit of the Registered Owners.

Except as provided in Sections 5.06, 10.03 and 10.04 hereof, Financed Eligible Loans shall not be sold, transferred or otherwise disposed of (other than for consolidation, serialization or transfer to a Guaranty Agency) by the Trustee free from the lien of this Indenture.

SECTION 5.03. COLLECTION FUND.

(a) There shall be deposited into the Collection Fund $3,500,000 from proceeds of the Notes. There shall also be deposited to the Collection Fund all Available Funds, and all other moneys and investments derived from assets on deposit in and transfers from the Acquisition Fund and the Reserve Fund, all Counterparty Payments and any other amounts deposited thereto upon receipt of an Issuer Order. Moneys on deposit in the Collection Fund shall be used to make the payments described below. The Trustee may conclusively rely on all written instructions of the Administrator described in this Indenture with no further duty to examine or determine the information contained in any Administrator's Certificate or Issuer Order.

42

(b) The Administrator shall instruct the Trustee in writing no later than the fourth Business Day preceding each Monthly Servicing Payment Date that is not a Distribution Date (based on the information contained in a certificate of the Administrator (in the form set forth as Exhibit C hereto) and the related Servicer's Report) to distribute to the Servicer, by 1:00 p.m. (New York time) on such Monthly Servicing Payment Date, from and to the extent of the Available Funds on deposit in the Collection Fund, the Servicing Fee due with respect to the preceding calendar month, and the Trustee shall comply with such instructions. Upon written direction from the Administrator to the Trustee, moneys in the Collection Fund shall be used on any date to pay, when due, fees and expenses insofar as the same relate to Financed Eligible Loans and other fees and expenses with respect to the Trust Estate the payment of which is not otherwise provided for in Section 5.03(c), but including amounts described in clause (a)(i), (ii) and
(iii) of the definition of Available Funds.

(c) The Administrator shall instruct the Trustee in writing no later than the fourth Business Day preceding each Distribution Date (based on the information contained in a certificate of the Administrator (in the form set forth as Exhibit D hereto) and the related Servicer's Report) to make the following deposits and distributions to the Persons or to the account specified below by 1:00
p.m. (New York time) on such Distribution Date, to the extent of (x) the amount of Available Funds in the Collection Fund and (y) the amount transferred from the Reserve Fund pursuant to Section 5.04(b), (c) and
(d), in the following order of priority, and the Trustee shall comply with such instructions:

(i) to the Servicer, the Servicing Fee, and to the Trustee and the Delaware Trustee, the Trustee Fee and the Delaware Trustee Fee, respectively, ratably, without preference or priority of any kind, due on such Distribution Date;

(ii) to the Administrator, the Administration Fee due on such Distribution Date and all unpaid Administration Fees from prior Distribution Dates;

(iii) to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Products without preference or priority, the Derivative Product Fees due on such Distribution Date and all unpaid Derivative Product Fees from prior Distribution Dates;

(iv) to the Class A-1 Noteholders, Class A-2 Noteholders, Class A-3 Noteholders and Class A-4 Noteholders, the Class A Noteholders' Interest Distribution Amount, ratably, without preference or priority of any kind, according to the amounts payable on the Class A Notes in respect of Class A Noteholders' Interest Distribution Amount;

(v) to the Class B Noteholders, the Class B Noteholders' Interest Distribution Amount, ratably, without preference or priority of any kind, according to the amounts payable in respect of Class B Noteholders' Interest Distribution Amount;

43

(vi) to the Class A-1 Noteholders until the Class A-1 Notes have been paid in full, the Class A Noteholders' Principal Distribution Amount;

(vii) on each Distribution Date on and after the date on which the Class A-1 Notes have been paid in full, to the Class A-2 Noteholders until the Class A-2 Notes are paid in full, the Class A Noteholders' Principal Distribution Amount;

(viii) on each Distribution Date on and after the date on which the Class A-1 Notes and the Class A-2 Notes have been paid in full, to the Class A-3 Noteholders until the Class A-3 Notes are paid in full, the Class A Noteholders' Principal Distribution Amount;

(ix) on each Distribution Date on and after the date on which the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes have been paid in full, to the Class A-4 Noteholders, pro rata, until the Class A-4 Notes are paid in full, the Class A Noteholders' Principal Distribution Amount; and

(x) on each Distribution Date on and after which the Class A Notes have been paid in full, to the Class B Noteholders until the Class B Notes have been paid in full, the Class B Noteholders' Principal Distribution Amount;

(xi) to the Reserve Fund, the amount, if any, necessary to reinstate the balance of the Reserve Fund up to the Specified Reserve Fund Balance;

(xii) to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Product without preference or priority, the aggregate unpaid amount of any Derivative Product Payments owing to such Counterparties, plus accrued interest, if any;

(xiii) to the Servicer, the aggregate unpaid amount of the Carryover Servicing Fee, if any;

(xiv) in the event the Financed Eligible Loans are not sold pursuant to Sections 10.03 or 10.04 hereof, to pay as an accelerated payment of principal balance of the Notes, first to the Class A Noteholders in the same order and priority as is set forth in Sections 5.03(c)(vi) through (c)(ix) until the principal amount of the Class A Notes is paid in full and then to the Class B Noteholders until the principal balance of the Class B Notes is reduced to zero, provided that the amount of such distribution shall not exceed the outstanding principal balance of the Class A Notes or the Class B Notes, as applicable, after giving effect to all other payments in respect of principal of Class A Notes and Class B Notes to be made on such date; and

(xv) to the Sponsor, any remaining portion thereof. Amounts properly distributed to the Sponsor pursuant to this paragraph (xv) shall be deemed released from the Trust Estate and the security interest therein granted to the Trustee, and the Sponsor shall in no event thereafter be required to refund any such distributed amounts.

44

SECTION 5.04. RESERVE FUND.

(a) On the Date of Issuance, the Trustee shall deposit $3,522,796 into the Reserve Fund. Thereafter, the Trustee shall transfer to the Reserve Fund from the Collection Fund all amounts designated for transfer thereto pursuant to Section 5.03(c)(xi) hereof.

(b) On each Monthly Servicing Payment Date or Distribution Date, to the extent there are insufficient Available Funds in the Collection Fund to make one or more of the transfers required by Sections 5.03(b) and 5.03(c)(i) through (c)(v), then the Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Monthly Servicing Payment Date or Distribution Date, as the case may be, an amount equal to such deficiency and to deposit such amount in the Collection Fund. Additionally, if on the Note Final Maturity Date for a class of Notes, and after giving effect to the distribution of the Available Funds on such Note Final Maturity Date, the principal amount of such class of Notes will not be reduced to zero, the Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Note Final Maturity Date an amount equal to the amount needed to reduce the principal amount of such class of Notes to zero and to deposit such amount in the Collection Fund.

(c) After giving effect to Section 5.04(b) above, if the amount on deposit in the Reserve Fund on any Distribution Date is greater than the Specified Reserve Fund Balance for such Distribution Date, the Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Distribution Date an amount equal to such excess and to deposit such amount in the Collection Fund.

(d) In the event of a termination of a Derivative Product that requires the Issuer to make a termination payment to the applicable Counterparty, termination payments with respect to Trade I (as such term is defined in the Derivative Product) shall be paid in the same order of priority as the Derivative Product Fee in Section 5.03(c)(iii) and termination payments with respect to Trade II (as such term is defined in the Derivative Product) shall be paid in the same order of priority as the Derivative Product Payment in Section 5.03(c)(xii), as the case may be; provided, however, that in the event that the Issuer is required to make a termination payment to a Counterparty as a result of (i) an Event of Default (as such term is defined in the Derivative Product) where the Counterparty is the Defaulting Party (as such term is defined in the Derivative Product); or (ii) a Termination Event (as such term is defined in the Derivative Product), such termination payment will be subordinate in priority to the right of the Class A Noteholders to receive the Class A Noteholders' Distribution Amount and to the Class B Noteholders to receive the Class B Noteholders' Distribution Amount and, if necessary, to the reinstatement of the balance of the Reserve Fund up to the Specified Reserve Fund Balance. In the event of a termination of a Derivative Product that requires the Issuer to make a termination payment to the applicable Counterparty except as described in the proviso above, the Administrator promptly shall notify the Rating Agencies of such requirement and, within thirty (30) days of such termination payment, shall provide to the Rating Agencies cash flows and such other financial information with respect to the Issuer as the Rating Agencies may reasonably request. Any transfers from the Reserve Fund to the Collection Fund pursuant to this Section 5.04(d) shall be made by the Trustee at the written direction of the Administrator.

45

(e) On the final Distribution Date upon termination of the Trust and following the payment in full of the aggregate outstanding principal balance of the Notes and of all other amounts (other than Derivative Product Payments and Carryover Servicing Fees) owing or to be distributed hereunder or under the Indenture to Noteholders, the Trustee, the Servicer, the Administrator or the Counterparties, to the extent that Available Funds on such date are insufficient to make the following payments, amounts remaining in the Reserve Fund shall be used first to pay any unpaid Derivative Product Payments and second to pay any Carryover Servicing Fees. Any amount remaining on deposit in the Reserve Fund after such payments have been made shall be distributed to the Sponsor. The Sponsor shall in no event be required to refund any amounts properly distributed pursuant to this Section 5.04(e).

(f) Anything in this Section 5.04 to the contrary notwithstanding, if the market value of securities and cash in the Reserve Fund is on any Distribution Date sufficient to pay the remaining principal amount of and interest accrued on the Notes, and to pay any unpaid Derivative Product Payments and Carryover Servicing Fee, such amount will be so applied on such Distribution Date and the Administrator shall instruct the Trustee in writing to make such payments.

SECTION 5.05. INVESTMENT OF FUNDS HELD BY TRUSTEE. The Trustee is hereby directed to enter into the Investment Agreement. In addition, the Trustee shall invest money held for the credit of any Fund or Account or Subaccount held by the Trustee hereunder as directed in writing (or orally, confirmed in writing) by an Authorized Representative of the Issuer, to the fullest extent practicable and reasonable, in Investment Securities which shall mature or be redeemed at the option of the holder prior to the respective dates when the money held for the credit of such Fund or Account will be required for the purposes intended. In the absence of any such direction and to the extent practicable, the Trustee may invest amounts held hereunder in those Investment Securities described in clause (k) of the definition of the Investment Securities. All such investments shall be held by (or by any custodian on behalf of) the Trustee for the benefit of the Issuer; provided that on the Business Day preceding each Distribution Date all interest and other investment income collected (net of losses and investment expenses) on funds on deposit therein shall be deposited into the Collection Fund and shall be deemed to constitute a portion of the Available Funds for such Distribution Date. The Trustee and the Issuer hereby agree that unless an Event of Default shall have occurred hereunder, the Issuer acting by and through an Authorized Representative shall be entitled to, and shall, provide written direction or oral direction confirmed in writing to the Trustee with respect to any discretionary acts required or permitted of the Trustee under any Investment Securities and the Trustee shall not take such discretionary acts without such written direction.

The Investment Securities purchased shall be held by the Trustee and shall be deemed at all times to be part of such Fund or Account or Subaccounts or combination thereof, and the Trustee shall inform the Issuer of the details of all such investments. Upon direction in writing (or orally, confirmed in writing) from an Authorized Representative of the Issuer, the Trustee shall use

46

its best efforts to sell at the best price obtainable, or present for redemption, any Investment Securities purchased by it as an investment whenever it shall be necessary to provide money to meet any payment from the applicable Fund. The Trustee shall advise the Issuer in writing, on or before the fifteenth day of each calendar month (or such later date as reasonably consented to by the Issuer), of all investments held for the credit of each Fund in its custody under the provisions of this Indenture as of the end of the preceding month and the value thereof, and shall list any investments which were sold or liquidated for less than the par value thereof, plus accrued but unpaid interest at the time thereof.

Money in any Fund constituting a part of the Trust Estate may be pooled for the purpose of making investments and may be used to pay accrued interest on Investment Securities purchased. The Trustee and its affiliates may act as principal or agent in the acquisition or disposition of any Investment Securities.

Notwithstanding the foregoing, the Trustee shall not be responsible or liable for any losses on investments made by it hereunder or for keeping all Funds held by it, fully invested at all times, its only responsibility being to comply with the investment instructions of the Issuer or its designee in a non-negligent manner.

The Issuer acknowledges that to the extent the regulations of the Comptroller of the Currency or other applicable regulatory agency grant the Issuer the right to receive brokerage confirmations of security transactions, the Issuer waives receipt of such confirmations.

SECTION 5.06. RELEASE.

(a) The Trustee shall, upon Issuer Order and subject to the provisions of this Indenture, take all actions reasonably necessary to effect the release of any Financed Eligible Loans from the lien of this Indenture to the extent the terms hereof permit the sale, disposition or transfer of such Financed Eligible Loans.

(b) Subject to the payment of its fees and expenses pursuant to Sections 7.05 and 7.07, the Trustee may, and when required by the provisions of this Indenture shall, execute instruments to release property from the lien of this Indenture, or convey the Trustee's interest in the same, in a manner and under circumstances that are not inconsistent with the provisions of this Indenture. No party relying upon an instrument executed by the Trustee as provided in this Article V shall be bound to ascertain the Trustee's authority, inquire into the satisfaction of any conditions precedent or see to the application of any moneys.

(c) The Trustee shall, at such time as there are no Notes Outstanding and all sums due the Trustee pursuant to Sections 7.05 and 7.07 have been paid, release any remaining portion of the Trust Estate that secured the Notes from the lien of this Indenture and release to the Issuer or any other Person entitled thereto any funds then on deposit in the Funds and Accounts. The Trustee shall release property from the lien of this Indenture pursuant to this Section 5.06(c) only upon receipt of an Issuer Order, an Opinion of Counsel and (if required by the TIA) Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1).

47

(d) Subject to the provisions of this Indenture, the Trustee shall release property from the lien of this Indenture only upon receipt of an Issuer Order, an Opinion of Counsel and Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1) or an Opinion of Counsel in lieu of such Independent Certificates to the effect that the TIA does not require any such Independent Certificates.

(e) Each Registered Owner, by the acceptance of a Note, acknowledges that from time to time the Trustee shall release the lien of this Indenture on any Financed Eligible Loan to be sold to (i) the Seller in accordance with the applicable Student Loan Purchase Agreement; (ii) to the Servicer in accordance with the Servicing Agreement; and (iii) to another eligible lender holding one or more serial loans with respect to such Financed Eligible Loan, in accordance with the Servicing Agreement, and each Registered Owner, by the acceptance of a Note, consents to any such release.

ARTICLE VI

DEFAULTS AND REMEDIES

SECTION 6.01. EVENTS OF DEFAULT DEFINED. For the purpose of this Indenture, the following events are hereby defined as, and are declared to be, "Events of Default":

(a) default in the due and punctual payment of any interest on any Note when the same becomes due and payable, and such default shall continue for a period of five (5) days;

(b) default in the due and punctual payment of the principal of any Note when the same becomes due and payable on the related Note Final Maturity Date;

(c) default in the performance or observance of any other of the covenants, agreements or conditions on the part of the Issuer to be kept, observed and performed contained in this Indenture or in the Notes, and continuation of such default for a period of 90 days after written notice thereof by the Trustee to the Issuer; and

(d) the occurrence of an Event of Bankruptcy.

Any notice herein provided to be given to the Issuer with respect to any default shall be deemed sufficiently given if sent by registered mail with postage prepaid to the Person to be notified, addressed to such Person at the post office address as shown in Section 9.01 of this Indenture or such other address as may hereafter be given as the principal office of the Issuer in writing to the Trustee by an Authorized Representative of the Issuer. The Trustee may give any such notice in its discretion and shall give such notice if requested to do so in writing by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations at the time Outstanding.

SECTION 6.02. REMEDY ON DEFAULT; POSSESSION OF TRUST ESTATE. Subject to Sections 7.05, 7.07 and 6.09 hereof, upon the happening and continuance of any Event of Default, the Trustee or by its attorneys or agents may enter into and upon and take possession of such portion of the Trust Estate as shall be in the custody of others, and all property comprising the Trust Estate, and each and

48

every part thereof, and exclude the Issuer and its agents, servants and employees wholly therefrom, and have, hold, use, operate, manage, and control the same and each and every part thereof, and in the name of the Issuer or otherwise, as they shall deem best, conduct the business thereof and exercise the privileges pertaining thereto and all the rights and powers of the Issuer and use all of the then existing Trust Estate for that purpose, and collect and receive all charges, income and Available Funds of the same and of every part thereof, and after deducting therefrom all expenses incurred hereunder and all other proper outlays herein authorized, and all payments which may be made as just and reasonable compensation for its own services, and for the services of its attorneys, agents, and assistants, the Trustee shall apply the rest and residue of the money received by the Trustee as follows:

FIRST, to the Trustee and the Delaware Trustee, any Trustee Fee and any Delaware Trustee Fee, respectively due and owing;

SECOND, to the Servicer for due and unpaid Servicing Fees;

THIRD, to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Products without preference or priority, for any due and unpaid Derivative Product Fees;

FOURTH, to the Class A Noteholders for amounts due and unpaid on the Class A Notes for interest, ratably, without preference or priority of any kind, according to the amounts due and payable on the Class A Notes for such interest;

FIFTH, to Class A Noteholders for amounts due and unpaid on the Class A Notes for principal, ratably, without preference or priority of any kind, according to the amounts due and payable on the Notes for principal;

SIXTH, to the Class B Noteholders for amounts due and unpaid on the Class B Notes for interest ratably, without preference or priority of any kind, according to the amounts due and payable on the Notes for such interest;

SEVENTH, to the Class B Noteholders for amounts due and unpaid on the Class B Notes for principal, ratably without preference or priority of any kind, according to the amounts due and payable on the Class B Notes for principal;

EIGHTH, to the Counterparties, in proportion to the respective entitlements under the applicable Derivative Products without preference or priority, for any due and unpaid Derivative Product Payments;

NINTH, to the Servicer, for any unpaid Carryover Servicing Fees; and

TENTH, to the Issuer, for distribution in accordance with the terms of the Administration Agreement and the Trust Agreement.

49

The Trustee may fix a record date and payment date for any payment to Registered Owners pursuant to this Section 6.02. At least 15 days before such record date, the Trustee shall mail to each Registered Owner and the Issuer a notice that states the record date, the payment date and the amount to be paid.

SECTION 6.03. REMEDIES ON DEFAULT; ADVICE OF COUNSEL. Upon the happening of any Event of Default, the Trustee may proceed to protect and enforce the rights of the Trustee and the Registered Owners in such manner as counsel for the Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as, in the opinion of such counsel, may be more effectual to protect and enforce the rights aforesaid.

SECTION 6.04. REMEDIES ON DEFAULT; SALE OF TRUST ESTATE. Upon the happening of any Event of Default and if the principal of all of the Outstanding Obligations shall have been declared due and payable, then and in every such case, and irrespective of whether other remedies authorized shall have been pursued in whole or in part, the Trustee may sell, with or without entry, to the highest bidder the Trust Estate, and all right, title, interest, claim and demand thereto and the right of redemption thereof, at any such place or places, and at such time or times and upon such notice and terms as may be required by law. Upon such sale the Trustee may make and deliver to the purchaser or purchasers a good and sufficient assignment or conveyance for the same, which sale shall be a perpetual bar both at law and in equity against the Issuer and all Persons claiming such properties. No purchaser at any sale shall be bound to see to the application of the purchase money or to inquire as to the authorization, necessity, expediency or regularity of any such sale. The Trustee is hereby irrevocably appointed the true and lawful attorney-in-fact of the Issuer, in its name and stead, to make and execute all bills of sale, instruments of assignment and transfer and such other documents of transfer as may be necessary or advisable in connection with a sale of all or part of the Trust Estate, but the Issuer, if so requested by the Trustee, shall ratify and confirm any sale or sales by executing and delivering to the Trustee or to such purchaser or purchasers all such instruments as may be necessary, or in the judgment of the Trustee, proper for the purpose which may be designated in such request. In addition, the Trustee may proceed to protect and enforce the rights of the Trustee and the Registered Owners of the Obligations in such manner as counsel for the Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as may in the opinion of such counsel, be more effectual to protect and enforce the rights aforesaid. The Trustee shall take any such action or actions if requested to do so in writing by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations at the time Outstanding.

SECTION 6.05. APPOINTMENT OF RECEIVER. In case an Event of Default occurs, and if all of the Outstanding Obligations shall have been declared due and payable and in case any judicial proceedings are commenced to enforce any right of the Trustee or of the Registered Owners under this Indenture or otherwise, then as a matter of right, the Trustee shall be entitled to the appointment of a receiver of the Trust Estate and of the earnings, income or revenue, rents, issues and profits thereof with such powers as the court making such appointments may confer.

50

SECTION 6.06. RESTORATION OF POSITION. In case the Trustee shall have proceeded to enforce any rights under this Indenture by sale or otherwise, and such proceedings shall have been discontinued, or shall have been determined adversely to the Trustee, then and in every such case to the extent not inconsistent with such adverse decree, the Issuer, the Trustee and the Registered Owners shall be restored to their former respective positions and the rights hereunder in respect to the Trust Estate, and all rights, remedies and powers of the Trustee and of the Registered Owners shall continue as though no such proceeding had been taken.

SECTION 6.07. PURCHASE OF PROPERTIES BY TRUSTEE OR REGISTERED OWNERS. In
case of any such sale of the Trust Estate, any Registered Owner or Registered Owners or committee of Registered Owners or the Trustee, may bid for and purchase such property and upon compliance with the terms of sale may hold, retain possession and dispose of such property as the absolute right of the purchaser or purchasers without further accountability and shall be entitled, for the purpose of making any settlement or payment for the property purchased, to use and apply any Obligations hereby secured and any interest thereon due and unpaid, by presenting such Obligations in order that there may be credited thereon the sum apportionable and applicable thereto out of the net proceeds of such sale, and thereupon such purchaser or purchasers shall be credited on account of such purchase price payable to him or them with the sum apportionable and applicable out of such net proceeds to the payment of or as a credit on the Obligations so presented.

SECTION 6.08. APPLICATION OF SALE PROCEEDS. The proceeds of any sale of the Trust Estate, together with any funds at the time held by the Trustee and not otherwise appropriated, shall be applied by the Trustee as set forth in
Section 6.02 hereof, and then to the Issuer or whomsoever shall be lawfully entitled thereto.

SECTION 6.09. ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT. If an Event of Default should occur and be continuing, then and in every such case the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations may declare all the Obligations to be immediately due and payable, by a notice in writing to the Issuer (and to the Trustee if given by Registered Owners), and upon any such declaration the unpaid principal amount of such Obligations, together with accrued and unpaid interest thereon through the date of acceleration, shall become immediately due and payable, subject, however, to
Section 6.04 of this Indenture.

At any time after such declaration of acceleration of maturity has been made and before a judgment or decree for payment of the money due has been obtained by the Trustee as hereinafter in this Article VI provided, the Registered Owners of Obligations representing a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, by written notice to the Issuer and the Trustee, may rescind and annul such declaration and its consequences if:

(a) the Issuer has paid or deposited with the Trustee a sum sufficient to pay:

(i) all payments of principal of and interest on all Obligations and all other amounts that would then be due hereunder or upon such Obligations if the Event of Default giving rise to such acceleration had not occurred; and

51

(ii) all sums paid or advanced by the Trustee hereunder and the reasonable compensation, expenses, disbursements and advances of the Trustee and its agents and counsel; and

(b) all Events of Default, other than the nonpayment of the principal of the Obligations that has become due solely by such acceleration, have been cured or waived as provided in Section 6.15 hereof.

No such rescission shall affect any subsequent default or impair any right consequent thereto.

SECTION 6.10. REMEDIES NOT EXCLUSIVE. The remedies herein conferred upon or reserved to the Trustee or the Registered Owners of Obligations are not intended to be exclusive of any other remedy, but each remedy herein provided shall be cumulative and shall be in addition to every other remedy given hereunder or now or hereafter existing, and every power and remedy hereby given to the Trustee or to the Registered Owners of Obligations, or any supplement hereto, may be exercised from time to time as often as may be deemed expedient.

No delay or omission of the Trustee or of any Registered Owner of Obligations to exercise any power or right arising from any default hereunder shall impair any such right or power or shall be construed to be a waiver of any such default or to be acquiescence therein.

SECTION 6.11. COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY TRUSTEE. The Issuer covenants that if:

(a) default is made in the payment of any installment of interest, if any, on any Notes when such interest becomes due and payable and such default continues for a period of five (5) days; or

(b) default is made in the payment of the principal of (or premium, if any, on) any Notes at its Note Final Maturity Date,

then the Issuer will, upon demand of the Trustee, pay to the Trustee, for the benefit of the Registered Owners, the whole amount then due and payable on such Notes for principal (and premium, if any) and interest, with interest upon any overdue principal (and premium, if any) and, to the extent that payment of such interest shall be legally enforceable, upon any overdue installments of interest, if any, at the rate or rates borne by or provided for in such Notes, and, in addition thereto, such further amount as shall be sufficient to cover the costs and expenses of collection, including the reasonable compensation, fees, expenses, disbursements and advances of the Trustee and its agents and counsel.

If the Issuer fails to pay such amounts forthwith upon such demand, the Trustee, in its own name and as Trustee of an express trust, may upon receiving indemnification satisfactory to the Trustee institute a judicial proceeding for the collection of the sums so due and unpaid, may prosecute such proceeding to judgment or final decree, and may enforce the same against the Issuer or any other obligor upon such Notes of such series and collect the moneys adjudged or decreed to be payable in the manner provided by law out of the property of the Issuer or any other obligor upon such Notes, wherever situated.

52

If an Event of Default with respect to Notes occurs and is continuing, the Trustee may, after being indemnified to its satisfaction and in its discretion, proceed to protect and enforce its rights and the rights of the Registered Owners of Notes and any related coupons by such appropriate judicial proceedings as the Trustee shall deem most effectual to protect and enforce any such rights, whether for the specific enforcement of any covenant or agreement in this Indenture or in aid of the exercise of any power granted herein, or to enforce any other proper remedy.

SECTION 6.12. DIRECTION OF TRUSTEE. Upon the happening of any Event of Default, the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, shall have the right by an instrument or instruments in writing delivered to the Trustee to direct and control the Trustee as to the method of taking any and all proceedings for any sale of any or all of the Trust Estate, or for the appointment of a receiver, if permitted by law, and may at any time cause any proceedings authorized by the terms hereof to be so taken or to be discontinued or delayed; provided, however, that such Registered Owners shall not be entitled to cause the Trustee to take any proceedings which in the Trustee's opinion would be unjustly prejudicial to non-assenting Registered Owners of Obligations, but the Trustee shall be entitled to assume that the action requested by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding will not be prejudicial to any non-assenting Registered Owners unless the Registered Owners of more than 50% of the collective aggregate principal amount of the non-assenting Registered Owners of such Obligations, in writing, show the Trustee how they will be prejudiced. Provided, however, that anything in this Indenture to the contrary notwithstanding, the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding together with the Registered Owners of a majority of the collective aggregate principal amount of all other Obligations then Outstanding shall have the right, at any time, by an instrument or instruments in writing executed and delivered to the Trustee, to direct the method and place of conducting all proceedings to be taken in connection with the enforcement of the terms and conditions of this Indenture, or for the appointment of a receiver or any other proceedings hereunder, provided that such direction shall not be otherwise than in accordance with the provisions of law and of this Indenture. The provisions of this Section 6.12 shall be expressly subject to the provisions of Sections 7.01(c), 7.05 and 7.07 hereof.

SECTION 6.13. RIGHT TO ENFORCE IN TRUSTEE. No Registered Owner of any Obligation shall have any right as such Registered Owner to institute any suit, action or proceedings for the enforcement of the provisions of this Indenture or for the execution of any trust hereunder or for the appointment of a receiver or for any other remedy hereunder, all rights of action hereunder being vested exclusively in the Trustee, unless and until such Registered Owner shall have previously given to the Trustee written notice of a default hereunder, and of the continuance thereof, and also unless the Registered Owners of the requisite principal amount of the Obligations then Outstanding shall have made written request upon the Trustee and the Trustee shall have been afforded reasonable opportunity to institute such action, suit or proceeding in its own name, and unless the Trustee shall have been offered indemnity and security satisfactory to it against the costs, expenses and liabilities to be incurred therein or thereby, which offer of indemnity shall be an express condition precedent hereunder to any obligation of the Trustee to take any such action hereunder, and the Trustee for 30 days after receipt of such notification, request and

53

offer of indemnity, shall have failed to institute any such action, suit or proceeding. It is understood and intended that no one or more Registered Owners of the Obligations shall have the right in any manner whatever by his or their action to affect, disturb or prejudice the lien of this Indenture or to enforce any right hereunder except in the manner herein provided and for the equal benefit of the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding.

SECTION 6.14. PHYSICAL POSSESSION OF OBLIGATIONS NOT REQUIRED. In any suit or action by the Trustee arising under this Indenture or on all or any of the Obligations issued hereunder, or any supplement hereto, the Trustee shall not be required to produce such Obligations, but shall be entitled in all things to maintain such suit or action without their production.

SECTION 6.15. WAIVERS OF EVENTS OF DEFAULT. The Trustee may in its discretion waive any Event of Default hereunder and its consequences and rescind any declaration of acceleration of Obligations, and shall do so upon the written request of the Registered Owners of at least a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding; provided, however, that there shall not be waived (a) any Event of Default in the payment of the principal of or premium on any Outstanding Obligations at the date of maturity thereof, or any default in the payment when due of the interest on any such Obligations, unless prior to such waiver or rescission, all arrears of interest or all arrears of payments of principal and all expenses of the Trustee, in connection with such default shall have been paid or provided for; or (b) any default in the payment of amounts set forth in Sections 7.05 and 7.07 hereof. In case of any such waiver or rescission, or in case any proceedings taken by the Trustee on account of any such default shall have been discontinued or abandoned or determined adversely to the Trustee, then and in every such case the Issuer, the Trustee and the Registered Owners of Obligations shall be restored to their former positions and rights hereunder respectively, but no such waiver or rescission shall extend to or affect any subsequent or other default, or impair any rights or remedies consequent thereon.

ARTICLE VII

THE TRUSTEE

SECTION 7.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts imposed upon it by this Indenture, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Indenture, and no implied covenants or obligations shall be read into this Indenture against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Indenture; but in the case of any such certificates or opinions which by any provisions hereof are

54

specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Indenture and whether or not they contain the statements required under this Indenture.

(b) In case an Event of Default has occurred and is continuing, the Trustee, in exercising the rights and powers vested in it by this Indenture, shall use the same degree of care and skill in their exercise as a prudent person would exercise or use under the circumstances in the conduct of his or her own affairs.

(c) Before taking any action hereunder requested by Registered Owners, the Trustee may require that it be furnished an indemnity bond or other indemnity and security satisfactory to it by the Registered Owners, as applicable, for the reimbursement of all expenses to which it may be put and to protect it against all liability.

SECTION 7.02. RECITALS OF OTHERS. The recitals, statements and representations set forth herein and in the Notes shall be taken as the statements of the Issuer, and the Trustee assumes no responsibility for the correctness of the same. The Trustee makes no representations as to the title of the Issuer in the Trust Estate or as to the security afforded thereby and hereby, or as to the validity or sufficiency of this Indenture or of the Notes issued hereunder, and the Trustee shall incur no responsibility in respect of such matters.

SECTION 7.03. AS TO FILING OF INDENTURE. The Trustee shall be under no duty (a) to file or record, or cause to be filed or recorded, this Indenture or any instrument supplemental hereto, (b) or to procure any further order or additional instruments of further assurance, (c) to see to the delivery to it of any personal property intended to be mortgaged or pledged hereunder or thereunder, (d) or to do any act which may be suitable to be done for the better maintenance of the lien or security hereof (other than the filing of any continuation (but not initial) statements), or (e) for giving notice of the existence of such lien, or for extending or supplementing the same or to see that any rights to the Trust Estate and Funds intended now or hereafter to be transferred in trust hereunder are subject to the lien hereof. The Trustee shall not be liable for failure of the Issuer to pay any tax or taxes in respect of such property, or any part thereof, or the income therefrom or otherwise, nor shall the Trustee be under any duty in respect of any tax which may be assessed against it or the Registered Owners in respect of such property or pledged to the Trust Estate. The Trustee agrees to prepare, request that the Issuer execute (if such execution is necessary for any such filing) and file in a timely manner (if received from the Issuer in a timely manner) with any necessary execution by the Issuer, the continuation statements referred to herein; provided, that the Trustee shall have no responsibility for the sufficiency, adequacy or priority of any initial filing and in the absence of written notice to the contrary by the Issuer or other Authorized Representative, may rely and shall be protected in relying on all information and exhibits in such initial filings for the purposes of any continuation statements.

SECTION 7.04. TRUSTEE MAY ACT THROUGH AGENTS. The Trustee may execute any of the trusts or powers hereof and perform any duty hereunder, either itself or by or through its attorneys, agents or employees, and it shall not be answerable or accountable for any default, neglect or misconduct of any such

55

attorneys, agents or employees, if reasonable care has been exercised in the appointment, supervision and monitoring of the work performed. All reasonable costs incurred by the Trustee and all reasonable compensation to all such persons as may reasonably be employed in connection with the trusts hereof shall be paid by the Issuer.

SECTION 7.05. INDEMNIFICATION OF TRUSTEE. Other than with respect to its duties to make payment on the Obligations when due, and its duty to pursue the remedy of acceleration as provided in Sections 6.02 and 6.09 hereof, for each of which no additional security or indemnity may be required, the Trustee shall be under no obligation or duty to perform any act at the request of Registered Owners or to institute or defend any suit in respect thereof unless properly indemnified and provided with security to its satisfaction as provided in
Section 7.01(c) hereof. The Trustee shall not be required to take notice, or be deemed to have knowledge, of any default or Event of Default of the Issuer hereunder and may conclusively assume that there has been no such default or Event of Default (other than an Event of Default described in Section 6.01(a) or
(b) hereof) unless and until it shall have been specifically notified in writing at the address in Section 9.01 hereof of such default or Event of Default by (a) the Registered Owners of the required percentages in principal amount of the Obligations then Outstanding hereinabove specified or (b) an Authorized Representative of the Issuer. However, the Trustee may begin suit, or appear in and defend suit, execute any of the trusts hereby created, enforce any of its rights or powers hereunder, or do anything else in its judgment proper to be done by it as Trustee, without assurance of reimbursement or indemnity, and in such case the Trustee shall be reimbursed or indemnified by the Registered Owners requesting such action, if any, or the Issuer in all other cases, for all fees, costs and expenses, liabilities, outlays and counsel fees and other reasonable disbursements properly incurred in connection therewith, unless such costs and expenses, liabilities, outlays and attorneys' fees and other reasonable disbursements properly incurred in connection therewith are adjudicated to have resulted from the negligence or willful misconduct of the Trustee. In furtherance and not in limitation of this Section 7.05, the Trustee shall not be liable for, and shall be held harmless by the Issuer from, following any Issuer Orders, instructions or other directions upon which the Trustee is authorized to rely pursuant to this Indenture or any other agreement to which it is a party. If the Issuer or the Registered Owners, as appropriate, shall fail to make such reimbursement or indemnification, the Trustee may reimburse itself from any money in its possession under the provisions of this Indenture, subject only to the prior lien of the Notes for the payment of the principal thereof, premium, if any, and interest thereon from the Collection Fund. None of the provisions contained in this Indenture or any other Agreement to which it is a party shall require the Trustee to act or to expend or risk its own funds or otherwise incur individual financial liability in the performance of any of its duties or in the exercise of any of its rights or powers if the Registered Owners shall not have offered security and indemnity acceptable to it or if it shall have reasonable grounds for believing that prompt repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured to it.

The Issuer agrees to indemnify the Trustee for, and to hold it harmless against, any loss, liability or expenses incurred without negligence or bad faith on its part, arising out of or in connection with the acceptance or administration of the trust or trusts hereunder, including the costs and expenses of defending itself against any claim or liability in connection with the exercise or performance of any of its powers or duties hereunder arising from the Trust Estate. The Issuer agrees to indemnify and hold harmless the Trustee against any and all claims, demands, suits, actions or other proceedings

56

and all liabilities, costs and expenses whatsoever caused by any untrue statement or misleading statement or alleged untrue statement or alleged misleading statement of a material fact contained in any offering document distributed in connection with the issuance of the Notes or caused by any omission or alleged omission from such offering document of any material fact required to be stated therein or necessary in order to make the statements made therein in the light of the circumstances under which they were made, not misleading.

SECTION 7.06. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, appraisal, opinion, report or document of the Issuer or the Servicer or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may but need not be counsel for the Issuer, the Trustee, or for a Registered Owner), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall reasonably deem it desirable that a matter be proved or established prior to taking, suffering or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an Authorized Representative of the Issuer or an authorized officer of the Administrator or the Servicer.

The Trustee shall not be liable for any action taken, suffered or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

The Trustee is authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Indenture. The Trustee shall not be liable with respect to any action taken, suffered or omitted to be taken in good faith in accordance with this Indenture or any other transaction document or at the direction of the Registered Owners evidencing the appropriate percentage of the aggregate principal amount of the Outstanding Notes relating to the time, method and place of conducting any proceeding for any remedy available to the Trustee, or exercising any trust or power conferred upon the Trustee, under this Indenture or any other transaction document.

SECTION 7.07. COMPENSATION OF TRUSTEE. Except as otherwise expressly provided herein, all advances, counsel fees (including without limitation allocated fees of in-house counsel) and other expenses reasonably made or incurred by the Trustee in and about the execution and administration of the trust hereby created and reasonable compensation to the Trustee for its services in the premises shall be paid by the Issuer. The compensation of the Trustee shall not be limited to or by any provision of law in regard to the compensation of trustees of an express trust. The Trustee shall not change the amount of its annual compensation without giving the Issuer at least 90 days' written notice prior to the beginning of a Fiscal Year. If not paid by the Issuer, the Trustee shall have a lien against all money held pursuant to this Indenture, subject only to the prior lien of the Obligations against the money and investments in

57

the Collection Fund for the payment of the principal thereof, premium, if any, and interest thereon, for such reasonable compensation, expenses, advances and counsel fees incurred in and about the execution of the trusts hereby created and the exercise and performance of the powers and duties of the Trustee hereunder and the cost and expense incurred in defending against any liability in the premises of any character whatsoever (unless such liability is adjudicated to have resulted from the negligence or willful misconduct of the Trustee).

SECTION 7.08. TRUSTEE MAY OWN NOTES. The Trustee shall comply with TIA
Section 311(a), excluding any creditor relationship listed in TIA Section
311(b). A Trustee who has resigned or been removed shall be subject to TIA
Section 311(a) to the extent indicated therein. The Trustee hereunder, or any successor Trustee, in its individual or other capacity, may become the owner or pledgee of Notes and may otherwise deal with the Issuer, with the same rights it would have if it were not the Trustee. The Trustee may act as depository for, and permit any of its officers or directors to act as a member of, or act in any other capacity in respect to, any committee formed to protect the rights of the Registered Owners or to effect or aid in any reorganization growing out of the enforcement of the Notes or of this Indenture, whether or not any such committee shall represent the Registered Owners of more than 60% of the collective aggregate principal amount of the Outstanding Obligations.

SECTION 7.09. RESIGNATION OF TRUSTEE. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Indenture by giving to the Issuer notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 7.11 hereof (and is qualified to be the Trustee under the requirements of Section 7.11 hereof). If no successor Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Issuer, whichever period is the longer, the Trustee may (a) appoint a temporary successor Trustee having the qualifications provided in Section 7.11 hereof or (b) request a court of competent jurisdiction to (i) require the Issuer to appoint a successor, as provided in Section 7.11 hereof, within three days of the receipt of citation or notice by the court, or (ii) appoint a Trustee having the qualifications provided in Section 7.11 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to
(a) above, the Issuer may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 7.11 hereof.

SECTION 7.10. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee may be removed (a) at any time by the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, (b) by the Issuer for cause or upon the sale or other disposition of the Trustee or its corporate trust functions or (c) by the Issuer without cause so long as no Event of Default exists or has existed within the last 30 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Issuer and acceptance thereof by said successor. One copy of any such order of removal shall be filed with the Delaware Trustee and the other with the Trustee so removed.

58

In the event a Trustee (or successor Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until (a) in the case of removal by the Registered Owners, such Registered Owners by instrument or concurrent instruments in writing (signed and acknowledged by such Registered Owners or their attorneys-in-fact) filed with the Trustee removed have appointed a successor Trustee or otherwise the Issuer shall have appointed a successor, and (b) the successor Trustee has accepted appointment as such.

SECTION 7.11. SUCCESSOR TRUSTEE. In case at any time the Trustee or any successor Trustee shall resign, be dissolved, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Issuer by an instrument in writing duly authorized by the Issuer. In the case of any such appointment by the Issuer of a successor to the Trustee, the Issuer shall forthwith cause notice thereof to be mailed to the Registered Owners of the Notes at the address of each Registered Owner appearing on the note registration books maintained by the Registrar.

Every successor Trustee appointed by the Registered Owners, by a court of competent jurisdiction, or by the Issuer shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender so long as such designation is necessary to maintain guarantees and federal benefits under the Act with respect to the Financed Eligible Loans originated under the Act.

SECTION 7.12. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee appointed hereunder shall execute, acknowledge and deliver to its predecessor Trustee, and also to the Issuer, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of an Authorized Representative of the Issuer, or an authorized officer of the successor Trustee, execute, acknowledge and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor Trustee all the right, title and interest of the Trustee which it succeeds, in and to the Trust Estate and such rights, powers, trusts, duties and obligations, and the Trustee ceasing to act also, upon like request, pay over, assign and deliver to the successor Trustee any money or other property or rights subject to the lien of this Indenture, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Issuer be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Issuer.

In case any of the Notes to be issued hereunder shall have been authenticated but not delivered, any successor Trustee may adopt the certificate of authentication of the Trustee or of any successor to the Trustee; and in case any of the Notes shall not have been authenticated, any successor to the Trustee may authenticate such Notes in its own name; and in all such cases such certificate shall have the full force which it has anywhere in the Notes or in this Indenture.

59

SECTION 7.13. ADDITIONAL COVENANTS BY THE TRUSTEE TO CONFORM TO THE ACT. The Trustee covenants that it will at all times be an Eligible Lender under the Act so long as such designation is necessary, as determined by the Issuer, to maintain the guarantees and federal benefits under the Act with respect to the Financed Eligible Loans, that it will acquire Eligible Loans originated under the Act in its capacity as an Eligible Lender and that it will not knowingly dispose of or deliver any Financed Eligible Loans originated under the Act or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of such Financed Eligible Loans; provided, however, that nothing above shall prevent the Trustee from delivering the Eligible Loans to the Servicer or the Guaranty Agency.

SECTION 7.14. RIGHT OF INSPECTION. A Registered Owner shall be permitted at reasonable times during regular business hours and in accordance with reasonable regulations prescribed by the Trustee to examine at the principal office of the Trustee a copy of any report or instrument theretofore filed with the Trustee relating to the condition of the Trust Estate.

SECTION 7.15. LIMITATION WITH RESPECT TO EXAMINATION OF REPORTS. Except as provided in this Indenture, the Trustee shall be under no duty to examine any report or statement or other document required or permitted to be filed with it by the Issuer.

SECTION 7.16. SERVICING AGREEMENT. The Trustee acknowledges the receipt of a copy of the Servicing Agreement described in Section 4.04 hereof.

SECTION 7.17. ADDITIONAL COVENANTS OF TRUSTEE. The Trustee, by the execution hereof, covenants, represents and agrees that:

(a) it will not exercise any of the rights, duties or privileges under this Indenture in such manner as would cause the Eligible Loans held or acquired under the terms hereof to be transferred, assigned or pledged as security to any person or entity other than as permitted by this Indenture; and

(b) it will comply with the Act and the Regulations and will, upon written notice from an Authorized Representative of the Issuer, the Secretary or the Guaranty Agency, use its reasonable efforts to cause this Indenture to be amended (in accordance with Section 8.01 hereof) if the Act or Regulations are hereafter amended so as to be contrary to the terms of this Indenture.

SECTION 7.18. DUTY OF TRUSTEE WITH RESPECT TO RATING AGENCIES. It shall be the duty of the Issuer to notify each Rating Agency then rating any of the Notes (but the Trustee shall incur no liability for any failure to do so) of (a) any change, expiration, extension or renewal of this Indenture, (b) prepayment or defeasance of all the Notes, (c) any change in the Trustee or (d) any other information reasonably required to be reported to each Rating Agency under any Supplemental Indenture; provided, however, the provisions of this Section do not apply when such documents have been previously supplied to such Rating Agency

60

and the Trustee has received written evidence to such effect, all as may be required by this Indenture. All notices required to be forwarded to the Rating Agencies under this Section shall be sent in writing at the following addresses:

Standard & Poor's Ratings Group 55 Water Street
New York, New York 10041 Attention: Asset-Backed Surveillance Group

Fitch, Inc.
One State Street Plaza New York, New York 10004 Attention: Structured Finance

Moody's Investors Service 99 Church Street
New York, New York 10007 Attention: ABS Monitoring Group

The Trustee also acknowledges that each Rating Agency's periodic review for maintenance of a Rating on any series of the Notes may involve discussions and/or meetings with representatives of the Trustee at mutually agreeable times and places.

SECTION 7.19. MERGER OF THE TRUSTEE. Any corporation into which the Trustee may be merged or with which it may be consolidated, or any corporation resulting from any merger or consolidation to which the Trustee shall be a party, or any corporation succeeding to all or substantially all of the corporate trust business of the Trustee, shall be the successor of the Trustee hereunder, provided such corporation shall be otherwise qualified and eligible under this Indenture, without the execution or filing of any paper of any further act on the part of any other parties hereto.

SECTION 7.20. RECEIPT OF FUNDS FROM SERVICER. The Trustee shall not be accountable or responsible in any manner whatsoever for any action of the Issuer, the Administrator, the depository bank of any funds of the Issuer, or the Servicer while the Servicer is acting as bailee or agent of the Trustee with respect to the Eligible Loans for actions taken in compliance with any instruction or direction given to the Trustee, or for the application of funds or moneys by the Servicer until such time as funds are received by the Trustee.

SECTION 7.21. SPECIAL CIRCUMSTANCES LEADING TO RESIGNATION OF TRUSTEE. Because the Trustee serves as trustee hereunder for Obligations of different priorities, it is possible that circumstances may arise which will cause the Trustee to resign from its position as trustee for one or more of the Obligations. In the event that the Trustee makes a determination that it should so resign, due to the occurrence of an Event of Default or potential default hereunder, or otherwise, the Issuer may permit such resignation as to one or more of the Obligations or request the Trustee's resignation as to all Obligations, as the Issuer may elect. If the Issuer should determine that a conflict of interest has arisen as to the trusteeship of any of the Obligations, it may authorize and execute a Supplemental Indenture with one or more successor Trustees, under which the administration of certain of the Obligations would be separated from the administration of the other Obligations.

61

SECTION 7.22. SURVIVAL OF TRUSTEE'S RIGHTS TO RECEIVE COMPENSATION, REIMBURSEMENT AND INDEMNIFICATION. The Trustee's rights to receive compensation, reimbursement and indemnification of money due and owing hereunder at the time of the Trustee's resignation or removal shall survive the Trustee's resignation or removal.

SECTION 7.23. CORPORATE TRUSTEE REQUIRED; ELIGIBILITY; CONFLICTING INTERESTS. There shall at all times be a Trustee hereunder which shall be eligible to act as Trustee under TIA Section 310(a)(1) and shall have a combined capital and surplus of at least $50,000,000. If such corporation publishes reports of condition at least annually, pursuant to law or the requirements of federal, state, territorial or District of Columbia supervising or examining authority, then for the purposes of this Section 7.23, the combined capital and surplus of such corporation shall be deemed to be its combined capital and surplus as set forth in its most recent report of condition so published. If at any time the Trustee shall cease to be eligible in accordance with the provisions of this Section 7.23, it shall resign immediately in the manner and with the effect hereinafter specified in this Article VII. Neither the Issuer nor any Person directly or indirectly controlling or controlled by, or under common control with, the Issuer shall serve as Trustee.

SECTION 7.24. TRUSTEE MAY FILE PROOFS OF CLAIM. In case of the pendency of any receivership, insolvency, liquidation, bankruptcy, reorganization, arrangement, adjustment, composition or other judicial proceeding relative to the Issuer or any other obligor upon the Notes or the property of the Issuer or of such other obligor or their creditors, the Trustee (irrespective of whether the principal of the Notes of any series shall then be due and payable as therein expressed or by declaration or otherwise and irrespective of whether the Trustee shall have made any demand on the Issuer for the payment of overdue principal, premium, if any, or interest) shall be entitled and empowered, by intervention in such proceeding or otherwise:

(a) to file and prove a claim for the whole amount, or such lesser amount as may be provided for in the Notes, of principal (and premium, if any) and interest, if any, owing and unpaid in respect of the Notes and to file such other papers or documents as may be necessary or advisable in order to have the claims of the Trustee (including any claim for the reasonable fees, compensation, expenses, disbursements and advances of the Trustee and its agents and counsel) and of the Registered Owners allowed in such judicial proceeding; and

(b) to collect and receive any money or other property payable or deliverable on any such claims and to distribute the same; and any custodian, receiver, assignee, trustee, liquidator, sequestrator (or other similar official) in any such judicial proceeding is hereby authorized by each Registered Owner of Notes to make such payments to the Trustee, and if the Trustee shall consent to the making of such payments directly to the Registered Owners, to pay to the Trustee any amount due to it for the reasonable fees, compensation, expenses, disbursements and advances of the Trustee and any predecessor Trustee, their agents and counsel, and any other amounts due the Trustee or any predecessor Trustee.

62

Nothing herein contained shall be deemed to authorize the Trustee to authorize or consent to or accept or adopt on behalf of any Registered Owner of a Note any plan of reorganization, arrangement, adjustment or composition affecting the Notes or the rights of any Registered Owner thereof, or to authorize the Trustee to vote in respect of the claim of any Registered Owner of a Note in any such proceeding.

In any proceedings brought by the Trustee (and also any proceedings involving the interpretation of any provision of this Indenture to which the Trustee shall be a party), the Trustee shall be held to represent all the Registered Owners of the Notes, and it shall not be necessary to make any Registered Owners of the Notes parties to any such proceedings.

ARTICLE VIII

SUPPLEMENTAL INDENTURES

SECTION 8.01. SUPPLEMENTAL INDENTURES NOT REQUIRING CONSENT OF REGISTERED OWNERS. The Issuer and the Trustee may, without the consent of or notice to any of the Registered Owners of any Obligations enter into any indenture or indentures supplemental to this Indenture for any one or more of the following purposes:

(a) to cure any ambiguity or formal defect or omission in this Indenture;

(b) to grant to or confer upon the Trustee for the benefit of the Registered Owners any additional benefits, rights, remedies, powers or authorities that may lawfully be granted to or conferred upon the Registered Owners or the Trustee;

(c) to subject to this Indenture additional revenues, properties or collateral;

(d) to modify, amend or supplement this Indenture or any indenture supplemental hereto in such manner as to permit the qualification hereof and thereof under the Trust Indenture Act of 1939 or any similar federal statute hereafter in effect or to permit the qualification of the Notes for sale under the securities laws of the United States of America or of any of the states of the United States of America, and, if they so determine, to add to this Indenture or any indenture supplemental hereto such other terms, conditions and provisions as may be permitted by said Trust Indenture Act of 1939 or similar federal statute;

(e) to evidence the appointment of a separate or co-Trustee or a co-registrar or transfer agent or the succession of a new Trustee hereunder, or any additional or substitute Guaranty Agency or Servicer;

(f) to add such provisions to or to amend such provisions of this Indenture as may be necessary or desirable to assure implementation of the Program in conformance with the Act if along with such Supplemental Indenture there is filed an opinion of counsel to the effect that the addition or amendment of such provisions will in no way impair the existing security of the Registered Owners of any Outstanding Obligations;

63

(g) to make any change as shall be necessary in order to obtain and maintain for any of the Notes an investment grade Rating from a nationally recognized rating service, which changes, in the opinion of the Trustee are not to the prejudice of the Registered Owner of any of the Obligations;

(h) to make any changes necessary to comply with the Act, the Regulations or the Code and the regulations promulgated thereunder;

(i) to make the terms and provisions of this Indenture, including the lien and security interest granted herein, applicable to a Derivative Product, and to modify Section 3.03 hereof with respect to any particular Derivative Product;

(j) to create any additional Funds or Accounts or Subaccounts under this Indenture deemed by the Trustee to be necessary or desirable;

(k) to make any other change with a Rating Confirmation; or

(l) to make any other change which, in the judgment of the Trustee is not to the material prejudice of the Registered Owners of any Obligations;

provided, however, that nothing in this Section shall permit, or be construed as permitting, any modification of the trusts, powers, rights, duties, remedies, immunities and privileges of the Trustee without the prior written approval of the Trustee, which approval shall be evidenced by execution of a Supplemental Indenture.

SECTION 8.02. SUPPLEMENTAL INDENTURES REQUIRING CONSENT OF REGISTERED OWNERS. Exclusive of Supplemental Indentures covered by Section 8.01 hereof and subject to the terms and provisions contained in this Section, and not otherwise, the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding shall have the right, from time to time, to consent to and approve the execution by the Issuer and the Trustee of such other indenture or indentures supplemental hereto as shall be deemed necessary and desirable by the Trustee for the purpose of modifying, altering, amending, adding to or rescinding, in any particular, any of the terms or provisions contained in this Indenture or in any Supplemental Indenture; provided, however, that nothing in this Section shall permit, or be construed as permitting (a) without the consent of the Registered Owners of all then Outstanding Obligations, (i) an extension of the maturity date of the principal of or the interest on any Obligation, or (ii) a reduction in the principal amount of any Obligation or the rate of interest thereon, or (iii) a privilege or priority of any Obligation or Obligations over any other Obligation or Obligations except as otherwise provided herein, or (iv) a reduction in the aggregate principal amount of the Obligations required for consent to such Supplemental Indenture, or (v) the creation of any lien other than a lien ratably securing all of the Obligations at any time Outstanding hereunder except as otherwise provided herein; or (b) any modification of the trusts, powers, rights, obligations, duties, remedies, immunities and privileges of the Trustee without the prior written approval of the Trustee.

64

If at any time the Issuer shall request the Trustee to enter into any such Supplemental Indenture for any of the purposes of this Section, the Trustee shall, upon being satisfactorily indemnified with respect to expenses, cause notice of the proposed execution of such Supplemental Indenture to be mailed by registered or certified mail to each Registered Owner of an Obligation at the address shown on the registration books or listed in any Derivative Product. Such notice (which shall be prepared by the Issuer) shall briefly set forth the nature of the proposed Supplemental Indenture and shall state that copies thereof are on file at the principal corporate trust office of the Trustee for inspection by all Registered Owners. If, within 60 days, or such longer period as shall be prescribed by the Issuer, following the mailing of such notice, the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations Outstanding at the time of the execution of any such Supplemental Indenture shall have consented in writing to and approved the execution thereof as herein provided, no Registered Owner of any Obligation shall have any right to object to any of the terms and provisions contained therein, or the operation thereof, or in any manner to question the propriety of the execution thereof, or to enjoin or restrain the Trustee or the Issuer from executing the same or from taking any action pursuant to the provisions thereof. Upon the execution of any such Supplemental Indenture as in this Section 8.02 permitted and provided, this Indenture shall be and be deemed to be modified and amended in accordance therewith.

SECTION 8.03. ADDITIONAL LIMITATION ON MODIFICATION OF INDENTURE. None of the provisions of this Indenture (including Sections 8.01 and 8.02 hereof) shall permit an amendment to the provisions of the Indenture which permits the transfer of all or part of the Financed Eligible Loans originated under the Act or granting of a security interest therein to any Person other than an Eligible Lender or the Servicer, unless the Act or Regulations are hereafter modified so as to permit the same. The Trustee may request an opinion of counsel to the effect that an amendment or supplement to this Indenture was adopted in conformance with this Indenture.

SECTION 8.04. NOTICE OF DEFAULTS. Within 90 days after the occurrence of any default hereunder with respect to the Notes, the Trustee shall transmit in the manner and to the extent provided in TIA Section 313(c), notice of such default hereunder known to the Trustee, unless such default shall have been cured or waived; provided, however, that, except in the case of a default in the payment of the principal of (or premium, if any) or interest with respect to any Note, or in the payment of any sinking fund installment with respect to the Notes, the Trustee shall be protected in withholding such notice if and so long as an authorized officer of the Trustee in good faith determine that the withholding of such notice is in the interest of the Registered Owners of the Notes. For the purpose of this Section 8.04, the term "default" means any event which is, or after notice or lapse of time or both would become, an Event of Default with respect to the Notes.

SECTION 8.05. CONFORMITY WITH THE TRUST INDENTURE ACT. Every supplemental indenture executed pursuant to this Article VIII shall conform to the requirements of the Trust Indenture Act as then in effect.

ARTICLE IX

GENERAL PROVISIONS

SECTION 9.01. NOTICES. Any notice, request or other instrument required by this Indenture to be signed or executed by the Registered Owners of

65

Obligations may be executed by the execution of any number of concurrent instruments of similar tenor, and may be signed or executed by such Registered Owners of Obligations in person or by agent appointed in writing. As a condition for acting thereunder the Trustee may demand proof of the execution of any such instrument and of the fact that any person claiming to be the owner of any of said Obligations is such owner and may further require the actual deposit of such Obligation or Obligations with the Trustee. The fact and date of the execution of such instrument may be proved by the certificate of any officer in any jurisdiction who by the laws thereof is authorized to take acknowledgments of deeds within such jurisdiction, that the person signing such instrument acknowledged before him the execution thereof, or may be proved by any affidavit of a witness to such execution sworn to before such officer.

The amount of Notes held by any person executing such instrument as a Registered Owner of Notes and the fact, amount and numbers of the Notes held by such person and the date of his holding the same may be proved by a certificate executed by any responsible trust company, bank, banker or other depository in a form approved by the Trustee, showing that at the date therein mentioned such person had on deposit with such depository the Notes described in such certificate; provided, however, that at all times the Trustee may require the actual deposit of such Note or Notes with the Trustee.

All notices, requests and other communications to any party hereunder shall be in writing (including bank wire, telex, telecopy or facsimile or similar writing) at the following addresses, and each address shall constitute each party's respective "Principal Office" for purposes of the Indenture:

If intended for the Issuer:

Nelnet Student Loan Trust 2002-2 c/o Wilmington Trust Company, Delaware Trustee Rodney Square North
1100 North Market Street

Wilmington, DE 19890
Attention: Corporate Trust Administration Telephone: (302) 651-1000 Facsimile: (302) 636-4140

With a copy to the Administrator:

Nelnet, Inc.
121 South 13th Street, Suite 301 Lincoln, NE 68505
Attention: Terry J. Heimes Telephone: (402) 458-2303 Facsimile: (402) 458-2399

If intended for the Trustee:

Zions First National Bank 717 Seventeenth Street, Suite 301 Denver, CO 80202
Attention: Corporate Trust Department Telephone: (720) 947-7475 Facsimile: (720) 947-7480

66

Any party may change the address to which subsequent notices to such party are to be sent, or of its Principal Office, by notice to the others, delivered by hand or received by telex or facsimile or registered first-class mail, postage prepaid. Each such notice, request or other communication shall be effective when delivered by hand or received by facsimile or registered first-class mail, postage prepaid.

SECTION 9.02. COVENANTS BIND ISSUER. The covenants, agreements, conditions, promises, and undertakings in this Indenture shall extend to and be binding upon the successors and assigns of the Issuer, and all of the covenants hereof shall bind such successors and assigns, and each of them, jointly and severally. All the covenants, conditions and provisions hereof shall be held to be for the sole and exclusive benefit of the parties hereto and their successors and assigns and of the Registered Owners from time to time of the Obligations.

No extension of time of payment of any of the Obligations shall operate to release or discharge the Issuer, it being agreed that the liability of the Issuer, to the extent permitted by law, shall continue until all of the Obligations are paid in full, notwithstanding any transfer of Financed Eligible Loans or extension of time for payment.

SECTION 9.03. LIEN CREATED. This Indenture shall operate effectually as
(a) a grant of lien on and security interest in, and (b) an assignment of, the Trust Estate.

SECTION 9.04. SEVERABILITY OF LIEN. If the lien of this Indenture shall be or shall ever become ineffectual, invalid or unenforceable against any part of the Trust Estate, which is not subject to the lien, because of want of power or title in the Issuer, the inclusion of any such part shall not in any way affect or invalidate the pledge and lien hereof against such part of the Trust Estate as to which the Issuer in fact had the right to pledge.

SECTION 9.05. CONSENT OF REGISTERED OWNERS BINDS SUCCESSORS. Any request or consent of the Registered Owner of any Obligations given for any of the purposes of this Indenture shall bind all future Registered Owners of the same Obligation or any Obligations issued in exchange therefor or in substitution thereof in respect of anything done or suffered by the Issuer or the Trustee in pursuance of such request or consent.

SECTION 9.06. NONLIABILITY OF PERSONS; NO GENERAL OBLIGATION. It is hereby expressly made a condition of this Indenture that any agreements, covenants or representations herein contained or contained in the Notes do not and shall never constitute or give rise to a personal or pecuniary liability or charge against the organizers, officers, employees, agents or trustees or the Administrator of the Issuer, or against the general credit of the Issuer, and in the event of a breach of any such agreement, covenant or representation, no personal or pecuniary liability or charge payable directly or indirectly from the general revenues of the Issuer shall arise therefrom. Nothing contained in this Section, however, shall relieve the Issuer from the observance and performance of the several covenants and agreements on its part herein contained.

67

SECTION 9.07. NONPRESENTMENT OF NOTES OR INTEREST CHECKS. Should any of the Notes or interest checks not be presented for payment when due, the Trustee shall retain from any money transferred to it for the purpose of paying the Notes or interest checks so due, for the benefit of the Registered Owners thereof, a sum of money sufficient to pay such Notes or interest checks when the same are presented by the Registered Owners thereof for payment. Such money shall not be required to be invested. All liability of the Issuer to the Registered Owners of such Notes or interest checks and all rights of such Registered Owners against the Issuer under the Notes or interest checks or under this Indenture shall thereupon cease and determine, and the sole right of such Registered Owners shall thereafter be against such deposit. If any Note or interest check shall not be presented for payment within the period of two years following its payment or prepayment date, the Trustee shall return to the Issuer the money theretofore held by it for payment of such Note or interest check, and such Note or interest check shall (subject to the defense of any applicable statute of limitation) thereafter be an unsecured obligation of the Issuer. The Trustee's responsibility for any such money shall cease upon remittance thereof to the Issuer.

SECTION 9.08. SECURITY AGREEMENT. This Indenture constitutes a Financing Statement and a Security Agreement under the Delaware Uniform Commercial Code.

SECTION 9.09. LAWS GOVERNING. It is the intent of the parties hereto that this Indenture shall in all respects be governed by the laws of the State of New York. This Indenture is subject to the provisions of the TIA that are required to be part of this Indenture and shall, to the extent applicable, be governed by such provisions.

SECTION 9.10. SEVERABILITY. Of any covenant, agreement, waiver, or part thereof in this Indenture contained be forbidden by any pertinent law or under any pertinent law be effective to render this Indenture invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Indenture shall be construed as if the same were not included herein.

SECTION 9.11. EXHIBITS. The terms of the Schedules and Exhibits, if any, attached to this Indenture are incorporated herein in all particulars.

SECTION 9.12. NON-BUSINESS DAYS. Except as may otherwise be provided herein, if the date for making payment of any amount hereunder or on any Note, or if the date for taking any action hereunder, is not a Business Day, then such payment can be made without accruing further interest or action can be taken on the next succeeding Business Day, with the same force and effect as if such payment were made when due or action taken on such required date.

SECTION 9.13. PARTIES INTERESTED HEREIN. Nothing in this Indenture expressed or implied is intended or shall be construed to confer upon, or to give to, any person or entity, other than the Trustee, the Delaware Trustee, the paying agent, if any, and the Registered Owners of the Obligations, any right,

68

remedy or claim under or by reason of this Indenture or any covenant, condition or stipulation hereof, and all covenants, stipulations, promises and agreements in this Indenture contained by and on behalf of the Issuer shall be for the sole and exclusive benefit of the Trustee, the paying agent, if any, and the Registered Owners of the Obligations.

SECTION 9.14. OBLIGATIONS ARE LIMITED OBLIGATIONS. The Notes and the obligations of the Issuer contained in this Indenture are special, limited obligations of the Issuer, secured by and payable solely from the Trust Estate herein provided. The Issuer shall not be obligated to pay the Notes, the interest thereon, or any other obligation created by or arising from this Indenture from any other source.

SECTION 9.15. COUNTERPARTY RIGHTS. Other than rights to the payment of Derivative Product Fees and Derivative Product Payments as described in Section 5.04(d) hereof, no Counterparty which shall be in default under any Derivative Product with the Issuer shall have any of the rights granted to a Counterparty or as the Registered Owner of an Obligation hereunder. A Counterparty which is in default under any Derivative Product shall however, continue to maintain all obligations undertaken by it under the terms of its Derivative Product.

SECTION 9.16. DISCLOSURE OF NAMES AND ADDRESSES OF REGISTERED OWNERS. Registered Owners of Notes, by receiving and holding the same, agree with the Issuer and the Trustee that neither the Issuer nor the Trustee nor any Securities Depository shall be held accountable by reason of the disclosure of any information as to the names and addresses of the Registered Owners of Notes in accordance with TIA Section 312, regardless of the source from which such information was derived, and that the Trustee shall not be held accountable by reason of mailing any material pursuant to a request made under TIA Section 312(b).

SECTION 9.17. AGGREGATE PRINCIPAL AMOUNT OF OBLIGATIONS. Whenever in this Indenture reference is made to the aggregate principal amount of any Obligations, such phrase shall mean, at any time, the principal amount of any Notes and the Derivative Value of any Derivative Product.

SECTION 9.18. FINANCED ELIGIBLE LOANS. The Issuer expects to acquire Eligible Loans and to transfer Eligible Loans to the Trustee, in accordance with this Indenture, which Eligible Loans, upon becoming subject to the lien of this Indenture, constitute Financed Eligible Loans, as defined herein. If for any reason a Financed Eligible Loan does not constitute an Eligible Loan, or ceases to constitute an Eligible Loan, such loan shall continue to be subject to the lien of this Indenture as a Financed Eligible Loan.

SECTION 9.19. CONCERNING THE DELAWARE TRUSTEE. It is expressly understood and agreed by the parties to this Indenture and the Registered Owners that (a) this Indenture is executed and delivered by the Delaware Trustee not in its individual or personal capacity but solely in its capacity as Delaware Trustee under the Trust Agreement on behalf of the Issuer, in the exercise of the powers and authority conferred and vested in it as Delaware Trustee under the Trust Agreement, subject to the protections, indemnities and limitations from liability afforded to the Delaware Trustee thereunder; (b) the representations, warranties, covenants, undertakings, agreements and obligations by the Delaware Trustee are made and intended not as personal representations, warranties, covenants, undertakings, agreements and obligations by Wilmington

69

Trust Company, but are made and intended for the purpose of only binding the Trust Estate, as defined in the Trust Agreement, and the Issuer; (c) nothing contained herein shall be construed as creating any liability on Wilmington Trust Company, individually or personally, to perform any expressed or implied covenant, duty or obligation of any kind whatsoever contained herein; and (d) under no circumstances shall Wilmington Trust Company, be personally liable for the payment of any fees, costs, indebtedness or expenses of any kind whatsoever or be personally liable for the breach or failure of any obligation, representation, agreement, warranty or covenant whatsoever made or undertaken by the Delaware Trustee or Issuer hereunder.

ARTICLE X

PAYMENT AND CANCELLATION OF NOTES
AND SATISFACTION OF INDENTURE

SECTION 10.01. TRUST IRREVOCABLE. The trust created by the terms and provisions of this Indenture is irrevocable until the indebtedness secured hereby (the Notes and interest thereon) and all Issuer Derivative Payments are fully paid or provision made for its payment as provided in this Article.

SECTION 10.02. SATISFACTION OF INDENTURE.

(a) If the Issuer shall pay, or cause to be paid, or there shall otherwise be paid (i) to the Registered Owners of the Notes, the principal of and interest on the Notes, at the times and in the manner stipulated in this Indenture; and (ii) to each Counterparty, all Issuer Derivative Payments then due, then the pledge of the Trust Estate which is not pledged hereunder, and all covenants, agreements and other obligations of the Issuer to the Registered Owners of Notes shall thereupon cease, terminate and become void and be discharged and satisfied. In such event, the Trustee shall execute and deliver to the Issuer all such instruments as may be desirable to evidence such discharge and satisfaction, and the Trustee shall pay over or deliver all money held by it under this Indenture to the party entitled to receive the same under this Indenture. If the Issuer shall pay or cause to be paid, or there shall otherwise be paid, to the Registered Owners of any Outstanding Notes the principal of and interest on such Notes and to each Counterparty all Counterparty Payments then due, at the times and in the manner stipulated in this Indenture and in the Derivative Product, such Notes and each Counterparty shall cease to be entitled to any lien, benefit or security under this Indenture, and all covenants, agreements and obligations of the Issuer to the Registered Owners thereof and each Counterparty shall thereupon cease, terminate and become void and be discharged and satisfied.

(b) Notes or interest installments shall be deemed to have been paid within the meaning of Section 10.02(a) hereof if money for the payment thereof has been set aside and is being held in trust by the Trustee at the Note Final Maturity Date or earlier prepayment date thereof. Any Outstanding Note shall, prior to the Note Final Maturity Date or earlier prepayment thereof, be deemed to have been paid within the meaning and with the effect expressed in Section 10.02(a) hereof if
(i) such Note is to be prepaid on any date prior to its Note Final Maturity Date and (ii) the Issuer shall have given notice of prepayment as provided herein on said date, there shall have been deposited with the Trustee either money (fully insured by the Federal Deposit Insurance Issuer or fully collateralized by Governmental Obligations) in an amount

70

which shall be sufficient, or Governmental Obligations (including any Governmental Obligations issued or held in book-entry form on the books of the Department of Treasury of the United States of America) the principal of and the interest on which when due will provide money which, together with the money, if any, deposited with the Trustee at the same time, shall be sufficient, to pay when due the principal of and interest to become due on such Note on and prior to the prepayment date or Note Final Maturity Date thereof, as the case may be. Notwithstanding anything herein to the contrary, however, no such deposit shall have the effect specified in this subsection (b) if made during the existence of an Event of Default, unless made with respect to all of the Notes then Outstanding. Neither Governmental Obligations nor money deposited with the Trustee pursuant to this subsection (b) nor principal or interest payments on any such Governmental Obligations shall be withdrawn or used for any purpose other than, and shall be held irrevocably in trust in an escrow account for, the payment of the principal of and interest on such Notes. Any cash received from such principal of and interest on such Governmental Obligations deposited with the Trustee, if not needed for such purpose, shall, to the extent practicable, be reinvested in Governmental Obligations maturing at times and in amounts sufficient to pay when due the principal of and interest on such Notes on and prior to such prepayment date or Note Final Maturity Date thereof, as the case may be, and interest earned from such reinvestments shall be paid over to the Issuer, as received by the Trustee, free and clear of any trust, lien or pledge. Any payment for Governmental Obligations purchased for the purpose of reinvesting cash as aforesaid shall be made only against delivery of such Governmental Obligations. For the purposes of this Section, "Governmental Obligations" shall mean and include only non-callable direct obligations of the Department of the Treasury of the United States of America or portions thereof (including interest or principal portions thereof), and such Governmental Obligations shall be of such amounts, maturities and interest payment dates and bear such interest as will, without further investment or reinvestment of either the principal amount thereof or the interest earnings therefrom, be sufficient to make the payments required herein, and which obligations have been deposited in an escrow account which is irrevocably pledged as security for the Notes. Such term shall not include mutual funds and unit investment trusts.

(c) Any Issuer Derivative Payments are deemed to have been paid and the applicable Derivative Product terminated when payment of all Issuer Derivative Payments due and payable to each Counterparty under its respective Derivative Product have been made or duly provided for to the satisfaction of each Counterparty and the respective Derivative Product has been terminated.

(d) In no event shall the Trustee deliver over to the Issuer any Financed Eligible Loans originated under the Act unless the Issuer is an Eligible Lender, if the Act or Regulations then in effect require the owner or holder of such Financed Eligible Loans to be an Eligible Lender.

(e) The provisions of this Section are applicable to the Notes and the Issuer Derivative Payments.

71

SECTION 10.03. OPTIONAL PURCHASE OF ALL FINANCED ELIGIBLE LOANS. The Administrator shall certify to and notify the Sponsor and the Trustee in writing, within 15 days after the last Business Day of each Collection Period which the then outstanding Pool Balance is 12% or less of the sum of the Initial Pool Balance, of the percentage that the then outstanding Pool Balance bears to such sum. The Sponsor shall have the option to purchase the Financed Eligible Loans on the date (the "Optional Purchase Date") that is the tenth (10th) Business Day preceding the earlier of (i) the September, 2012 Distribution Date or (ii) the Distribution Date next succeeding the date on which the then outstanding Pool Balance is 10% or less of the Initial Pool Balance. To exercise such option, the Sponsor shall deposit in the Collection Fund on the Optional Purchase Date, an amount equal to the aggregate Purchase Amount for the Financed Eligible Loans and the related rights with respect thereto, plus the appraised value of any such other property held by the Trust other than the Funds and Accounts, such value to be determined by an appraiser mutually agreed upon by the Sponsor and the Trustee; provided, however, that the Sponsor may not effect such purchase if such aggregate Purchase Amounts do not equal or exceed the Minimum Purchase Amount.

SECTION 10.04. AUCTION OF FINANCED ELIGIBLE LOANS. Any Financed Eligible Loans remaining in the Trust Estate on the Business Day next succeeding the Optional Purchase Date shall promptly thereafter be offered for sale by the Trustee (or its designated agent), and any such sale shall be consummated on or before the immediately following Distribution Date (the "Trust Auction Date"). The Trustee shall provide written notice to the Sponsor of any such offer for sale at least three Business Days in advance of the Trust Auction Date. If at least two bids are received, the Trustee (or its designated agent) shall solicit and resolicit new bids from all participating bidders until only one bid remains or the remaining bidders decline to resubmit bids. The Trustee shall accept the highest of such remaining bids if it is equal to or in excess of both (i) the Minimum Purchase Amount and (ii) the fair market value of such Financed Eligible Loans as of the end of the Collection Period immediately preceding the Trust Auction Date. If at least two bids are not received or the highest bid after the resolicitation process is completed is not equal to or in excess of the higher of (i) the Minimum Purchase Amount and (ii) the fair market value of the Financed Eligible Loans, the Trustee shall not consummate such sale. The Trustee may consult, and, at the direction of the Sponsor, shall consult, with a financial advisor, including an underwriter of the Notes or the Administrator, to determine if the fair market value of the Financed Eligible Loans has been offered. The proceeds of any such sale will be applied in the order of priority set forth in Section 6.02 hereof. If the sale is not consummated in accordance with the foregoing, the Trustee may, but shall not be under any obligation to, solicit bids for sale of the Financed Eligible Loans with respect to future Distribution Dates upon terms similar to those described above. Notice of the prepayment of any Obligations resulting from a purchase of the Financed Eligible Loans on the Optional Purchase Date or the auction of the Financed Eligible Loans on the Trust Auction Date, shall be given by the Trustee to the Registered Owners by first-class mail within five Business Days of such Optional Purchase Date or Trust Auction Date.

72

SECTION 10.05. CANCELLATION OF PAID NOTES. Any Notes which have been paid or purchased by the Issuer, mutilated Notes replaced by new Notes, and any temporary Note for which definitive Notes have been delivered shall (unless otherwise directed by the Issuer by Issuer Order) forthwith be cancelled by the Trustee and, except for temporary Notes, returned to the Issuer.

[Remainder of This Page Intentionally Left Blank]

73

IN WITNESS WHEREOF, the Issuer has caused this Indenture to be executed in its organizational name and behalf by its Delaware Trustee, and the Trustee, to evidence its acceptance of the trusts hereby created, has caused this Indenture to be executed in its organizational name and behalf, all in multiple counterparts, each of which shall be deemed an original, and the Issuer and the Trustee have caused this Indenture to be dated as of the date herein above first shown.

NELNET STUDENT LOAN TRUST 2002-2, a Delaware
statutory trust

By: WILMINGTON TRUST COMPANY, not in its
individual capacity or personal capacity
but solely in its capacity as Delaware
Trustee

By   /s/ Patricia A. Evans
     -----------------------------------------
Name Patricia A. Evans
     -----------------------------------------
Title  Assistant Vice-President
      ----------------------------------------

ZIONS FIRST NATIONAL BANK, as Trustee

By  /s/ David W. Bata
    ------------------------------------------
    David W. Bata, Vice President

74

EXHIBIT A

ELIGIBLE LOAN ACQUISITION CERTIFICATE

This Eligible Loan Acquisition Certificate is submitted pursuant to the provisions of Section 5.02 of the Indenture of Trust, dated as of September 1, 2002, as amended (the "Indenture"), between Nelnet Student Loan Trust 2002-2 (the "Issuer") and Zions First National Bank, as Trustee. All capitalized terms used in this Certificate and not otherwise defined herein shall have the same meanings given to such terms in the Indenture. In your capacity as Trustee, you are hereby authorized and requested to disburse to _________________ (the "Seller") the sum of $____________ (or, in the case of an exchange, the Eligible Loans listed in Exhibit A hereto) for the acquisition of Eligible Loans. With respect to the Eligible Loans so to be acquired, the Issuer hereby certifies as follows:

1. The Eligible Loans to be acquired are those specified in Schedule A attached hereto (the "Acquired Eligible Loans"). The remaining unpaid principal amount of each Acquired Eligible Loan is as shown on such Schedule A.

2. The amount to be disbursed pursuant to this Certificate does not exceed the amount permitted by Section 5.02 of the Indenture, including a premium of not to exceed 101.0440%, plus accrued interest.

3. Each Acquired Eligible Loan is an Eligible Loan authorized so to be acquired by the Indenture.

4. You have been previously, or are herewith, provided with the following items (the items listed in (a), (b), (c), (d) and (f) have been received and are being retained, on your behalf, by the Issuer or the Servicer):

(a) a copy of the Student Loan Purchase Agreement between the Issuer and the Eligible Lender with respect to the Acquired Eligible Loans (original copy maintained on file with the Issuer on behalf of the Trustee);

(b) with respect to each Insured Loan included among the Acquired Eligible Loans, the Certificate of Insurance relating thereto;

(c) with respect to each Guaranteed Loan included among the Acquired Eligible Loans, a certified copy of the Guarantee Agreement relating thereto;

(d) an opinion of counsel to the Issuer specifying each action necessary to perfect a security interest in all Eligible Loans to be acquired by the Issuer pursuant to the Student Loan Purchase Agreements in favor of the Trustee in the manner provided for by the provisions of 20 U.S.C. ss. 1087-2(d)(3) or 20 U.S.C. ss. 1082(m)(1)(D)(iv), as applicable, (you are authorized to rely on the advice of a single blanket opinion of counsel to the Issuer until such time as the Issuer shall provide any amended opinion to you);


(e) a certificate of an Authorized Representative of the Issuer to the effect that (i) the Issuer is not in default in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans; (ii) with respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto; and (iii) the Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans; and

(f) instruments duly assigning the Acquired Eligible Loans to the Trustee.

5. The Issuer is not, on the date hereof, in default under the Indenture or in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans, and, to the best knowledge of the Issuer, the Eligible Lender is not in default under the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans. The Issuer is not aware of any default existing on the date hereof under any of the other documents referred to in paragraph 4 hereof, nor of any circumstances which would reasonably prevent reliance upon the opinion of counsel referred to in paragraphs 4(d) hereof.

6. All of the conditions specified in the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans and the Indenture for the acquisition of the Acquired Eligible Loans and the disbursement hereby authorized and requested have been satisfied; provided that the Issuer may waive the requirement of receiving an opinion of counsel from the counsel to the Lender.

7. If a Financed Eligible Loan is being sold in exchange for an Acquired Eligible Loan, the final expected maturity date of such Acquired Eligible Loan shall be substantially similar to that of the Financed Eligible Loan being sold and such sale and exchange shall not adversely affect the ability of the Trust Estate to make timely principal and interest payments on its Obligations.

8. With respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto.

9. The Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans.

10. The proposed use of moneys in the Acquisition Fund is in compliance with the provisions of the Indenture.

A-2

11. The undersigned is authorized to sign and submit this Certificate on behalf of the Issuer.

12. Eligible Loans are being acquired at a price which permits the results of the cash flow analyses provided to the Rating Agencies on the Date of Issuance to be sustained.

WITNESS my hand this _____ day of ___________.

NELNET STUDENT LOAN TRUST 2002-2

By
Name
Title

A-3

EXHIBIT B-1

FORM OF CLASS A-1 NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-2
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-1

REGISTERED NO. R-1 REGISTERED $248,000,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
October 8, 2002         September 25, 2008          64031QAD3

PRINCIPAL SUM: TWO HUNDRED FORTY EIGHT MILLION AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2002-2, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of September 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on Maturity Date specified above (the "Class A-1 Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-1 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date),


subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-1-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-2

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Date of Issuance]

B-1-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-1 (the "Class A-1 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-2, A-3 and A-4 (the "Class A-2 Notes," the "Class A-3 Notes" and the "Class A-4 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-1 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-1 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each March, June, September and December or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing December 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-1 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-1 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-1 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-1 Rate. The "Class A-1 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.0%. The "Class A-1 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [18/31* (y-x)] (where: x = Two-Month LIBOR, and y = Three-Month LIBOR), plus 0.0%, as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated

B-1-4


by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

B-1-5


The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-1-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:
By *

Name


Title

Signature Guaranteed:

By

-----------------------------------*
*NOTICE: The signature to this
assignment must correspond with the
name of the registered owner as it
appears on the face of the within Note
in every particular, without
alteration, enlargement or any change
whatever. Such signature must be
guaranteed by an "eligible guarantor
institution" meeting the requirements
of the Note Registrar, which
requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may be
determined by the Trustee in addition
to, or in substitution for, STAMP, all
in accordance with the Securities
Exchange Act of 1934, as amended.

B-1-7


EXHIBIT B-2

FORM OF CLASS A-2 NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-2
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-2

REGISTERED NO. R-1 REGISTERED $272,000,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
October 8, 2002           June 25, 2011             64031QAE1

PRINCIPAL SUM: TWO HUNDRED SEVENTY TWO MILLION AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2002-2, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of September 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class A-2 Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-2 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on


the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-2-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-2

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Date of Issuance]

B-2-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-2 (the "Class A-2 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-3 and Class A-4 (the "Class A-1 Notes," the "Class A-3 Notes" and the "Class A-4 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-2 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-2 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each March, June, September and December or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing December 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-2 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-2 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-2 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-2 Rate. The "Class A-2 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.03%. The "Class A-2 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [18/31* (y-x)] (where: x = Two-Month LIBOR, and y = Three-Month LIBOR), plus 0.03% , as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except

B-2-4


that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

B-2-5


The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-2-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:
By *

Name


Title

Signature Guaranteed:

By
-----------------------------*

*NOTICE: The signature to this
assignment must correspond with the
name of the registered owner as it
appears on the face of the within Note
in every particular, without
alteration, enlargement or any change
whatever. Such signature must be
guaranteed by an "eligible guarantor
institution" meeting the requirements
of the Note Registrar, which
requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may be
determined by the Trustee in addition
to, or in substitution for, STAMP, all
in accordance with the Securities
Exchange Act of 1934, as amended.

B-2-7


EXHIBIT B-3

FORM OF CLASS A-3 NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-2
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-3

REGISTERED NO. R-1 REGISTERED $185,000,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
October 8, 2002         September 25, 2013          64031QAF8

PRINCIPAL SUM: ONE HUNDRED EIGHTY FIVE MILLION AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2002-2, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of September 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class A-3 Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-3 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving


effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-3-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-2

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Date of Issuance]

B-3-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-3 (the "Class A-3 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-2 and Class A-4 (the "Class A-1 Notes," the "Class A-2 Notes" and the "Class A-4 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-3 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-3 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each March, June, September and December or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing December 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-3 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-3 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-3 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-3 Rate. The "Class A-3 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.10%. The "Class A-3 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [18/31* (y-x)] (where: x = Two-Month LIBOR, and y = Three-Month LIBOR), plus 0.10% , as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of

B-3-4


this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

B-3-5


The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-3-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:
By *

Name

Title

Signature Guaranteed:

By
------------------------------------------*

*NOTICE: The signature to this assignment must
correspond with the name of the registered
owner as it appears on the face of the within
Note in every particular, without alteration,
enlargement or any change whatever. Such
signature must be guaranteed by an "eligible
guarantor institution" meeting the
requirements of the Note Registrar, which
requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may be
determined by the Trustee in addition to, or
in substitution for, STAMP, all in accordance
with the Securities Exchange Act of 1934, as
amended.

B-3-7


EXHIBIT B-4

FORM OF CLASS A-4L NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-2
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-4L

REGISTERED NO. R-1 REGISTERED $353,000,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
October 8, 2002         September 25, 2024          64031QAG6

PRINCIPAL SUM: THREE HUNDRED FIFTY THREE MILLION AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2002-2, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of September 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class A-4 Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-4L Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note


shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-4-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-2

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Date of Issuance]

B-4-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-4L (the "Class A-4L Notes" and, together with the Issuer's Student Loan-Backed Notes, Class A-4CP, the "Class A-4 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-2 and Class A-3 (the "Class A-1 Notes," the "Class A-2 Notes" and the "Class A-3 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-4 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-4 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each March, June, September and December or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing December 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-4 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-4L Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-4L Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-4L Rate. The "Class A-4L Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.22%. The "Class A-4L Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [18/31* (y-x)] (where: x = Two-Month LIBOR, and y = Three-Month LIBOR), plus 0.22% , as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be

B-4-4


made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

B-4-5


The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-4-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:
By *

Name

Title

Signature Guaranteed:

By
--------------------------------*
*NOTICE: The signature to this
assignment must correspond with the name
of the registered owner as it appears on
the face of the within Note in every
particular, without alteration,
enlargement or any change whatever. Such
signature must be guaranteed by an
"eligible guarantor institution" meeting
the requirements of the Note Registrar,
which requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may be
determined by the Trustee in addition
to, or in substitution for, STAMP, all
in accordance with the Securities
Exchange Act of 1934, as amended.

B-4-7


EXHIBIT B-5

FORM OF CLASS A-4CP NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-2
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-4CP

REGISTERED NO. R-1 REGISTERED $100,000,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
October 8, 2002         September 25, 2024          64031QAH4

PRINCIPAL SUM: ONE HUNDRED MILLION AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2002-2, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of September 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class A-4 Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-4CP Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the


following Distribution Date (each an "Accrual Period"). Interest will be adjusted daily on each day within any Accrual Period based on the CP Rate determined for the corresponding day in the immediately preceding week and will be determined based on the actual number of days elapsed in the Accrual Period divided by 365, or 366 in the case of any Accrual Period ending in a leap year. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-5-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-2

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Date of Issuance]

B-5-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-4CP (the "Class A-4CP Notes" and, together with the Issuer's Student Loan-Backed Notes, Class A-4L, the "Class A-4 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-2 and Class A-3 (the "Class A-1 Notes," the "Class A-2 Notes" and the "Class A-3 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-4 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-4 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each March, June, September and December or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing December 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-4 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-4CP Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-4CP Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-4CP Rate. The "Class A-4CP Rate" for each for any Accrual Period, shall be equal to the daily weighted average of the CP Rates within that Accrual Period plus 0.30%, as determined by the Administrator. Interest on the Class A-4CP Notes will be adjusted daily on each day within any Accrual Period based on the CP Rate determined for the corresponding day in the immediately preceding week.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the

B-5-4


Indenture, for payment in full of the then remaining unpaid principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

B-5-5


The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-5-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:
By *

Name

Title

Signature Guaranteed:

By

------------------------------*
*NOTICE: The signature to this
assignment must correspond with the
name of the registered owner as it
appears on the face of the within Note
in every particular, without
alteration, enlargement or any change
whatever. Such signature must be
guaranteed by an "eligible guarantor
institution" meeting the requirements
of the Note Registrar, which
requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may
be determined by the Trustee in
addition to, or in substitution for,
STAMP, all in accordance with the
Securities Exchange Act of 1934, as
amended.

B-5-7


EXHIBIT B-6

FORM OF CLASS B NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2002-2
STUDENT LOAN ASSET-BACKED NOTES
CLASS B

REGISTERED NO. R-1 REGISTERED $42,000,000

DATE OF ISSUANCE          MATURITY DATE             CUSIP NO.
October 8, 2002         December 25, 2033           64031QAJ0

PRINCIPAL SUM: FORTY TWO MILLION AND 00/100 DOLLARS
REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2002-2, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class B Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of September 1, 2002, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class B Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class B Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving


effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-6-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2002-2

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By
Authorized Signatory

Date: [Date of Issuance]

B-6-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class B (the "Class B Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-2, Class A-3 and Class A-4 (the "Class A-1 Notes," the "Class A-2 Notes, the "Class A-3 Notes" and the "Class A-4 Notes," respectively) (and, together with the Class B Notes the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class B Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, Class A-2 Notes, Class A-3 Notes and Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class B Notes shall be payable on each Distribution Date in an amount equal to the Class B Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth (25th) day of each March, June, September and December or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing December 26, 2002.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class B Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class B Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class B Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class B Rate. The "Class B Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.70%. The "Class B Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [18/31* (y-x)] (where: x = Two-Month LIBOR, and y = Three-Month LIBOR), plus 0.70% , as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of

B-6-4


this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

B-6-5


The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-6-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:

By *

Name

Title

Signature Guaranteed:

By
------------------------------ *
*NOTICE: The signature to this
assignment must correspond with the
name of the registered owner as it
appears on the face of the within Note
in every particular, without
alteration, enlargement or any change
whatever. Such signature must be
guaranteed by an "eligible guarantor
institution" meeting the requirements
of the Note Registrar, which
requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may
be determined by the Trustee in
addition to, or in substitution for,
STAMP, all in accordance with the
Securities Exchange Act of 1934, as
amended.

B-6-7


EXHIBIT C

FORM OF ADMINISTRATOR'S MONTHLY
SERVICING PAYMENT DATE CERTIFICATE

This Administrator's Monthly Servicing Payment Date Certificate (the "Certificate") is being provided by Nelnet, Inc., as Administrator (the "Administrator") to Nelnet Student Loan Trust 2002-2 (the "Issuer") pursuant to
Section 5.03(b) of the Indenture of Trust dated as of September 1, 2002 (the "Indenture"), between the Issuer and Zions First National Bank (the "Trustee"). All capitalized terms used in this Certificate and not otherwise defined shall have the same meanings as assigned to such terms in the Indenture.

Pursuant to this Certificate, the Administrator hereby directs the Trustee to distribute to the Servicer, by 1:00 p.m. (New York time) on ______, ______ (the "Monthly Servicing Payment Date"), from and to the extent of the Available Funds on deposit in the Collection Fund, $__________ Servicing Fee due with respect to the preceding calendar month.

The Available Funds on this Monthly Servicing Payment Date is equal to $__________.

The Administrator hereby certifies that the information herein is true and accurate in all material respects and that the Trustee may conclusively rely on this Certificate with no further duty to examine or determine the information contained herein.

IN WITNESS WHEREOF, the Administrator has caused this Certificate to be duly executed and delivered as of the date written below.

Nelnet, Inc., as Administrator

By
Authorized Signatory

[DATE]


EXHIBIT D

FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE

This Administrator's Distribution Date Certificate (the "Certificate") is being provided by Nelnet, Inc., as Administrator (the "Administrator") to Nelnet Student Loan Trust 2002-2 (the "Issuer") to pursuant to Section 5.03(c) of the Indenture of Trust dated as of September 1, 2002 (the "Indenture"), between the Issuer and Zions First National Bank (the "Trustee"). All capitalized terms used in this Certificate and not otherwise defined shall have the same meanings as assigned to such terms in the Indenture.

Pursuant to this Certificate, the Administrator hereby directs the Trustee to make the following deposits and distributions to the Persons or to the account specified below by 1:00 p.m. (New York time) on ______, ______ ("the Distribution Date"), to the extent of (x) the amount of Available Funds in the Collection Fund and (y) the amount transferred from the Reserve Fund pursuant to
Section 5.04(b) and (c) of the Indenture. The Trustee shall make the following deposits and distributions in the following order of priority, and the Trustee shall comply with such instructions:

(i) (a) $__________ Servicing Fee to the Servicer, (b) $__________ Trustee Fee to the Trustee and (c) $__________ Delaware Trustee Fee to the Delaware Trustee, respectively, ratably, without preference or priority of any kind, due on the Distribution Date;

(ii) $__________ Administration Fee and $__________ unpaid Administration Fees, if any, from prior Distribution Dates to the Administrator due on the Distribution Date;

(iii) $__________ Derivative Product Fees and $__________ unpaid Derivative Product Fees, if any, from prior Distribution Dates to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Products without preference or priority;

(iv) $__________ Interest Distribution Amount to the Class A-1 Noteholders, _________ Interest Distribution Amount to the Class A-2 Noteholders, $_________ Interest Distribution Amount to the Class A-3 Noteholders, and $________ Interest Distribution Amount to the Class A-4 Noteholders, ratably, without preference or priority of any kind, according to the amounts payable on the Class A Notes in respect of Class A Noteholders' Interest Distribution Amount;

(v) $__________ Interest Distribution Amount to the Class B Noteholders, ratably, without preference or priority of any kind, according to the amounts payable in respect of Class B Noteholders' Interest Distribution Amount;

(vi) $__________ Class A Noteholders' Principal Distribution Amount to the Class A-1 Noteholders;

(vii) $__________ Class A Noteholders' Principal Distribution Amount to the Class A-2 Noteholders (on each Distribution Date on and after which the Class A-1 Notes have been paid in full);


(viii) $__________ Class A Noteholders' Principal Distribution Amount to the Class A-3 Noteholders (on each Distribution Date on and after which the Class A-1 Notes and the Class A-2 Notes have been paid in full);

(ix) $__________ Class A Noteholders' Principal Distribution Amount to the Class A-4 Noteholders (on each Distribution Date on and after which the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes have been paid in full);

(x) $__________ Class B Noteholders' Principal Distribution Amount to the Class B Noteholders (on each Distribution Date on and after which the Class A Notes have been paid in full);

(xi) $__________ to the Reserve Fund (if necessary to reinstate the balance of the Reserve Fund up to the Specified Reserve Fund Balance);

(xii) $__________ to the Counterparties, in proportion to their respective entitlements under the applicable Derivative Product without preference or priority (representing the aggregate unpaid amount of any Derivative Product Payments plus accrued interest, if any);

(xiii) $__________ to the Servicer (representing the aggregate unpaid amount of the Carryover Servicing Fee, if any);

(xiv) if the Financed Eligible Loans have not been sold pursuant to Sections 10.03 or 10.04 of the Indenture, pay (a) $__________ first to the Class A Noteholders in the same order and priority as is set forth in Sections (vi) through (ix) above until the principal amount of the Class A Notes is paid in full and (b) $__________ next to the Class B Noteholders until the principal balance of the Class B Notes is reduced to zero; provided that the amounts of such distributions shall not exceed the outstanding principal balance of the Class A Notes or the Class B Notes, as applicable, after giving effect to all other payments in respect of principal of Class A Notes and Class B Notes to be made on such date; and

(xv) $__________ to the Sponsor. Amounts properly distributed to the Sponsor pursuant to this paragraph (xv) shall be deemed released from the Trust Estate and the security interest therein granted to the Trustee, and the Sponsor shall in no event thereafter be required to refund any such distributed amounts.

The Available Funds on this Distribution Date is equal to $____________.

Pursuant to this Certificate, if applicable, the Administrator further hereby directs the Trustee to withdraw from the Reserve Fund for deposit to the Collection Fund (i) an amount equal to $__________, representing the amount of insufficient Available Funds in the Collection Account to make the transfers required by Section(s) 5.03_____, and (ii) an amount equal to $__________, representing the amount on deposit in the Reserve Fund in excess of the Specified Reserve Fund Balance.

D-2

The Administrator hereby certifies that the information herein is true and accurate in all material respects and that the Trustee may conclusively rely on this Certificate with no further duty to examine or determine the information contained herein.

IN WITNESS WHEREOF, the Administrator has caused this Certificate to be duly executed and delivered as of the date written below.

Nelnet, Inc., as Administrator

By
Authorized Signatory

[DATE]

D-3

Exhibit 4.6

EXECUTION COPY


INDENTURE OF TRUST

by and between

NELNET STUDENT LOAN TRUST 2003-1

and

ZIONS FIRST NATIONAL BANK,
as Trustee

Dated as of January 1, 2003



NELNET STUDENT LOAN TRUST 2003-1

Reconciliation and tie between Trust Indenture Act of 1939, as amended (the "Trust Indenture Act" or "TIA") and Indenture of Trust, dated as of January 1, 2003.

TRUST INDENTURE ACT SECTION                         INDENTURE SECTION
Section 310(a)(1)                                        7.23
310(a)(2)                                                7.23
310(b)                                                   7.23, 7.09
Section 311(a)                                           7.08
311(b)                                                   7.08
Section 312(b)                                           9.16
312(c)                                                   9.16
Section 313(a)                                           4.15
313(b)                                                   4.15
313(c)                                                   4.15, 8.04
Section 314(a)(1)                                        4.15
314(a)(2)                                                4.15
314(a)(3)                                                4.15
314(a)(4)                                                4.16
314(c)                                                   2.02, 5.06
314(d)(1)                                                5.06
Section 315(b)                                           8.04
Section 317(a)(1)                                        4.17, 6.10
317(a)(2)                                                7.24
Section 318(a)                                           9.09
318(c)                                                   9.09


NOTE: This reconciliation and tie shall not, for any purpose, be deemed to be a part of the Indenture.

Attention should also be directed to Section 318(c) of the Trust Indenture Act, which provides that the provisions of Sections 310 to and including 317 of the Trust Indenture Act are a part of and govern every qualified indenture, whether or not physically contained therein.


TABLE OF CONTENTS

                                                                                                                   Page
                                                       ARTICLE I

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

                                                      ARTICLE II

                                            NOTE DETAILS AND FORM OF NOTES

Section 2.01.         Note Details..............................................................................    21
Section 2.02.         Execution, Authentication and Delivery of Notes...........................................    21
Section 2.03.         Registration, Transfer and Exchange of Notes; Persons Treated as Registered Owners........    22
Section 2.04.         Lost, Stolen, Destroyed and Mutilated Notes...............................................    23
Section 2.05.         Trustee's Authentication Certificate......................................................    23
Section 2.06.         Cancellation and Destruction of Notes by the Trustee......................................    23
Section 2.07.         Temporary Notes...........................................................................    23
Section 2.08.         Issuance of Notes.........................................................................    24
Section 2.09.         Definitive Notes..........................................................................    24
Section 2.10.         Payment of Principal and Interest.........................................................    24

                                                      ARTICLE III

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

Section 3.01.         Parity and Priority of Lien...............................................................    25
Section 3.02.         Other Obligations.........................................................................    25
Section 3.03.         Derivative Products; Counterparty Payments; Issuer Derivative Payments....................    26

                                                      ARTICLE IV

                               PROVISIONS APPLICABLE TO THE NOTES; DUTIES OF THE ISSUER

Section 4.01.         Payment of Principal and Interest.........................................................    26
Section 4.02.         Covenants as to Additional Conveyances....................................................    26
Section 4.03.         Further Covenants of the Issuer...........................................................    26
Section 4.04.         Enforcement of Servicing Agreements.......................................................    27
Section 4.05.         Procedures for Transfer of Funds..........................................................    28
Section 4.06.         Additional Covenants with Respect to the Act..............................................    29
Section 4.07.         Financed Eligible Loans; Collections Thereof; Assignment Thereof..........................    30
Section 4.08.         Appointment of Agents, Direction to Trustee, Etc..........................................    30
Section 4.09.         Capacity to Sue...........................................................................    30
Section 4.10.         Continued Existence; Successor to Issuer..................................................    31


Section 4.11.         Amendment of Student Loan Purchase Agreements.............................................    31
Section 4.12.         Representations; Negative Covenants.......................................................    31
Section 4.13.         Additional Covenants......................................................................    37
Section 4.14.         Providing of Notice.......................................................................    38
Section 4.15.         Certain Reports...........................................................................    38
Section 4.16.         Statement as to Compliance................................................................    39
Section 4.17.         Representations of the Issuer Regarding the Trustee's Security Interest...................    39
Section 4.18.         Further Covenants of the Issuer Regarding the Trustee's Security Interest.................    40

                                                       ARTICLE V

                                                         FUNDS

Section 5.01.         Creation and Continuation of Funds and Accounts...........................................    40
Section 5.02.         Acquisition Fund..........................................................................    41
Section 5.03.         Collection Fund...........................................................................    41
Section 5.04.         Reserve Fund..............................................................................    43
Section 5.05.         Investment of Funds Held by Trustee.......................................................    44
Section 5.06.         Release...................................................................................    45

                                                      ARTICLE VI

                                                 DEFAULTS AND REMEDIES

Section 6.01.         Events of Default Defined.................................................................    46
Section 6.02.         Remedy on Default; Possession of Trust Estate.............................................    47
Section 6.03.         Remedies on Default; Advice of Counsel....................................................    48
Section 6.04.         Remedies on Default; Sale of Trust Estate.................................................    48
Section 6.05.         Appointment of Receiver...................................................................    48
Section 6.06.         Restoration of Position...................................................................    49
Section 6.07.         Application of Sale Proceeds..............................................................    49
Section 6.08.         Acceleration of Maturity; Rescission and Annulment........................................    49
Section 6.09.         Remedies Not Exclusive....................................................................    50
Section 6.10.         Collection of Indebtedness and Suits for Enforcement by Trustee...........................    50
Section 6.11.         Direction of Trustee......................................................................    51
Section 6.12.         Right to Enforce in Trustee...............................................................    51
Section 6.13.         Physical Possession of Obligations Not Required...........................................    52
Section 6.14.         Waivers of Events of Default..............................................................    52

                                                      ARTICLE VII

                                                      THE TRUSTEE

Section 7.01.         Acceptance of Trust.......................................................................    52
Section 7.02.         Recitals of Others........................................................................    53
Section 7.03.         As to Filing of Indenture.................................................................    53

ii

Section 7.04.         Trustee May Act Through Agents............................................................    53
Section 7.05.         Indemnification of Trustee................................................................    53
Section 7.06.         Trustee's Right to Reliance...............................................................    55
Section 7.07.         Compensation of Trustee...................................................................    55
Section 7.08.         Trustee May Own Notes.....................................................................    56
Section 7.09.         Resignation of Trustee....................................................................    56
Section 7.10.         Removal of Trustee........................................................................    56
Section 7.11.         Successor Trustee.........................................................................    57
Section 7.12.         Manner of Vesting Title in Trustee........................................................    57
Section 7.13.         Additional Covenants by the Trustee to Conform to the Act.................................    57
Section 7.14.         Right of Inspection.......................................................................    58
Section 7.15.         Limitation with Respect to Examination of Reports.........................................    58
Section 7.16.         Servicing Agreement.......................................................................    58
Section 7.17.         Additional Covenants of Trustee...........................................................    58
Section 7.18.         Duty of Trustee with Respect to Rating Agencies...........................................    58
Section 7.19.         Merger of the Trustee.....................................................................    59
Section 7.20.         Receipt of Funds from Servicer............................................................    59
Section 7.21.         Special Circumstances Leading to Resignation of Trustee...................................    59
Section 7.22.         Survival of Trustee's Rights to Receive Compensation, Reimbursement and Indemnification...    60
Section 7.23.         Corporate Trustee Required; Eligibility; Conflicting Interests............................    60
Section 7.24.         Trustee May File Proofs of Claim..........................................................    60
Section 7.25.         No Petition...............................................................................    61

                                                     ARTICLE VIII

                                                SUPPLEMENTAL INDENTURES

Section 8.01.         Supplemental Indentures Not Requiring Consent of Registered Owners........................    61
Section 8.02.         Supplemental Indentures Requiring Consent of Registered Owners............................    62
Section 8.03.         Additional Limitation on Modification of Indenture........................................    63
Section 8.04.         Notice of Defaults........................................................................    63
Section 8.05.         Conformity with the Trust Indenture Act...................................................    63

                                                      ARTICLE IX

                                                  GENERAL PROVISIONS

Section 9.01.         Notices...................................................................................    63
Section 9.02.         Covenants Bind Issuer.....................................................................    65
Section 9.03.         Lien Created..............................................................................    65
Section 9.04.         Severability of Lien......................................................................    65
Section 9.05.         Consent of Registered Owners Binds Successors.............................................    65
Section 9.06.         Nonliability of Persons; No General Obligation............................................    65
Section 9.07.         Nonpresentment of Notes or Interest Checks................................................    66
Section 9.08.         Security Agreement........................................................................    66
Section 9.09.         Laws Governing............................................................................    66

iii

Section 9.10.         Severability..............................................................................    66
Section 9.11.         Exhibits..................................................................................    66
Section 9.12.         Non-Business Days.........................................................................    66
Section 9.13.         Parties Interested Herein.................................................................    66
Section 9.14.         Obligations Are Limited Obligations.......................................................    67
Section 9.15.         Counterparty Rights.......................................................................    67
Section 9.16.         Disclosure of Names and Addresses of Registered Owners....................................    67
Section 9.17.         Aggregate Principal Amount of Obligations.................................................    67
Section 9.18.         Financed Eligible Loans...................................................................    67
Section 9.19.         Concerning the Delaware Trustee...........................................................    67

                                                       ARTICLE X

                            PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION OF INDENTURE

Section 10.01.        Trust Irrevocable.........................................................................    68
Section 10.02.        Satisfaction of Indenture.................................................................    68
Section 10.03.        Optional Purchase of All Financed Eligible Loans..........................................    70
Section 10.04.        Auction of Financed Eligible Loans........................................................    70
Section 10.05.        Cancellation of Paid Notes................................................................    70

EXHIBIT A            ELIGIBLE LOAN ACQUISITION CERTIFICATE
EXHIBIT B-1          FORM OF CLASS A-1 NOTE
EXHIBIT B-2          FORM OF CLASS A-2 NOTE
EXHIBIT B-3          FORM OF CLASS A-3 NOTE
EXHIBIT B-4          FORM OF CLASS A-4 NOTE
EXHIBIT B-5          FORM OF CLASS B NOTE
EXHIBIT C            FORM OF ADMINISTRATOR'S MONTHLY SERVICING PAYMENT DATE CERTIFICATE
EXHIBIT D            FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE

iv

INDENTURE OF TRUST

THIS INDENTURE OF TRUST, dated as of January 1, 2003 (this "Indenture"), is by and between NELNET STUDENT LOAN TRUST 2003-1 (the "Issuer"), a statutory trust duly organized and existing under the laws of the State of Delaware (the "State"), and ZIONS FIRST NATIONAL BANK, a national banking association duly organized and operating under the laws of the United States of America (together with its successors, the "Trustee"), as trustee hereunder and eligible lender trustee under the Eligible Lender Trust Agreement (all capitalized terms used in these preambles, recitals and granting clauses shall have the same meanings assigned thereto in Article I hereof);

W I T N E S S E T H :

WHEREAS, the Issuer represents that it is duly created as a statutory trust under the laws of the State and that by proper action has duly authorized the execution and delivery of this Indenture, which Indenture provides for the payment of student loan asset-backed notes (the "Notes") and the payments to any Counterparty (as defined herein); and

WHEREAS, this Indenture is subject to the provisions of the Trust Indenture Act of 1939, as amended (the "Trust Indenture Act" or "TIA"), that are deemed to be incorporated into this Indenture and shall, to the extent applicable, be governed by such provisions; and

WHEREAS, the Trustee has agreed to accept the trusts herein created upon the terms herein set forth; and

WHEREAS, it is hereby agreed between the parties hereto, the Registered Owners of the Notes (the Registered Owners evidencing their consent by their acceptance of the Notes) and any Counterparty (the Counterparty evidencing its consent by its execution and delivery of a Derivative Product (as defined herein)) that in the performance of any of the agreements of the Issuer herein contained, any obligation it may thereby incur for the payment of money shall not be general debt on its part, but shall be secured by and payable solely from the Trust Estate, payable in such order of preference and priority as provided herein;

NOW, THEREFORE, the Issuer, in consideration of the premises and acceptance by the Trustee of the trusts herein created, of the purchase and acceptance of the Notes by the Registered Owners thereof, of the execution and delivery of any Derivative Product by a Counterparty and the Issuer and the acknowledgement thereof by the Trustee, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, does hereby GRANT, CONVEY, PLEDGE, TRANSFER, ASSIGN AND DELIVER to the Trustee, for the benefit of the Registered Owners of the Notes, any Counterparty (to secure the payment of any and all amounts which may from time to time become due and owing to a Counterparty pursuant to any Derivative Product), all of the moneys, rights and properties described in the granting clauses A through F below (the "Trust Estate"), as follows:


GRANTING CLAUSE A

The Available Funds (other than moneys released from the lien of the Trust Estate as provided herein);

GRANTING CLAUSE B

All moneys and investments held in the Funds and Accounts created under
Section 5.01 hereof, including all proceeds thereof and all income thereon;

GRANTING CLAUSE C

The Financed Eligible Loans and all obligations of the obligors thereunder including all moneys accrued and paid thereunder on or after the Cutoff Date;

GRANTING CLAUSE D

The rights of the Issuer in and to the Servicing Agreement, the Student Loan Purchase Agreement, the Administration Agreement, the Custodian Agreement and the Guarantee Agreements as the same relate to Financed Eligible Loans;

GRANTING CLAUSE E

The rights of the Issuer in and to the Derivative Product; provided, however, that this Granting Clause E shall not be for the benefit of a Counterparty with respect to its Derivative Product; and

GRANTING CLAUSE F

Any and all other property, rights and interests of every kind or description that from time to time hereafter is granted, conveyed, pledged, transferred, assigned or delivered to the Trustee as additional security hereunder.

TO HAVE AND TO HOLD the Trust Estate, whether now owned or held or hereafter acquired, unto the Trustee and its successors or assigns;

IN TRUST NEVERTHELESS, upon the terms and trusts herein set forth for the equal and proportionate benefit and security of all present and future Registered Owners of the Notes, without preference of any Note over any other, except as provided herein, and for enforcement of the payment of the Notes in accordance with their terms, and all other sums payable hereunder (including payments due and payable to any Counterparty) or on the Notes, and for the performance of and compliance with the obligations, covenants and conditions of this Indenture, as if all the Notes and other Obligations (as defined herein) at any time Outstanding had been executed and delivered simultaneously with the execution and delivery of this Indenture;

PROVIDED, HOWEVER, that if the Issuer, its successors or assigns, shall well and truly pay, or cause to be paid, the principal of the Notes and the interest due and to become due thereon, or provide fully for payment thereof as herein provided, at the times and in the manner

2

mentioned in the Notes according to the true intent and meaning thereof, and shall make all required payments into the Funds as required under Article V hereof, or shall provide, as permitted hereby, for the payment thereof by depositing with the Trustee sums sufficient to pay or to provide for payment of the entire amount due and to become so due as herein provided (including payments due and payable to any Counterparty), then this Indenture (other than Sections 4.13, 4.14 (for a period of 90 days) and 7.05 hereof) and the rights hereby granted shall cease, terminate and be void; otherwise, this Indenture shall be and remain in full force and effect;

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

ARTICLE I

DEFINITIONS AND USE OF PHRASES

The following terms have the following meanings unless the context clearly requires otherwise:

"Account" shall mean any of the accounts created and established within any Fund by this Indenture.

"Accrual Period" shall mean, with respect to a Distribution Date, the period from and including the immediately preceding Distribution Date, or in the case of the initial such period the Date of Issuance, to but excluding such current Distribution Date.

"Acquisition Fund" shall mean the Fund by that name created in Section 5.01(a) hereof and further described in Section 5.02 hereof, including any Accounts and Subaccounts created therein.

"Act" shall mean the Higher Education Act of 1965, as amended or supplemented from time to time, or any successor federal act and all regulations, directives, bulletins and guidelines promulgated from time to time thereunder.

"Adjusted Pool Balance" shall mean, for any Distribution Date as determined by the Administrator, (a) if the Pool Balance as of the last day of the related Collection Period is greater than 50% of the Initial Pool Balance, the sum of such Pool Balance, and the Specified Reserve Fund Balance for that Distribution Date; or (b) if the Pool Balance as of the last day of the related Collection Period is less than or equal to 50% of the Initial Pool Balance, that Pool Balance.

"Administration Agreement" shall mean the Administration Agreement dated as of January 1, 2003, among the Issuer, the Administrator, the Trustee and the Delaware Trustee, as supplemented and amended.

"Administration Fee" shall mean an amount equal to 0.18% per annum, based on the aggregate principal amount of the Pool Balance at any time, as determined by the Administrator; provided, however, that if the Financed Eligible Loans are not optionally purchased pursuant to Section 10.03 hereof and the Financial Eligible Loans are not sold on the Trust Auction Date

3

pursuant to Section 10.04 hereof, the Administration Fee shall be reduced to an amount equal to 0.05% per annum, based on the aggregate principal amount of the Pool Balance at any time, as determined by the Administrator.

"Administrator" shall mean Nelnet, Inc. in its capacity as administrator of the Trust and the Financed Eligible Loans, or any successor thereto in accordance with the Administration Agreement.

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

"Authorized Representative" shall mean, when used with reference to the Issuer, any Person duly authorized by the Trust Agreement to act on the Issuer's behalf.

"Available Funds" shall mean, with respect to a Distribution Date or any related Monthly Servicing Payment Date, the sum of the following amounts received with respect to the related Collection Period (or, in the case of a Monthly Servicing Payment Date, the applicable portion thereof) to the extent not previously distributed: (a) all collections received by the Servicer on the Financed Eligible Loans (including late fees received by the Servicer with respect to the Financed Eligible Loans and payments from any Guaranty Agency received with respect to the Financed Eligible Loans but net of (i) any collections in respect of principal on the Financed Eligible Loans applied by the Issuer to repurchase guaranteed loans from the Guaranty Agencies in accordance with the Guarantee Agreements; (ii) amounts required by the Act to be paid to the Department (including, but not limited to, rebate fees owed with respect to consolidation loans) or to be repaid to borrowers (whether or not in the form of a principal reduction of the applicable Financed Eligible Loan), with respect to the Financed Eligible Loans for such Collection Period; and
(iii) any proceeds used to purchase Eligible Loans which constitute "add-on consolidation loans"); (b) any Interest Benefit Payments and Special Allowance Payments received by the Trustee during such Collection Period with respect to Financed Eligible Loans; (c) all Liquidation Proceeds from any Financed Eligible Loans which became Liquidated Financed Eligible Loans during such Collection Period in accordance with the Servicer's customary servicing procedures, and all other moneys collected with respect to any Liquidated Financed Eligible Loan which was written off in prior Collection Periods or during the current Collection Period, net of the sum of any amounts expended by the Servicer in connection with such liquidation and any amounts required by law to be remitted to the obligor on such Liquidated Financed Eligible Loan; (d) the aggregate Purchase Amounts received during such Collection Period for Financed Eligible Loans repurchased by the Seller or purchased by the Servicer or for serial loans sold to another eligible lender pursuant to the Servicing Agreement; (e) the aggregate amounts, if any, received from the Seller or the Servicer, as the case may be, as reimbursement of non-guaranteed interest amounts, or lost Interest Benefit Payments and Special Allowance Payments, with respect to the Financed Eligible Loans pursuant to the Student Loan Purchase Agreement or the Servicing Agreement, respectively; (f) other amounts received by the Servicer pursuant to its role as Servicer under the Servicing Agreement and payable to the Issuer during

4

such Collection Period in connection therewith; (g) all interest earned or gain realized from the investment of amounts in any Fund or Account; and (h) any payments received under the Derivative Products from the Counterparties in respect of such Distribution Date; provided, however, that if with respect to any Distribution Date or Monthly Servicing Payment Date there would not be sufficient funds, after application of Available Funds and amounts available from the Reserve Fund, to pay any of the items specified in 5.03(b) and 5.03(c)(i) through (c)(x), then Available Funds for such Distribution Date or Monthly Servicing Payment Date shall include amounts on deposit in the Collection Fund on the related Determination Date which would have constituted Available Funds for the Distribution Date or Monthly Servicing Payment Date succeeding such Distribution Date or Monthly Servicing Payment Date, up to the amount necessary to pay such items, and the Available Funds for such succeeding Distribution Date or Monthly Servicing Payment Date shall be adjusted accordingly. "Available Funds" shall be determined pursuant to the terms of this definition by the Administrator and reported to the Trustee. Amounts described in (a)(i), (ii) and (iii) hereof shall be paid by the Trustee upon receipt of a written direction from the Administrator. The Trustee may conclusively rely on such determinations without further duty to review or examine such information.

"Basic Documents" shall mean the Trust Agreement, this Indenture, the Servicing Agreement, the Administration Agreement, the Student Loan Purchase Agreements, the Custodian Agreements, the Guarantee Agreements, the Eligible Lender Trust Agreement, the Derivative Products and other documents and certificates delivered in connection with any thereof.

"Business Day" shall mean (a) with respect to calculating Three-Month LIBOR, Five-Month or Six-Month LIBOR, any day on which banks in New York, New York and London, England are open for the transaction of international business; and (b) for all other purposes, any day other than a Saturday, a Sunday or a day on which the New York Stock Exchange is closed or on which banking institutions or trust companies in New York, New York, Denver, Colorado or Salt Lake City, Utah are authorized or obligated by law, regulation or executive order to remain closed.

"Carryover Servicing Fee" shall mean fees designated by the Administrator as "Carryover Servicing Fees" in a written direction and as more fully defined in the Servicing Agreement.

"Certificate of Insurance" shall mean any Certificate evidencing that a Financed Eligible Loan is Insured pursuant to a Contract of Insurance.

"Certificate of Trust" shall mean the certificate filed with the Secretary of State of the State establishing the Issuer under Delaware law.

"Class A Note Interest Shortfall" shall mean, with respect to any Distribution Date, the excess of (a) the Class A Noteholders' Interest Distribution Amount on the preceding Distribution Date over; (b) the amount of interest actually distributed to the Class A Noteholders on such preceding Distribution Date, plus interest on the amount of such excess interest due to the Class A Noteholders, to the extent permitted by law, at the weighted average interest rate

5

borne by all of the Class A Notes from such preceding Distribution Date to the current Distribution Date, as determined by the Administrator.

"Class A Note Principal Shortfall" shall mean, as of the close of any Distribution Date, the excess of (a) the Class A Noteholders' Principal Distribution Amount on such Distribution Date over (b) the amount of principal actually distributed to the Class A Noteholders on such Distribution Date, as determined by the Administrator.

"Class A Noteholder" shall mean the Person in whose name a Class A Note is registered in the Note registration books of the Trustee.

"Class A Noteholders' Distribution Amount" shall mean, with respect to any Distribution Date, the sum of the Class A Noteholders' Interest Distribution Amount and the Class A Noteholders' Principal Distribution Amount for such Distribution Date, as determined by the Administrator.

"Class A Noteholders' Interest Distribution Amount" shall mean, with respect to any Distribution Date, the sum of (a) the amount of interest accrued at the Class A-1 Rate, the Class A-2 Rate, the Class A-3 Rate or the Class A-4 Rate, as applicable, for the related Accrual Period on the aggregate outstanding principal balances of the respective class of Class A Notes on the immediately preceding Distribution Date after giving effect to all principal distributions to the respective Class A Noteholders on such date (or, in the case of the first Distribution Date, on the Date of Issuance); and (b) the Class A Note Interest Shortfall for such Distribution Date, as based on the actual number of days in such Accrual Period divided by 360 and rounding the resultant figure to the fifth decimal point, as determined by the Administrator.

"Class A Noteholders' Principal Distribution Amount" shall mean, with respect to any Distribution Date as determined by the Administrator, the Principal Distribution Amount for such Distribution Date plus the Class A Note Principal Shortfall as of the close of the preceding Distribution Date; provided, however, that the Class A Noteholders' Principal Distribution Amount shall not exceed the outstanding principal balance of the Class A Notes. In addition, on the Class A-1 Maturity Date, the Class A-2 Maturity Date, the Class A-3 Maturity Date or the Class A-4 Maturity Date, as the case may be, the principal required to be distributed to the Class A Noteholders of the related class will include the amount required to reduce the outstanding principal balance of the Class A Notes of such class to zero.

"Class A Notes" shall mean, collectively, the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes secured on a senior priority to the Class B Obligations.

"Class A Obligations" shall mean Class A Notes and the Derivative Products, the priority of payment of which is equal with that of Class A Notes.

"Class A-1 Maturity Date" shall mean the January 25, 2009 Distribution Date.

"Class A-1 Notes" shall mean the $173,000,000 Student Loan Asset-Backed Notes, Class A-1 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-1 hereto.

6

"Class A-1 Rate" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.02%, as determined by the Administrator. For the first Accrual Period, the Class A-1 Rate shall be determined by reference to the following formula:

x + [21/30* (y-x)] plus 0.02%, as determined by the Administrator.

where:

x = Five-Month LIBOR, and

y = Six-Month LIBOR.

"Class A-2 Maturity Date" shall mean the January 25, 2013 Distribution Date.

"Class A-2 Notes" shall mean the $286,000,000 Student Loan Asset-Backed Notes, Class A-2 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-2 hereto.

"Class A-2 Rate" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.05%, as determined by the Administrator. For the first Accrual Period, the Class A-2 Rate shall be determined by reference to the following formula:

x + [21/30* (y-x)] plus 0.05%, as determined by the Administrator.

where:

x = Five-Month LIBOR, and

y = Six-Month LIBOR.

"Class A-3 Maturity Date" shall mean the January 25, 2016 Distribution Date.

"Class A-3 Notes" shall mean $112,250,000 Student Loan Asset-Backed Notes, Class A-3 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-3 hereto.

"Class A-3 Rate" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.11%, as determined by the Administrator. For the first Accrual Period, the Class A-3 rate shall be determined by reference to the following formula:

x + [21/30* (y-x)] plus 0.11%, as determined by the Administrator.

where:

x = Five-Month LIBOR, and

7

y = Six-Month LIBOR.

"Class A-4 Maturity Date" shall mean the January 25, 2032 Distribution Date.

"Class A-4 Notes" shall mean the $403,600,000 Student Loan Asset-Backed Notes, Class A-4 issued by the Issuer pursuant to this Indenture, substantially in the form of Exhibit B-4.

"Class A-4 Rate" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.22%, as determined by the Administrator; provided, however, that if the Sponsor does not exercise its option to purchase the Financed Eligible Loans pursuant to Section 10.03 hereof and the Financed Eligible Loans are not sold on the Trust Auction Date pursuant to Section 10.04 hereof, the Class A-4 Rate shall be increased by 0.13% per annum for each Accrual Period beginning on or after the Optional Purchase Date. For the first Accrual Period, the Class A-4 rate shall be determined by reference to the following formula:

x + [21/30* (y-x)] plus 0.22%, as determined by the Administrator.

where:

x = Five-Month LIBOR, and

y = Six-Month LIBOR.

"Class B Maturity Date" shall mean the January 25, 2037 Distribution Date.

"Class B Note Interest Shortfall" shall mean, with respect to any Distribution Date, the excess of (a) the Class B Noteholders' Interest Distribution Amount on the preceding Distribution Date; over (b) the amount of interest actually distributed to the Class B Noteholders on such preceding Distribution Date, plus interest on the amount of such excess interest due to the Class B Noteholders, to the extent permitted by law, at the Class B Rate from such preceding Distribution Date to the current Distribution Date, as determined by the Administrator.

"Class B Note Principal Shortfall" shall mean, as of the close of any Distribution Date, the excess of (a) the Class B Noteholders' Principal Distribution Amount on such Distribution Date over (b) the amount of principal actually distributed to the Class B Noteholders on such Distribution Date, as determined by the Administrator.

"Class B Noteholder" shall mean the Person in whose name a Class B Note is registered on the Note registration books maintained by the Trustee.

"Class B Noteholders' Distribution Amount" shall mean, with respect to any Distribution Date, the sum of the Class B Noteholders' Interest Distribution Amount and the Class B Noteholders' Principal Distribution Amount for such Distribution Date, as determined by the Administrator.

8

"Class B Noteholders' Interest Distribution Amount" shall mean, with respect to any Distribution Date, the sum of (a) the amount of interest accrued at the Class B Rate for the related Accrual Period on the outstanding principal balance of the Class B Notes on the immediately preceding Distribution Date (or, in the case of the first Distribution Date, on the Date of Issuance) after giving effect to all principal distributions to Registered Owners on such date; and (b) the Class B Note Interest Shortfall for such Distribution Date, as based on the actual number of days in such Accrual Period divided by 360 and rounding the resultant figure to the fifth decimal point, as determined by the Administrator.

"Class B Noteholders' Principal Distribution Amount" shall mean, with respect to any Distribution Date, the excess of (a) the sum of (i) the Principal Distribution Amount for such Distribution Date plus; (ii) the Class B Note Principal Shortfall as of the close of the preceding Distribution Date; over (b) the Class A Noteholders' Principal Distribution Amount for that Distribution Date; provided, however, that the Class B Noteholders' Principal Distribution Amount shall not exceed the outstanding principal balance of the Class B Notes. In addition, on the Class B Maturity Date, the principal required to be distributed to the Class B Noteholders will include the amount required to reduce the outstanding principal balance of the Class B Notes to zero.

"Class B Notes" shall mean the $30,150,000 Student Loan Asset-Backed Notes, Class B issued by the Issuer pursuant to the Indenture, substantially in the form of Exhibit B-5 hereto.

"Class B Obligations" shall mean Class B Notes.

"Class B Rate" shall mean, for any Accrual Period, other than the first Accrual Period, the applicable Three-Month LIBOR, plus 0.70%, as determined by the Administrator; provided, however, that if the Sponsor does not exercise its option to purchase the Financed Eligible Loans pursuant to Section 10.03 hereof and the Financed Eligible Loans are not sold on the Trust Auction Date pursuant to Section 10.04 hereof, the Class B Rate shall be increased by 0.30% per annum for each Accrual Period beginning on or after the Optional Purchase Date. For the first Accrual Period, the Class B Rate shall be determined by reference to the following formula:

x + [21/30* (y-x)] plus 0.70%, as determined by the Administrator.

where:

x = Five-Month LIBOR, and

y = Six-Month LIBOR.

"Clearing Agency" shall mean an organization registered as a "clearing agency" pursuant to Section 17A of the Exchange Act. The initial Clearing Agency shall be The Depository Trust Company and the initial nominee for the Clearing Agency shall be Cede & Co.

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

9

"Code" shall mean the Internal Revenue Code of 1986, as amended from time to time. Each reference to a section of the Code herein shall be deemed to include the United States Treasury Regulations, including applicable temporary and proposed regulations, relating to such section which are applicable to the Notes or the use of the proceeds thereof. A reference to any specific section of the Code shall be deemed also to be a reference to the comparable provisions of any enactment which supersedes or replaces the Code thereunder from time to time.

"Collection Fund" shall mean the Fund by that name created in Section 5.01(b) hereof and further described in Section 5.03 hereof.

"Collection Period" shall mean, with respect to the first Distribution Date, the period beginning on January 1, 2003 and ending on June 30, 2003, and with respect to each subsequent Distribution Date, the Collection Period means the three calendar months immediately following the end of the previous Collection Period, beginning July 1, 2003.

"Commission" shall mean the Securities and Exchange Commission.

"Contract of Insurance" shall mean the contract of insurance between the Eligible Lender and the Secretary.

"Counterparty" shall mean Bear Stearns Financial Products Inc., and its respective successors and assigns.

"Counterparty Payments" shall mean any payment to be made to, or for the benefit of, the Issuer under a Derivative Product.

"Custodian Agreement" shall mean, collectively, the custodian agreements with any Servicer or other custodian or bailee related to Financed Eligible Loans.

"Cutoff Date" shall mean (i) with respect to the initial pool of Financed Eligible Loans, December 31, 2002; and (ii) with respect to subsequently acquired Eligible Loans, the date on which such loans are transferred to the Trust.

"Date of Issuance" shall mean February 4, 2003.

"Delaware Trustee" shall mean Wilmington Trust Company, a Delaware banking corporation, solely in its capacity as the trustee of the Issuer under the Trust Agreement.

"Delaware Trustee Fee" shall mean an amount equal to $7,500 per annum, payable on each January Distribution Date, beginning on the January, 2004 Distribution Date.

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

"Derivative Product" shall mean the Derivative Product described in the Confirmation and Agreement by and between the Issuer and the Counterparty, dated as of January 24, 2003 and any other Derivative Product entered into subsequent to the Date of Issuance subject to the provisions of Section 3.03 hereof.

10

"Determination Date" shall mean, with respect to the Collection Period preceding any Distribution Date or the Monthly Servicing Payment Date, as applicable, the fourth Business Day preceding such Distribution Date or Monthly Servicing Payment Date.

"Distribution Date" shall mean, with respect to each Collection Period, the 25th day of January, April, July and October, or, if such day is not a Business Day, the immediately succeeding Business Day, commencing on July 25, 2003.

"Eligible Lender" shall mean (i) Zions First National Bank, in its capacity as eligible lender trustee under the terms of the Eligible Lender Trust Agreement, and (ii) any "eligible lender," as defined in the Act, and which has received an eligible lender designation from the Secretary with respect to Eligible Loans made under the Act.

"Eligible Lender Trust Agreement" shall mean the Eligible Lender Trust Agreement dated as of January 1, 2003, between Zions First National Bank, as eligible lender trustee, and the Issuer, as amended from time to time.

"Eligible Loan" shall mean any loan made to finance post-secondary education that is made under the Act.

"Eligible Loan Acquisition Certificate" shall mean a certificate signed by an Authorized Representative of the Issuer in substantially the form attached as Exhibit A hereto.

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

"Event of Bankruptcy" shall mean (a) the Issuer shall have commenced a voluntary case or other proceeding seeking liquidation, reorganization or other relief with respect to itself or its debts under any bankruptcy, insolvency or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian or other similar official of it or any substantial part of its property, or shall have made a general assignment for the benefit of creditors, or shall have declared a moratorium with respect to its debts or shall have failed generally to pay its debts as they become due, or shall have taken any action to authorize any of the foregoing; or (b) an involuntary case or other proceeding shall have been commenced against the Issuer seeking liquidation, reorganization or other relief with respect to it or its debts under any bankruptcy, insolvency or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian or other similar official of it or any substantial part of its property provided such action or proceeding is not dismissed within 60 days.

"Event of Default" shall have the meaning specified in Article VI hereof.

"Exchange Act" shall mean the Securities Exchange Act of 1934, as amended.

"Financed" or "Financing" when used with respect to Eligible Loans, shall mean or refer to Eligible Loans (a) acquired by the Issuer with balances in the Acquisition Fund or otherwise deposited in or accounted for in the Acquisition Fund or otherwise constituting a part of the Trust Estate and (b) Eligible Loans substituted or exchanged for Financed Eligible Loans, but does not

11

include Eligible Loans released from the lien of this Indenture and sold or transferred, to the extent permitted by this Indenture.

"Fiscal Year" shall mean the fiscal year of the Issuer (initially January 1 to December 31) as otherwise established from time to time.

"Fitch" shall mean Fitch Ratings, its successors and assigns.

"Five-Month LIBOR," see "Three-Month LIBOR" below.

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

"Guarantee" or "Guaranteed" shall mean, with respect to an Eligible Loan, the insurance or guarantee by the Guaranty Agency pursuant to such Guaranty Agency's Guarantee Agreement of the maximum percentage of the principal of and accrued interest on such Eligible Loan allowed by the terms of the Act with respect to such Eligible Loan at the time it was originated and the coverage of such Eligible Loan by the federal reimbursement contracts, providing, among other things, for reimbursement to the Guaranty Agency for payments made by it on defaulted Eligible Loans insured or guaranteed by the Guaranty Agency of at least the minimum reimbursement allowed by the Act with respect to a particular Eligible Loan.

"Guarantee Agreements" shall mean a guaranty or lender agreement between the Trustee and any Guaranty Agency, and any amendments thereto.

"Guaranty Agency" or "Guarantor" shall mean any entity authorized to guarantee student loans under the Act and with which the Trustee maintains a Guarantee Agreement.

"Highest Priority Obligations" shall mean at any time when Class A Obligations are Outstanding, the Class A Obligations and at any time when no Class A Obligations are Outstanding, the Class B Obligations.

"Indenture" shall mean this Indenture of Trust, including all supplements and amendments hereto.

"Independent" shall mean, when used with respect to any specified Person, that the Person (a) is in fact independent of the Trust, any other obligor upon the Notes, the Seller and any Affiliate of any of the foregoing Persons; (b) does not have any direct financial interest or any material indirect financial interest in the Trust, any such other obligor, the Seller or any Affiliate of any of the foregoing Persons; and (c) is not connected with the Trust, any such other obligor, the Seller or any Affiliate of any of the foregoing Persons as an officer, employee, promoter, underwriter, placement agent, trustee, partner, director or person performing similar functions.

"Independent Certificate" shall mean a certificate or opinion to be delivered to the Trustee under the circumstances described in, and otherwise complying with, the applicable requirements of the Indenture, made by an Independent appraiser or other expert appointed by an Issuer Order and approved by the Trustee in the exercise of reasonable care, and such opinion or

12

certificate shall state that the signer has read the definition of "Independent" in the Indenture and that the signer is Independent within the meaning thereof.

"Initial Pool Balance" shall mean the Pool Balance as of the Cutoff Date, which is $979,603,887.

"Insurance" or "Insured" or "Insuring" shall mean, with respect to an Eligible Loan, the insuring by the Secretary (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Act) under the Act of 100% of the principal of and accrued interest on such Eligible Loan.

"Interest Benefit Payment" shall mean an interest payment on Eligible Loans received pursuant to the Act and an agreement with the federal government, or any similar payments.

"Investment Agreement" shall mean, collectively, the (i) Investment Agreement dated February 4, 2003, between the Trustee and Trinity Plus Funding Company, LLC and (ii) any other investment agreement approved by the Rating Agencies.

"Investment Securities" shall mean:

(a) direct obligations of, or obligations on which the timely payment of the principal of and interest on which are unconditionally and fully guaranteed by, the United States of America;

(b) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of 12 months or less with any bank, trust company, national banking association or other depository institution, including those of the Trustee, provided that, at the time of deposit or purchase such depository institution has commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(c) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of 24 months or less, but more than 12 months, with any bank, trust company, national banking association or other depository institution, including those of the Trustee and any of its affiliates, provided that, at the time of deposit or purchase such depository institution has senior debt rated "A" or higher by S&P, "Aa3" or higher by Moody's and "A" or higher by Fitch, and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(d) interest-bearing time or demand deposits, certificates of deposit or other similar banking arrangements with a maturity of more than 24 months with any bank, trust company, national banking association or other depository institution, including those of the Trustee and any of its affiliates, provided that, at the time of deposit or purchase such depository institution has senior debt rated "AA" or higher by S&P, "Aa2" or higher by Moody's and "AA" or higher by Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

13

(e) bonds, debentures, notes or other evidences of indebtedness issued or guaranteed by any of the following agencies:
Federal Farm Credit Banks, Federal Home Loan Mortgage Corporation; the Export-Import Bank of the United States; the Federal National Mortgage Association; the Student Loan Marketing Association; the Farmers Home Administration; Federal Home Loan Banks provided such obligation is rated "AAA" by S&P, "Aaa" by Moody's and "AAA" by Fitch; or any agency or instrumentality of the United States of America which shall be established for the purposes of acquiring the obligations of any of the foregoing or otherwise providing financing therefor;

(f) repurchase agreements and reverse repurchase agreements, other than overnight repurchase agreements and overnight reverse repurchase agreements, with banks, including the Trustee and any of its affiliates, which are members of the Federal Deposit Insurance Corporation or firms which are members of the Securities Investors Protection Corporation, in each case whose outstanding, unsecured debt securities are rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

(g) overnight repurchase agreements and overnight reverse repurchase agreements at least 101% collateralized by securities described in subparagraph (a) of this definition and with a counterparty, including the Trustee and any of its affiliates, that has senior debt rated "AA" or higher by S&P, "Aa3" or higher by Moody's, and "A" or higher by Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch or a counterparty approved in writing by S&P, Moody's and Fitch, respectively;

(h) investment agreements or guaranteed investment contracts, which may be entered into by and among the Issuer and/or the Trustee and any bank, bank holding company, corporation or any other financial institution, including the Trustee and any of its affiliates, whose outstanding (i) commercial paper is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of 12 months or less; (ii) unsecured long-term debt is rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of 24 months or less, but more than 12 months, or (iii) unsecured long-term debt which is rated no lower than two subcategories below the highest rating on any series of Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch for agreements or contracts with a maturity of more than 24 months, or, in each case, by an insurance company whose claims-paying ability is so rated;

(i) "tax exempt bonds" as defined in Section 150(a)(6) of the Code, other than "specified private activity bonds" as defined in
Section 57(a)(5)(C) of the Code, that are rated in the highest category by S&P, Moody's and Fitch for long-term or short-term

14

debt or shares of a so-called money market or mutual fund rated "AAAm/AAAm-G" or higher by S&P, "Aaa" or higher by Moody's, and "AA/F1+" or higher by Fitch, that do not constitute "investment property" within the meaning of Section 148(b)(2) of the Code, provided that the fund has all of its assets invested in obligations of such rating quality;

(j) commercial paper, including that of the Trustee and any of its affiliates, which is rated in the single highest classification, "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch, and which matures not more than 270 days after the date of purchase;

(k) investments in a money market fund rated at least "AAAm" or "AAAm-G" by S&P, "Aaa" by Moody's and "AA" or "F-1+" by Fitch, including funds for which the Trustee or an affiliate thereof acts as investment advisor or provides other similar services for a fee;

(l) any Investment Agreement; and

(m) any other investment with a Rating Confirmation from each Rating Agency.

"ISDA Master Agreement" shall mean the ISDA Master Agreement, copyright 1992, as amended from time to time, and as in effect with respect to any Derivative Product.

"Issuer" shall mean Nelnet Student Loan Trust 2003-1, a statutory trust organized and existing under the laws of the State, and any successor thereto.

"Issuer Order" shall mean a written order signed in the name of the Issuer by an Authorized Representative.

"LIBOR Determination Date" shall mean, for each Accrual Period, the second Business Day before the beginning of that Accrual Period.

"Liquidated Financed Eligible Loan" shall mean any defaulted Financed Eligible Loan liquidated by the Servicer (which shall not include any Financed Eligible Loan on which payments are received from a Guaranty Agency) or which the Servicer has, after using all reasonable efforts to realize upon such Financed Eligible Loan, determined to charge off.

"Liquidation Proceeds" shall mean, with respect to any Liquidated Financed Eligible Loan which became a Liquidated Financed Eligible Loan during the current Collection Period in accordance with the Servicer's customary servicing procedures, the moneys collected in respect of the liquidation thereof from whatever source, other than moneys collected with respect to any Liquidated Financed Eligible Loan which was written off in prior Collection Periods or during the current Collection Period, net of the sum of any amounts expended by the Servicer in connection with such liquidation and any amounts required by law to be remitted to the obligor on such Liquidated Financed Eligible Loan.

"Master Promissory Note" shall mean a Master Promissory Note in the form mandated by Section 432(m)(1) of the Higher Education Act, as added by Pub. L. 105-244 Section 427, 112 Stat.

15

1702 (1998), as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified in 20 U.S.C. Section 1082(m)(1).

"MPN Loan" shall mean a loan originated pursuant to the Federal Family Education Loan Program and the Act and evidenced by a Master Promissory Note.

"Maturity" when used with respect to any Note, shall mean the date on which the principal thereof becomes due and payable as therein or herein provided, whether at its Note Final Maturity Date, by earlier prepayment or purchase, by declaration of acceleration, or otherwise.

"Minimum Purchase Amount" shall mean, on any Distribution Date, an amount that would be sufficient to (a) reduce the Outstanding Amount of each class of Notes on such Distribution Date to zero; (b) pay to the respective Registered Owners the Class A Noteholders' Interest Distribution Amount and the Class B Noteholders' Interest Distribution Amount payable on such Distribution Date; and (c) pay any Carryover Servicing Fees, Trustee Fees and Delaware Trustee Fees due and owing.

"Monthly Servicing Payment Date" shall mean the twenty-fifth day of each calendar month or, if such day is not a Business Day, the immediately succeeding Business Day, commencing on April 25, 2003.

"Moody's" shall mean Moody's Investors Service, its successors and assigns.

"Noteholder" shall mean, (a) with respect to a book-entry Note, the Person who is the owner of such book-entry Note, as reflected on the books of the Clearing Agency, or on the books of a Person maintaining an account with such Clearing Agency (directly as a Clearing Agency Participant or as an indirect participant, in each case in accordance with the rules of such Clearing Agency); and (b) with respect to Notes held in definitive form pursuant to
Section 2.09 hereof, the Person in whose name a Note is registered in the Note registration books of the Trustee.

"Note Final Maturity Date" for a class of Notes shall mean the Class A-1 Maturity Date, the Class A-2 Maturity Date, the Class A-3 Maturity Date, the Class A-4 Maturity Date or the Class B Maturity Date, as applicable.

"Note Pool Factor" as of the close of business on a Distribution Date shall mean a seven-digit decimal figure equal to the outstanding principal balance of a class of Notes divided by the original outstanding principal balance of such class of Notes. The Note Pool Factor for each class will be 1.0000000 as of the Date of Issuance; thereafter, the Note Pool Factor for each class will decline to reflect reductions in the outstanding principal balance of that class of Notes.

"Note Rates" shall mean, with respect to any Accrual Period, the Class A-1 Rate, the Class A-2 Rate, the Class A-3 Rate, the Class A-4 Rate and the Class B Rate for such Accrual Period, respectively.

"Notes" shall mean, collectively, the Class A Notes and the Class B Notes.

16

"Obligations" shall mean Class A Obligations and Class B Obligations.

"Opinion of Counsel" shall mean (a) with respect to the Trust, one or more written opinions of counsel who may, except as otherwise expressly provided in the Indenture, be employees of or counsel to the Delaware Trustee, the Trust, the Seller or an Affiliate of the Seller and who shall be satisfactory to the Trustee, and which opinion or opinions shall be addressed to the Trustee as Trustee, shall comply with any applicable requirements of the TIA and shall be in form and substance satisfactory to the Trustee; and (b) with respect to the Seller, the Administrator or the Servicer, one or more written opinions of counsel who may be an employee of or counsel to the Seller, the Administrator or the Servicer, which counsel shall be acceptable to the Trustee and the Delaware Trustee.

"Optional Purchase Date" shall have the meaning set forth in Section 10.03 hereof.

"Outstanding" shall mean, when used in connection with any Note, a Note which has been executed and delivered pursuant to this Indenture which at such time remains unpaid as to principal or interest, when used in connection with a Derivative Product, a Derivative Product which has not expired or been terminated, unless provision has been made for such payment pursuant to Section 10.02 hereof, excluding Notes which have been replaced pursuant to Section 2.03 hereof.

"Outstanding Amount" shall mean the aggregate principal amount of all Notes Outstanding at the date of determination.

"Person" shall mean an individual, corporation, partnership, joint venture, association, joint stock company, trust, limited liability company, unincorporated organization or government or agency, or political subdivision thereof.

"Pool Balance" shall mean as of any date the aggregate principal balance of the Financed Eligible Loans on such date (including accrued interest thereon to the extent such interest is expected to be capitalized), after giving effect to the following, without duplication: (a) all payments received by the Issuer through such date from or on behalf of obligors on such Financed Eligible Loans; (b) all Purchase Amounts on Financed Eligible Loans received by the Issuer through such date from the Seller or the Servicer; (c) all Liquidation Proceeds and Realized Loss on Financed Eligible Loans liquidated through such date; (d) the aggregate amount of adjustments to balances of Financed Eligible Loans permitted to be effected by the Servicer under the Servicing Agreement, if any, recorded through such date; and (e) the aggregate amount by which reimbursements by Guarantors of the unpaid principal balance of defaulted Financed Eligible Loans through such date are reduced from 100% to 98% or other applicable percentage, as required by the risk sharing provisions of the Act. The Pool Balance shall be calculated by the Administrator and certified to the Trustee, upon which the Trustee may conclusively rely with no duty to further examine or determine such information.

"Principal Distribution Amount" shall mean, as determined by the Administrator, (a) with respect to the initial Distribution Date, (i) the amount by which the sum of the Outstanding Amount of the Notes exceeds the Adjusted Pool Balance as of the last day of the related Collection Period, plus (ii) any amounts which have been paid to the Issuer during the

17

initial Collection Period under the Derivative Product; and (b) with respect to each subsequent Distribution Date, the excess of (i) the Adjusted Pool Balance as of the last day of the Collection Period preceding the related Collection Period, less (ii) the Adjusted Pool Balance as of the last day of the related Collection Period, plus (iii) any amounts which have been paid to the Issuer during the related Collection Period under the Derivative Product.

"Principal Office" shall mean the principal office of the party indicated, as set forth in Section 9.01 hereof or elsewhere in this Indenture.

"Program" shall mean the Sponsor's program for the origination and the purchase of Eligible Loans, as the same may be modified from time to time.

"Purchase Amount" with respect to any Financed Eligible Loan shall mean the amount required to prepay in full such Financed Eligible Loan under the terms thereof including all accrued interest thereon.

"Rating" shall mean one of the rating categories of Fitch, Moody's and S&P or any other Rating Agency, provided Fitch, Moody's and S&P or any other Rating Agency, as the case may be, is currently rating the Notes.

"Rating Agency" shall mean, collectively, Fitch, Moody's and S&P and their successors and assigns or any other Rating Agency requested by the Issuer to maintain a Rating on any of the Notes.

"Rating Confirmation" shall mean a letter from each Rating Agency then providing a Rating for any of the Notes, confirming that a proposed action, failure to act, or other event specified therein will not, in and of itself, result in a downgrade of any of the Ratings then applicable to the Notes, or cause any Rating Agency to suspend, withdraw or qualify the Ratings then applicable to the Notes.

"Realized Loss" shall mean the excess of the principal balance (including any interest that had been or had been expected to be capitalized) of any Liquidated Financed Eligible Loan over Liquidation Proceeds with respect to such Financed Eligible Loan to the extent allocable to principal (including any interest that had been or had been expected to be capitalized).

"Record Date" shall mean, with respect to a Distribution Date, the close of business on the day preceding such Distribution Date.

"Reference Banks" shall mean four major banks in the London interbank market selected by the Administrator.

"Registered Owner" shall mean any Noteholder, and, with respect to a Derivative Product, any Counterparty, unless the context otherwise requires.

"Regulations" shall mean the Regulations promulgated from time to time by the Secretary or any Guaranty Agency guaranteeing Financed Eligible Loans.

18

"Reserve Fund" shall mean the Fund by that name created in Section 5.01(c) hereof and further described in Section 5.04 hereof, including any Accounts and Subaccounts created therein.

"S&P" shall mean Standard & Poor's Ratings Group, a Division of The McGraw-Hill Companies, Inc., its successors and assigns.

"Secretary" shall mean the Secretary of the United States Department of Education or any successor to the pertinent functions thereof under the Act.

"Securities Act" shall mean the Securities Act of 1933, as amended.

"Securities Depository" or "Depository" shall mean The Depository Trust Company and its successors and assigns or if, (a) the then Securities Depository resigns from its functions as depository of the Notes or (b) the Issuer discontinues use of the Securities Depository, any other securities depository which agrees to follow the procedures required to be followed by a securities depository in connection with the Notes and which is selected by the Issuer with the consent of the Trustee.

"Seller" shall mean Nelnet Student Loan Funding, LLC, and its successors and assigns.

"Servicer" shall mean Nelnet, Inc. and any other additional servicer or successor servicer or subservicer selected by the Issuer, including an affiliate of the Issuer, so long as the Issuer obtains a Rating Confirmation as to each such other servicer or subservicer.

"Servicing Agreement" shall mean the Master Servicing Agreement dated as of January 1, 2003, by and among the Issuer, the Servicer, the Administrator and the Sponsor.

"Servicing Fee" shall mean the fees and expenses due to the Servicer under the terms of the Servicing Agreement and the fees and expenses due to any custodian under the terms of a Custodian Agreement.

"Six-Month LIBOR," see "Three-Month LIBOR" below.

"Special Allowance Payments" shall mean the special allowance payments authorized to be made by the Secretary by Section 438 of the Act, or similar allowances, if any, authorized from time to time by federal law or regulation.

"Specified Reserve Fund Balance" shall mean, with respect to any Distribution Date, the greater of (a) 0.25% of the Pool Balance as of the close of business on the last day of the related Collection Period; and (b) $1,224,505, as determined by the Administrator, provided that in no event will such balance exceed the sum of the outstanding principal amount of the Notes.

"Sponsor" shall mean Nelnet Student Loan Funding, LLC, and its successors and assigns and any other Person or Persons as may become a Sponsor pursuant to the terms of the Trust Agreement.

"State" shall mean the State of Delaware.

19

"Student Loan Purchase Agreement" shall mean, collectively, (a) the Loan Purchase Agreement dated as of January 1, 2003 between the Issuer and the Seller and (b) each additional student loan purchase agreement entered into between the Issuer and the Seller for the purchase of Eligible Loans which constitute "add-on consolidation loans."

"Subaccount" shall mean any of the subaccounts which may be created and established within any Account by this Indenture.

"Supplemental Indenture" shall mean an agreement supplemental hereto executed pursuant to Article VIII hereof.

"Telerate Page 3750" shall mean the display page so designated on the Telerate Service (or such other page as may replace that page on that service for the purpose of displaying comparable rates or prices).

"Three-Month LIBOR," "Five-Month LIBOR" and "Six-Month LIBOR" shall mean, with respect to any Accrual Period, the London interbank offered rate for deposits in U.S. dollars having the Index Maturity as it appears on Telerate Page 3750 as of 11:00 a.m., London time, on the related LIBOR Determination Date. If this rate does not appear on Telerate Page 3750, the rate for that day will be determined on the basis of the rates at which deposits in U.S. dollars, having the index maturity and in a principal amount of not less than U.S. $1,000,000, are offered at approximately 11:00 a.m., London time, on that LIBOR Determination Date, to prime banks in the London interbank market by the Reference Banks. The Administrator will request the principal London office of each Reference Bank to provide a quotation of its rate. If the Reference Banks provide at least two quotations, the rate for that day will be the arithmetic mean of the quotations. If the Reference Banks provide fewer than two quotations, the rate for that day will be the arithmetic mean of the rates quoted by major banks in New York City, selected by the Administrator, at approximately 11:00 a.m., New York time, on that LIBOR Determination Date, for loans in U.S. dollars to leading European banks having the Index Maturity and in a principal amount of not less than U.S. $1,000,000. If the banks selected as described above are not providing quotations, Three-Month LIBOR, Five-Month LIBOR or Six-Month LIBOR, as the case may be, in effect for the applicable Accrual Period will be Three-Month LIBOR, Five-Month LIBOR or Six-Month LIBOR, as the case may be, in effect for the previous Accrual Period.

"Trust" shall mean the Nelnet Student Loan Trust 2003-1.

"Trust Agreement" shall mean the Trust Agreement dated as of January 1, 2003 by and between the Sponsor and the Delaware Trustee, as may be amended pursuant to the terms thereof.

"Trust Auction Date" shall have the meaning set forth in Section 10.04 hereof.

"Trust Estate" shall mean the property described as such in the granting clauses hereto.

"Trust Indenture Act" or "TIA" shall mean the Trust Indenture Act of 1939, as amended, and as in force at the date as of which this Indenture was executed, except as provided in Section 8.05.

20

"Trustee" shall mean Zions First National Bank, acting in its capacity as Trustee under this Indenture, or any successor trustee designated pursuant to this Indenture.

"Trustee Fee" shall mean an amount equal to the annual amount set in the Trustee Fee Letter dated January 1, 2003. Such fee shall be in satisfaction of the Trustee's compensation as trustee under this Indenture and as eligible lender trustee under the Eligible Lender Trust Agreement.

Words importing the masculine gender include the feminine gender, and words importing the feminine gender include the masculine gender. Words importing persons include firms, associations and corporations. Words importing the singular number include the plural number and vice versa. Additional terms are defined in the body of this Indenture.

ARTICLE II

NOTE DETAILS AND FORM OF NOTES

SECTION 2.01. NOTE DETAILS. The Notes, together with the Trustee's certificate of authentication, shall be in substantially the forms set forth in Exhibit B, with such appropriate insertions, omissions, substitutions and other variations as are required or permitted by this Indenture and may have such letters, numbers or other marks of identification and such legends or endorsements placed thereon as may, consistently herewith, be determined by the officers executing the Notes, as evidenced by their execution of the Notes. Any portion of the text of any Note may be set forth on the reverse thereof, with an appropriate reference thereto on the face of the Note.

The definitive Notes shall be typewritten, printed, lithographed or engraved or produced by any combination of these methods (with or without steel engraved borders), all as determined by the Authorized Representatives executing such Notes, as evidenced by their execution of such Notes.

Each Note shall be dated the date of its authentication. The terms of the Notes set forth in Exhibit B are part of the terms of this Indenture.

SECTION 2.02. EXECUTION, AUTHENTICATION AND DELIVERY OF NOTES. The Notes shall be executed in the name and on behalf of the Issuer by the manual or facsimile signature of an Authorized Representative. Any Note may be signed (manually or by facsimile) or attested on behalf of the Issuer by any Person who, at the date of such act, shall hold the proper office or position, notwithstanding that at the date of authentication, issuance or delivery, such person may have ceased to hold such office or position.

The Trustee shall upon Issuer Order authenticate and deliver Notes for original issue in an aggregate principal amount of $1,005,000,000. The aggregate principal amount of Notes outstanding at any time may not exceed such amount except as provided in Section 2.04 hereof.

Each Note shall be dated the date of its authentication. The Notes shall be issuable as registered Notes in the minimum denomination of $1,000 and in integral multiples of $1,000 in excess thereof.

21

No Note shall be entitled to any benefit under this Indenture or be valid or obligatory for any purpose, unless there appears on such Note a certificate of authentication substantially in the form provided for in Section 2.05 hereof.

SECTION 2.03. REGISTRATION, TRANSFER AND EXCHANGE OF NOTES; PERSONS TREATED AS REGISTERED OWNERS. The Issuer shall cause books for the registration and for the transfer of the Notes as provided in this Indenture to be kept by the Trustee which is hereby appointed the transfer agent of the Issuer for the Notes. Notwithstanding such appointment and with the prior written consent of the Issuer, the Trustee is hereby authorized to make any arrangements with other institutions which it deems necessary or desirable in order that such institutions may perform the duties of transfer agent for the Notes. Upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

Notes may be exchanged at the Principal Office of the Trustee for a like aggregate principal amount of fully registered Notes of the same series, subseries, if any, interest rate and maturity in authorized denominations. The Issuer shall execute and the Trustee shall authenticate and deliver Notes which the Registered Owner making the exchange is entitled to receive, bearing numbers not contemporaneously outstanding. The execution by the Issuer of any fully registered Note of any authorized denomination shall constitute full and due authorization of such denomination and the Trustee shall thereby be authorized to authenticate and deliver such fully registered Note.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as hereinabove provided. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b) (i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. Section 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to
Section 2.07 hereof.

22

SECTION 2.04. LOST, STOLEN, DESTROYED AND MUTILATED NOTES. Upon receipt by the Trustee of evidence satisfactory to it of the ownership of and the loss, theft, destruction or mutilation of any Note and, in the case of a lost, stolen or destroyed Note, of indemnity satisfactory to it, and upon surrender and cancellation of the Note, if mutilated, (a) the Issuer shall execute, and the Trustee shall authenticate and deliver, a replacement Note of the same interest rate, maturity and denomination in lieu of such lost, stolen, destroyed or mutilated Note or (b) if such lost, stolen, destroyed or mutilated Note shall have matured within 15 days be due and payable, in lieu of executing and delivering a new Note as aforesaid, the Issuer may pay such Note. Any such new Note shall bear a number not contemporaneously outstanding. The applicant for any such new Note may be required to pay all taxes and governmental charges and all expenses and charges of the Issuer and of the Trustee in connection with the issuance of such Note. All Notes shall be held and owned upon the express condition that, to the extent permitted by law, the foregoing conditions are exclusive with respect to the replacement and payment of mutilated, destroyed, lost or stolen Notes, negotiable instruments or other securities.

SECTION 2.05. TRUSTEE'S AUTHENTICATION CERTIFICATE. The Trustee's authentication certificate upon any Notes shall be substantially in the form attached to the Notes. No Note shall be secured hereby or entitled to the benefit hereof, or shall be valid or obligatory for any purpose, unless a certificate of authentication, substantially in such form, has been duly executed by the Trustee; and such certificate of the Trustee upon any Note shall be conclusive evidence and the only competent evidence that such Note has been authenticated and delivered hereunder. The Trustee's certificate of authentication shall be deemed to have been duly executed by it if manually signed by an authorized officer or signatory of the Trustee, but it shall not be necessary that the same person sign the certificate of authentication on all of the Notes issued hereunder.

SECTION 2.06. CANCELLATION AND DESTRUCTION OF NOTES BY THE TRUSTEE. Whenever any Outstanding Notes shall be delivered to the Trustee for the cancellation thereof pursuant to this Indenture, upon payment of the principal amount and interest represented thereby, or for replacement pursuant to Section 2.03 hereof, such Notes shall be promptly cancelled and, within a reasonable time, cremated or otherwise destroyed by the Trustee and counterparts of a certificate of destruction evidencing such cremation or other destruction shall be furnished by the Trustee to the Issuer.

SECTION 2.07. TEMPORARY NOTES. Pending the preparation of definitive Notes, the Issuer may execute and the Trustee shall authenticate and deliver temporary Notes. Temporary Notes shall be issuable as fully registered Notes without coupons, of any denomination, and substantially in the form of the definitive Notes but with such omissions, insertions and variations as may be appropriate for temporary Notes, all as may be determined by the Issuer. Every temporary Note shall be executed by the Issuer and be authenticated by the Trustee upon the same conditions and in substantially the same manner, and with like effect, as the definitive Notes. As promptly as practicable the Issuer shall execute and shall furnish definitive Notes and thereupon temporary Notes may be surrendered in exchange therefor without charge at the principal office of the Trustee, and the Trustee shall authenticate and deliver in exchange for such temporary Notes a like aggregate principal amount of definitive Notes. Until so exchanged the temporary Notes shall be entitled to the same benefits under this Indenture as definitive Notes.

23

SECTION 2.08. ISSUANCE OF NOTES. The Issuer shall have the authority, upon complying with the provisions of this Section, to issue and deliver the Notes which shall be secured by the Trust Estate. In addition, the Issuer may enter into any Derivative Products it deems necessary or desirable with respect to any or all of the Notes.

SECTION 2.09. DEFINITIVE NOTES. If (a) the Administrator advises the Trustee in writing that the Clearing Agency is no longer willing or able to discharge its responsibilities with respect to the Notes, and the Administrator is unable to locate a successor; (b) the Administrator at its option advises the Trustee in writing that it elects to terminate the book-entry system through the Clearing Agency; or (c) after the occurrence of an Event of Default, or a default by the Servicer or the Administrator under the Servicing Agreement or the Administration Agreement, respectively, Noteholders representing beneficial interests aggregating at least a majority of the Outstanding Amount of the Notes advise the Clearing Agency (which shall then notify the Trustee) in writing that the continuation of a book-entry system through the Clearing Agency is no longer in the best interests of the Noteholders, then the Trustee shall cause the Clearing Agency to notify all Noteholders, through the Clearing Agency, of the occurrence of any such event and of the availability of definitive Notes to Noteholders requesting the same. Upon surrender to the Trustee of the typewritten Notes representing the book-entry Notes by the Clearing Agency, accompanied by registration instructions, the Issuer shall execute and the Trustee shall authenticate the definitive Notes in accordance with the instructions of the Clearing Agency. None of the Issuer, the Note Registrar or the Trustee shall be liable for any delay in delivery of such instructions and may conclusively rely on, and shall be protected in relying on, such instructions. Upon the issuance of definitive Notes, the Trustee shall recognize the holders of the definitive Notes as Registered Owners.

SECTION 2.10. PAYMENT OF PRINCIPAL AND INTEREST.

(a) The Notes shall accrue interest as provided in the forms of Notes set forth in Exhibit B, and such interest shall be payable on each Distribution Date as specified therein, subject to
Section 4.01 hereof. Any installment of interest or principal, if any, payable on any Note which is punctually paid or duly provided for by the Issuer on the applicable Distribution Date shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to Section 2.09, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee and except for the final installment of principal payable with respect to such Note on a Distribution Date or on the Note Final Maturity Date for such Note which shall be payable as provided below.

(b) The principal of each Note shall be payable in installments on each Distribution Date as provided in the forms of Note set forth in Exhibit B. Notwithstanding the foregoing, the entire unpaid principal amount of each class of the Notes shall be due and payable, if not previously paid, on the Note Final Maturity Date for such class of Notes and on the date on which an Event of Default shall have occurred

24

and be continuing if the Trustee or the Registered Owners of the Notes representing not less than a majority of the Outstanding Amount of the Notes have declared the Notes to be immediately due and payable in the manner provided in Section 6.02. The Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

ARTICLE III

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

SECTION 3.01. PARITY AND PRIORITY OF LIEN. The provisions, covenants and agreements herein set forth to be performed by or on behalf of the Issuer shall be for the equal benefit, protection and security of the Registered Owners of any and all of the Obligations, all of which, shall be of equal rank without preference, priority or distinction of any of the Obligations over any other thereof, except as expressly provided in this Indenture with respect to certain payment and other priorities.

SECTION 3.02. OTHER OBLIGATIONS. The Available Funds and other moneys, Financed Eligible Loans, securities, evidences of indebtedness, interests, rights and properties pledged under this Indenture are and will be owned by the Issuer free and clear of any pledge, lien, charge or encumbrance thereon or with respect thereto prior to, of equal rank with or subordinate to the respective pledges created by this Indenture, except as otherwise expressly provided herein, and all action on the part of the Issuer to that end has been duly and validly taken. If any Financed Eligible Loan is found to have been subject to a lien at the time such Financed Eligible Loan was acquired, the Issuer shall cause such lien to be released, shall purchase such Financed Eligible Loan from the Trust Estate for a purchase price equal to its principal amount plus any unamortized premium, if any, and interest accrued thereon or shall replace such Financed Eligible Loan with another Eligible Loan with substantially identical characteristics which replacement Eligible Loan shall be free and clear of liens at the time of such replacement. Except as otherwise provided herein, the Issuer shall not create or voluntarily permit to be created any debt, lien or charge on the Financed Eligible Loans which would be on a parity with, subordinate to, or prior to the lien of this Indenture; shall not do or omit to do or suffer to be done or omitted to be done any matter or things whatsoever whereby the lien of this Indenture or the priority of such lien for the Obligations hereby secured might or could be lost or impaired; and will pay or cause to be paid or will make adequate provisions for the satisfaction and discharge of all lawful claims and demands which if unpaid might by law be given precedence to or any equality with this Indenture as a lien or charge upon the Financed Eligible Loans; provided, however, that nothing in this Section 3.02 shall require the Issuer to pay, discharge or make provision for any such lien, charge, claim or demand so long as the validity thereof shall be by it in good faith contested, unless thereby, in the opinion of the Trustee, the same will endanger the security for the Obligations; and provided further that any subordinate lien hereon

25

(i.e., subordinate to the lien securing the Class A Obligations and the Class B Obligations) shall be entitled to no payment from the Trust Estate, nor may any remedy be exercised with respect to such subordinate lien against the Trust Estate until all Obligations have been paid or deemed paid hereunder.

SECTION 3.03. DERIVATIVE PRODUCTS; COUNTERPARTY PAYMENTS; ISSUER DERIVATIVE PAYMENTS. The Issuer hereby authorizes and directs the Trustee to acknowledge and agree to any Derivative Product hereafter entered into by the Issuer and a Counterparty under which (a) the Issuer may be required to make, from time to time, payments to a Counterparty and (b) the Trustee may receive, from time to time, Counterparty Payments for the account of the Issuer. No Derivative Product shall be entered into subsequent to the Date of Issuance unless the Trustee shall have received a Rating Confirmation from each Rating Agency that such Derivative Product will not adversely affect the Rating on any of the Notes.

ARTICLE IV

PROVISIONS APPLICABLE TO THE NOTES;
DUTIES OF THE ISSUER

SECTION 4.01. PAYMENT OF PRINCIPAL AND INTEREST. The Issuer covenants that it will promptly pay, but solely from the Trust Estate, the principal of and interest, if any, on each and every Obligation issued under the provisions of this Indenture at the places, on the dates and in the manner specified herein and in said Obligations according to the true intent and meaning thereof. The Obligations shall be and are hereby declared to be payable from and equally secured by an irrevocable first lien on and pledge of the properties constituting the Trust Estate, subject to the application thereof as permitted by this Indenture, but in no event shall the Registered Owners or any Counterparty have any right to possession or control of any Financed Eligible Loans, which shall be held only by the Trustee or its agent or bailee.

SECTION 4.02. COVENANTS AS TO ADDITIONAL CONVEYANCES. At any and all times, the Issuer will duly execute, acknowledge and deliver, or will cause to be done, executed and delivered, all and every such further acts, conveyances, transfers and assurances in law as the Trustee shall reasonably require for the better conveying, transferring and pledging and confirming unto the Trustee, all and singular, the properties constituting the Trust Estate hereby transferred and pledged, or intended so to be transferred and pledged.

SECTION 4.03. FURTHER COVENANTS OF THE ISSUER.

(a) The Issuer will cause financing statements and continuation statements with respect thereto at all times to be filed in the office of the Secretary of State of the State and any other jurisdiction necessary to perfect and maintain the security interest granted by the Issuer hereunder.

(b) The Issuer will duly and punctually keep, observe and perform each and every term, covenant and condition on its part to be kept, observed and performed, contained in this Indenture and the other agreements to which the Issuer is a party pursuant to the transactions contemplated herein, including but not limited to the Basic

26

Documents, and will punctually perform all duties required by the Trust Agreement and the laws of the State.

(c) The Issuer shall be operated on the basis of its Fiscal Year.

(d) The Issuer shall cause to be kept full and proper books of records and accounts, in which full, true and proper entries will be made of all dealings, business and affairs of the Issuer which relate to the Notes and any Derivative Product.

(e) The Issuer, upon written request of the Trustee, will permit at all reasonable times the Trustee or its agents, accountants and attorneys, to examine and inspect the property, books of account, records, reports and other data relating to the Financed Eligible Loans, and will furnish the Trustee such other information as it may reasonably request. The Trustee shall be under no duty to make any such examination unless requested in writing to do so by the Registered Owners of 66% in collective aggregate principal amount of the Notes at the time Outstanding, and unless such Registered Owners shall have offered the Trustee security and indemnity satisfactory to it against any costs, expenses and liabilities which might be incurred thereby.

(f) The Issuer shall cause an annual audit to be made by an independent auditing firm of national reputation and file one copy thereof with the Trustee and each Rating Agency within 150 days of the close of each Fiscal Year. The Trustee shall be under no obligation to review or otherwise analyze such audit.

(g) The Issuer covenants that all Financed Eligible Loans upon receipt thereof shall be delivered to the Trustee or its agent or bailee to be held pursuant to this Indenture and pursuant to the Servicing Agreement or a Custodian Agreement.

(h) Notwithstanding anything to the contrary contained herein, except upon the occurrence and during the continuance of an Event of Default hereunder, the Issuer hereby expressly reserves and retains the privilege to receive and, subject to the terms and provisions of this Indenture, to keep or dispose of, claim, bring suits upon or otherwise exercise, enforce or realize upon its rights and interest in and to the Financed Eligible Loans and the proceeds and collections therefrom, and neither the Trustee nor any Registered Owner shall in any manner be or be deemed to be an indispensable party to the exercise of any such privilege, claim or suit and the Trustee shall be under no obligation whatsoever to exercise any such privilege, claim or suit; provided, however, that the Trustee shall have and retain possession or control of the Financed Eligible Loans pursuant to
Section 5.02 hereof (which Financed Eligible Loans may be held by the Trustee's agent or bailee) so long as such loans are subject to the lien of this Indenture.

(i) The Issuer shall notify the Trustee and each Rating Agency in writing prior to entering into any Derivative Product.

SECTION 4.04. ENFORCEMENT OF SERVICING AGREEMENTS. The Issuer shall comply with and shall require the Servicer to comply with the following whether or not the Issuer is otherwise in default under this Indenture:

27

(a) cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements, including the prompt payment of all amounts due the Issuer thereunder, including, without limitation, all principal and interest payments, and Guarantee payments which relate to any Financed Eligible Loans and cause the Servicer to specify whether payments received by it represent principal or interest;

(b) not permit the release of the obligations of any Servicer under any Servicing Agreement except in conjunction with amendments or modifications permitted by (h) below;

(c) at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Issuer, the Trustee and the Registered Owners under or with respect to each Servicing Agreement;

(d) at its own expense, the Issuer shall duly and punctually perform and observe each of its obligations to the Servicer under the Servicing Agreement in accordance with the terms thereof;

(e) the Issuer agrees to give the Trustee and the Rating Agency prompt written notice of each default on the part of the Servicer of its obligations under the Servicing Agreement coming to the Issuer's attention;

(f) the Issuer shall not waive any default by the Servicer under the Servicing Agreement without the written consent of the Trustee and the giving of written notice to the Rating Agency;

(g) the Issuer shall cause Nelnet, Inc., as master servicer, to deliver to the Trustee and the Issuer, on or before June 30 of each year, beginning with June 30, 2004, a certificate stating that (i) a review of the activities of the Servicer during the preceding calendar year and of its performance under the Servicing Agreement has been made under the supervision of the officer signing such certificate and (ii) to the best of such officers' knowledge, based on such review, the Servicer has fulfilled all its obligations under the Servicing Agreement throughout such year, or, there has been a default in the fulfillment of any such obligation, specifying each such default known to such officer and the nature and stature thereof. The Issuer shall send copies of such annual certificate of the Servicer to each Rating Agency; and

(h) not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the rights or security of the Registered Owners. The Issuer shall be entitled to receive and rely upon an opinion of its counsel that any such amendment or modification will not materially adversely affect the rights or security of the Registered Owners.

SECTION 4.05. PROCEDURES FOR TRANSFER OF FUNDS. In any instance where this Indenture requires a transfer of funds or money from one Fund to another, a transfer of ownership in investments or an undivided interest therein may be made in any manner agreeable to the Issuer and the Trustee, and in the calculation of the amount transferred, interest on the investment

28

which has or will accrue before the date the money is needed in the fund to which the transfer is made shall not be taken into account or considered as money on hand at the time of such transfer.

SECTION 4.06. ADDITIONAL COVENANTS WITH RESPECT TO THE ACT. The Issuer covenants that it will cause the Trustee to be, or replace the Trustee with, an Eligible Lender under the Act, that it will acquire or cause to be acquired Eligible Loans originated and held only by an Eligible Lender and that it will not dispose of or deliver any Financed Eligible Loans or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of Guaranteed Eligible Loans; provided, however, that nothing above shall prevent the Issuer from delivering the Eligible Loans to the Servicer or the Guarantee Agency. The Registered Owners of the Notes shall not in any circumstances be deemed to be the owner or holder of the Guaranteed Eligible Loans.

The Issuer, or the Administrator on behalf of the Issuer, shall be responsible for each of the following actions with respect to the Act:

(a) the Issuer, or the Administrator on behalf of the Issuer, shall be responsible for dealing with the Secretary with respect to the rights, benefits and obligations under the Certificates of Insurance and the Contract of Insurance, and the Issuer shall be responsible for dealing with the Guarantee Agencies with respect to the rights, benefits and obligations under the Guarantee Agreements with respect to the Financed Eligible Loans;

(b) the Issuer, or the Administrator on behalf of the Issuer, shall cause to be diligently enforced, and shall cause to be taken all reasonable steps, actions and proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Eligible Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder;

(c) the Issuer, or the Administrator on behalf of the Issuer, shall cause the Financed Eligible Loans to be serviced by entering into the Servicing Agreement or other agreement with the Servicer for the collection of payments made for, and the administration of the accounts of, the Financed Eligible Loans;

(d) the Issuer, or the Administrator on behalf of the Issuer, shall comply, and shall cause all of its officers, directors, employees and agents to comply, with the provisions of the Act and any regulations or rulings thereunder, with respect to the Financed Eligible Loans;

(e) the Issuer, or the Administrator on behalf of the Issuer, shall cause the benefits of the Guarantee Agreements, the Interest Benefit Payments and the Special Allowance Payments to flow to the Trustee. The Trustee shall have no liability for actions taken at the direction of the Issuer or the Administrator, except for negligence or willful misconduct in the performance of its express duties hereunder. The Trustee shall

29

have no obligation to administer, service or collect the loans in the Trust Estate or to maintain or monitor the administration, servicing or collection of such loans; and

(f) the Issuer, or the Administrator on behalf of the Issuer, shall cause each Financed Eligible Loan evidenced by a Master Promissory Note in the form mandated by Section 432(m)(1) of the Act to be acquired pursuant to a Student Loan Purchase Agreement with a Seller containing language similar to the following:

"The Seller hereby represents and warrants that the Seller is transferring all of its right title and interest in the MPN Loan to the Trustee, that it has not assigned any interest in such MPN Loan (other than security interests that have been released or ownership interests that the Seller has reacquired) to any person other than the Trustee, and that no prior holder of the MPN Loan has assigned any interest in such MPN Loan (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other than a predecessor in title to the Seller. The Seller hereby covenants that the Seller shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder. The Seller hereby authorizes the Trustee to file a UCC-1 financing statement identifying the Seller as debtor and the Trustee as secured party and describing the MPN Loan sold pursuant to this Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Trustee's interest in the MPN Loans and shall not be deemed to contradict the express intent of the Seller and the Trustee that the transfer of MPN Loans under this Agreement is an absolute assignment of such MPN Loans and is not a transfer of such MPN Loans as security for a debt."

The Trustee shall not be deemed to be the designated agent for the purposes of this Section 4.06 unless it has agreed in writing to be such agent.

SECTION 4.07. FINANCED ELIGIBLE LOANS; COLLECTIONS THEREOF; ASSIGNMENT THEREOF. The Issuer, through the Servicer, shall diligently collect all principal and interest payments on all Financed Eligible Loans, and all Interest Benefit Payments, insurance, guarantee and default claims and Special Allowance Payments which relate to such Financed Eligible Loans. The Issuer shall cause the filing and assignment of such claims (prior to the timely filing deadline for such claims under the Regulations) by the Servicer. The Issuer will comply with the Act and Regulations which apply to the Program and to such Financed Eligible Loans.

SECTION 4.08. APPOINTMENT OF AGENTS, DIRECTION TO TRUSTEE, ETC. The Issuer shall employ and appoint all employees, agents, consultants and attorneys which it may consider necessary. No member of the board of directors or officer of the Administrator, neither singly or collectively, shall be personally liable for any act or omission not willfully fraudulent or mala fide. The Issuer hereby directs the Trustee to enter into this Indenture, the Administration Agreement, the Custodian Agreements, the Guarantee Agreements, the Investment Agreement, and the Eligible Lender Trust Agreements.

SECTION 4.09. CAPACITY TO SUE. The Issuer shall have the power and capacity to sue and to be sued on matters arising out of or relating to the financing of the Financed Eligible Loans.

30

SECTION 4.10. CONTINUED EXISTENCE; SUCCESSOR TO ISSUER. The Issuer agrees that it will do or cause to be done all things necessary to preserve and keep in full force and effect its existence, rights and franchises as a Delaware statutory trust, except as otherwise permitted by this Section 4.10. The Issuer further agrees that it will not (a) sell, transfer or otherwise dispose of all or substantially all, of its assets (except Financed Eligible Loans if such sale, transfer or disposition will discharge this Indenture in accordance with Article X hereof); (b) consolidate with or merge into another entity; or (c) permit one or more other entities to consolidate with or merge into it. The preceding restrictions in (a), (b) and (c) shall not apply to a transaction if the transferee or the surviving or resulting entity, if other than the Issuer, by proper written instrument for the benefit of the Trustee, irrevocably and unconditionally assumes the obligation to perform and observe the agreements and obligations of the Issuer under this Indenture.

If a transfer is made as provided in this Section, the provisions of this Section shall continue in full force and effect and no further transfer shall be made except in compliance with the provisions of this Section.

SECTION 4.11. AMENDMENT OF STUDENT LOAN PURCHASE AGREEMENTS. The Issuer shall notify the Trustee in writing of any proposed amendments to any existing Student Loan Purchase Agreement. No such amendment shall become effective unless and until the Trustee consents thereto in writing. The consent of the Trustee shall not be unreasonably withheld and shall not be withheld if the Trustee receives an opinion of counsel acceptable to them that such an amendment is required by the Act and is not prejudicial to the Registered Owners. Notwithstanding the foregoing, however, the Trustee shall consent to an amendment from time to time so long as it is not materially prejudicial to the interests of the Registered Owners, and the Trustee may rely on an opinion of counsel to such effect.

SECTION 4.12. REPRESENTATIONS; NEGATIVE COVENANTS.

(a) The Issuer hereby makes the following representations and warranties to the Trustee on which the Trustee relies in authenticating the Notes and on which the Registered Owners have relied in purchasing the Notes. Such representations and warranties shall survive the transfer and assignment of the Trust Estate to the Trustee.

(i) Organization and Good Standing. The Issuer is duly organized and validly existing under the laws of the State, and has the power to own its assets and to transact the business in which it presently engages.

(ii) Due Qualification. The Issuer is duly qualified to do business and is in good standing, and has obtained all material necessary licenses and approvals, in all jurisdictions where the failure to be so qualified, have such good standing or have such licenses or approvals would have a material adverse effect on the Issuer's business and operations or in which the actions as required by this Indenture require or will require such qualification.

(iii) Authorization. The Issuer has the power, authority and legal right to create and issue the Notes, to execute, deliver and perform this Indenture and to grant the Trust Estate to the Trustee and the creation and issuance of the Notes,

31

execution, delivery and performance of this Indenture and grant of the Trust Estate to the Trustee have been duly authorized by the Issuer by all necessary statutory trust action.

(iv) Binding Obligation. This Indenture, assuming due authorization, execution and delivery by the Trustee, the Notes in the hands of the Registered Owners thereof and the Issuer Derivative Payments constitute legal, valid and binding obligations of the Issuer enforceable against the Issuer in accordance with their terms, except that (A) such enforcement may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws (whether statutory, regulatory or decisional) now or hereafter in effect relating to creditors' rights generally and (B) the remedy of specific performance and injunctive and other forms of equitable relief may be subject to certain equitable defenses and to the discretion of the court before which any proceeding therefor may be brought, whether a proceeding at law or in equity.

(v) No Violation. The consummation of the transactions contemplated by this Indenture and the fulfillment of the terms hereof does not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under the organizational documents of the Issuer, or any material indenture, agreement, mortgage, deed of trust or other instrument to which the Issuer is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its material properties pursuant to the terms of any such indenture, agreement, mortgage, deed of trust or other instrument, other than this Indenture, nor violate any law or any order, rule or regulation applicable to the Issuer of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over the Issuer or any of its properties.

(vi) No Proceedings. There are no proceedings, injunctions, writs, restraining orders or investigations to which the Issuer or any of such entity's affiliates is a party pending, or, to the best of such entity's knowledge, threatened, before any court, regulatory body, administrative agency or other tribunal or governmental instrumentality (A) asserting the invalidity of this Indenture, (B) seeking to prevent the issuance of any Notes or the consummation of any of the transactions contemplated by this Indenture or (C) seeking any determination or ruling that might materially and adversely affect the performance by the Issuer of its obligations under, or the validity or enforceability of this Indenture.

(vii) Approvals. All approvals, authorizations, consents, orders or other actions of any person, corporation or other organization, or of any court, governmental agency or body or official, required on the part of the Issuer in connection with the execution and delivery of this Indenture have been taken or obtained on or prior to the Date of Issuance.

32

(viii) Place of Business. The Issuer's place of business and chief executive office is located in Wilmington, Delaware and the Issuer has had no other chief executive office.

(ix) Tax and Accounting Treatment. The Issuer intends to treat the transactions contemplated by the Student Loan Purchase Agreements as an absolute transfer rather than as a pledge of the Financed Eligible Loans from the Seller for federal income tax and financial accounting purposes and the Issuer will be treated as the owner of the Financed Eligible Loans for all purposes. The Issuer further intends to treat the Notes as its indebtedness for federal income tax and financial accounting purposes.

(x) Taxes. The Issuer has filed (or caused to be filed) all federal, state, county, local and foreign income, franchise and other tax returns required to be filed by it through the date hereof, and has paid all taxes reflected as due thereon. There is no pending dispute with any taxing authority that, if determined adversely to the Issuer, would result in the assertion by any taxing authority of any material tax deficiency, and the Issuer has no knowledge of a proposed liability for any tax year to be imposed upon such entity's properties or assets for which there is not an adequate reserve reflected in such entity's current financial statements.

(xi) Legal Name. The legal name of the Issuer is "Nelnet Student Loan Trust 2003-1" and has not changed since its inception. The Issuer has no trade names, fictitious names, assumed names or "dba's" under which it conducts its business and has made no filing in respect of any such name.

(xii) Business Purpose. The Issuer has acquired the Financed Eligible Loans conveyed to it under a Student Loan Purchase Agreement for a bona fide business purpose and has undertaken the transactions contemplated herein as principal rather than as an agent of any other person. The Issuer has no subsidiaries, has adopted and operated consistently with all requirements for statutory trusts under the laws of the State with respect to its operations and has engaged in no other activities other than those specified in this Indenture and the Student Loan Purchase Agreements and in accordance with the transactions contemplated herein and therein.

(xiii) Compliance with Laws. The Issuer is in compliance with all applicable laws and regulations with respect to the conduct of its business and has obtained and maintains all permits, licenses and other approvals as are necessary for the conduct of its operations.

(xiv) Valid Business Reasons; No Fraudulent Transfers. The transactions contemplated by this Indenture are in the ordinary course of the Issuer's business and the Issuer has valid business reasons for granting the Trust Estate pursuant to this Indenture. At the time of each such grant:
(A) the Issuer granted the Trust Estate to the Trustee without any intent to hinder, delay or

33

defraud any current or future creditor of the Issuer; (B) the Issuer was not insolvent and did not become insolvent as a result of any such grant; (C) the Issuer was not engaged and was not about to engage in any business or transaction for which any property remaining with such entity was an unreasonably small capital or for which the remaining assets of such entity are unreasonably small in relation to the business of such entity or the transaction; (D) the Issuer did not intend to incur, and did not believe or should not have reasonably believed, that it would incur, debts beyond its ability to pay as they become due; and (E) the consideration paid received by the Issuer for the grant of the Trust Estate was reasonably equivalent to the value of the related grant.

(xv) No Management of Affairs of Seller. The Issuer is not and will not be involved in the day-to-day management of the Seller, the Administrator, the Sponsor or any affiliate.

(xvi) No Transfers with Seller or Affiliates. Other than the acquisition of assets and the transfer of any Notes pursuant to this Indenture, the Issuer does not engage in and will not engage in any transactions with the Seller and affiliates, except as provided herein with respect to the Administration Agreement or the payment of dividends or distributions to the Issuer's parent.

(xvii) Ability to Perform. There has been no material impairment in the ability of the Issuer to perform its obligations under this Indenture.

(xviii) Financial Condition. No material adverse change has occurred in the Issuer's financial status since the date of its formation.

(xix) Event of Default. No Event of Default has occurred and no event has occurred that, with the giving of notice, the passage of time, or both, would become an Event of Default.

(xx) Acquisition of Financed Eligible Loans Legal. The Issuer has complied with all applicable federal, state and local laws and regulations in connection with its acquisition of the Financed Eligible Loans from the Seller.

(xxi) No Material Misstatements or Omissions. No information, certificate of an officer, statement furnished in writing or report delivered to the Trustee, the Servicer or any Registered Owner by the Issuer contains any untrue statement of a material fact or omits a material fact necessary to make such information, certificate, statement or report not misleading.

(b) The Issuer will not:

(i) sell, transfer, exchange or otherwise dispose of any portion of the Trust Estate except as expressly permitted by this Indenture;

34

(ii) claim any credit on, or make any deduction from, the principal amount of any of the Notes by reason of the payment of any taxes levied or assessed upon any portion of the Trust Estate;

(iii) except as otherwise provided herein, dissolve or liquidate in whole or in part, except with the prior written consent of the Trustee, and to the extent Notes remain Outstanding, approval of the Registered Owners and a Rating Confirmation;

(iv) permit the validity or effectiveness of this Indenture, any Supplement or any grant hereunder to be impaired, or permit the lien of this Indenture to be amended, hypothecated, subordinated, terminated or discharged, or permit any Person to be released from any covenants or obligations under this Indenture, except as may be expressly permitted hereby;

(v) except as otherwise provided herein, permit any lien, charge, security interest, mortgage or other encumbrance (other than the lien of this Indenture) to be created on or extend to or otherwise arise upon or burden the Trust Estate or any part thereof or any interest therein or the proceeds thereof;

(vi) permit the lien of this Indenture not to constitute a valid first priority, perfected security interest in the Trust Estate;

(vii) incur or assume any indebtedness or guarantee any indebtedness of any Person whether secured by any Financed Eligible Loans under this Indenture or otherwise, except for such obligations as may be incurred by the Issuer in connection with the issuance of the Notes pursuant to this Indenture and unsecured trade payables in the ordinary course of its business;

(viii) operate such that it would be consolidated with its Sponsor or any other affiliate and its separate existence disregarded in any federal or state proceeding;

(ix) act as agent of any Seller or, except as provided in the Servicing Agreement, allow the Seller to act as its agent;

(x) allow the Seller or its parent or any other affiliate to pay its expenses, guarantee its obligations or advance funds to it for payment of expenses; or

(xi) consent to the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property, or a decree or order of a court or agency or supervisory authority having jurisdiction in the premises for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, shall have been entered against the Issuer; or the

35

Issuer shall not consent to the appointment of a receiver, conservator or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities, voluntary liquidation or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property; or admit in writing its inability to pay its debts generally as they become due, file a petition to take advantage of any applicable insolvency, bankruptcy or reorganization statute, make an assignment for the benefit of its creditors or voluntarily suspend payment of its obligations.

(c) The Issuer makes the following representations and warranties as to the Trust Estate which is granted to the Trustee hereunder on such date, on which the Trustee relies in accepting the Trust Estate. Such representations and warranties shall survive the grant of the Trust Estate to the Trustee pursuant to this Indenture:

(i) Financed Eligible Loans. Each Financed Eligible Loan acquired by the Issuer shall constitute an Eligible Loan and contain the characteristics found in a Student Loan Purchase Agreement. Notwithstanding the definition of "Eligible Loans" herein, the Issuer covenants that no more than 20% of each purchase of Eligible Loans will be made up of Eligible Loans delinquent by more than 30 days.

(ii) Grant. It is the intention of the Issuer that the transfer herein contemplated constitutes a grant of the Financed Eligible Loans to the Trustee.

(iii) All Filings Made. All filings (including, without limitation, UCC filings) necessary in any jurisdiction to give the Trustee a first priority perfected ownership and security interest in the Trust Estate, including the Financed Eligible Loans, have been made no later than the Date of Issuance and copies of the file-stamped financing statements shall be delivered to the Trustee within five Business Days of receipt by the Issuer or its agent from the appropriate secretary of state. The Issuer has not caused, suffered or permitted any lien, pledges, offsets, defenses, claims, counterclaims, charges or security interest with respect to the Financed Eligible Loans (other than the security interest created in favor of the Trustee) to be created.

(iv) Transfer Not Subject to Bulk Transfer Act. Each grant of the Financed Eligible Loans by the Issuer pursuant to this Indenture is not subject to the bulk transfer act or any similar statutory provisions in effect in any applicable jurisdiction.

(v) No Transfer Taxes Due. Each grant of the Financed Eligible Loans (including all payments due or to become due thereunder) by the Issuer pursuant to this Indenture is not subject to and will not result in any tax, fee or governmental charge payable by the Issuer or the Seller to any federal, state or local government.

36

SECTION 4.13. ADDITIONAL COVENANTS. So long as any of the Notes are Outstanding:

(a) The Issuer shall not engage in any business or activity other than in connection with the activities contemplated hereby and in the Student Loan Purchase Agreements, and in connection with the issuance of Notes.

(b) The Issuer shall not consolidate or merge with or into any other entity or convey or transfer its properties and assets substantially as an entirety to any entity except as otherwise provided herein.

(c) The funds and other assets of the Issuer shall not be commingled with those of any other individual, corporation, estate, partnership, joint venture, association, joint stock company, trust, unincorporated organization or government, or any agency or political subdivision thereof.

(d) The Issuer shall not be, become or hold itself out as being liable for the debts of any other party.

(e) The Issuer shall not form, or cause to be formed, any subsidiaries.

(f) The Issuer shall act solely in its own name and through its duly authorized officers or agents in the conduct of its business, and shall conduct its business so as not to mislead others as to the identity of the entity with which they are concerned.

(g) The Issuer shall maintain its records and books of account and shall not commingle its records and books of account with the records and books of account of any other Person. The books of the Issuer may be kept (subject to any provision contained in the statutes) inside or outside the State at such place or places as may be designated from time to time by the provisions of the Trust Agreement.

(h) All actions of the Issuer shall be taken by an Authorized Representative.

(i) The Issuer shall not amend, alter, change or repeal any provision contained in this Section 4.13 without (i) the prior written consent of the Trustee and (ii) a Rating Confirmation from each Rating Agency rating any Notes Outstanding (a copy of which shall be provided to the Trustee) that such amendment, alteration, change or repeal will have no adverse effect on the rating assigned to the Notes.

(j) The Issuer shall not amend its Certificate of Trust or its Trust Agreement without first obtaining the prior written consent of each Rating Agency.

(k) All audited financial statements of the Issuer that are consolidated with those of any affiliate thereof will contain detailed notes clearly stating that (i) all of the Issuer's assets are owned by the Issuer, and (ii) the Issuer is a separate entity with creditors who have received ownership and/or security interests in the Issuer's assets.

(l) The Issuer will strictly observe legal formalities in its dealings with the Seller, the Sponsor or any affiliate thereof, and funds or other assets of the Issuer will not

37

be commingled with those of the Seller, the Sponsor or any other affiliate thereof. The Issuer shall not maintain joint bank accounts or other depository accounts to which the Seller, the Sponsor or any other affiliate has independent access. None of the Issuer's funds will at any time be pooled with any funds of the Seller, the Sponsor or any other affiliate.

(m) The Issuer will maintain an arm's length relationship with the Seller (and any affiliate). Any Person that renders or otherwise furnishes services to the Issuer will be compensated by the Issuer at market rates for such services it renders or otherwise furnishes to the Issuer except as otherwise provided in this Indenture. Except as contemplated in this Indenture, the Student Loan Purchase Agreements or the Servicing Agreement, the Issuer will not hold itself out to be responsible for the debts of the Seller, the parent or the decisions or actions respecting the daily business and affairs of the Seller or parent.

SECTION 4.14. PROVIDING OF NOTICE. The Issuer, upon learning of any failure on its part to observe or perform in any material respect any covenant, representation or warranty of the Issuer set forth in this Indenture or the Student Loan Purchase Agreements, or of any failure on the part of the Seller to observe or perform in any material respect any covenant, representation or warranty of the Seller set forth in the Student Loan Purchase Agreements, shall promptly notify the Trustee, the Servicer and each Rating Agency of such failure.

SECTION 4.15. CERTAIN REPORTS.

(a) The Issuer will:

(i) file with the Trustee, within 15 days after the Issuer is required to file the same with the Commission, copies of the annual reports and of the information, documents and other reports (or copies of such portions of any of the foregoing as the Commission may from time to time by rules and regulations prescribe) which the Issuer may be required to file with the Commission pursuant to Section 13 or Section 15(d) of the Exchange Act;

(ii) file with the Trustee and the Commission, in accordance with rules and regulations prescribed from time to time by the Commission, such additional information, documents and reports with respect to compliance by the Issuer with the conditions and covenants of this Indenture as may be required from time to time by such rules and regulations; and

(iii) transmit by mail to the Registered Owners of Notes, within 30 days after the filing thereof with the Trustee, in the manner and to the extent provided in TIA
Section 313(c), such summaries of any information, documents and reports required to be filed by the Issuer pursuant to clauses (a) and (b) of this Section 4.15 as may be required by rules and regulations prescribed from time to time by the Commission.

(b) The Trustee shall mail to each Registered Owner, within 60 days after each December 31 beginning with the December 31 following the date of this Indenture,

38

a brief report as of such December 31 that complies with TIA Section 313(a) if required by said section. The Trustee shall also comply with TIA Section 313(b). A copy of each such report required pursuant to TIA
Section 313(a) or (b) shall, at the time of such transaction to Registered Owners, be filed by the Trustee with the Commission and with each securities exchange, if any, upon which the Notes are listed, provided that the Issuer has previously notified the Trustee of such listing.

The Trustee may conclusively rely and accept such reports from the Issuer as fulfilling the requirements of this Section 4.15, with no further duty to know, determine or examine such reports or comply with the prescribed timing, rules and regulations of the Commission.

SECTION 4.16. STATEMENT AS TO COMPLIANCE. The Issuer will deliver to the Trustee, within 120 days after the end of each fiscal year, a brief certificate from an Authorized Representative including (a) a current list of the Authorized Representatives, and (b) a statement indicating whether or not to the knowledge of the signers thereof the Issuer is in compliance with all conditions and covenants under this Indenture and, in the event of any noncompliance, specifying such noncompliance and the nature and status thereof. For purposes of this Section 4.16, such compliance shall be determined without regard to any period of grace or requirement of notice under this Indenture.

SECTION 4.17. REPRESENTATIONS OF THE ISSUER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Issuer hereby represents and warrants for the benefit of the Trustee and the Registered Owners as follows:

(a) This Indenture creates a valid and continuing security interest (as defined in the applicable Uniform Commercial Code in effect in the States of Delaware, Nebraska and Colorado) in the Financed Eligible Loans in favor of the Trustee, which security interest is prior to all other liens, charges, security interests, mortgages or other encumbrances, and is enforceable as such as against creditors of and purchasers from Issuer.

(b) The Financed Eligible Loans constitute "accounts" within the meaning of the applicable UCC.

(c) The Issuer owns and has good and marketable title to the Financed Eligible Loans free and clear of any lien, charge, security interest, mortgage or other encumbrance, claim or encumbrance of any Person, other that those granted pursuant to this Indenture.

(d) For sale of loan participations, swaps and other "payment intangibles" (within the meaning of the applicable UCC), the Issuer has received all consents and approvals required by the terms of the Financed Eligible Loans to the sale of the Financed Eligible Loans hereunder to the Trustee.

(e) The Issuer has caused or will have caused, within ten days, the filing of all appropriate financing statements in the proper filing office in the appropriate jurisdictions under applicable law in order to perfect the security interest in the Financed Eligible Loans granted to the Trustee hereunder.

39

(f) The Issuer has received a written acknowledgment from the Servicer (as custodian for the Trustee) that the Servicer is holding executed copies of the promissory notes and master promissory notes that constitute or evidence the Financed Eligible Loans, and that the Servicer is holding such solely on behalf and for the benefit of the Trustee.

(g) Other than the security interest granted to the Trustee pursuant to this Indenture, the Issuer has not pledged, assigned, sold, granted a security interest in, or otherwise conveyed any of the Financed Eligible Loans. The Issuer has not authorized the filing of and is not aware of any financing statements against the Issuer that include a description of collateral covering the Financed Eligible Loans other than any financing statement relating to the security interest granted to the Trustee hereunder or that has been terminated. The Issuer is not aware of any judgment or tax lien filings against the Issuer.

SECTION 4.18. FURTHER COVENANTS OF THE ISSUER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Issuer hereby covenants for the benefit of the Trustee and the Registered Owners as follows:

(a) The representations and warranties set forth in
Section 4.17 shall survive the termination of this Indenture.

(b) The Trustee shall not waive any of the representations and warranties set forth in Section 4.17 above.

(c) The Issuer shall take all steps necessary, and shall cause the Servicers and subservicers, if any, to take all steps necessary and appropriate, to maintain the perfection and priority of the Trustee's security interest in the Financed Eligible Loans.

ARTICLE V

FUNDS

SECTION 5.01. CREATION AND CONTINUATION OF FUNDS AND ACCOUNTS. There are hereby created and established the following Funds to be held and maintained by the Trustee for the benefit of the Registered Owners:

(a) Acquisition Fund;

(b) Collection Fund; and

(c) Reserve Fund.

The Trustee is hereby authorized for the purpose of facilitating the administration of the Trust Estate and for the administration of any Notes issued hereunder to create further Accounts or Subaccounts in any of the various Funds and Accounts established hereunder which are deemed necessary or desirable.

40

SECTION 5.02. ACQUISITION FUND. There shall be deposited into the Acquisition Fund moneys from proceeds of the Notes in an amount equal to $993,850,432. Financed Eligible Loans shall be held by the Trustee or its agent or bailee (including the Servicer) and shall be pledged to the Trust Estate and accounted for as a part of the Acquisition Fund.

Moneys on deposit in the Acquisition Fund shall be used, upon Issuer Order, solely to (a) pay costs of issuance of the Notes, including the costs related to the purchase of one or more Derivative Products, and (b) upon receipt by the Trustee of an Eligible Loan Acquisition Certificate, to acquire Eligible Loans at a price not in excess of 101.00%, plus accrued interest. Any such Issuer Order or Eligible Loan Acquisition Certificate shall state that such proposed use of moneys in the Acquisition Fund is in compliance with the provisions of this Indenture. An Authorized Representative of the Issuer may, by Issuer Order, direct the Trustee to transfer any or all such moneys to the Collection Fund for use therein. Notwithstanding the foregoing, if any funds or moneys remain in the Acquisition Fund on April 25, 2003, then the Trustee shall, without direction from or notice to the Issuer, transfer all such remaining moneys or funds to the Collection Fund not later than the third Business Day preceding the Distribution Date in July, 2003.

While the Issuer will be the beneficial owner of the Financed Eligible Loans and the Registered Owners will have a security interest therein, it is understood and agreed that the Trustee will be the legal owner thereof and will have a security interest in the Financed Eligible Loans for and on behalf of the Registered Owners. In the case of a single Financed Eligible Loan evidenced by a separate note, each such note will be held in the name of the Trustee for the account of the Issuer, for the benefit of the Registered Owners. In the case of a Financed Eligible Loan evidenced by a Master Promissory Note, the Issuer shall cause the holder of the original Master Promissory Note to indicate by book entry on its books and records that the Issuer is the beneficial owner of the Loan and that the Trustee is the legal owner and has a security interest in the Financed Eligible Loan for the benefit of the Registered Owners.

Except as provided in Sections 5.06, 10.03 and 10.04 hereof, Financed Eligible Loans shall not be sold, transferred or otherwise disposed of (other than for consolidation, serialization or transfer to a Guaranty Agency) by the Trustee free from the lien of this Indenture.

SECTION 5.03. COLLECTION FUND.

(a) There shall be deposited into the Collection Fund $6,493,617 from proceeds of the Notes. There shall also be deposited to the Collection Fund all Available Funds, and all other moneys and investments derived from assets on deposit in and transfers from the Acquisition Fund and the Reserve Fund, all Counterparty Payments and any other amounts deposited thereto upon receipt of an Issuer Order. Moneys on deposit in the Collection Fund shall be used to make the payments described below. The Trustee may conclusively rely on all written instructions of the Administrator described in this Indenture with no further duty to examine or determine the information contained in any Administrator's Certificate or Issuer Order.

(b) The Administrator shall instruct the Trustee in writing no later than the fourth Business Day preceding each Monthly Servicing Payment Date that is not a

41

Distribution Date (based on the information contained in a certificate of the Administrator (in the form set forth as Exhibit C hereto) and the related Servicer's Report) to distribute to the Servicer, by 1:00
p.m. (New York time) on such Monthly Servicing Payment Date, from and to the extent of the Available Funds on deposit in the Collection Fund, the Servicing Fee due with respect to the preceding calendar month, and the Trustee shall comply with such instructions. Upon written direction from the Administrator to the Trustee, moneys in the Collection Fund shall be used on any date to pay, when due, fees and expenses insofar as the same relate to Financed Eligible Loans and other fees and expenses with respect to the Trust Estate the payment of which is not otherwise provided for in Section 5.03(c), but including amounts described in clause (a)(i), (ii) and (iii) of the definition of Available Funds.

(c) The Administrator shall instruct the Trustee in writing no later than the fourth Business Day preceding each Distribution Date (based on the information contained in a certificate of the Administrator (in the form set forth as Exhibit D hereto) and the related Servicer's Report) to make the following deposits and distributions to the Persons or to the account specified below by 1:00
p.m. (New York time) on such Distribution Date, to the extent of (x) the amount of Available Funds in the Collection Fund and (y) the amount transferred from the Reserve Fund pursuant to Section 5.04(b), (c) and
(d), in the following order of priority, and the Trustee shall comply with such instructions:

(i) to the Servicer, the Servicing Fee, and to the Trustee and the Delaware Trustee, the Trustee Fee and the Delaware Trustee Fee, respectively, ratably, without preference or priority of any kind, due on such Distribution Date;

(ii) to the Administrator, the Administration Fee due on such Distribution Date and all unpaid Administration Fees from prior Distribution Dates;

(iii) to the Class A-1 Noteholders, Class A-2 Noteholders, Class A-3 Noteholders and Class A-4 Noteholders, the Class A Noteholders' Interest Distribution Amount, ratably, without preference or priority of any kind, according to the amounts payable on the Class A Notes in respect of Class A Noteholders' Interest Distribution Amount;

(iv) to the Class B Noteholders, the Class B Noteholders' Interest Distribution Amount, ratably, without preference or priority of any kind, according to the amounts payable in respect of Class B Noteholders' Interest Distribution Amount;

(v) to the Sponsor, an amount equal to the unpaid interest accrued on the Financed Student Loans subsequent to the Cutoff Date but prior to the Date of Issuance, until such amount has been paid in full;

(vi) to the Class A-1 Noteholders until the Class A-1 Notes have been paid in full, the Class A Noteholders' Principal Distribution Amount;

42

(vii) on each Distribution Date on and after the date on which the Class A-1 Notes have been paid in full, to the Class A-2 Noteholders until the Class A-2 Notes are paid in full, the Class A Noteholders' Principal Distribution Amount;

(viii) on each Distribution Date on and after the date on which the Class A-1 Notes and the Class A-2 Notes have been paid in full, to the Class A-3 Noteholders until the Class A-3 Notes are paid in full, the Class A Noteholders' Principal Distribution Amount;

(ix) on each Distribution Date on and after the date on which the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes have been paid in full, to the Class A-4 Noteholders, pro rata, until the Class A-4 Notes are paid in full, the Class A Noteholders' Principal Distribution Amount;

(x) on each Distribution Date on and after which the Class A Notes have been paid in full, to the Class B Noteholders until the Class B Notes have been paid in full, the Class B Noteholders' Principal Distribution Amount;

(xi) to the Reserve Fund, the amount, if any, necessary to reinstate the balance of the Reserve Fund up to the Specified Reserve Fund Balance;

(xii) to the Servicer, the aggregate unpaid amount of the Carryover Servicing Fee, if any;

(xiii) in the event the Financed Eligible Loans are not sold pursuant to Sections 10.03 or 10.04 hereof, to pay as an accelerated payment of principal balance of the Notes, first to the Class A Noteholders in the same order and priority as is set forth in Sections 5.03(c)(vii) through
(c)(x) until the principal amount of the Class A Notes is paid in full and then to the Class B Noteholders until the principal balance of the Class B Notes is reduced to zero; and

(xiv) to the Sponsor, any remaining portion thereof. Amounts properly distributed to the Sponsor pursuant to this paragraph (xv) shall be deemed released from the Trust Estate and the security interest therein granted to the Trustee, and the Sponsor shall in no event thereafter be required to refund any such distributed amounts.

SECTION 5.04. RESERVE FUND.

(a) On the Date of Issuance, the Trustee shall deposit $2,449,010 into the Reserve Fund. Thereafter, the Trustee shall transfer to the Reserve Fund from the Collection Fund all amounts designated for transfer thereto pursuant to Section 5.03(c)(xi) hereof.

(b) On each Monthly Servicing Payment Date or Distribution Date, to the extent there are insufficient Available Funds in the Collection Fund to make one or more of the transfers required by Sections 5.03(b) and 5.03(c)(i) through (c)(iv), then the

43

Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Monthly Servicing Payment Date or Distribution Date, as the case may be, an amount equal to such deficiency and to deposit such amount in the Collection Fund. Additionally, if on the Note Final Maturity Date for a class of Notes, and after giving effect to the distribution of the Available Funds on such Note Final Maturity Date, the principal amount of such class of Notes will not be reduced to zero, the Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Note Final Maturity Date an amount equal to the amount needed to reduce the principal amount of such class of Notes to zero and to deposit such amount in the Collection Fund.

(c) After giving effect to Section 5.04(b) above, if the amount on deposit in the Reserve Fund on any Distribution Date is greater than the Specified Reserve Fund Balance for such Distribution Date, the Administrator shall instruct the Trustee in writing to withdraw from the Reserve Fund on such Distribution Date an amount equal to such excess and to deposit such amount in the Collection Fund.

(d) [Reserved.]

(e) On the final Distribution Date upon termination of the Trust and following the payment in full of the aggregate outstanding principal balance of the Notes and of all other amounts
(other than Derivative Product Payments and Carryover Servicing Fees) owing or to be distributed hereunder or under the Indenture to Noteholders, the Trustee, the Servicer, the Administrator or the Counterparties, to the extent that Available Funds on such date are insufficient to make the following payments, amounts remaining in the Reserve Fund shall be used first to pay any unpaid Derivative Product Payments and second to pay any Carryover Servicing Fees. Any amount remaining on deposit in the Reserve Fund after such payments have been made shall be distributed to the Sponsor. The Sponsor shall in no event be required to refund any amounts properly distributed pursuant to this
Section 5.04(e).

(f) Anything in this Section 5.04 to the contrary notwithstanding, if the market value of securities and cash in the Reserve Fund is on any Distribution Date sufficient to pay the remaining principal amount of and interest accrued on the Notes, and to pay any unpaid Derivative Product Payments and Carryover Servicing Fee, such amount will be so applied on such Distribution Date and the Administrator shall instruct the Trustee in writing to make such payments.

SECTION 5.05. INVESTMENT OF FUNDS HELD BY TRUSTEE. The Trustee is hereby directed to enter into the Investment Agreement. In addition, the Trustee shall invest money held for the credit of any Fund or Account or Subaccount held by the Trustee hereunder as directed in writing (or orally, confirmed in writing) by an Authorized Representative of the Issuer, to the fullest extent practicable and reasonable, in Investment Securities which shall mature or be redeemed at the option of the holder prior to the respective dates when the money held for the credit of such Fund or Account will be required for the purposes intended. In the absence of any such direction and to the extent practicable, the Trustee shall invest amounts held hereunder in those Investment Securities described in clause (k) of the definition of the Investment Securities. All such investments shall be held by (or by any custodian on behalf of) the Trustee for the benefit of the

44

Issuer; provided that on the Business Day preceding each Distribution Date all interest and other investment income collected (net of losses and investment expenses) on funds on deposit therein shall be deposited into the Collection Fund and shall be deemed to constitute a portion of the Available Funds for such Distribution Date. The Trustee and the Issuer hereby agree that unless an Event of Default shall have occurred hereunder, the Issuer acting by and through an Authorized Representative shall be entitled to, and shall, provide written direction or oral direction confirmed in writing to the Trustee with respect to any discretionary acts required or permitted of the Trustee under any Investment Securities and the Trustee shall not take such discretionary acts without such written direction.

The Investment Securities purchased shall be held by the Trustee and shall be deemed at all times to be part of such Fund or Account or Subaccounts or combination thereof, and the Trustee shall inform the Issuer of the details of all such investments. Upon direction in writing (or orally, confirmed in writing) from an Authorized Representative of the Issuer, the Trustee shall use its best efforts to sell at the best price obtainable, or present for redemption, any Investment Securities purchased by it as an investment whenever it shall be necessary to provide money to meet any payment from the applicable Fund. The Trustee shall advise the Issuer in writing, on or before the fifteenth day of each calendar month (or such later date as reasonably consented to by the Issuer), of all investments held for the credit of each Fund in its custody under the provisions of this Indenture as of the end of the preceding month and the value thereof, and shall list any investments which were sold or liquidated for less than the par value thereof, plus accrued but unpaid interest at the time thereof.

Money in any Fund constituting a part of the Trust Estate may be pooled for the purpose of making investments and may be used to pay accrued interest on Investment Securities purchased. The Trustee and its affiliates may act as principal or agent in the acquisition or disposition of any Investment Securities.

Notwithstanding the foregoing, the Trustee shall not be responsible or liable for any losses on investments made by it hereunder or for keeping all Funds held by it, fully invested at all times, its only responsibility being to comply with the investment instructions of the Issuer or its designee in a non-negligent manner.

The Issuer acknowledges that to the extent the regulations of the Comptroller of the Currency or other applicable regulatory agency grant the Issuer the right to receive brokerage confirmations of security transactions, the Issuer waives receipt of such confirmations.

SECTION 5.06. RELEASE.

(a) The Trustee shall, upon Issuer Order and subject to the provisions of this Indenture, take all actions reasonably necessary to effect the release of any Financed Eligible Loans from the lien of this Indenture to the extent the terms hereof permit the sale, disposition or transfer of such Financed Eligible Loans.

(b) Subject to the payment of its fees and expenses pursuant to Sections 7.05 and 7.07, the Trustee may, and when required by the provisions of this Indenture shall, execute instruments to release property from the lien of this Indenture, or convey the

45

Trustee's interest in the same, in a manner and under circumstances that are not inconsistent with the provisions of this Indenture. No party relying upon an instrument executed by the Trustee as provided in this Article V shall be bound to ascertain the Trustee's authority, inquire into the satisfaction of any conditions precedent or see to the application of any moneys.

(c) The Trustee shall, at such time as there are no Notes Outstanding and all sums due the Trustee pursuant to Sections 7.05 and 7.07 have been paid, release any remaining portion of the Trust Estate that secured the Notes from the lien of this Indenture and release to the Issuer or any other Person entitled thereto any funds then on deposit in the Funds and Accounts. The Trustee shall release property from the lien of this Indenture pursuant to this Section 5.06(c) only upon receipt of an Issuer Order, an Opinion of Counsel and (if required by the TIA) Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1).

(d) Subject to the provisions of this Indenture, the Trustee shall release property from the lien of this Indenture only upon receipt of an Issuer Order, an Opinion of Counsel and Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1) or an Opinion of Counsel in lieu of such Independent Certificates to the effect that the TIA does not require any such Independent Certificates.

(e) Each Registered Owner, by the acceptance of a Note, acknowledges that from time to time the Trustee shall release the lien of this Indenture on any Financed Eligible Loan to be sold to (i) the Seller in accordance with the applicable Student Loan Purchase Agreement; (ii) to the Servicer in accordance with the Servicing Agreement; and (iii) to another eligible lender holding one or more serial loans with respect to such Financed Eligible Loan, in accordance with the Servicing Agreement, and each Registered Owner, by the acceptance of a Note, consents to any such release.

ARTICLE VI

DEFAULTS AND REMEDIES

SECTION 6.01. EVENTS OF DEFAULT DEFINED. For the purpose of this Indenture, the following events are hereby defined as, and are declared to be, "Events of Default":

(a) default in the due and punctual payment of any interest on any Note when the same becomes due and payable, and such default shall continue for a period of five (5) days;

(b) default in the due and punctual payment of the principal of any Note when the same becomes due and payable on the related Note Final Maturity Date;

(c) default in the performance or observance of any other of the covenants, agreements or conditions on the part of the Issuer to be kept, observed and performed contained in this Indenture or in the Notes, and continuation of such default for a period of 90 days after written notice thereof by the Trustee to the Issuer; and

46

(d) the occurrence of an Event of Bankruptcy.

Any notice herein provided to be given to the Issuer with respect to any default shall be deemed sufficiently given if sent by registered mail with postage prepaid to the Person to be notified, addressed to such Person at the post office address as shown in Section 9.01 of this Indenture or such other address as may hereafter be given as the principal office of the Issuer in writing to the Trustee by an Authorized Representative of the Issuer. The Trustee may give any such notice in its discretion and shall give such notice if requested to do so in writing by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations at the time Outstanding.

SECTION 6.02. REMEDY ON DEFAULT; POSSESSION OF TRUST ESTATE. Subject to Sections 7.05, 7.07 and 6.08 hereof, upon the happening and continuance of any Event of Default, the Trustee or by its attorneys or agents may enter into and upon and take possession of such portion of the Trust Estate as shall be in the custody of others, and all property comprising the Trust Estate, and each and every part thereof, and exclude the Issuer and its agents, servants and employees wholly therefrom, and have, hold, use, operate, manage, and control the same and each and every part thereof, and in the name of the Issuer or otherwise, as they shall deem best, conduct the business thereof and exercise the privileges pertaining thereto and all the rights and powers of the Issuer and use all of the then existing Trust Estate for that purpose, and collect and receive all charges, income and Available Funds of the same and of every part thereof, and after deducting therefrom all expenses incurred hereunder and all other proper outlays herein authorized, and all payments which may be made as just and reasonable compensation for its own services, and for the services of its attorneys, agents, and assistants, the Trustee shall apply the rest and residue of the money received by the Trustee as follows:

FIRST, to the Trustee and the Delaware Trustee, any Trustee Fee and any Delaware Trustee Fee, respectively due and owing;

SECOND, to the Servicer for due and unpaid Servicing Fees;

THIRD, to the Class A Noteholders for amounts due and unpaid on the Class A Notes for interest, ratably, without preference or priority of any kind, according to the amounts due and payable on the Class A Notes for such interest;

FOURTH, to Class A Noteholders for amounts due and unpaid on the Class A Notes for principal, ratably, without preference or priority of any kind, according to the amounts due and payable on the Notes for principal;

FIFTH, to the Class B Noteholders for amounts due and unpaid on the Class B Notes for interest ratably, without preference or priority of any kind, according to the amounts due and payable on the Notes for such interest;

SIXTH, to the Class B Noteholders for amounts due and unpaid on the Class B Notes for principal, ratably without preference or priority of any kind, according to the amounts due and payable on the Class B Notes for principal;

SEVENTH, to the Servicer, for any unpaid Carryover Servicing Fees; and

47

EIGHTH, to the Issuer, for distribution in accordance with the terms of the Administration Agreement and the Trust Agreement.

The Trustee may fix a record date and payment date for any payment to Registered Owners pursuant to this Section 6.02. At least 15 days before such record date, the Trustee shall mail to each Registered Owner and the Issuer a notice that states the record date, the payment date and the amount to be paid.

SECTION 6.03. REMEDIES ON DEFAULT; ADVICE OF COUNSEL. Upon the happening of any Event of Default, the Trustee may proceed to protect and enforce the rights of the Trustee and the Registered Owners in such manner as counsel for the Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as, in the opinion of such counsel, may be more effectual to protect and enforce the rights aforesaid.

SECTION 6.04. REMEDIES ON DEFAULT; SALE OF TRUST ESTATE. Upon the happening of any Event of Default and if the principal of all of the Outstanding Obligations shall have been declared due and payable, then and in every such case, and irrespective of whether other remedies authorized shall have been pursued in whole or in part, the Trustee may sell, with or without entry, to the highest bidder the Trust Estate, and all right, title, interest, claim and demand thereto and the right of redemption thereof, at any such place or places, and at such time or times and upon such notice and terms as may be required by law. Upon such sale the Trustee may make and deliver to the purchaser or purchasers a good and sufficient assignment or conveyance for the same, which sale shall be a perpetual bar both at law and in equity against the Issuer and all Persons claiming such properties. No purchaser at any sale shall be bound to see to the application of the purchase money or to inquire as to the authorization, necessity, expediency or regularity of any such sale. The Trustee is hereby irrevocably appointed the true and lawful attorney-in-fact of the Issuer, in its name and stead, to make and execute all bills of sale, instruments of assignment and transfer and such other documents of transfer as may be necessary or advisable in connection with a sale of all or part of the Trust Estate, but the Issuer, if so requested by the Trustee, shall ratify and confirm any sale or sales by executing and delivering to the Trustee or to such purchaser or purchasers all such instruments as may be necessary, or in the judgment of the Trustee, proper for the purpose which may be designated in such request. In addition, the Trustee may proceed to protect and enforce the rights of the Trustee and the Registered Owners of the Obligations in such manner as counsel for the Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as may in the opinion of such counsel, be more effectual to protect and enforce the rights aforesaid. The Trustee shall take any such action or actions if requested to do so in writing by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations at the time Outstanding.

SECTION 6.05. APPOINTMENT OF RECEIVER. In case an Event of Default occurs, and if all of the Outstanding Obligations shall have been declared due and payable and in case any judicial proceedings are commenced to enforce any right of the Trustee or of the Registered Owners

48

under this Indenture or otherwise, then as a matter of right, the Trustee shall be entitled to the appointment of a receiver of the Trust Estate and of the earnings, income or revenue, rents, issues and profits thereof with such powers as the court making such appointments may confer.

SECTION 6.06. RESTORATION OF POSITION. In case the Trustee shall have proceeded to enforce any rights under this Indenture by sale or otherwise, and such proceedings shall have been discontinued, or shall have been determined adversely to the Trustee, then and in every such case to the extent not inconsistent with such adverse decree, the Issuer, the Trustee and the Registered Owners shall be restored to their former respective positions and the rights hereunder in respect to the Trust Estate, and all rights, remedies and powers of the Trustee and of the Registered Owners shall continue as though no such proceeding had been taken.

SECTION 6.07. APPLICATION OF SALE PROCEEDS. The proceeds of any sale of the Trust Estate, together with any funds at the time held by the Trustee and not otherwise appropriated, shall be applied by the Trustee as set forth in
Section 6.02 hereof, and then to the Issuer or whomsoever shall be lawfully entitled thereto.

SECTION 6.08. ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT. If an Event of Default should occur and be continuing, then and in every such case the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations may declare all the Obligations to be immediately due and payable, by a notice in writing to the Issuer (and to the Trustee if given by Registered Owners), and upon any such declaration the unpaid principal amount of such Obligations, together with accrued and unpaid interest thereon through the date of acceleration, shall become immediately due and payable, subject, however, to
Section 6.04 of this Indenture.

At any time after such declaration of acceleration of maturity has been made and before a judgment or decree for payment of the money due has been obtained by the Trustee as hereinafter in this Article VI provided, the Registered Owners of Obligations representing a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, by written notice to the Issuer and the Trustee, may rescind and annul such declaration and its consequences if:

(a) the Issuer has paid or deposited with the Trustee a sum sufficient to pay:

(i) all payments of principal of and interest on all Obligations and all other amounts that would then be due hereunder or upon such Obligations if the Event of Default giving rise to such acceleration had not occurred; and

(ii) all sums paid or advanced by the Trustee hereunder and the reasonable compensation, expenses, disbursements and advances of the Trustee and its agents and counsel; and

(b) all Events of Default, other than the nonpayment of the principal of the Obligations that has become due solely by such acceleration, have been cured or waived as provided in Section 6.14 hereof.

49

No such rescission shall affect any subsequent default or impair any right consequent thereto.

SECTION 6.09. REMEDIES NOT EXCLUSIVE. The remedies herein conferred upon or reserved to the Trustee or the Registered Owners of Obligations are not intended to be exclusive of any other remedy, but each remedy herein provided shall be cumulative and shall be in addition to every other remedy given hereunder or now or hereafter existing, and every power and remedy hereby given to the Trustee or to the Registered Owners of Obligations, or any supplement hereto, may be exercised from time to time as often as may be deemed expedient. No delay or omission of the Trustee or of any Registered Owner of Obligations to exercise any power or right arising from any default hereunder shall impair any such right or power or shall be construed to be a waiver of any such default or to be acquiescence therein.

SECTION 6.10. COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY TRUSTEE. The Issuer covenants that if:

(a) default is made in the payment of any installment of interest, if any, on any Notes when such interest becomes due and payable and such default continues for a period of five (5) days; or

(b) default is made in the payment of the principal of (or premium, if any, on) any Notes at its Note Final Maturity Date,

then the Issuer will, upon demand of the Trustee, pay to the Trustee, for the benefit of the Registered Owners, the whole amount then due and payable on such Notes for principal (and premium, if any) and interest, with interest upon any overdue principal (and premium, if any) and, to the extent that payment of such interest shall be legally enforceable, upon any overdue installments of interest, if any, at the rate or rates borne by or provided for in such Notes, and, in addition thereto, such further amount as shall be sufficient to cover the costs and expenses of collection, including the reasonable compensation, fees, expenses, disbursements and advances of the Trustee and its agents and counsel.

If the Issuer fails to pay such amounts forthwith upon such demand, the Trustee, in its own name and as Trustee of an express trust, may upon receiving indemnification satisfactory to the Trustee institute a judicial proceeding for the collection of the sums so due and unpaid, may prosecute such proceeding to judgment or final decree, and may enforce the same against the Issuer or any other obligor upon such Notes of such series and collect the moneys adjudged or decreed to be payable in the manner provided by law out of the property of the Issuer or any other obligor upon such Notes, wherever situated.

If an Event of Default with respect to Notes occurs and is continuing, the Trustee may, after being indemnified to its satisfaction and in its discretion, proceed to protect and enforce its rights and the rights of the Registered Owners of Notes and any related coupons by such appropriate judicial proceedings as the Trustee shall deem most effectual to protect and enforce any such rights, whether for the specific enforcement of any covenant or agreement in this Indenture or in aid of the exercise of any power granted herein, or to enforce any other proper remedy.

50

SECTION 6.11. DIRECTION OF TRUSTEE. Upon the happening of any Event of Default, the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, shall have the right by an instrument or instruments in writing delivered to the Trustee to direct and control the Trustee as to the method of taking any and all proceedings for any sale of any or all of the Trust Estate, or for the appointment of a receiver, if permitted by law, and may at any time cause any proceedings authorized by the terms hereof to be so taken or to be discontinued or delayed; provided, however, that such Registered Owners shall not be entitled to cause the Trustee to take any proceedings which in the Trustee's opinion would be unjustly prejudicial to non-assenting Registered Owners of Obligations, but the Trustee shall be entitled to assume that the action requested by the Registered Owners of at least 51% of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding will not be prejudicial to any non-assenting Registered Owners unless the Registered Owners of more than 50% of the collective aggregate principal amount of the non-assenting Registered Owners of such Obligations, in writing, show the Trustee how they will be prejudiced. Provided, however, that anything in this Indenture to the contrary notwithstanding, the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding together with the Registered Owners of a majority of the collective aggregate principal amount of all other Obligations then Outstanding shall have the right, at any time, by an instrument or instruments in writing executed and delivered to the Trustee, to direct the method and place of conducting all proceedings to be taken in connection with the enforcement of the terms and conditions of this Indenture, or for the appointment of a receiver or any other proceedings hereunder, provided that such direction shall not be otherwise than in accordance with the provisions of law and of this Indenture. The provisions of this Section 6.11 shall be expressly subject to the provisions of Sections 7.01(c), 7.05 and 7.07 hereof.

SECTION 6.12. RIGHT TO ENFORCE IN TRUSTEE. No Registered Owner of any Obligation shall have any right as such Registered Owner to institute any suit, action or proceedings for the enforcement of the provisions of this Indenture or for the execution of any trust hereunder or for the appointment of a receiver or for any other remedy hereunder, all rights of action hereunder being vested exclusively in the Trustee, unless and until such Registered Owner shall have previously given to the Trustee written notice of a default hereunder, and of the continuance thereof, and also unless the Registered Owners of the requisite principal amount of the Obligations then Outstanding shall have made written request upon the Trustee and the Trustee shall have been afforded reasonable opportunity to institute such action, suit or proceeding in its own name, and unless the Trustee shall have been offered indemnity and security satisfactory to it against the costs, expenses and liabilities to be incurred therein or thereby, which offer of indemnity shall be an express condition precedent hereunder to any obligation of the Trustee to take any such action hereunder, and the Trustee for 30 days after receipt of such notification, request and offer of indemnity, shall have failed to institute any such action, suit or proceeding. It is understood and intended that no one or more Registered Owners of the Obligations shall have the right in any manner whatever by his or their action to affect, disturb or prejudice the lien of this Indenture or to enforce any right hereunder except in the manner herein provided and for the equal benefit of the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding.

51

SECTION 6.13. PHYSICAL POSSESSION OF OBLIGATIONS NOT REQUIRED. In any suit or action by the Trustee arising under this Indenture or on all or any of the Obligations issued hereunder, or any supplement hereto, the Trustee shall not be required to produce such Obligations, but shall be entitled in all things to maintain such suit or action without their production.

SECTION 6.14. WAIVERS OF EVENTS OF DEFAULT. The Trustee may in its discretion waive any Event of Default hereunder and its consequences and rescind any declaration of acceleration of Obligations, and shall do so upon the written request of the Registered Owners of at least a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding; provided, however, that there shall not be waived (a) any Event of Default in the payment of the principal of or premium on any Outstanding Obligations at the date of maturity thereof, or any default in the payment when due of the interest on any such Obligations, unless prior to such waiver or rescission, all arrears of interest or all arrears of payments of principal and all expenses of the Trustee, in connection with such default shall have been paid or provided for; or (b) any default in the payment of amounts set forth in Sections 7.05 and 7.07 hereof. In case of any such waiver or rescission, or in case any proceedings taken by the Trustee on account of any such default shall have been discontinued or abandoned or determined adversely to the Trustee, then and in every such case the Issuer, the Trustee and the Registered Owners of Obligations shall be restored to their former positions and rights hereunder respectively, but no such waiver or rescission shall extend to or affect any subsequent or other default, or impair any rights or remedies consequent thereon. The Trustee shall give written notice to the Rating Agency of any waiver of an Event of Default pursuant to this Section 6.14.

ARTICLE VII

THE TRUSTEE

SECTION 7.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts imposed upon it by this Indenture, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Indenture, and no implied covenants or obligations shall be read into this Indenture against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Indenture; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Indenture and whether or not they contain the statements required under this Indenture.

52

(b) In case an Event of Default has occurred and is continuing, the Trustee, in exercising the rights and powers vested in it by this Indenture, shall use the same degree of care and skill in their exercise as a prudent person would exercise or use under the circumstances in the conduct of his or her own affairs.

(c) Before taking any action hereunder requested by Registered Owners, the Trustee may require that it be furnished an indemnity bond or other indemnity and security satisfactory to it by the Registered Owners, as applicable, for the reimbursement of all expenses to which it may be put and to protect it against all liability.

SECTION 7.02. RECITALS OF OTHERS. The recitals, statements and representations set forth herein and in the Notes shall be taken as the statements of the Issuer, and the Trustee assumes no responsibility for the correctness of the same. The Trustee makes no representations as to the title of the Issuer in the Trust Estate or as to the security afforded thereby and hereby, or as to the validity or sufficiency of this Indenture or of the Notes issued hereunder, and the Trustee shall incur no responsibility in respect of such matters.

SECTION 7.03. AS TO FILING OF INDENTURE. The Trustee shall be under no duty (a) to file or record, or cause to be filed or recorded, this Indenture or any instrument supplemental hereto, (b) or to procure any further order or additional instruments of further assurance, (c) to see to the delivery to it of any personal property intended to be mortgaged or pledged hereunder or thereunder, (d) or to do any act which may be suitable to be done for the better maintenance of the lien or security hereof (other than the filing of any continuation (but not initial) statements), or (e) for giving notice of the existence of such lien, or for extending or supplementing the same or to see that any rights to the Trust Estate and Funds intended now or hereafter to be transferred in trust hereunder are subject to the lien hereof. The Trustee shall not be liable for failure of the Issuer to pay any tax or taxes in respect of such property, or any part thereof, or the income therefrom or otherwise, nor shall the Trustee be under any duty in respect of any tax which may be assessed against it or the Registered Owners in respect of such property or pledged to the Trust Estate. The Trustee agrees to prepare, request that the Issuer execute (if such execution is necessary for any such filing) and file in a timely manner (if received from the Issuer in a timely manner) with any necessary execution by the Issuer, the continuation statements referred to herein; provided, that the Trustee shall have no responsibility for the sufficiency, adequacy or priority of any initial filing and in the absence of written notice to the contrary by the Issuer or other Authorized Representative, may rely and shall be protected in relying on all information and exhibits in such initial filings for the purposes of any continuation statements.

SECTION 7.04. TRUSTEE MAY ACT THROUGH AGENTS. The Trustee may execute any of the trusts or powers hereof and perform any duty hereunder, either itself or by or through its attorneys, agents or employees, and it shall not be answerable or accountable for any default, neglect or misconduct of any such attorneys, agents or employees, if reasonable care has been exercised in the appointment, supervision and monitoring of the work performed. All reasonable costs incurred by the Trustee and all reasonable compensation to all such persons as may reasonably be employed in connection with the trusts hereof shall be paid by the Issuer.

SECTION 7.05. INDEMNIFICATION OF TRUSTEE. Other than with respect to its duties to make payment on the Obligations when due, and its duty to pursue the remedy of acceleration as

53

provided in Sections 6.02 and 6.08 hereof, for each of which no additional security or indemnity may be required, the Trustee shall be under no obligation or duty to perform any act at the request of Registered Owners or to institute or defend any suit in respect thereof unless properly indemnified and provided with security to its satisfaction as provided in Section 7.01(c) hereof. The Trustee shall not be required to take notice, or be deemed to have knowledge, of any default or Event of Default of the Issuer hereunder and may conclusively assume that there has been no such default or Event of Default (other than an Event of Default described in Section 6.01(a) or (b) hereof) unless and until it shall have been specifically notified in writing at the address in Section 9.01 hereof of such default or Event of Default by (a) the Registered Owners of the required percentages in principal amount of the Obligations then Outstanding hereinabove specified or (b) an Authorized Representative of the Issuer. However, the Trustee may begin suit, or appear in and defend suit, execute any of the trusts hereby created, enforce any of its rights or powers hereunder, or do anything else in its judgment proper to be done by it as Trustee, without assurance of reimbursement or indemnity, and in such case the Trustee shall be reimbursed or indemnified by the Registered Owners requesting such action, if any, or the Issuer in all other cases, for all fees, costs and expenses, liabilities, outlays and counsel fees and other reasonable disbursements properly incurred in connection therewith, unless such costs and expenses, liabilities, outlays and attorneys' fees and other reasonable disbursements properly incurred in connection therewith are adjudicated to have resulted from the negligence or willful misconduct of the Trustee. In furtherance and not in limitation of this Section 7.05, the Trustee shall not be liable for, and shall be held harmless by the Issuer from, following any Issuer Orders, instructions or other directions upon which the Trustee is authorized to rely pursuant to this Indenture or any other agreement to which it is a party. If the Issuer or the Registered Owners, as appropriate, shall fail to make such reimbursement or indemnification, the Trustee may reimburse itself from any money in its possession under the provisions of this Indenture, subject only to the prior lien of the Notes for the payment of the principal thereof, premium, if any, and interest thereon from the Collection Fund. None of the provisions contained in this Indenture or any other Agreement to which it is a party shall require the Trustee to act or to expend or risk its own funds or otherwise incur individual financial liability in the performance of any of its duties or in the exercise of any of its rights or powers if the Registered Owners shall not have offered security and indemnity acceptable to it or if it shall have reasonable grounds for believing that prompt repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured to it.

The Issuer agrees to indemnify the Trustee for, and to hold it harmless against, any loss, liability or expenses incurred without negligence or bad faith on its part, arising out of or in connection with the acceptance or administration of the trust or trusts hereunder, including the costs and expenses of defending itself against any claim or liability in connection with the exercise or performance of any of its powers or duties hereunder arising from the Trust Estate. The Issuer agrees to indemnify and hold harmless the Trustee against any and all claims, demands, suits, actions or other proceedings and all liabilities, costs and expenses whatsoever caused by any untrue statement or misleading statement or alleged untrue statement or alleged misleading statement of a material fact contained in any offering document distributed in connection with the issuance of the Notes or caused by any omission or alleged omission from such offering document of any material fact required to be stated therein or necessary in order to make the statements made therein in the light of the circumstances under which they were made, not misleading.

54

SECTION 7.06. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, appraisal, opinion, report or document of the Issuer or the Servicer or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may but need not be counsel for the Issuer, the Trustee, or for a Registered Owner), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall reasonably deem it desirable that a matter be proved or established prior to taking, suffering or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an Authorized Representative of the Issuer or an authorized officer of the Administrator or the Servicer.

The Trustee shall not be liable for any action taken, suffered or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

The Trustee is authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Indenture. The Trustee shall not be liable with respect to any action taken, suffered or omitted to be taken in good faith in accordance with this Indenture or any other transaction document or at the direction of the Registered Owners evidencing the appropriate percentage of the aggregate principal amount of the Outstanding Notes relating to the time, method and place of conducting any proceeding for any remedy available to the Trustee, or exercising any trust or power conferred upon the Trustee, under this Indenture or any other transaction document.

SECTION 7.07. COMPENSATION OF TRUSTEE. Except as otherwise expressly provided herein, all advances, counsel fees (including without limitation allocated fees of in-house counsel) and other expenses reasonably made or incurred by the Trustee in and about the execution and administration of the trust hereby created and reasonable compensation to the Trustee for its services in the premises shall be paid by the Issuer. The compensation of the Trustee shall not be limited to or by any provision of law in regard to the compensation of trustees of an express trust. The Trustee shall not change the amount of its annual compensation without giving the Issuer and the Rating Agency at least 90 days' written notice prior to the beginning of a Fiscal Year. If not paid by the Issuer, the Trustee shall have a lien against all money held pursuant to this Indenture, subject only to the prior lien of the Obligations against the money and investments in the Collection Fund for the payment of the principal thereof, premium, if any, and interest thereon, for such reasonable compensation, expenses, advances and counsel fees incurred in and about the execution of the trusts hereby created and the exercise and performance of the powers and duties of the Trustee hereunder and the cost and expense incurred in defending against any liability in the premises of any character whatsoever (unless such liability is adjudicated to have resulted from the negligence or willful misconduct of the Trustee).

55

SECTION 7.08. TRUSTEE MAY OWN NOTES. The Trustee shall comply with TIA
Section 311(a), excluding any creditor relationship listed in TIA Section
311(b). A Trustee who has resigned or been removed shall be subject to TIA
Section 311(a) to the extent indicated therein. The Trustee hereunder, or any successor Trustee, in its individual or other capacity, may become the owner or pledgee of Notes and may otherwise deal with the Issuer, with the same rights it would have if it were not the Trustee. The Trustee may act as depository for, and permit any of its officers or directors to act as a member of, or act in any other capacity in respect to, any committee formed to protect the rights of the Registered Owners or to effect or aid in any reorganization growing out of the enforcement of the Notes or of this Indenture, whether or not any such committee shall represent the Registered Owners of more than 60% of the collective aggregate principal amount of the Outstanding Obligations.

SECTION 7.09. RESIGNATION OF TRUSTEE. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Indenture by giving to the Issuer notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 7.11 hereof (and is qualified to be the Trustee under the requirements of Section 7.11 hereof). If no successor Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Issuer, whichever period is the longer, the Trustee may (a) appoint a temporary successor Trustee having the qualifications provided in Section 7.11 hereof or (b) request a court of competent jurisdiction to (i) require the Issuer to appoint a successor, as provided in Section 7.11 hereof, within three days of the receipt of citation or notice by the court, or (ii) appoint a Trustee having the qualifications provided in Section 7.11 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to
(a) above, the Issuer may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 7.11 hereof.

SECTION 7.10. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee may be removed (a) at any time by the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, (b) by the Issuer for cause or upon the sale or other disposition of the Trustee or its corporate trust functions or (c) by the Issuer without cause so long as no Event of Default exists or has existed within the last 30 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Issuer and acceptance thereof by said successor. One copy of any such order of removal shall be filed with the Delaware Trustee and the other with the Trustee so removed.

In the event a Trustee (or successor Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until (a) in the case of removal by the Registered Owners, such Registered Owners by instrument or concurrent instruments in writing (signed and acknowledged by such Registered Owners or their attorneys-in-fact) filed with the Trustee removed have appointed a successor Trustee or otherwise the Issuer shall have appointed a successor, and (b) the successor Trustee has accepted appointment as such.

56

SECTION 7.11. SUCCESSOR TRUSTEE. In case at any time the Trustee or any successor Trustee shall resign, be dissolved, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Issuer by an instrument in writing duly authorized by the Issuer. In the case of any such appointment by the Issuer of a successor to the Trustee, the Issuer shall forthwith cause notice thereof to be mailed to the Registered Owners of the Notes at the address of each Registered Owner appearing on the note registration books maintained by the Registrar.

Every successor Trustee appointed by the Registered Owners, by a court of competent jurisdiction, or by the Issuer shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender so long as such designation is necessary to maintain guarantees and federal benefits under the Act with respect to the Financed Eligible Loans originated under the Act.

SECTION 7.12. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee appointed hereunder shall execute, acknowledge and deliver to its predecessor Trustee, and also to the Issuer, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of an Authorized Representative of the Issuer, or an authorized officer of the successor Trustee, execute, acknowledge and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor Trustee all the right, title and interest of the Trustee which it succeeds, in and to the Trust Estate and such rights, powers, trusts, duties and obligations, and the Trustee ceasing to act also, upon like request, pay over, assign and deliver to the successor Trustee any money or other property or rights subject to the lien of this Indenture, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Issuer be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Issuer.

In case any of the Notes to be issued hereunder shall have been authenticated but not delivered, any successor Trustee may adopt the certificate of authentication of the Trustee or of any successor to the Trustee; and in case any of the Notes shall not have been authenticated, any successor to the Trustee may authenticate such Notes in its own name; and in all such cases such certificate shall have the full force which it has anywhere in the Notes or in this Indenture.

SECTION 7.13. ADDITIONAL COVENANTS BY THE TRUSTEE TO CONFORM TO THE ACT. The Trustee covenants that it will at all times be an Eligible Lender under the Act so long as such

57

designation is necessary, as determined by the Issuer, to maintain the guarantees and federal benefits under the Act with respect to the Financed Eligible Loans, that it will acquire Eligible Loans originated under the Act in its capacity as an Eligible Lender and that it will not knowingly dispose of or deliver any Financed Eligible Loans originated under the Act or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of such Financed Eligible Loans; provided, however, that nothing above shall prevent the Trustee from delivering the Eligible Loans to the Servicer or the Guaranty Agency.

SECTION 7.14. RIGHT OF INSPECTION. A Registered Owner shall be permitted at reasonable times during regular business hours and in accordance with reasonable regulations prescribed by the Trustee to examine at the principal office of the Trustee a copy of any report or instrument theretofore filed with the Trustee relating to the condition of the Trust Estate.

SECTION 7.15. LIMITATION WITH RESPECT TO EXAMINATION OF REPORTS. Except as provided in this Indenture, the Trustee shall be under no duty to examine any report or statement or other document required or permitted to be filed with it by the Issuer.

SECTION 7.16. SERVICING AGREEMENT. The Trustee acknowledges the receipt of a copy of the Servicing Agreement described in Section 4.04 hereof.

SECTION 7.17. ADDITIONAL COVENANTS OF TRUSTEE. The Trustee, by the execution hereof, covenants, represents and agrees that:

(a) it will not exercise any of the rights, duties or privileges under this Indenture in such manner as would cause the Eligible Loans held or acquired under the terms hereof to be transferred, assigned or pledged as security to any person or entity other than as permitted by this Indenture; and

(b) it will comply with the Act and the Regulations and will, upon written notice from an Authorized Representative of the Issuer, the Secretary or the Guaranty Agency, use its reasonable efforts to cause this Indenture to be amended (in accordance with
Section 8.01 hereof) if the Act or Regulations are hereafter amended so as to be contrary to the terms of this Indenture.

SECTION 7.18. DUTY OF TRUSTEE WITH RESPECT TO RATING AGENCIES. It shall be the duty of the Issuer to notify each Rating Agency then rating any of the Notes (but the Trustee shall incur no liability for any failure to do so) of (a) any change, expiration, extension or renewal of this Indenture, (b) prepayment or defeasance of all the Notes, (c) any change in the Trustee or (d) any other information reasonably required to be reported to each Rating Agency under any Supplemental Indenture; provided, however, the provisions of this Section do not apply when such documents have been previously supplied to such Rating Agency and the Trustee has received written evidence to such effect, all as may be required by this Indenture. All notices required to be forwarded to the Rating Agencies under this Section shall be sent in writing at the following addresses:

58

Standard & Poor's Ratings Group 55 Water Street
New York, New York 10041
Attention: Asset-Backed Surveillance Group

Fitch Ratings
One State Street Plaza
New York, New York 10004
Attention: Structured Finance

Moody's Investors Service
99 Church Street
New York, New York 10007
Attention: ABS Monitoring Group

The Trustee also acknowledges that each Rating Agency's periodic review for maintenance of a Rating on any series of the Notes may involve discussions and/or meetings with representatives of the Trustee at mutually agreeable times and places.

SECTION 7.19. MERGER OF THE TRUSTEE. Any corporation into which the Trustee may be merged or with which it may be consolidated, or any corporation resulting from any merger or consolidation to which the Trustee shall be a party, or any corporation succeeding to all or substantially all of the corporate trust business of the Trustee, shall be the successor of the Trustee hereunder, provided such corporation shall be otherwise qualified and eligible under this Indenture, without the execution or filing of any paper of any further act on the part of any other parties hereto.

SECTION 7.20. RECEIPT OF FUNDS FROM SERVICER. The Trustee shall not be accountable or responsible in any manner whatsoever for any action of the Issuer, the Administrator, the depository bank of any funds of the Issuer, or the Servicer while the Servicer is acting as bailee or agent of the Trustee with respect to the Eligible Loans for actions taken in compliance with any instruction or direction given to the Trustee, or for the application of funds or moneys by the Servicer until such time as funds are received by the Trustee.

SECTION 7.21. SPECIAL CIRCUMSTANCES LEADING TO RESIGNATION OF TRUSTEE. Because the Trustee serves as trustee hereunder for Obligations of different priorities, it is possible that circumstances may arise which will cause the Trustee to resign from its position as trustee for one or more of the Obligations. In the event that the Trustee makes a determination that it should so resign, due to the occurrence of an Event of Default or potential default hereunder, or otherwise, the Issuer may permit such resignation as to one or more of the Obligations or request the Trustee's resignation as to all Obligations, as the Issuer may elect. If the Issuer should determine that a conflict of interest has arisen as to the trusteeship of any of the Obligations, it may authorize and execute a Supplemental Indenture with one or more successor Trustees, under which the administration of certain of the Obligations would be separated from the administration of the other Obligations.

59

SECTION 7.22. SURVIVAL OF TRUSTEE'S RIGHTS TO RECEIVE COMPENSATION, REIMBURSEMENT AND INDEMNIFICATION. The Trustee's rights to receive compensation, reimbursement and indemnification of money due and owing hereunder at the time of the Trustee's resignation or removal shall survive the Trustee's resignation or removal.

SECTION 7.23. CORPORATE TRUSTEE REQUIRED; ELIGIBILITY; CONFLICTING INTERESTS. There shall at all times be a Trustee hereunder which shall be eligible to act as Trustee under TIA Section 310(a)(1) and shall have a combined capital and surplus of at least $50,000,000. If such corporation publishes reports of condition at least annually, pursuant to law or the requirements of federal, state, territorial or District of Columbia supervising or examining authority, then for the purposes of this Section 7.23, the combined capital and surplus of such corporation shall be deemed to be its combined capital and surplus as set forth in its most recent report of condition so published. If at any time the Trustee shall cease to be eligible in accordance with the provisions of this Section 7.23, it shall resign immediately in the manner and with the effect hereinafter specified in this Article VII. Neither the Issuer nor any Person directly or indirectly controlling or controlled by, or under common control with, the Issuer shall serve as Trustee.

SECTION 7.24. TRUSTEE MAY FILE PROOFS OF CLAIM. In case of the pendency of any receivership, insolvency, liquidation, bankruptcy, reorganization, arrangement, adjustment, composition or other judicial proceeding relative to the Issuer or any other obligor upon the Notes or the property of the Issuer or of such other obligor or their creditors, the Trustee (irrespective of whether the principal of the Notes of any series shall then be due and payable as therein expressed or by declaration or otherwise and irrespective of whether the Trustee shall have made any demand on the Issuer for the payment of overdue principal, premium, if any, or interest) shall be entitled and empowered, by intervention in such proceeding or otherwise:

(a) to file and prove a claim for the whole amount, or such lesser amount as may be provided for in the Notes, of principal (and premium, if any) and interest, if any, owing and unpaid in respect of the Notes and to file such other papers or documents as may be necessary or advisable in order to have the claims of the Trustee (including any claim for the reasonable fees, compensation, expenses, disbursements and advances of the Trustee and its agents and counsel) and of the Registered Owners allowed in such judicial proceeding; and

(b) to collect and receive any money or other property payable or deliverable on any such claims and to distribute the same; and any custodian, receiver, assignee, trustee, liquidator, sequestrator (or other similar official) in any such judicial proceeding is hereby authorized by each Registered Owner of Notes to make such payments to the Trustee, and if the Trustee shall consent to the making of such payments directly to the Registered Owners, to pay to the Trustee any amount due to it for the reasonable fees, compensation, expenses, disbursements and advances of the Trustee and any predecessor Trustee, their agents and counsel, and any other amounts due the Trustee or any predecessor Trustee.

Nothing herein contained shall be deemed to authorize the Trustee to authorize or consent to or accept or adopt on behalf of any Registered Owner of a Note any plan of reorganization, arrangement, adjustment or composition affecting the Notes or the rights of any Registered

60

Owner thereof, or to authorize the Trustee to vote in respect of the claim of any Registered Owner of a Note in any such proceeding.

In any proceedings brought by the Trustee (and also any proceedings involving the interpretation of any provision of this Indenture to which the Trustee shall be a party), the Trustee shall be held to represent all the Registered Owners of the Notes, and it shall not be necessary to make any Registered Owners of the Notes parties to any such proceedings.

SECTION 7.25. NO PETITION. The Trustee will not at any time institute against the Issuer any bankruptcy proceeding under any United States federal or State bankruptcy or similar law in connection with any obligations of the Issuer under this Indenture.

ARTICLE VIII

SUPPLEMENTAL INDENTURES

SECTION 8.01. SUPPLEMENTAL INDENTURES NOT REQUIRING CONSENT OF REGISTERED OWNERS. The Issuer and the Trustee may, without the consent of or notice to any of the Registered Owners of any Obligations enter into any indenture or indentures supplemental to this Indenture for any one or more of the following purposes:

(a) to cure any ambiguity or formal defect or omission in this Indenture;

(b) to grant to or confer upon the Trustee for the benefit of the Registered Owners any additional benefits, rights, remedies, powers or authorities that may lawfully be granted to or conferred upon the Registered Owners or the Trustee;

(c) to subject to this Indenture additional revenues, properties or collateral;

(d) to modify, amend or supplement this Indenture or any indenture supplemental hereto in such manner as to permit the qualification hereof and thereof under the Trust Indenture Act of 1939 or any similar federal statute hereafter in effect or to permit the qualification of the Notes for sale under the securities laws of the United States of America or of any of the states of the United States of America, and, if they so determine, to add to this Indenture or any indenture supplemental hereto such other terms, conditions and provisions as may be permitted by said Trust Indenture Act of 1939 or similar federal statute;

(e) to evidence the appointment of a separate or co-Trustee or a co-registrar or transfer agent or the succession of a new Trustee hereunder, or any additional or substitute Guaranty Agency or Servicer;

(f) to add such provisions to or to amend such provisions of this Indenture as may be necessary or desirable to assure implementation of the Program in conformance with the Act if along with such Supplemental Indenture there is filed an opinion of counsel to the effect that the addition or amendment of such provisions will in no way impair the existing security of the Registered Owners of any Outstanding Obligations;

61

(g) to make any change as shall be necessary in order to obtain and maintain for any of the Notes an investment grade Rating from a nationally recognized rating service, which changes, in the opinion of the Trustee are not to the prejudice of the Registered Owner of any of the Obligations;

(h) to make any changes necessary to comply with the Act, the Regulations or the Code and the regulations promulgated thereunder;

(i) to make the terms and provisions of this Indenture, including the lien and security interest granted herein, applicable to a Derivative Product, and to modify this Indenture with respect to any particular Derivative Product;

(j) to create any additional Funds or Accounts or Subaccounts under this Indenture deemed by the Trustee to be necessary or desirable;

(k) to make any other change with a Rating Confirmation; or

(l) to make any other change which, in the judgment of the Trustee is not to the material prejudice of the Registered Owners of any Obligations;

provided, however, that nothing in this Section shall permit, or be construed as permitting, any modification of the trusts, powers, rights, duties, remedies, immunities and privileges of the Trustee without the prior written approval of the Trustee, which approval shall be evidenced by execution of a Supplemental Indenture.

SECTION 8.02. SUPPLEMENTAL INDENTURES REQUIRING CONSENT OF REGISTERED OWNERS. Exclusive of Supplemental Indentures covered by Section 8.01 hereof and subject to the terms and provisions contained in this Section, and not otherwise, the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding shall have the right, from time to time, to consent to and approve the execution by the Issuer and the Trustee of such other indenture or indentures supplemental hereto as shall be deemed necessary and desirable by the Trustee for the purpose of modifying, altering, amending, adding to or rescinding, in any particular, any of the terms or provisions contained in this Indenture or in any Supplemental Indenture; provided, however, that nothing in this Section shall permit, or be construed as permitting (a) without the consent of the Registered Owners of all then Outstanding Obligations, (i) an extension of the maturity date of the principal of or the interest on any Obligation, or (ii) a reduction in the principal amount of any Obligation or the rate of interest thereon, or (iii) a privilege or priority of any Obligation or Obligations over any other Obligation or Obligations except as otherwise provided herein, or (iv) a reduction in the aggregate principal amount of the Obligations required for consent to such Supplemental Indenture, or (v) the creation of any lien other than a lien ratably securing all of the Obligations at any time Outstanding hereunder except as otherwise provided herein; or (b) any modification of the trusts, powers, rights, obligations, duties, remedies, immunities and privileges of the Trustee without the prior written approval of the Trustee.

If at any time the Issuer shall request the Trustee to enter into any such Supplemental Indenture for any of the purposes of this Section, the Trustee shall, upon being satisfactorily indemnified with respect to expenses, cause notice of the proposed execution of such

62

Supplemental Indenture to be mailed by registered or certified mail to each Registered Owner of an Obligation at the address shown on the registration books or listed in any Derivative Product. Such notice (which shall be prepared by the Issuer) shall briefly set forth the nature of the proposed Supplemental Indenture and shall state that copies thereof are on file at the principal corporate trust office of the Trustee for inspection by all Registered Owners. If, within 60 days, or such longer period as shall be prescribed by the Issuer, following the mailing of such notice, the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations Outstanding at the time of the execution of any such Supplemental Indenture shall have consented in writing to and approved the execution thereof as herein provided, no Registered Owner of any Obligation shall have any right to object to any of the terms and provisions contained therein, or the operation thereof, or in any manner to question the propriety of the execution thereof, or to enjoin or restrain the Trustee or the Issuer from executing the same or from taking any action pursuant to the provisions thereof. Upon the execution of any such Supplemental Indenture as in this Section 8.02 permitted and provided, this Indenture shall be and be deemed to be modified and amended in accordance therewith.

SECTION 8.03. ADDITIONAL LIMITATION ON MODIFICATION OF INDENTURE. None of the provisions of this Indenture (including Sections 8.01 and 8.02 hereof) shall permit an amendment to the provisions of the Indenture which permits the transfer of all or part of the Financed Eligible Loans originated under the Act or granting of a security interest therein to any Person other than an Eligible Lender or the Servicer, unless the Act or Regulations are hereafter modified so as to permit the same. The Trustee may request an opinion of counsel to the effect that an amendment or supplement to this Indenture was adopted in conformance with this Indenture.

SECTION 8.04. NOTICE OF DEFAULTS. Within 90 days after the occurrence of any default hereunder with respect to the Notes, the Trustee shall transmit in the manner and to the extent provided in TIA Section 313(c), notice of such default hereunder known to the Trustee, unless such default shall have been cured or waived; provided, however, that, except in the case of a default in the payment of the principal of (or premium, if any) or interest with respect to any Note, or in the payment of any sinking fund installment with respect to the Notes, the Trustee shall be protected in withholding such notice if and so long as an authorized officer of the Trustee in good faith determine that the withholding of such notice is in the interest of the Registered Owners of the Notes. For the purpose of this Section 8.04, the term "default" means any event which is, or after notice or lapse of time or both would become, an Event of Default with respect to the Notes.

SECTION 8.05. CONFORMITY WITH THE TRUST INDENTURE ACT. Every supplemental indenture executed pursuant to this Article VIII shall conform to the requirements of the Trust Indenture Act as then in effect.

ARTICLE IX

GENERAL PROVISIONS

SECTION 9.01. NOTICES. Any notice, request or other instrument required by this Indenture to be signed or executed by the Registered Owners of Obligations may be executed by

63

the execution of any number of concurrent instruments of similar tenor, and may be signed or executed by such Registered Owners of Obligations in person or by agent appointed in writing. As a condition for acting thereunder the Trustee may demand proof of the execution of any such instrument and of the fact that any person claiming to be the owner of any of said Obligations is such owner and may further require the actual deposit of such Obligation or Obligations with the Trustee. The fact and date of the execution of such instrument may be proved by the certificate of any officer in any jurisdiction who by the laws thereof is authorized to take acknowledgments of deeds within such jurisdiction, that the person signing such instrument acknowledged before him the execution thereof, or may be proved by any affidavit of a witness to such execution sworn to before such officer.

The amount of Notes held by any person executing such instrument as a Registered Owner of Notes and the fact, amount and numbers of the Notes held by such person and the date of his holding the same may be proved by a certificate executed by any responsible trust company, bank, banker or other depository in a form approved by the Trustee, showing that at the date therein mentioned such person had on deposit with such depository the Notes described in such certificate; provided, however, that at all times the Trustee may require the actual deposit of such Note or Notes with the Trustee.

All notices, requests and other communications to any party hereunder shall be in writing (including bank wire, telex, telecopy or facsimile or similar writing) at the following addresses, and each address shall constitute each party's respective "Principal Office" for purposes of the Indenture:

If intended for the Issuer:

Nelnet Student Loan Trust 2003-1 c/o Wilmington Trust Company, Delaware Trustee Rodney Square North
1100 North Market Street Wilmington, DE 19890
Attention: Corporate Trust Administration Telephone: (302) 651-1000 Facsimile: (302) 636-4140

With a copy to the Administrator:

Nelnet, Inc.
121 South 13th Street, Suite 301
Lincoln, NE 68505

Attention: Terry J. Heimes Telephone: (402) 458-2303 Facsimile: (402) 458-2399

64

If intended for the Trustee:

Zions First National Bank 717 Seventeenth Street, Suite 301 Denver, CO 80202
Attention: Corporate Trust Department Telephone: (720) 947-7475 Facsimile: (720) 947-7480

Any party may change the address to which subsequent notices to such party are to be sent, or of its Principal Office, by notice to the others, delivered by hand or received by telex or facsimile or registered first-class mail, postage prepaid. Each such notice, request or other communication shall be effective when delivered by hand or received by facsimile or registered first-class mail, postage prepaid.

SECTION 9.02. COVENANTS BIND ISSUER. The covenants, agreements, conditions, promises, and undertakings in this Indenture shall extend to and be binding upon the successors and assigns of the Issuer, and all of the covenants hereof shall bind such successors and assigns, and each of them, jointly and severally. All the covenants, conditions and provisions hereof shall be held to be for the sole and exclusive benefit of the parties hereto and their successors and assigns and of the Registered Owners from time to time of the Obligations.

No extension of time of payment of any of the Obligations shall operate to release or discharge the Issuer, it being agreed that the liability of the Issuer, to the extent permitted by law, shall continue until all of the Obligations are paid in full, notwithstanding any transfer of Financed Eligible Loans or extension of time for payment.

SECTION 9.03. LIEN CREATED. This Indenture shall operate effectually as
(a) a grant of lien on and security interest in, and (b) an assignment of, the Trust Estate.

SECTION 9.04. SEVERABILITY OF LIEN. If the lien of this Indenture shall be or shall ever become ineffectual, invalid or unenforceable against any part of the Trust Estate, which is not subject to the lien, because of want of power or title in the Issuer, the inclusion of any such part shall not in any way affect or invalidate the pledge and lien hereof against such part of the Trust Estate as to which the Issuer in fact had the right to pledge.

SECTION 9.05. CONSENT OF REGISTERED OWNERS BINDS SUCCESSORS. Any request or consent of the Registered Owner of any Obligations given for any of the purposes of this Indenture shall bind all future Registered Owners of the same Obligation or any Obligations issued in exchange therefor or in substitution thereof in respect of anything done or suffered by the Issuer or the Trustee in pursuance of such request or consent.

SECTION 9.06. NONLIABILITY OF PERSONS; NO GENERAL OBLIGATION. It is hereby expressly made a condition of this Indenture that any agreements, covenants or representations herein contained or contained in the Notes do not and shall never constitute or give rise to a personal or pecuniary liability or charge against the organizers, officers, employees, agents or trustees or the Administrator of the Issuer, or against the general credit of the Issuer, and in the event of a breach of any such agreement, covenant or representation, no personal or pecuniary liability or

65

charge payable directly or indirectly from the general revenues of the Issuer shall arise therefrom. Nothing contained in this Section, however, shall relieve the Issuer from the observance and performance of the several covenants and agreements on its part herein contained.

SECTION 9.07. NONPRESENTMENT OF NOTES OR INTEREST CHECKS. Should any of the Notes or interest checks not be presented for payment when due, the Trustee shall retain from any money transferred to it for the purpose of paying the Notes or interest checks so due, for the benefit of the Registered Owners thereof, a sum of money sufficient to pay such Notes or interest checks when the same are presented by the Registered Owners thereof for payment. Such money shall not be required to be invested. All liability of the Issuer to the Registered Owners of such Notes or interest checks and all rights of such Registered Owners against the Issuer under the Notes or interest checks or under this Indenture shall thereupon cease and determine, and the sole right of such Registered Owners shall thereafter be against such deposit. If any Note or interest check shall not be presented for payment within the period of two years following its payment or prepayment date, the Trustee shall return to the Issuer the money theretofore held by it for payment of such Note or interest check, and such Note or interest check shall (subject to the defense of any applicable statute of limitation) thereafter be an unsecured obligation of the Issuer. The Trustee's responsibility for any such money shall cease upon remittance thereof to the Issuer.

SECTION 9.08. SECURITY AGREEMENT. This Indenture constitutes a Financing Statement and a Security Agreement under the Delaware Uniform Commercial Code.

SECTION 9.09. LAWS GOVERNING. It is the intent of the parties hereto that this Indenture shall in all respects be governed by the laws of the State of New York. This Indenture is subject to the provisions of the TIA that are required to be part of this Indenture and shall, to the extent applicable, be governed by such provisions.

SECTION 9.10. SEVERABILITY. Of any covenant, agreement, waiver, or part thereof in this Indenture contained be forbidden by any pertinent law or under any pertinent law be effective to render this Indenture invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Indenture shall be construed as if the same were not included herein.

SECTION 9.11. EXHIBITS. The terms of the Schedules and Exhibits, if any, attached to this Indenture are incorporated herein in all particulars.

SECTION 9.12. NON-BUSINESS DAYS. Except as may otherwise be provided herein, if the date for making payment of any amount hereunder or on any Note, or if the date for taking any action hereunder, is not a Business Day, then such payment can be made without accruing further interest or action can be taken on the next succeeding Business Day, with the same force and effect as if such payment were made when due or action taken on such required date.

SECTION 9.13. PARTIES INTERESTED HEREIN. Nothing in this Indenture expressed or implied is intended or shall be construed to confer upon, or to give to, any person or entity, other than the Trustee, the Delaware Trustee, the paying agent, if any, and the Registered Owners of

66

the Obligations, any right, remedy or claim under or by reason of this Indenture or any covenant, condition or stipulation hereof, and all covenants, stipulations, promises and agreements in this Indenture contained by and on behalf of the Issuer shall be for the sole and exclusive benefit of the Trustee, the paying agent, if any, and the Registered Owners of the Obligations.

SECTION 9.14. OBLIGATIONS ARE LIMITED OBLIGATIONS. The Notes and the obligations of the Issuer contained in this Indenture are special, limited obligations of the Issuer, secured by and payable solely from the Trust Estate herein provided. The Issuer shall not be obligated to pay the Notes, the interest thereon, or any other obligation created by or arising from this Indenture from any other source.

SECTION 9.15. COUNTERPARTY RIGHTS. No Counterparty which shall be in default under any Derivative Product with the Issuer shall have any of the rights granted to a Counterparty or as the Registered Owner of an Obligation hereunder. A Counterparty which is in default under any Derivative Product shall however, continue to maintain all obligations undertaken by it under the terms of its Derivative Product.

SECTION 9.16. DISCLOSURE OF NAMES AND ADDRESSES OF REGISTERED OWNERS. Registered Owners of Notes, by receiving and holding the same, agree with the Issuer and the Trustee that neither the Issuer nor the Trustee nor any Securities Depository shall be held accountable by reason of the disclosure of any information as to the names and addresses of the Registered Owners of Notes in accordance with TIA Section 312, regardless of the source from which such information was derived, and that the Trustee shall not be held accountable by reason of mailing any material pursuant to a request made under TIA Section 312(b).

SECTION 9.17. AGGREGATE PRINCIPAL AMOUNT OF OBLIGATIONS. Whenever in this Indenture reference is made to the aggregate principal amount of any Obligations, such phrase shall mean, at any time, the principal amount of any Notes.

SECTION 9.18. FINANCED ELIGIBLE LOANS. The Issuer expects to acquire Eligible Loans and to transfer Eligible Loans to the Trustee, in accordance with this Indenture, which Eligible Loans, upon becoming subject to the lien of this Indenture, constitute Financed Eligible Loans, as defined herein. If for any reason a Financed Eligible Loan does not constitute an Eligible Loan, or ceases to constitute an Eligible Loan, such loan shall continue to be subject to the lien of this Indenture as a Financed Eligible Loan.

SECTION 9.19. CONCERNING THE DELAWARE TRUSTEE. It is expressly understood and agreed by the parties to this Indenture and the Registered Owners that (a) this Indenture is executed and delivered by the Delaware Trustee not in its individual or personal capacity but solely in its capacity as Delaware Trustee under the Trust Agreement on behalf of the Issuer, in the exercise of the powers and authority conferred and vested in it as Delaware Trustee under the Trust Agreement, subject to the protections, indemnities and limitations from liability afforded to the Delaware Trustee thereunder; (b) the representations, warranties, covenants, undertakings, agreements and obligations by the Delaware Trustee are made and intended not as personal representations, warranties, covenants, undertakings, agreements and obligations by Wilmington Trust Company, but are made and intended for the purpose of only binding the Trust Estate, as defined in the Trust Agreement, and the Issuer; (c) nothing contained herein shall be construed as

67

creating any liability on Wilmington Trust Company, individually or personally, to perform any expressed or implied covenant, duty or obligation of any kind whatsoever contained herein; and (d) under no circumstances shall Wilmington Trust Company, be personally liable for the payment of any fees, costs, indebtedness or expenses of any kind whatsoever or be personally liable for the breach or failure of any obligation, representation, agreement, warranty or covenant whatsoever made or undertaken by the Delaware Trustee or Issuer hereunder.

ARTICLE X

PAYMENT AND CANCELLATION OF NOTES
AND SATISFACTION OF INDENTURE

SECTION 10.01. TRUST IRREVOCABLE. The trust created by the terms and provisions of this Indenture is irrevocable until the indebtedness secured hereby (the Notes and interest thereon) and all Issuer Derivative Payments are fully paid or provision made for its payment as provided in this Article.

SECTION 10.02. SATISFACTION OF INDENTURE.

(a) If the Issuer shall pay, or cause to be paid, or there shall otherwise be paid (i) to the Registered Owners of the Notes, the principal of and interest on the Notes, at the times and in the manner stipulated in this Indenture; and (ii) to each Counterparty, all Issuer Derivative Payments then due, then the pledge of the Trust Estate which is not pledged hereunder, and all covenants, agreements and other obligations of the Issuer to the Registered Owners of Notes shall thereupon cease, terminate and become void and be discharged and satisfied. In such event, the Trustee shall execute and deliver to the Issuer all such instruments as may be desirable to evidence such discharge and satisfaction, and the Trustee shall pay over or deliver all money held by it under this Indenture to the party entitled to receive the same under this Indenture. If the Issuer shall pay or cause to be paid, or there shall otherwise be paid, to the Registered Owners of any Outstanding Notes the principal of and interest on such Notes and to each Counterparty all Counterparty Payments then due, at the times and in the manner stipulated in this Indenture and in the Derivative Product, such Notes and each Counterparty shall cease to be entitled to any lien, benefit or security under this Indenture, and all covenants, agreements and obligations of the Issuer to the Registered Owners thereof and each Counterparty shall thereupon cease, terminate and become void and be discharged and satisfied.

(b) Notes or interest installments shall be deemed to have been paid within the meaning of Section 10.02(a) hereof if money for the payment thereof has been set aside and is being held in trust by the Trustee at the Note Final Maturity Date or earlier prepayment date thereof. Any Outstanding Note shall, prior to the Note Final Maturity Date or earlier prepayment thereof, be deemed to have been paid within the meaning and with the effect expressed in Section 10.02(a) hereof if (i) such Note is to be prepaid on any date prior to its Note Final Maturity Date and (ii) the Issuer shall have given notice of prepayment as provided herein on said date, there shall have been deposited with the Trustee either money (fully insured by the Federal Deposit Insurance Issuer or fully collateralized by Governmental Obligations) in an amount which shall be sufficient, or

68

Governmental Obligations (including any Governmental Obligations issued or held in book-entry form on the books of the Department of Treasury of the United States of America) the principal of and the interest on which when due will provide money which, together with the money, if any, deposited with the Trustee at the same time, shall be sufficient, to pay when due the principal of and interest to become due on such Note on and prior to the prepayment date or Note Final Maturity Date thereof, as the case may be. Notwithstanding anything herein to the contrary, however, no such deposit shall have the effect specified in this subsection (b) if made during the existence of an Event of Default, unless made with respect to all of the Notes then Outstanding. Neither Governmental Obligations nor money deposited with the Trustee pursuant to this subsection (b) nor principal or interest payments on any such Governmental Obligations shall be withdrawn or used for any purpose other than, and shall be held irrevocably in trust in an escrow account for, the payment of the principal of and interest on such Notes. Any cash received from such principal of and interest on such Governmental Obligations deposited with the Trustee, if not needed for such purpose, shall, to the extent practicable, be reinvested in Governmental Obligations maturing at times and in amounts sufficient to pay when due the principal of and interest on such Notes on and prior to such prepayment date or Note Final Maturity Date thereof, as the case may be, and interest earned from such reinvestments shall be paid over to the Issuer, as received by the Trustee, free and clear of any trust, lien or pledge. Any payment for Governmental Obligations purchased for the purpose of reinvesting cash as aforesaid shall be made only against delivery of such Governmental Obligations. For the purposes of this Section, "Governmental Obligations" shall mean and include only non-callable direct obligations of the Department of the Treasury of the United States of America or portions thereof (including interest or principal portions thereof), and such Governmental Obligations shall be of such amounts, maturities and interest payment dates and bear such interest as will, without further investment or reinvestment of either the principal amount thereof or the interest earnings therefrom, be sufficient to make the payments required herein, and which obligations have been deposited in an escrow account which is irrevocably pledged as security for the Notes. Such term shall not include mutual funds and unit investment trusts.

(c) Any Issuer Derivative Payments are deemed to have been paid and the applicable Derivative Product terminated when payment of all Issuer Derivative Payments due and payable to each Counterparty under its respective Derivative Product have been made or duly provided for to the satisfaction of each Counterparty and the respective Derivative Product has been terminated.

(d) In no event shall the Trustee deliver over to the Issuer any Financed Eligible Loans originated under the Act unless the Issuer is an Eligible Lender, if the Act or Regulations then in effect require the owner or holder of such Financed Eligible Loans to be an Eligible Lender.

(e) The provisions of this Section are applicable to the Notes and the Issuer Derivative Payments.

69

SECTION 10.03. OPTIONAL PURCHASE OF ALL FINANCED ELIGIBLE LOANS. The Administrator shall certify to and notify the Sponsor and the Trustee in writing, within 15 days after the last Business Day of each Collection Period which the then outstanding Pool Balance is 12% or less of the sum of the Initial Pool Balance, of the percentage that the then outstanding Pool Balance bears to such sum. The Sponsor shall have the option to purchase the Financed Eligible Loans on the date (the "Optional Purchase Date") that is the tenth (10th) Business Day preceding the earlier of (i) the April _, 2011 Distribution Date or
(ii) the Distribution Date next succeeding the date on which the then outstanding Pool Balance is 10% or less of the Initial Pool Balance. To exercise such option, the Sponsor shall deposit in the Collection Fund on the Optional Purchase Date, an amount equal to the aggregate Purchase Amount for the Financed Eligible Loans and the related rights with respect thereto, plus the appraised value of any such other property held by the Trust other than the Funds and Accounts, such value to be determined by an appraiser mutually agreed upon by the Sponsor and the Trustee; provided, however, that the Sponsor may not effect such purchase if such aggregate Purchase Amounts do not equal or exceed the Minimum Purchase Amount.

SECTION 10.04. AUCTION OF FINANCED ELIGIBLE LOANS. Any Financed Eligible Loans remaining in the Trust Estate on the Business Day next succeeding the Optional Purchase Date shall promptly thereafter be offered for sale by the Trustee (or its designated agent), and any such sale shall be consummated on or before the immediately following Distribution Date (the "Trust Auction Date"). The Trustee shall provide written notice to the Sponsor of any such offer for sale at least three Business Days in advance of the Trust Auction Date. If at least two bids are received, the Trustee (or its designated agent) shall solicit and resolicit new bids from all participating bidders until only one bid remains or the remaining bidders decline to resubmit bids. The Trustee shall accept the highest of such remaining bids if it is equal to or in excess of both (i) the Minimum Purchase Amount and (ii) the fair market value of such Financed Eligible Loans as of the end of the Collection Period immediately preceding the Trust Auction Date. If at least two bids are not received or the highest bid after the resolicitation process is completed is not equal to or in excess of the higher of (i) the Minimum Purchase Amount and (ii) the fair market value of the Financed Eligible Loans, the Trustee shall not consummate such sale. The Trustee may consult, and, at the direction of the Sponsor, shall consult, with a financial advisor, including an underwriter of the Notes or the Administrator, to determine if the fair market value of the Financed Eligible Loans has been offered. The proceeds of any such sale will be applied in the order of priority set forth in Section 6.02 hereof. Unless requested by the Administrator, if the sale is not completed, the Trustee may, but will not be obligated to, solicit bids for sale of the Financed Eligible Loans with respect to future Distribution Dates upon terms similar to those described above. The Trustee shall be obligated to make such solicitations, however, if requested to do so by the Administrator. Notice of the prepayment of any Obligations resulting from a purchase of the Financed Eligible Loans on the Optional Purchase Date or the auction of the Financed Eligible Loans on the Trust Auction Date, shall be given by the Trustee to the Registered Owners by first-class mail within five Business Days of such Optional Purchase Date or Trust Auction Date.

SECTION 10.05. CANCELLATION OF PAID NOTES. Any Notes which have been paid or purchased by the Issuer, mutilated Notes replaced by new Notes, and any temporary Note for which definitive Notes have been delivered shall (unless otherwise directed by the Issuer by

70

Issuer Order) forthwith be cancelled by the Trustee and, except for temporary Notes, returned to the Issuer.

[Remainder of This Page Intentionally Left Blank]

71

IN WITNESS WHEREOF, the Issuer has caused this Indenture to be executed in its organizational name and behalf by its Delaware Trustee, and the Trustee, to evidence its acceptance of the trusts hereby created, has caused this Indenture to be executed in its organizational name and behalf, all in multiple counterparts, each of which shall be deemed an original, and the Issuer and the Trustee have caused this Indenture to be dated as of the date herein above first shown.

NELNET STUDENT LOAN TRUST 2003-1, a
Delaware statutory trust

By: WILMINGTON TRUST COMPANY, not
in its individual capacity or personal
capacity but solely in its capacity as
Delaware Trustee

By /s/ Anita E. Dallago
   ---------------------------------------
Name Anita E. Dallago
    --------------------------------------
Title Senior Financial Services Officer
     -------------------------------------

ZIONS FIRST NATIONAL BANK, as Trustee

By /s/ David W. Bata
  ----------------------------------------
   David W. Bata, Vice President

72

EXHIBIT A

ELIGIBLE LOAN ACQUISITION CERTIFICATE

This Eligible Loan Acquisition Certificate is submitted pursuant to the provisions of Section 5.02 of the Indenture of Trust, dated as of January 1, 2003, as amended (the "Indenture"), between Nelnet Student Loan Trust 2003-1 (the "Issuer") and Zions First National Bank, as Trustee. All capitalized terms used in this Certificate and not otherwise defined herein shall have the same meanings given to such terms in the Indenture. In your capacity as Trustee, you are hereby authorized and requested to disburse to _________________ (the "Seller") the sum of $__________ (or, in the case of an exchange, the Eligible Loans listed in Exhibit A hereto) for the acquisition of Eligible Loans. With respect to the Eligible Loans so to be acquired, the Issuer hereby certifies as follows:

1. The Eligible Loans to be acquired are those specified in Schedule A attached hereto (the "Acquired Eligible Loans"). The remaining unpaid principal amount of each Acquired Eligible Loan is as shown on such Schedule A.

2. The amount to be disbursed pursuant to this Certificate does not exceed the amount permitted by Section 5.02 of the Indenture, including a premium of not to exceed [101.0440%], plus accrued interest.

3. Each Acquired Eligible Loan is an Eligible Loan authorized so to be acquired by the Indenture.

4. You have been previously, or are herewith, provided with the following items (the items listed in (a), (b), (c), (d) and (f) have been received and are being retained, on your behalf, by the Issuer or the Servicer):

(a) a copy of the Student Loan Purchase Agreement between the Issuer and the Eligible Lender with respect to the Acquired Eligible Loans (original copy maintained on file with the Issuer on behalf of the Trustee);

(b) with respect to each Insured Loan included among the Acquired Eligible Loans, the Certificate of Insurance relating thereto;

(c) with respect to each Guaranteed Loan included among the Acquired Eligible Loans, a certified copy of the Guarantee Agreement relating thereto;

(d) an opinion of counsel to the Issuer specifying each action necessary to perfect a security interest in all Eligible Loans to be acquired by the Issuer pursuant to the Student Loan Purchase Agreements in favor of the Trustee in the manner provided for by the provisions of 20 U.S.C. Section 1087-2(d)(3) or 20 U.S.C. Section 1082(m)(1)(D)(iv), as applicable, (you are authorized to rely on the advice of a single blanket opinion of counsel to the Issuer until such time as the Issuer shall provide any amended opinion to you);


(e) a certificate of an Authorized Representative of the Issuer to the effect that (i) the Issuer is not in default in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans; (ii) with respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto; and (iii) the Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans; and

(f) instruments duly assigning the Acquired Eligible Loans to the Trustee.

5. The Issuer is not, on the date hereof, in default under the Indenture or in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans, and, to the best knowledge of the Issuer, the Eligible Lender is not in default under the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans. The Issuer is not aware of any default existing on the date hereof under any of the other documents referred to in paragraph 4 hereof, nor of any circumstances which would reasonably prevent reliance upon the opinion of counsel referred to in paragraph 4(d) hereof.

6. All of the conditions specified in the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans and the Indenture for the acquisition of the Acquired Eligible Loans and the disbursement hereby authorized and requested have been satisfied; provided that the Issuer may waive the requirement of receiving an opinion of counsel from the counsel to the Lender.

7. If a Financed Eligible Loan is being sold in exchange for an Acquired Eligible Loan, the final expected maturity date of such Acquired Eligible Loan shall be substantially similar to that of the Financed Eligible Loan being sold and such sale and exchange shall not adversely affect the ability of the Trust Estate to make timely principal and interest payments on its Obligations.

8. With respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto.

9. The Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans.

10. The proposed use of moneys in the Acquisition Fund is in compliance with the provisions of the Indenture.

11. The undersigned is authorized to sign and submit this Certificate on behalf of the Issuer.

A-2

12. Eligible Loans are being acquired at a price which permits the results of the cash flow analyses provided to the Rating Agencies on the Date of Issuance to be sustained.

WITNESS my hand this _____ day of ___________.

NELNET STUDENT LOAN TRUST 2003-1

By ___________________________________
Name _________________________________
Title ________________________________

A-3

EXHIBIT B-1

FORM OF CLASS A-1 NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2003-1
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-1

REGISTERED NO. R-1 REGISTERED $173,000,000

DATE OF ISSUANCE             MATURITY DATE                  CUSIP NO.
February 4, 2003            January 25, 2009                64031QAK7

PRINCIPAL SUM: ONE HUNDRED SEVENTY-THREE MILLION AND 00/00 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2003-1, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of January 1, 2003, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on Maturity Date specified above (the "Class A-1 Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-1 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date


(after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360 and rounding the resultant figure to the fifth decimal point. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-1-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2003-1

By WILMINGTON TRUST COMPANY, not
in its individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By _________________________________________
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By ______________________________________
Authorized Signatory

Date: [Date of Issuance]

B-1-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-1 (the "Class A-1 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-2, A-3 and A-4 (the "Class A-2 Notes," the "Class A-3 Notes" and the "Class A-4 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-1 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-1 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July, October or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing July 25, 2003.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-1 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-1 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-1 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-1 Rate. The "Class A-1 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.02%. The "Class A-1 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [21/30* (y-x)] (where: x = Five-Month LIBOR, and y = Six-Month LIBOR), plus 0.02%, as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid

B-1-4


principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b)(i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. Section 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

B-1-5


This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-1-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated: _______________________________

By ________________________________* Name _______________________________ Title ______________________________

Signature Guaranteed:

By _______________________________*
*NOTICE: The signature to this
assignment must correspond with the
name of the registered owner as it
appears on the face of the within
Note in every particular, without
alteration, enlargement or any
change whatever. Such signature must
be guaranteed by an "eligible
guarantor institution" meeting the
requirements of the Note Registrar,
which requirements include
membership or participation in STAMP
or such other "signature guarantee
program" as may be determined by the
Trustee in addition to, or in
substitution for, STAMP, all in
accordance with the Securities
Exchange Act of 1934, as amended.

B-1-7


EXHIBIT B-2

FORM OF CLASS A-2 NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2003-1
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-2

REGISTERED NO. R-1 REGISTERED $286,000,000

DATE OF ISSUANCE             MATURITY DATE               CUSIP NO.
February 4, 2003            January 25, 2013             64031QAL5

PRINCIPAL SUM: TWO HUNDRED EIGHTY-SIX MILLION AND 00/00 DOLLARS REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2003-1, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of January 1, 2003, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class A-2 Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-2 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date


(after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360 and rounding the resultant figure to the fifth decimal point. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-2-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2003-1

By WILMINGTON TRUST COMPANY, not
in its individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By _________________________________________
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as Trustee,

By _________________________________________
Authorized Signatory

Date: [Date of Issuance]

B-2-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-2 (the "Class A-2 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-3 and Class A-4 (the "Class A-1 Notes," the "Class A-3 Notes" and the "Class A-4 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-2 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-2 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July and October or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing July 25, 2003.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-2 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-2 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-2 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-2 Rate. The "Class A-2 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.05%. The "Class A-2 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [21/30* (y-x)] (where: x = Five-Month LIBOR, and y = Six-Month LIBOR), plus 0.05%, as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid

B-2-4


principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b)(i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. Section 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

B-2-5


This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-2-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:

By _____________________________________* Name ___________________________________ Title __________________________________

Signature Guaranteed:

By ____________________________________*
*NOTICE: The signature to this assignment
must correspond with the name of the
registered owner as it appears on the
face of the within Note in every
particular, without alteration,
enlargement or any change whatever. Such
signature must be guaranteed by an
"eligible guarantor institution" meeting
the requirements of the Note Registrar,
which requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may be
determined by the Trustee in addition to,
or in substitution for, STAMP, all in
accordance with the Securities Exchange
Act of 1934, as amended.

B-2-7


EXHIBIT B-3

FORM OF CLASS A-3 NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2003-1
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-3

REGISTERED NO. R-1 REGISTERED $112,250,000

DATE OF ISSUANCE           MATURITY DATE               CUSIP NO.
February 4, 2003          January 25, 2016             64031QAM3

PRINCIPAL SUM: ONE HUNDRED TWELVE MILLION TWO HUNDRED AND FIFTY THOUSAND AND 00/00 DOLLARS
REGISTERED OWNER: CEDE & CO.

Nelnet Student Loan Trust 2003-1, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of January 1, 2003, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class A-3 Maturity Date").


The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-3 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360 and rounding the resultant figure to the fifth decimal point. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-3-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2003-1

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By _____________________________________
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as
Trustee,

By _____________________________________
Authorized Signatory

Date: [Date of Issuance]

B-3-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-3 (the "Class A-3 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-2 and Class A-4 (the "Class A-1 Notes," the "Class A-2 Notes" and the "Class A-4 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-3 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-3 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July and October or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing July 25, 2003.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-3 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-3 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-3 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-3 Rate. The "Class A-3 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.11%. The "Class A-3 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [21/30* (y-x)] (where: x = Five-Month LIBOR, and y = Six-Month LIBOR), plus 0.11%, as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid

B-3-4


principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b)(i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. Section 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

B-3-5


This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-3-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated: _____________________________

By ____________________________________* Name ___________________________________ Title __________________________________

Signature Guaranteed:

By ____________________________________*
*NOTICE: The signature to this
assignment must correspond with the name
of the registered owner as it appears on
the face of the within Note in every
particular, without alteration,
enlargement or any change whatever. Such
signature must be guaranteed by an
"eligible guarantor institution" meeting
the requirements of the Note Registrar,
which requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may be
determined by the Trustee in addition
to, or in substitution for, STAMP, all
in accordance with the Securities
Exchange Act of 1934, as amended.

B-3-7


EXHIBIT B-4

FORM OF CLASS A-4 NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2003-1
STUDENT LOAN ASSET-BACKED NOTES
CLASS A-4

REGISTERED NO. R-1 REGISTERED $403,600,000

DATE OF ISSUANCE        MATURITY DATE           CUSIP NO.
February 4, 2003       January 25, 2032         64031QAN1

PRINCIPAL SUM:         FOUR HUNDRED THREE MILLION SIX HUNDRED THOUSAND AND
                       00/00 DOLLARS
REGISTERED OWNER:               CEDE & CO.

Nelnet Student Loan Trust 2003-1, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class A Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of January 1, 2003, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class A-4 Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class A-4 Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the


preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360 and rounding the resultant figure to the fifth decimal point. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-4-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2003-1

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By _____________________________________
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as
Trustee,

By _____________________________________
Authorized Signatory

Date: [Date of Issuance]

B-4-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class A-4 (the "Class A-4 Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-2 and Class A-3 (the "Class A-1 Notes," the "Class A-2 Notes" and the "Class A-3 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class A-4 Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class A-4 Notes shall be payable on each Distribution Date in an amount equal to the Class A Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July and October or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing July 25, 2003.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class A-4 Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class A-4 Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class A-4 Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class A-4 Rate. The "Class A-4 Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.22%; provided, however, that if the Sponsor does not exercise its option to purchase the Financed Eligible Loans as described in the Indenture and the Financed Eligible Loans are not sold on the Trust Auction Date, the Class A-4 Rate shall be increased by 0.13% per annum for each Accrual Period beginning on or after the Optional Purchase Date. The "Class A-4 Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [21/30* (y-x)] (where: x = Five-Month LIBOR, and y = Six-Month LIBOR), plus 0.22%, as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to

B-4-4


Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b)(i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. Section 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

B-4-5


The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-4-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated: _____________________________

By ____________________________________* Name ___________________________________ Title __________________________________

Signature Guaranteed:

By ____________________________________*
*NOTICE: The signature to this
assignment must correspond with the name
of the registered owner as it appears on
the face of the within Note in every
particular, without alteration,
enlargement or any change whatever. Such
signature must be guaranteed by an
"eligible guarantor institution" meeting
the requirements of the Note Registrar,
which requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may be
determined by the Trustee in addition
to, or in substitution for, STAMP, all
in accordance with the Securities
Exchange Act of 1934, as amended.

B-4-7


EXHIBIT B-5

FORM OF CLASS B NOTE

Unless this Note is presented by an authorized representative of The Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as defined below) or its agent for registration of transfer, exchange or payment, and any Note issued is registered in the name of Cede & Co. or in such other name as is requested by an authorized representative of DTC (and any payment is made to Cede & Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest herein.

THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

NELNET STUDENT LOAN TRUST 2003-1
STUDENT LOAN ASSET-BACKED NOTES
CLASS B

REGISTERED NO. R-1 REGISTERED $30,150,000

Date of Issuance       Maturity Date           CUSIP No.
February 4, 2003      January 25, 2037         64031QAQ4

PRINCIPAL SUM:        THIRTY MILLION ONE HUNDRED AND FIFTY THOUSAND AND
                      00/00 DOLLARS

REGISTERED OWNER:              CEDE & CO.

Nelnet Student Loan Trust 2003-1, a statutory trust organized and existing under the laws of the State of Delaware (herein referred to as the "Issuer"), for value received, hereby promises to pay to CEDE & CO., or registered assigns, on each Distribution Date the principal sum equal to the applicable Class B Noteholder's Principal Distribution Amount for such Distribution Date, as described in the Indenture of Trust dated as of January 1, 2003, between the Issuer (by Wilmington Trust Company, in its capacity as Delaware Trustee) and Zions First National Bank, a national banking association, as eligible lender trustee and trustee (the "Trustee") (capitalized terms used but not defined herein being defined in Article I of the Indenture, which also contains rules as to usage that shall be applicable herein); provided, however, that the entire unpaid principal amount of this Note shall be due and payable on the Maturity Date specified above (the "Class B Maturity Date").

The Issuer shall pay interest on this Note at the rate per annum equal to the Class B Rate (as defined on the reverse hereof), on each Distribution Date until the principal of this Note is paid or made available for payment, on the principal amount of this Note outstanding on the


preceding Distribution Date or the Date of Issuance in the case of the first Distribution Date (after giving effect to all payments of principal made on the preceding Distribution Date), subject to certain limitations contained in the Indenture. Interest on this Note shall accrue from and including the preceding Distribution Date (or, in the case of the first Accrual Period, the Date of Issuance) to but excluding the following Distribution Date (each an "Accrual Period"). Interest shall be calculated on the basis of the actual number of days elapsed in each Accrual Period divided by 360 and rounding the resultant figure to the fifth decimal point. Such principal of and interest on this Note shall be paid in the manner specified on the reverse hereof.

The principal of and interest on this Note are payable in such coin or currency of the United States of America as at the time of payment is legal tender for payment of public and private debts. All payments made by the Issuer with respect to this Note shall be applied first to interest due and payable on this Note as provided above and then to the unpaid principal of this Note.

Reference is made to the further provisions of this Note set forth on the reverse hereof, which shall have the same effect as though fully set forth on the face of this Note.

Unless the certificate of authentication hereon has been executed by the Trustee whose name appears below by manual signature, this Note shall not be entitled to any benefit under the Indenture referred to on the reverse hereof, or be valid or obligatory for any purpose.

B-5-2


IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly executed, manually or in facsimile, as of the date set forth below.

NELNET STUDENT LOAN TRUST 2003-1

By WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Delaware Trustee under the Trust
Agreement,

By _____________________________________
Authorized Signatory

Date: [Date of Issuance]

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the within-mentioned Indenture.

ZIONS FIRST NATIONAL BANK, not in its
individual capacity but solely as
Trustee,

By _____________________________________
Authorized Signatory

Date: [Date of Issuance]

B-5-3


This Note is one of a duly authorized issue of Notes of the Issuer, designated as its Student Loan-Backed Notes, Class B (the "Class B Notes"), which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class A-2, Class A-3 and Class A-4 (the "Class A-1 Notes," the "Class A-2 Notes, the "Class A-3 Notes" and the "Class A-4 Notes," respectively) (and, together with the Class B Notes the "Notes"), are issued under and secured by the Indenture, to which Indenture and all indentures supplemental thereto reference is hereby made for a statement of the respective rights and obligations thereunder of the Issuer, the Trustee and the Registered Owners. The Notes are subject to all terms of the Indenture.

The Class B Notes are and will be secured by the Trust Estate pledged as security therefor as provided in the Indenture. The Class A-1 Notes, Class A-2 Notes, Class A-3 Notes and Class A-4 Notes are senior to the Class B Notes as and to the extent provided in the Indenture.

Principal of the Class B Notes shall be payable on each Distribution Date in an amount equal to the Class B Noteholder's Principal Distribution Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July and October or, if any such date is not a Business Day, the immediately succeeding Business Day, commencing July 25, 2003.

As described on the face hereof, the entire unpaid principal amount of this Note shall be due and payable on the Class B Maturity Date. Notwithstanding the foregoing, the entire unpaid principal amount of the Notes shall be due and payable on the date on which (a) an Event of Default shall have occurred and be continuing and (b) either the Trustee or the Registered Owners of Obligations representing not less than a majority of the Outstanding Amount of the Highest Priority Obligations shall have declared the Notes to be immediately due and payable in the manner provided in the Indenture.

Interest on the Class B Notes shall be payable on each Distribution Date on the principal amount outstanding of the Class B Notes until the principal amount thereof is paid in full, at a rate per annum equal to the Class B Rate. The "Class B Rate" for each Accrual Period, other than the first Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.70%; provided, however, that if the Sponsor does not exercise its option to purchase the Financed Eligible Loans as described in the Indenture and the Financed Eligible Loans are not sold on the Trust Auction Date, the Class B Rate shall be increased by 0.30% per annum for each Accrual Period beginning on or after the Optional Purchase Date. The "Class B Rate" for the first Accrual Period shall be determined by reference to the following formula: x + [21/30* (y-x)] (where: x = Five-Month LIBOR, and y = Six-Month LIBOR), plus 0.70%, as determined by the Administrator.

Payments of interest on this Note on each Distribution Date, together with the installment of principal, if any, to the extent not in full payment of this Note, shall be paid to the Person in whose name such Note is registered on the Record Date by check mailed first-class, postage prepaid to such Person's address as it appears on the records of the Trustee on such Record Date, except that, unless definitive Notes have been issued pursuant to the Indenture, with respect to Notes registered on the Record Date in the name of the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be made by wire transfer in

B-5-4


immediately available funds to the account designated by such nominee. If funds are expected to be available, as provided in the Indenture, for payment in full of the then remaining unpaid principal amount of this Note on a Distribution Date, then the Trustee shall notify the Person in whose name a Note is registered at the close of business on the Record Date preceding the Distribution Date on which the Issuer expects that the final installment of principal of and interest on such Note will be paid. Such notice shall be mailed or transmitted by facsimile prior to such final Distribution Date and shall specify that such final installment will be payable only upon presentation and surrender of such Note and shall specify the place where such Note may be presented and surrendered for payment of such installment.

As provided in the Indenture and subject to certain limitations set forth therein, the transfer of this Note may be registered upon the records of the Trustee upon surrender for transfer of any Note at the Principal Office of the Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, and thereupon the Issuer shall execute and the Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as provided in the Indenture. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

Each Registered Owner and each transferee of a Note shall be deemed to represent and warrant that either (a) it is not acquiring the Note directly or indirectly for, or on behalf of, an ERISA plan or any entity whose underlying assets are deemed to be plan assets of such ERISA plan; or (b)(i) the acquisition and holding of the Notes will not result in a nonexempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or similar law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant to the regulations set forth at 29 C.F.R. Section 2510.3-101, it will promptly dispose of the Notes.

The Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge required to be paid with respect to such exchange or transfer. The applicant for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange, other than exchanges pursuant to the Indenture.

The term "Issuer" as used in this Note includes any successor to the Issuer under the Indenture.

The Issuer is permitted by the Indenture, under certain circumstances, to merge or consolidate, subject to the rights of the Trustee and the Registered Owners under the Indenture.

B-5-5


The Notes are issuable only in registered form in denominations as provided in the Indenture, subject to certain limitations therein set forth.

This Note shall be construed in accordance with the laws of the State of New York, without reference to its conflict of law provisions, and the obligations, rights and remedies of the parties hereunder and thereunder shall be determined in accordance with such laws.

No reference herein to the Indenture and no provision of this Note or of the Indenture shall alter or impair the obligation of the Issuer, which is absolute and unconditional, to pay the principal of and interest on this Note at the times, place and rate, and in the coin or currency, herein prescribed.

B-5-6


ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto


(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes and appoints


attorney, to transfer said Note on the books kept for registration thereof, with full power of substitution in the premises.

Dated: _____________________________

By ____________________________________* Name ___________________________________ Title __________________________________

Signature Guaranteed:

By ____________________________________*
*NOTICE: The signature to this
assignment must correspond with the name
of the registered owner as it appears on
the face of the within Note in every
particular, without alteration,
enlargement or any change whatever. Such
signature must be guaranteed by an
"eligible guarantor institution" meeting
the requirements of the Note Registrar,
which requirements include membership or
participation in STAMP or such other
"signature guarantee program" as may be
determined by the Trustee in addition
to, or in substitution for, STAMP, all
in accordance with the Securities
Exchange Act of 1934, as amended.

B-5-7


EXHIBIT C

FORM OF ADMINISTRATOR'S MONTHLY
SERVICING PAYMENT DATE CERTIFICATE

This Administrator's Monthly Servicing Payment Date Certificate (the "Certificate") is being provided by Nelnet, Inc., as Administrator (the "Administrator") to Nelnet Student Loan Trust 2003-1 (the "Issuer") pursuant to
Section 5.03(b) of the Indenture of Trust dated as of January 1, 2003 (the "Indenture"), between the Issuer and Zions First National Bank (the "Trustee"). All capitalized terms used in this Certificate and not otherwise defined shall have the same meanings as assigned to such terms in the Indenture.

Pursuant to this Certificate, the Administrator hereby directs the Trustee to distribute to the Servicer, by 1:00 p.m. (New York time) on __________, __________ (the "Monthly Servicing Payment Date"), from and to the extent of the Available Funds on deposit in the Collection Fund, $__________ Servicing Fee due with respect to the preceding calendar month.

The Available Funds on this Monthly Servicing Payment Date is equal to $__________.

The Administrator hereby certifies that the information herein is true and accurate in all material respects and that the Trustee may conclusively rely on this Certificate with no further duty to examine or determine the information contained herein.

IN WITNESS WHEREOF, the Administrator has caused this Certificate to be duly executed and delivered as of the date written below.

Nelnet, Inc., as Administrator

By _____________________________________
Authorized Signatory

[DATE]


EXHIBIT D

FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE

This Administrator's Distribution Date Certificate (the "Certificate") is being provided by Nelnet, Inc., as Administrator (the "Administrator") to Nelnet Student Loan Trust 2003-1 (the "Issuer") to pursuant to Section 5.03(c) of the Indenture of Trust dated as of January 1, 2003 (the "Indenture"), between the Issuer and Zions First National Bank (the "Trustee"). All capitalized terms used in this Certificate and not otherwise defined shall have the same meanings as assigned to such terms in the Indenture.

Pursuant to this Certificate, the Administrator hereby directs the Trustee to make the following deposits and distributions to the Persons or to the account specified below by 1:00 p.m. (New York time) on __________, __________ ("the Distribution Date"), to the extent of (x) the amount of Available Funds in the Collection Fund and (y) the amount transferred from the Reserve Fund pursuant to Section 5.04(b) and (c) of the Indenture. The Trustee shall make the following deposits and distributions in the following order of priority, and the Trustee shall comply with such instructions:

(i) (a) $__________ Servicing Fee to the Servicer, (b) $__________ Trustee Fee to the Trustee and (c) $__________ Delaware Trustee Fee to the Delaware Trustee, respectively, ratably, without preference or priority of any kind, due on the Distribution Date;

(ii) $__________ Administration Fee and $__________ unpaid Administration Fees, if any, from prior Distribution Dates to the Administrator due on the Distribution Date;

(iii) $__________ Interest Distribution Amount to the Class A-1 Noteholders, _________ Interest Distribution Amount to the Class A-2 Noteholders, $_________ Interest Distribution Amount to the Class A-3 Noteholders, and $________ Interest Distribution Amount to the Class A-4 Noteholders, ratably, without preference or priority of any kind, according to the amounts payable on the Class A Notes in respect of Class A Noteholders' Interest Distribution Amount;

(iv) $__________ Interest Distribution Amount to the Class B Noteholders, ratably, without preference or priority of any kind, according to the amounts payable in respect of Class B Noteholders' Interest Distribution Amount;

(v) $__________ to the Sponsor, representing the unpaid interest accrued on the Financed Student Loans subsequent to the Cutoff Date but prior to the Date of Issuance;

(vi) $__________ Class A Noteholders' Principal Distribution Amount to the Class A-1 Noteholders;

(vii) $__________ Class A Noteholders' Principal Distribution Amount to the Class A-2 Noteholders (on each Distribution Date on and after which the Class A-1 Notes have been paid in full);


(viii) $__________ Class A Noteholders' Principal Distribution Amount to the Class A-3 Noteholders (on each Distribution Date on and after which the Class A-1 Notes and the Class A-2 Notes have been paid in full);

(ix) $__________ Class A Noteholders' Principal Distribution Amount to the Class A-4 Noteholders (on each Distribution Date on and after which the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes have been paid in full);

(x) $__________ Class B Noteholders' Principal Distribution Amount to the Class B Noteholders (on each Distribution Date on and after which the Class A Notes have been paid in full);

(xi) $__________ to the Reserve Fund (if necessary to reinstate the balance of the Reserve Fund up to the Specified Reserve Fund Balance);

(xii) $__________ to the Servicer (representing the aggregate unpaid amount of the Carryover Servicing Fee, if any);

(xiii) if the Financed Eligible Loans have not been sold pursuant to Sections 10.03 or 10.04 of the Indenture, pay (a) $__________ first to the Class A Noteholders in the same order and priority as is set forth in Sections (vii) through (x) above until the principal amount of the Class A Notes is paid in full and (b) $__________ next to the Class B Noteholders until the principal balance of the Class B Notes is reduced to zero; and

(xiv) $__________ to the Sponsor. Amounts properly distributed to the Sponsor pursuant to this paragraph (xiv) shall be deemed released from the Trust Estate and the security interest therein granted to the Trustee, and the Sponsor shall in no event thereafter be required to refund any such distributed amounts.

The Available Funds on this Distribution Date is equal to $___________.

Pursuant to this Certificate, if applicable, the Administrator further hereby directs the Trustee to withdraw from the Reserve Fund for deposit to the Collection Fund (i) an amount equal to $__________, representing the amount of insufficient Available Funds in the Collection Account to make the transfers required by Section(s) 5.03_____, and (ii) an amount equal to $__________, representing the amount on deposit in the Reserve Fund in excess of the Specified Reserve Fund Balance.

The Administrator hereby certifies that the information herein is true and accurate in all material respects and that the Trustee may conclusively rely on this Certificate with no further duty to examine or determine the information contained herein.

D-2

IN WITNESS WHEREOF, the Administrator has caused this Certificate to be duly executed and delivered as of the date written below.

Nelnet, Inc., as Administrator

By _____________________________________
Authorized Signatory

[DATE]

D-3

Exhibit 4.7

INDENTURE OF TRUST

by and among

NELNET EDUCATION LOAN FUNDING, INC.

and

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION
as Indenture Trustee

and

wells fargo bank minnesota, national association as Eligible Lender Trustee

Dated as of June 1, 2003


NELNET EDUCATION LOAN FUNDING, INC.

Reconciliation and tie between Trust Indenture Act of 1939 and Indenture of Trust dated as of June 1, 2003.

          Trust Indenture Act Section                 Indenture Section

      Section 310(a)(1)                                        7.23
      310(a)(2)                                                7.23
      310(b)                                                   7.23, 7.09
      Section 311(a)                                           7.08
      311(b)                                                   7.08
      Section 312(b)                                           9.16
      312(c)                                                   9.16
      Section 313(a)                                           4.16
      313(b)                                                   4.16
      313(c)                                                   4.16, 8.04
      Section 314(a)(1)                                        4.17
      314(a)(2)                                                4.17
      314(a)(3)                                                4.17
      314(a)(4)                                                4.17
      314(c)                                                   2.02, 5.09
      314(d)(1)                                                5.09
      Section 315(b)                                           8.04
      Section 317(a)(1)                                        4.18
      317(a)(2)                                                7.24
      Section 318(a)                                           9.09
      318(c)                                                   9.09

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

NOTE: This reconciliation and tie shall not, for any purpose, be deemed to be a part of the Indenture.

Attention should also be directed to Section 318(c) of the 1939 Act, which provides that the provisions of Sections 310 to and including 317 of the 1939 Act are a part of and govern every qualified indenture, whether or not physically contained therein.


                                TABLE OF CONTENTS



        (This Table of Contents is for convenience of reference only and is not
intended to define, limit or describe the purpose or intent of any provisions of
this Indenture of Trust.)

                                                                            Page


                                    ARTICLE I


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


                                   ARTICLE II
              NOTE DETAILS, FORM OF NOTES, REDEMPTION OF NOTES AND
                            USE OF PROCEEDS OF NOTES

Section 2.01.     Note Details................................................14
Section 2.02.     Execution of Notes..........................................14
Section 2.03.     Registration, Transfer and Exchange of Notes; Persons
                  Treated as Registered Owners................................15
Section 2.04.     Lost, Stolen, Destroyed and Mutilated Notes.................15
Section 2.05.     Indenture Trustee's Authentication Certificate..............16
Section 2.06.     Cancellation and Destruction of Notes by the
                  Indenture Trustee...........................................16
Section 2.07.     Temporary Notes.............................................16
Section 2.08.     Issuance of Notes...........................................17

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

Section 3.01.     Parity and Priority of Lien.................................18
Section 3.02.     Other Obligations...........................................18
Section 3.03.     Derivative Products; Counterparty Payments; Issuer
                  Derivative Payments.........................................19

                                   ARTICLE IV
            PROVISIONS APPLICABLE TO THE NOTES; DUTIES OF THE ISSUER

Section 4.01.     Payment of Principal, Interest and Premium..................19
Section 4.02.     Representations and Warranties of the Issuer................19
Section 4.03.     Covenants as to Additional Conveyances......................20
Section 4.04.     Further Covenants of the Issuer.............................20
Section 4.05.     Enforcement of Servicing Agreements.........................21
Section 4.06.     Procedures for Transfer of Funds............................22
Section 4.07.     Additional Covenants with Respect to the Act................22
Section 4.08.     Financed Eligible Loans; Collections Thereof;
                  Assignment Thereof..........................................23
Section 4.09.     Appointment of Agents, Etc..................................24

Section 4.10.     Capacity to Sue.............................................24
Section 4.11.     Continued Existence; Successor to Issuer....................24
Section 4.12.     Amendment of Student Loan Purchase Agreements...............24
Section 4.13.     Representations; Negative Covenants.........................24
Section 4.14.     Additional Covenants........................................30
Section 4.15.     Providing of Notice.........................................31
Section 4.16.     Reports by Issuer...........................................32
Section 4.17.     Statement as to Compliance..................................32
Section 4.18.     Collection of Indebtedness and Suits for Enforcement
                  by Indenture Trustee........................................33
Section 4.19.     Representations of the Issuer Regarding the Indenture
                  Trustee's Security Interest.................................33
Section 4.20.     Covenants of the Issuer Regarding the Indenture Trustee's
                  Security Interest...........................................34
Section 4.21.     Tax Treatment...............................................34
Section 4.22.     Opinions as to Indenture Trust Estate.......................35

                                    ARTICLE V
                                      FUNDS

Section 5.01.     Creation and Continuation of Funds and Accounts.............35
Section 5.02.     Acquisition/Redemption Fund.................................36
Section 5.03.     Collection Fund.............................................38
Section 5.04.     Reserve Fund................................................39
Section 5.05.     Operating Fund..............................................40
Section 5.06.     Transfers to Issuer.........................................41
Section 5.07.     Investment of Funds Held by Indenture Trustee...............41
Section 5.08.     Investment Securities.......................................42
Section 5.09.     Release; Sale of Financed Eligible Loans....................45

                                   ARTICLE VI
                              DEFAULTS AND REMEDIES

Section 6.01.     Events of Default Defined...................................46
Section 6.02.     Remedy on Default; Possession of Trust Estate...............47
Section 6.03.     Remedies on Default; Advice of Counsel......................48
Section 6.04.     Remedies on Default; Sale of Trust Estate...................48
Section 6.05.     Appointment of Receiver.....................................49
Section 6.06.     Restoration of Position.....................................49
Section 6.07.     Purchase of Properties by Indenture Trustee or Registered
                  Owners......................................................49
Section 6.08.     Application of Sale Proceeds................................49
Section 6.09.     Accelerated Maturity........................................49
Section 6.10.     Remedies Not Exclusive......................................49
Section 6.11.     Direction of Indenture Trustee..............................50
Section 6.12.     Right to Enforce in Indenture Trustee.......................50
Section 6.13.     Physical Possession of Obligations not Required.............51
Section 6.14.     Waivers of Events of Default................................51

                                       ii

                                   ARTICLE VII
                                   THE TRUSTEE

Section 7.01.     Acceptance of Trust.........................................51
Section 7.02.     Recitals of Others..........................................52
Section 7.03.     As to Filing of Indenture...................................52
Section 7.04.     Indenture Trustee May Act Through Agents....................52
Section 7.05.     Indemnification of Indenture Trustee........................53
Section 7.06.     Indenture Trustee's Right to Reliance.......................54
Section 7.07.     Compensation of Indenture Trustee...........................55
Section 7.08.     Indenture Trustee May Own Notes.............................55
Section 7.09.     Resignation of Indenture Trustee............................55
Section 7.10.     Removal of Indenture Trustee................................56
Section 7.11.     Successor Indenture Trustee.................................56
Section 7.12.     Manner of Vesting Title in Indenture Trustee................56
Section 7.13.     Additional Covenants by the Indenture Trustee to Conform
                  to the Act..................................................57
Section 7.14.     Right of Inspection.........................................57
Section 7.15.     Limitation with Respect to Examination of Reports...........57
Section 7.16.     Servicing Agreement.........................................57
Section 7.17.     Additional Covenants of Indenture Trustee...................57
Section 7.18.     Duty of Indenture Trustee with Respect to Rating Agencies...58
Section 7.19.     Merger of the Indenture Trustee.............................58
Section 7.20.     Receipt of Funds from Servicer..............................59
Section 7.21.     Special Circumstances Leading to Resignation of
                  Indenture Trustee...........................................59
Section 7.22.     Survival of Indenture Trustee's Rights to Receive
                  Compensation, Reimbursement and Indemnification.............59
Section 7.23.     Corporate Indenture Trustee Required; Eligibility;
                  Conflicting Interests.......................................59
Section 7.24.     Indenture Trustee May File Proofs of Claim..................59
Section 7.25.     Payment of Taxes and Other Governmental Charges.............60

                                  ARTICLE VIII
                             SUPPLEMENTAL INDENTURES

Section 8.01.     Supplemental Indentures Not Requiring Consent of Registered
                  Owners......................................................61
Section 8.02.     Supplemental Indentures Requiring Consent of Registered
                  Owners......................................................62
Section 8.03.     Additional Limitation on Modification of Indenture..........63
Section 8.04.     Notice of Defaults..........................................63
Section 8.05.     Conformity With the Trust Indenture Act.....................63

                                   ARTICLE IX
                               GENERAL PROVISIONS

Section 9.01.     Notices.....................................................64
Section 9.02.     Covenants Bind Issuer.......................................65
Section 9.03.     Lien Created................................................65
Section 9.04.     Severability of Lien........................................65


                                      iii

Section 9.05.     Consent of Registered Owners Binds Successors...............65
Section 9.06.     Nonliability of Directors; No General Obligation............65
Section 9.07.     Nonpresentment of Notes or Interest Checks..................66
Section 9.08.     Security Agreement..........................................66
Section 9.09.     Laws Governing..............................................66
Section 9.10.     Severability................................................66
Section 9.11.     Exhibits....................................................66
Section 9.12.     Non-Business Days...........................................66
Section 9.13.     Parties Interested Herein...................................66
Section 9.14.     Obligations Are Limited Obligations.........................67
Section 9.15.     Counterparty Rights.........................................67
Section 9.16.     Disclosure of Names and Addresses of Registered Owners......67
Section 9.17.     Aggregate Principal Amount of Obligations...................67
Section 9.18.     Financed Eligible Loans.....................................67
Section 9.19.     No Petition; Subordination..................................67

                                    ARTICLE X
         PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION OF INDENTURE

Section 10.01.    Trust Irrevocable...........................................68
Section 10.02.    Satisfaction of Indenture...................................68
Section 10.03.    Cancellation of Paid Notes..................................69

                                   ARTICLE XI
                                   TERMINATION

Section 11.01.    Termination of the Trust....................................69
Section 11.02.    Notice......................................................70

                                   ARTICLE XII
                             REPORTING REQUIREMENTS

Section 12.01.    Annual Statement as to Compliance...........................70
Section 12.02.    Annual Independent Public Accountants' Servicing Report.....71
Section 12.03.    Administrator's Certificate.................................71
Section 12.04.    Statements to Noteholders...................................71

EXHIBIT A      ELIGIBLE LOAN ACQUISITION CERTIFICATE
EXHIBIT B      Form of Issuer Order
EXHIBIT C      FORM OF STUDENT LOAN PURCHASE AGREEMENT

iv

INDENTURE OF TRUST

THIS INDENTURE OF TRUST, dated as of June 1, 2003 (this "Indenture"), is by and among NELNET EDUCATION LOAN FUNDING, INC. (the "Issuer"), a corporation duly organized and existing under the laws of the State of Nebraska (the "State"), WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association duly organized and operating under the laws of the United States of America (together with its successors, the "Indenture Trustee"), as indenture trustee hereunder and WELLS FARGO BANK MINNESOTA, National Association (together with its successors, the "Eligible Lender Trustee"), as eligible lender trustee hereunder (all capitalized terms used in these preambles, recitals and granting clauses shall have the same meanings assigned thereto in Article I hereof);

W I T N E S S E T H:

WHEREAS, the Issuer represents that it is duly created as a corporation under the laws of the State and that by proper action of its governing body it has duly authorized the execution and delivery of this Indenture, which Indenture provides for the payment of student loan asset-backed notes (the "Notes") and the payments to any Counterparty (as defined herein), all to be issued pursuant to the terms of Supplemental Indentures; and

WHEREAS, this Indenture is subject to the provisions of the Trust Indenture Act of 1939, as amended (the "Trust Indenture Act" or "TIA"), that are deemed to be incorporated into this Indenture and shall, to the extent applicable, be governed by such provisions; and

WHEREAS, the Indenture Trustee has agreed to accept the trusts herein created upon the terms herein set forth; and

WHEREAS, it is hereby agreed between the parties hereto, the Registered Owners of any Notes (the Registered Owners evidencing their consent by their acceptance of the Notes) and any Counterparty (the Counterparty evidencing its consent by its execution and delivery of a Derivative Product (as defined herein)) that in the performance of any of the agreements of the Issuer herein contained, any obligation it may thereby incur for the payment of money shall not be general debt on its part, but shall be secured by and payable solely from the Trust Estate, payable in such order of preference and priority as provided herein;

NOW, THEREFORE, the Issuer (and, with respect to the legal title to the Financed Eligible Loans, the Eligible Lender Trustee), in consideration of the premises and acceptance by the Indenture Trustee of the trusts herein created, of the purchase and acceptance of the Notes by the Registered Owners thereof, of the execution and delivery of any Derivative Product by a Counterparty and the Issuer and the acknowledgement thereof by the Indenture Trustee, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, does hereby GRANT, CONVEY, PLEDGE, TRANSFER, ASSIGN AND DELIVER to the Indenture Trustee, for the benefit of the Registered Owners of the Notes, any Counterparty (to secure the payment of any and all amounts which may from time to time become due and owing to a Counterparty pursuant to any Derivative Product), all of their right, title and interest in and to the moneys, rights, and properties described in the granting clauses A through F below (the "Trust Estate"), as follows:


GRANTING CLAUSE A

The Revenues (other than Revenues deposited in the Operating Fund or otherwise released from the lien of the Trust Estate as provided herein);

GRANTING CLAUSE B

All moneys and investments held in the Funds created under Section 5.01(a) hereof (other than the moneys and investments held in the Operating Fund);

GRANTING CLAUSE C

The Financed Eligible Loans;

GRANTING CLAUSE D

The Servicing Agreements, the Administrative Services Agreement, the Assignment Agreement, the Student Loan Purchase Agreements, the Custodian Agreements and the Guarantee Agreements as the same relate to Financed Eligible Loans;

GRANTING CLAUSE E

Any Derivative Product and any Counterparty Guarantee; provided, however, that this Granting Clause E shall not be for the benefit of a Counterparty with respect to its Derivative Product; and

GRANTING CLAUSE F

Any and all other property, rights and interests of every kind or description that from time to time hereafter is granted, conveyed, pledged, transferred, assigned or delivered to the Indenture Trustee as additional security hereunder.

TO HAVE AND TO HOLD the Trust Estate, whether now owned or held or hereafter acquired, unto the Indenture Trustee and its successors or assigns;

IN TRUST NEVERTHELESS, upon the terms and trusts herein set forth for the equal and proportionate benefit and security of all present and future Registered Owners of the Notes, without preference of any Note over any other, except as provided herein, and for enforcement of the payment of the Notes in accordance with their terms, and all other sums payable hereunder (including payments due and payable to any Counterparty) or on the Notes, and for the performance of and compliance with the obligations, covenants, and conditions of this Indenture, as if all the Notes and other Obligations (as defined herein) at any time Outstanding had been executed and delivered simultaneously with the execution and delivery of this Indenture;

2

PROVIDED, HOWEVER, that if the Issuer, its successors or assigns, shall well and truly pay, or cause to be paid, the principal of the Notes and the interest due and to become due thereon, or provide fully for payment thereof as herein provided, at the times and in the manner mentioned in the Notes according to the true intent and meaning thereof, and shall make all required payments into the Funds as required under Article V hereof, or shall provide, as permitted hereby, for the payment thereof by depositing with the Indenture Trustee sums sufficient to pay or to provide for payment of the entire amount due and to become so due as herein provided (including payments due and payable to any Counterparty), then this Indenture and the rights hereby granted shall cease, terminate and be void; otherwise, this Indenture shall be and remain in full force and effect;

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

ARTICLE I

DEFINITIONS AND USE OF PHRASES

The following terms have the following meanings unless the context clearly requires otherwise:

"Account" shall mean any of the accounts created and established within any Fund by this Indenture.

"Acquisition Period" shall have the meaning described in the Supplemental Indenture for each series of Notes.

"Acquisition/Redemption Fund" shall mean the Fund by that name created in Section 5.01(a)(i) hereof and further described in Section 5.02 hereof, including any Accounts and Subaccounts created therein.

"Act" shall mean the Higher Education Act of 1965, as amended or supplemented from time to time, or any successor federal act and all regulations, directives, bulletins, and guidelines promulgated from time to time thereunder.

"Add-on Consolidation Loan" shall mean an Eligible Loan included in the Trust Estate, the principal balance of which is added to an existing Consolidation Loan during the Add-on Period, as required by the Act.

"Add-on Period" shall mean the period of 180 days after the date of origination of any Consolidation Loan acquired by the Issuer.

"Administrative Services Agreement" shall mean the Administration Agreement dated as of June 1, 2003, between Nelnet, Inc. and the Issuer and any other administrative services agreement entered into between the Issuer and an entity who will provide administrative services for the Issuer, as supplemented and amended.

"Administrator" means Nelnet, Inc. in its capacity as administrator of the Issuer and the Financed Student Loans, and any successor thereto.

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

3

"Aggregate Market Value" shall mean on any calculation date the sum of the Values of all assets of the Trust Estate, less moneys in any Fund or Account which the Issuer is then entitled to receive for deposit into the Operating Fund but which has not yet been removed from the Trust Estate.

"Asset Release Test" shall have the meaning described in Section 5.06 hereof.

"Assignment Agreement" shall mean the Partial Assignment Agreement dated as of June 1, 2003, between the Issuer and the Indenture Trustee assigning to the Indenture Trustee certain rights of the Issuer under certain of its loan purchase agreements and servicing agreements.

"Authorized Officer" shall mean, when used with reference to the Issuer, its Chairman, President, any Vice President or Secretary, or any other officer or board member authorized in writing by the Board to act on behalf of the Issuer.

"Authorized Representative" shall mean, when used with reference to the Issuer, (a) an Authorized Officer, (b) the Administrator, or (c) any officer or board member of any affiliate organization or other entity authorized by the Board to act on the Issuer's behalf.

"Board" or "Board of Directors" shall mean the Board of Directors of the Issuer.

"Business Day" shall mean the definition of Business Day found in the Supplemental Indenture authorizing a series of Notes.

"Certificate of Insurance" shall mean any Certificate evidencing a Financed Eligible Loan is Insured pursuant to a Contract of Insurance.

"Closing Date" shall mean the date of original issuance and delivery of any Notes to an Underwriter or placement agent.

"Commission" shall mean the Securities and Exchange Commission.

"Contract of Insurance" shall mean the contract of insurance between the Eligible Lender and the Secretary.

"Code" shall mean the Internal Revenue Code of 1986, as amended from time to time. Each reference to a section of the Code herein shall be deemed to include the United States Treasury Regulations, including applicable temporary and proposed regulations, relating to such section which are applicable to the Notes or the use of the proceeds thereof. A reference to any specific section of the Code shall be deemed also to be a reference to the comparable provisions of any enactment which supersedes or replaces the Code thereunder from time to time.

"Collection Fund" shall mean the Fund by that name created in Section 5.01(a)(ii) hereof and further described in Section 5.03 hereof.

4

"Consolidation Fee" shall mean any federal origination fee, Monthly Rebate Fee or similar fee payable to the Department relating to the origination or ownership of Consolidation Loans.

"Consolidation Loan" shall mean an Eligible Loan made pursuant to
Section 428C of the Act to consolidate the borrower's obligations under various federally authorized student loan programs into a single loan, as supplemented by the addition of any related Add-on Consolidation Loan.

"Counterparty Payments " shall mean any payment to be made to, or for the benefit of, the Issuer under a Derivative Product.

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

"Custodian Agreement" shall mean, collectively, the custodian agreements with any Servicer or other custodian or bailee related to Financed Eligible Loans.

"Derivative Payment Date" shall mean, with respect to a Derivative Product, any date specified in the Derivative Product on which both or either of the Issuer Derivative Payment and/or a Counterparty Payment is due and payable under the Derivative Product.

"Derivative Product" shall mean a written contract or agreement between the Issuer and a Counterparty entered into pursuant to Section 3.03 hereof.

"Derivative Value" shall mean the value of the Derivative Product, if any, to the Counterparty, provided that such value is defined and calculated in substantially the same manner as amounts are defined and calculated pursuant to the applicable provisions of an ISDA Master Agreement.

"Dissolution" shall mean, with respect to Article XI and the Issuer, the occurrence of any of the events which would cause a dissolution of a limited partnership organized under the laws of the State of Delaware, the sole general partner of which is the Issuer.

"Eligible Lender" shall mean any "eligible lender," as defined in the Act, and which has received an eligible lender designation from the Secretary with respect to Eligible Loans made under the Act.

"Eligible Lender Trustee" shall mean Wells Fargo Bank Minnesota, National Association, a national banking association, not in its individual capacity but solely as Eligible Lender Trustee under the Eligible Lender Trust Agreement, or its successors and assigns.

"Eligible Lender Trust Agreement" shall mean the Eligible Lender Trust Agreement dated as of June 1, 2003, between the Issuer and the Eligible Lender Trustee.

"Eligible Loan" shall mean any loan made to finance post-secondary education that is (a) made under the Act (including Consolidation Loans and Add-on Consolidation Loans); (b) insured by the Secretary of Health and Human Services pursuant to the Public Health Services Act; or (c) otherwise permitted

5

to be originated or acquired by the Issuer pursuant to its Program (provided a Rating Confirmation is received with respect thereto); provided, however, that if after any reauthorization or amendment of the Act loans authorized thereunder, including, without limitation, their benefits, any provisions, or the servicing thereof, are materially different from loans authorized prior to such reauthorization or amendment, such loans shall not constitute Eligible Loans unless a Rating Confirmation is obtained.

"Eligible Loan Acquisition Certificate" shall mean a certificate signed by an Authorized Representative of the Issuer in substantially the form attached as Exhibit A hereto.

"Event of Bankruptcy" shall mean (a) the Issuer shall have commenced a voluntary case or other proceeding seeking liquidation, reorganization, or other relief with respect to itself or its debts under any bankruptcy, insolvency, or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian, or other similar official of it or any substantial part of its property, or shall have made a general assignment for the benefit of creditors, or shall have declared a moratorium with respect to its debts or shall have failed generally to pay its debts as they become due, or shall have taken any action to authorize any of the foregoing; or (b) an involuntary case or other proceeding shall have been commenced against the Issuer seeking liquidation, reorganization, or other relief with respect to it or its debts under any bankruptcy, insolvency or other similar law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian, or other similar official of it or any substantial part of its property provided such action or proceeding is not dismissed within 60 days.

"Event of Default" shall have the meaning specified in Article VI hereof.

"Financed" or "Financing" when used with respect to Eligible Loans, shall mean or refer to Eligible Loans (a) acquired by the Issuer with balances in the Acquisition/Redemption Fund or otherwise deposited in or accounted for in the Acquisition/Redemption Fund or otherwise constituting a part of the Trust Estate and (b) Eligible Loans substituted or exchanged for Financed Eligible Loans, but does not include Eligible Loans released from the lien of this Indenture and sold or transferred, to the extent permitted by this Indenture.

"Fiscal Year" shall mean the fiscal year of the Issuer ending December 31, or as otherwise established from time to time.

"Fitch" shall mean Fitch, Inc., a corporation organized and existing under the laws of the State of Delaware, its successors and assigns.

"Funds" shall mean each of the Funds created pursuant to Section 5.01(a) and (b) hereof.

"Guarantee" or "Guaranteed" shall mean, with respect to an Eligible Loan, the insurance or guarantee by the Guaranty Agency pursuant to such Guaranty Agency's Guarantee Agreement of the maximum percentage of the principal of and accrued interest on such Eligible Loan allowed by the terms of the Act with respect to such Eligible Loan at the time it was originated and the coverage of such Eligible Loan by the federal reimbursement contracts, providing, among other things, for reimbursement to the Guaranty Agency for payments made by it on defaulted Eligible Loans insured or guaranteed by the Guaranty Agency of at least the minimum reimbursement allowed by the Act with respect to a particular Eligible Loan.

6

"Guarantee Agreements" shall mean a guaranty or lender agreement between the Indenture Trustee and any Guaranty Agency, and any amendments thereto.

"Guaranty Agency" shall mean any entity authorized to guarantee student loans under the Act and with which the Indenture Trustee maintains a Guarantee Agreement.

"Highest Priority Obligations" shall mean, (a) at any time when Senior Obligations are Outstanding, the Senior Obligations, (b) at any time when no Senior Obligations are Outstanding, the Subordinate Obligations, and (c) at any time when no Senior Obligations or Subordinate Obligations are Outstanding, the Junior-Subordinate Obligations (and any priorities as between Junior-Subordinate Obligations as shall be established by Supplemental Indentures).

"Indenture" shall mean this Indenture of Trust, including all supplements and amendments hereto.

"Insurance" or "Insured" or "Insuring" shall mean, with respect to an Eligible Loan, the insuring by the Secretary (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Act) under the Act of 100% of the principal of and accrued interest on such Eligible Loan.

"Interest Benefit Payment" shall mean an interest payment on Eligible Loans received pursuant to the Act and an agreement with the federal government, or any similar payments.

"Interest Payment Date" shall mean the Interest Payment Dates specified for Notes in the Supplemental Indenture authorizing the issuance of such Notes.

"Investment Agreement" shall mean, collectively, (a) the Investment Agreement dated as of July 10, 2003, between the Indenture Trustee and Trinity Plus Funding Company, LLC and (b) any other investment agreement approved by the Rating Agencies.

"Investment Securities" shall mean book-entry securities, negotiable instruments or securities represented by instruments in bearer or registered form, all purchased at a price not in excess of par, which evidence:

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

(b) demand deposits, time deposits or certificates of deposit of any depository institution or trust company incorporated under the laws of the United States of America or any State (or any domestic branch of a foreign bank) and subject to supervision and examination by federal or state banking or depository institution authorities (including depository receipts issued by any such institution or trust company as custodian with respect to any obligation referred to in paragraph (a) above or portion of such obligation for the benefit of the holders of such depository receipts); provided, however, that at the time of the investment therein (which shall be deemed to be made again each time funds are reinvested following each Payment Date), the commercial paper or other short-term senior unsecured debt obligations (other than such obligations the rating of which is based on the credit of a Person other than such depository institution or trust company) thereof shall have a credit rating from each of the Rating Agencies in the highest investment category granted thereby;

7

(c) commercial paper and auction rate securities having, at the time of the investment or contractual commitment to invest therein, a rating from each of the Rating Agencies in the highest investment category granted thereby;

(d) investments in money market funds having a rating from each of the Rating Agencies rating such fund, in the highest investment category granted thereby provided at least Moody's has rated such fund (including funds for which the Indenture Trustee, the Servicer or the Eligible Lender Trustee or any of their respective Affiliates is investment manager or advisor); provided, however, that such Fitch rating shall be AA/F1+ or higher for any money market fund which has the ability to maintain a stable one-dollar net asset value per share and whose shares are freely transferable on a daily basis;

(e) bankers' acceptances issued by any depository institution or trust company referred to in clause (b) above;

(f) repurchase obligations with respect to any security that is a direct obligation of, or fully guaranteed by, the United States of America or any agency or instrumentality thereof the obligations of which are backed by the full faith and credit of the United States of America, in either case entered into with a depository institution or trust company (acting as principal) described in clause (b) above;

(g) any Investment Agreement; and

(h) any other investment permitted by each of the Rating Agencies as evidenced by a Rating Confirmation delivered to the Indenture Trustee.

Notwithstanding the foregoing, for purposes of clauses (b), (c), (e) and (f) above, the provider must have a Moody's long term rating of Aaa if the investment is longer than 6 months, Aa3 if the investment is between 90 and 180 days, and A1 if the investment is between 30 and 90 days. No obligation will be considered to be rated in the highest investment category if it has an "r" highlighter affixed to its rating.

"ISDA Master Agreement" shall mean the ISDA Interest Rate and Currency Exchange Agreement, copyright 1992, as amended from time to time, and as in effect with respect to any Derivative Product.

"Issuer" shall mean Nelnet Education Loan Funding, Inc., a corporation organized and existing under the laws of the State, and any successor thereto.

"Issuer Order" shall mean a written order signed in the name of the Issuer by an Authorized Representative.

8

"Issuer Derivative Payment" shall mean a payment required to be made by or on behalf of the Issuer due to a Counterparty pursuant to a Derivative Product (including Priority Termination Payments, but excluding other Termination Payments).

"Junior-Subordinate Notes" shall mean Notes, the principal of and interest on which is payable on a subordinated basis to the payment of the principal of and interest on the Senior Notes and the Subordinate Notes; provided, however, that any series of the Junior-Subordinate Notes need not necessarily be payable on a parity with all other series of the Junior-Subordinate Notes.

"Junior-Subordinate Obligations" shall mean Junior-Subordinate Notes and any Derivative Product, the priority of payment of which is equal with that of any series or subseries of Junior-Subordinate Notes.

"Liquidated Financed Eligible Loan" shall mean any defaulted Financed Eligible Loan liquidated by a Servicer (which shall not include any Financed Eligible Loan on which payments are received from a Guaranty Agency) or which a Servicer has, after using all reasonable efforts to realize upon such Financed Eligible Loan, determined to charge off.

"Liquidation Proceeds" shall mean, with respect to any Liquidated Financed Eligible Loan which became a Liquidated Financed Eligible Loan during the current calendar quarter in accordance with a Servicer's customary servicing procedures, the moneys collected in respect of the liquidation thereof from whatever source, other than moneys collected with respect to any Liquidated Financed Eligible Loan which was written off in prior calendar quarters or during the current calendar quarter, net of the sum of any amounts expended by a Servicer in connection with such liquidation and any amounts required by law to be remitted to the obligor on such Liquidated Financed Eligible Loan.

"Master Promissory Note" shall mean a note (a) that evidences one or more loans made to finance post-secondary education financing and (b) that is in the form mandated by Section 432(m)(1) of the Act, as added by Public Law No:
105-244, ss. 427, 112 Stat. 1702 (1998), as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified in 20 U.S.C. ss. 1082(m)(1).

"Maturity" when used with respect to any Note, shall mean the date on which the principal thereof becomes due and payable as therein or herein provided, whether at its Stated Maturity, by earlier redemption, by declaration of acceleration, or otherwise.

"Moody's" shall mean Moody's Investors Service, its successors and assigns.

"Note Payment Date" shall mean, for any Note, any Interest Payment Date, its Stated Maturity or the date of any other regularly scheduled principal payment with respect thereto.

"Notes" shall mean any notes or other debt obligations issued pursuant to Section 2.08 of this Indenture.

"Obligations" shall mean Senior Obligations, Subordinate Obligations and Junior-Subordinate Obligations.

9

"Operating Fund" shall mean the fund by that name referenced in Section 5.01 and further described in Section 5.05 hereof.

"Outstanding" shall mean, when used in connection with any Note, a Note which has been executed and delivered pursuant to this Indenture which at such time remains unpaid as to principal or interest, unless provision has been made for such payment pursuant to Section 10.02 hereof, excluding Notes which have been replaced pursuant to Section 2.03 hereof.

"Person" shall mean an individual, corporation, partnership, joint venture, association, joint stock company, trust, limited liability company, unincorporated organization, or government or agency or political subdivision thereof.

"Principal Office" shall mean the principal office of the party indicated, as set forth in Section 9.01 hereof or elsewhere in this Indenture.

"Principal Reduction Payment Date" shall mean, for any Note, any date described on a Supplemental Indenture for the payment of Principal Reduction Payments.

"Principal Reduction Payments" shall mean principal payments, other than mandatory sinking fund payments, made prior to a Stated Maturity from the Acquisition/Redemption Fund, as set forth in a Supplemental Indenture.

"Priority Termination Payment" shall mean, with respect to a Derivative Product, any termination payment payable by the Issuer under such Derivative Product relating to an early termination of such Derivative Product by the Counterparty, as the non-defaulting party, following (i) a payment default by the Issuer thereunder (ii) the occurrence of an Event of Default specified in
Section 6.01(h) of this Indenture or (iii) the Indenture Trustee's taking any action hereunder to liquidate the entire Trust Estate following an Event of Default and acceleration of the Notes pursuant to Section 6.09 hereof.

"Program" shall mean the Issuer's program for the origination and the purchase of Eligible Loans, as the same may be modified from time to time.

"Program Expenses" shall mean (a) the fees and expenses of the Indenture Trustee and the Eligible Lender Trustee; (b) the fees and expenses of any auction agent, any market agent, any calculation agent and any broker-dealer then acting under a Supplemental Indenture; (c) the fees and expenses of any remarketing agent then acting under a Supplemental Indenture with respect to variable rate Notes; (d) the fees and expenses due to any credit provider of any Notes for which a credit facility or liquidity facility is in place; (e) the fees of any Servicer and/or Custodian under any servicing agreement or custodian agreement; (f) the fees and expenses of any Administrator and the Issuer incurred in connection with the preparation of legal opinions and other authorized reports or statements attributable to the Notes and the Financed Eligible Loans; (g) transfer fees, purchase premiums, loan origination fees, Consolidation Fees and all other fees due to the Department of Education on Financed Eligible Loans; (h) fees and expenses associated with the delivery of a substitute credit facility or liquidity facility under a Supplemental Indenture;
(i) fees and expenses associated with (but not payments under) Derivative Products; (j) the costs of remarketing any variable rate Notes and (k) expenses incurred for the Issuer's maintenance and operation of its Program as a direct consequence of this Indenture, the Notes or the Financed Eligible Loans;

10

including, but not limited to, taxes, the reasonable fees and expenses of attorneys, agents, financial advisors, consultants, accountants and other professionals, attributable to such maintenance and operation, marketing expenses for the Program and a prorated portion of the rent, personnel compensation, office supplies and equipment, travel expenses and other lawful payments made to members of the Board.

"Rating" shall mean one of the rating categories of Fitch, Moody's and S&P or any other Rating Agency, provided Fitch, Moody's and S&P or any other Rating Agency, as the case may be, is currently rating the Notes.

"Rating Agency" shall mean, collectively, Fitch, Moody's and S&P and their successors and assigns or any other Rating Agency; provided that in each such case the Issuer has requested such Rating Agency to maintain a Rating on any of the Notes. If no such organization or successor is any longer in existence, "Rating Agency" shall be a nationally recognized statistical rating organization or other comparable Person designated by the Issuer, notice of which designation shall be given to the Indenture Trustee.

"Rating Agency Condition" shall mean, with respect to any action, that each Rating Agency shall have been given prior notice thereof and that each of the Rating Agencies shall have issued a Rating Confirmation.

"Rating Confirmation" shall mean a letter from each Rating Agency then providing a Rating for any of the Notes at the request of the Issuer, confirming that the action proposed to be taken by the Issuer will not, in and of itself, result in a downgrade of any of the Ratings then applicable to the Notes, or cause any Rating Agency to suspend or withdraw the Ratings then applicable to the Notes.

"Realized Loss" shall mean the excess of the principal balance (including any interest that had been or had been expected to be capitalized) of any Liquidated Financed Eligible Loan over Liquidation Proceeds with respect to such Financed Eligible Loan to the extent allocable to principal (including any interest that had been or had been expected to be capitalized).

"Record Date" shall mean the Record Date established for any Notes pursuant to the Supplemental Indenture authorizing the issuance of such Notes.

"Recoveries of Principal" shall mean all amounts received by the Indenture Trustee from or on account of any Financed Eligible Loan as a recovery of the principal amount thereof, including scheduled, delinquent and advance payments, payouts or prepayments, proceeds from insurance or from the sale, assignment, transfer, reallocation or other disposition of a Financed Eligible Loan and any payments representing such principal from the guarantee or insurance of any Financed Eligible Loan, net of accrued interest which will be capitalized at a later date.

"Registered Owner" shall mean the Person in whose name a Note is registered on the Note registration books maintained by the Indenture Trustee, and shall also mean with respect to a Derivative Product, any Counterparty, unless the context otherwise requires.

"Regulations" shall mean the Regulations promulgated from time to time by the Secretary or any Guaranty Agency guaranteeing Financed Eligible Loans.

11

"Reserve Fund" shall mean the Fund by that name created in Section 5.01(a)(iii) hereof and further described in Section 5.04 hereof, including any Accounts and Subaccounts created therein.

"Reserve Fund Requirement" shall mean an amount, if any, required to be on deposit in the Reserve Fund with respect to any Notes issued pursuant to the Supplemental Indenture authorizing the issuance of such Notes.

"Reserve Fund Surety Bond" means a letter of credit, surety bond, insurance policy, agreement guaranteeing payment or other undertaking by a financial institution to ensure that cash in an amount required to meet a Reserve Fund Requirement is available to the Indenture Trustee.

"Resolution" shall mean a resolution duly adopted by the Board.

"Revenue" or "Revenues" shall mean all Recoveries of Principal, payments, proceeds, charges and other income received by the Indenture Trustee or the Issuer from or on account of any Financed Eligible Loan (including scheduled, delinquent and advance payments of and any insurance proceeds with respect to, interest, including Interest Benefit Payments, on any Financed Eligible Loan and any Special Allowance Payment received by the Issuer with respect to any Financed Eligible Loan) and all interest earned or gain realized from the investment of amounts in any Fund or Account and all payments received by the Issuer pursuant to a Derivative Product.

"S&P" shall mean Standard & Poor's Ratings Group, a Division of The McGraw-Hill Companies, Inc., its successors and assigns.

"Secretary" shall mean the Secretary of the United States Department of Education or any successor to the pertinent functions thereof under the Act.

"Securities Act" shall mean the Securities Act of 1933, as amended.

"Securities Depository" or "Depository" shall mean The Depository Trust Company and its successors and assigns or if, (a) the then Securities Depository resigns from its functions as depository of the Notes or (b) the Issuer discontinues use of the Securities Depository, any other securities depository which agrees to follow the procedures required to be followed by a securities depository in connection with the Notes and which is selected by the Issuer with the consent of the Indenture Trustee.

"Securities Exchange Act" shall mean the Securities Exchange Act of 1934, as amended.

"Seller" shall mean an Eligible Lender from which the Issuer is purchasing or has purchased or agreed to purchase Eligible Loans pursuant to a Student Loan Purchase Agreement between the Issuer and such Eligible Lender.

"Senior Notes" shall mean all Notes secured on a senior priority to the Subordinate Obligations and the Junior-Subordinate Obligations.

12

"Senior Obligations" shall mean Senior Notes and any Derivative Product, the priority of payment of which is equal with that of Senior Notes.

"Servicer" shall mean, collectively, Nelnet, Inc., Nelnet Loan Services, Inc., InTuition, Inc., Sallie Mae Servicing L.P., EFS Services, Inc., ACS Educational Services, Inc., Pennsylvania Higher Education Assistance Agency, Great Lakes Educational Loan Services, Inc. and any other additional Servicer, Subservicer or successor Servicer or Subservicer selected by the Issuer, including an affiliate of the Issuer, so long as the Issuer obtains a Rating Confirmation as to each such other Servicer or Subservicer.

"Servicing Agreement" shall mean the servicing agreements with any Servicer relating to Financed Eligible Loans, as amended from time to time.

"Special Allowance Payments" shall mean the special allowance payments authorized to be made by the Secretary by Section 438 of the Act, or similar allowances, if any, authorized from time to time by federal law or regulation.

"Special Record Date" shall have the meaning set forth in a Supplemental Indenture.

"State" shall mean the State of Nebraska.

"Stated Maturity" shall mean the date specified in the Notes as the fixed date on which principal of such Notes is due and payable.

"Student Loan Purchase Agreement" shall mean a loan purchase agreement entered into for the purchase of Eligible Loans into the Trust Estate from a third party seller, substantially in the form attached hereto as Exhibit C.

"Subaccount" shall mean any of the subaccounts which may be created and established within any Account by this Indenture.

"Subordinate Notes" shall mean any Notes secured on a priority subordinate to the Senior Obligations and on a priority senior to the Junior-Subordinate Obligations.

"Subordinate Obligations" shall mean Subordinate Notes and any Derivative Product, the priority of payment of which is equal with that of Subordinate Notes.

"Supplemental Indenture" shall mean an agreement supplemental hereto executed pursuant to Article VIII hereof.

"Termination Payment" shall mean, with respect to a Derivative Product, any termination payment payable by the Issuer under such Derivative Product relating to an early termination of such Derivative Product by the Counterparty, as the non-affected party or non-defaulting party, after the occurrence of a termination event or event of default specified in such Derivative Product, including any Priority Termination Payment.

"Trust Estate" shall mean the property described as such in the granting clauses hereto.

13

"Trust Indenture Act" or "TIA" shall mean the Trust Indenture Act of 1939, as amended, and as in force at the date as of which this Indenture was executed, except as provided in Section 8.05.

"Indenture Trustee" shall mean Wells Fargo Bank Minnesota, National Association, acting in its capacity as Indenture Trustee under this Indenture, or any successor trustee designated pursuant to this Indenture.

"Underwriter" shall mean the underwriter or underwriters of the Notes.

"Value" on any calculation date when required under this Indenture shall mean the value of the Trust Estate calculated by the Issuer with respect to (a) and by the Indenture Trustee with respect to (b) through (c), inclusive as follows:

(a) with respect to any Eligible Loan, the unpaid principal amount thereof plus any accrued but unpaid interest, unamortized premiums, Interest Benefit Payments and Special Allowance Payments;

(b) with respect to any funds of the Issuer held under this Indenture and on deposit in any commercial bank or as to any banker's acceptance or repurchase agreement or investment contract, the amount thereof plus accrued but unpaid interest; and

(c) with respect to any Investment Securities, the par value thereof, plus accrued but unpaid interest.

Words importing the masculine gender include the feminine gender, and words importing the feminine gender include the masculine gender. Words importing persons include firms, associations and corporations. Words importing the singular number include the plural number and vice versa. Additional terms are defined in the body of this Indenture.

ARTICLE II

NOTE DETAILS, FORM OF NOTES, REDEMPTION OF NOTES
AND USE OF PROCEEDS OF NOTES

Section 2.01. Note Details. The details of each series of Notes authorized pursuant to this Indenture and a Supplemental Indenture, shall be contained in the applicable Supplemental Indenture. Such details shall include, but are not limited to, the principal amount, authorized denomination, dated date, interest rate, principal maturity date, redemption provisions and registration provisions.

Section 2.02. Execution of Notes. The Notes shall be executed in the name and on behalf of the Issuer by the manual or facsimile signature of any of its Authorized Officers. Any Note may be signed manually or by facsimile or attested on behalf of the Issuer by any person who, at the date of such act, shall hold the proper office, notwithstanding that at the date of authentication, issuance or delivery, such person may have ceased to hold such office.

14

Section 2.03. Registration, Transfer and Exchange of Notes; Persons Treated as Registered Owners. The Issuer shall cause books for the registration and for the transfer of the Notes as provided in this Indenture to be kept by the Indenture Trustee which is hereby appointed the transfer agent of the Issuer for the Notes. Notwithstanding such appointment and with the prior written consent of the Issuer, the Indenture Trustee is hereby authorized to make any arrangements with other institutions which it deems necessary or desirable in order that such institutions may perform the duties of transfer agent for the Notes. Upon surrender for transfer of any Note at the designated corporate trust office of the Indenture Trustee, duly endorsed for transfer or accompanied by an assignment duly executed by the Registered Owner or his attorney duly authorized in writing, the Issuer shall execute and the Indenture Trustee shall authenticate and deliver in the name of the transferee or transferees a new fully registered Note or Notes of the same interest rate and for a like series, subseries, if any, and aggregate principal amount of the same maturity.

Notes may be exchanged at the designated corporate trust office of the Indenture Trustee for a like aggregate principal amount of fully registered Notes of the same series, subseries, if any, interest rate and maturity in authorized denominations. The Issuer shall execute and the Indenture Trustee shall authenticate and deliver Notes which the Registered Owner making the exchange is entitled to receive, bearing numbers not contemporaneously outstanding. The execution by the Issuer of any fully registered Note of any authorized denomination shall constitute full and due authorization of such denomination and the Indenture Trustee shall thereby be authorized to authenticate and deliver such fully registered Note.

The Indenture Trustee shall not be required to transfer or exchange any Note during the period of 15 Business Days next preceding the mailing of notice of redemption as herein provided. After the giving of such notice of redemption, the Indenture Trustee shall not be required to transfer or exchange any Note, which Note or portion thereof has been called for redemption.

As to any Note, the person in whose name the same shall be registered shall be deemed and regarded as the absolute owner thereof for all purposes, and payment of either principal or interest on any fully registered Note shall be made only to or upon the written order of the Registered Owner thereof or his legal representative but such registration may be changed as hereinabove provided. All such payments shall be valid and effectual to satisfy and discharge the liability upon such Note to the extent of the sum or sums paid.

The Indenture Trustee shall require the payment by any Registered Owner requesting exchange or transfer of any tax or other governmental charge and all expenses and charges of the Issuer and of the Indenture Trustee required to be paid with respect to such exchange or transfer. The Registered Owner for any such transfer or exchange may be required to pay all taxes and governmental charges in connection with such transfer or exchange.

Section 2.04. Lost, Stolen, Destroyed and Mutilated Notes. Upon receipt by the Indenture Trustee of evidence satisfactory to it of the ownership of and the loss, theft, destruction or mutilation of any Note and, in the case of a lost, stolen or destroyed Note, of indemnity satisfactory to it, and upon surrender and cancellation of the Note, if mutilated, (a) the Issuer shall execute, and the Indenture Trustee shall authenticate and deliver, a new Note of the same series, subseries, if any, interest rate, maturity and denomination in

15

lieu of such lost, stolen, destroyed or mutilated Note or (b) if such lost, stolen, destroyed or mutilated Note shall have matured or have been called for redemption, in lieu of executing and delivering a new Note as aforesaid, the Issuer may pay such Note. Any such new Note shall bear a number not contemporaneously outstanding. The Registered Owner for any such new Note may be required to pay all taxes and governmental charges and all expenses and charges of the Issuer and of the Indenture Trustee in connection with the issuance of such Note. All Notes shall be held and owned upon the express condition that, to the extent permitted by law, the foregoing conditions are exclusive with respect to the replacement and payment of mutilated, destroyed, lost or stolen Notes, negotiable instruments or other securities.

Section 2.05. Indenture Trustee's Authentication Certificate. The Indenture Trustee's authentication certificate upon any Notes shall be substantially in the form provided in the Supplemental Indenture authorizing the issuance of such Notes. No Note shall be secured hereby or entitled to the benefit hereof, or shall be valid or obligatory for any purpose, unless a certificate of authentication, substantially in such form, has been duly executed by the Indenture Trustee; and such certificate of the Indenture Trustee upon any Note shall be conclusive evidence and the only competent evidence that such Note has been authenticated and delivered hereunder and under a Supplemental Indenture. The Indenture Trustee's certificate of authentication shall be deemed to have been duly executed by it if manually signed by an authorized officer or signatory of the Indenture Trustee, but it shall not be necessary that the same person sign the certificate of authentication on all of the Notes issued hereunder.

Section 2.06. Cancellation and Destruction of Notes by the Indenture Trustee. Whenever any Outstanding Notes shall be delivered to the Indenture Trustee for the cancellation thereof pursuant to this Indenture, upon payment of the principal amount and interest represented thereby, or for replacement pursuant to Section 2.03 hereof, such Notes shall be promptly cancelled and, within a reasonable time, cremated or otherwise destroyed by the Indenture Trustee and counterparts of a certificate of destruction evidencing such cremation or other destruction shall be furnished by the Indenture Trustee to the Issuer upon request.

Section 2.07. Temporary Notes. Pending the preparation of definitive Notes, the Issuer may execute and the Indenture Trustee shall authenticate and deliver temporary Notes. Temporary Notes shall be issuable as fully registered Notes without coupons, of any denomination, and substantially in the form of the definitive Notes but with such omissions, insertions and variations as may be appropriate for temporary Notes, all as may be determined by the Issuer. Every temporary Note shall be executed by the Issuer and be authenticated by the Indenture Trustee upon the same conditions and in substantially the same manner, and with like effect, as the definitive Notes. As promptly as practicable the Issuer shall execute and shall furnish definitive Notes and thereupon temporary Notes may be surrendered in exchange therefor without charge at the designated corporate trust office of the Indenture Trustee, and the Indenture Trustee shall authenticate and deliver in exchange for such temporary Notes a like aggregate principal amount of definitive Notes. Until so exchanged the temporary Notes shall be entitled to the same benefits under this Indenture as definitive Notes.

16

Section 2.08. Issuance of Notes.

(a) The Issuer shall have the authority, upon complying with the provisions of this Section, to issue and deliver from time to time Notes secured by the Trust Estate on a parity with the Senior Notes, the Subordinate Notes or the Junior-Subordinate Notes, if any, secured hereunder as shall be determined by the Issuer. In addition, the Issuer may enter into any Derivative Products it deems necessary or desirable with respect to any or all of the Notes.

(b) No Notes shall be authenticated and delivered pursuant to this Indenture until the following conditions have been satisfied:

(i) The Issuer and the Indenture Trustee have entered into a Supplemental Indenture (which Supplemental Indenture shall not require the approval of the Registered Owners of any of the Outstanding Notes or Derivative Products, but subject to the requirements of Article VIII to the extent such Supplemental Indenture effects a change to the Indenture with respect to Notes that are then Outstanding hereunder) providing the terms and forms of the proposed Notes as described in Section 2.01 hereof, including the designation of such Notes as Senior Notes, Subordinate Notes or Junior-Subordinate Notes, the redemption and selection provisions applicable to such Notes, and the Reserve Fund Requirement with respect to such Notes, if any.

(ii) The Indenture Trustee shall have received a Rating Confirmation from each Rating Agency which has assigned a Rating or Ratings to any Outstanding Notes that such Rating or Ratings will not be reduced or withdrawn as a result of the issuance of the proposed Notes.

(iii) Upon the issuance of the proposed Notes, an amount equal to the Reserve Fund Requirement with respect to such Notes, if any, shall be deposited in the Reserve Fund.

(iv) The Issuer and the Indenture Trustee shall have received an opinion of counsel to the effect that the issuance of the proposed Notes will not adversely affect the federal tax treatment with respect to any of the Outstanding Notes and the Issuer.

(v) The Indenture Trustee shall have received a written order from the Issuer to authenticate and deliver the Notes.

(c) The Indenture Trustee is authorized to set up any additional Funds or Accounts or Subaccounts under this Indenture which it deems necessary or convenient in connection with the issuance and delivery of any Notes.

17

ARTICLE III

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

Section 3.01. Parity and Priority of Lien. The provisions, covenants and agreements herein set forth to be performed by or on behalf of the Issuer shall be for the equal benefit, protection and security of the Registered Owners of any and all of the Obligations, all of which, regardless of the time or times of their issuance or maturity, shall be of equal rank without preference, priority or distinction of any of the Obligations over any other thereof, except as expressly provided in this Indenture with respect to certain payment and other priorities.

Section 3.02. Other Obligations.

(a) The Issuer reserves the right to issue other notes or obligations which do not constitute or create a lien on the Trust Estate, subject to receipt of a Rating Confirmation.

(b) The Issuer shall not commingle the Funds established by this Indenture with funds, proceeds, or investment of funds relating to other issues or series of notes heretofore or hereafter issued, except to the extent such permitted commingling is required by the Indenture Trustee for ease in administration of its duties and responsibilities; provided, however, that should the Indenture Trustee require such permitted commingling, it shall keep complete records in order that the funds, proceeds, or investments under this Indenture may at all times be identified by source and application, and if necessary, separated.

(c) The Revenues and other moneys, Financed Eligible Loans, securities, evidences of indebtedness, interests, rights and properties pledged under this Indenture are and will be owned by the Issuer (or the Eligible Lender Trustee) free and clear of any pledge, lien, charge or encumbrance thereon or with respect thereto prior to, of equal rank with or subordinate to the respective pledges created by this Indenture, except as otherwise expressly provided herein, and all action on the part of the Issuer to that end has been duly and validly taken. If any Financed Eligible Loan is found to have been subject to a lien at the time such Financed Eligible Loan was acquired, the Issuer shall cause such lien to be released, shall purchase such Financed Eligible Loan from the Trust Estate for a purchase price equal to its principal amount plus any unamortized premium, if any, and interest accrued thereon or shall replace such Financed Eligible Loan with another Eligible Loan with substantially identical characteristics which replacement Eligible Loan shall be free and clear of liens at the time of such replacement. Except as otherwise provided herein, the Issuer shall not create or voluntarily permit to be created any debt, lien, or charge on the Financed Eligible Loans which would be on a parity with, subordinate to, or prior to the lien of this Indenture; shall not do or omit to do or suffer to be done or omitted to be done any matter or things whatsoever whereby the lien of this Indenture or the priority of such lien for the Obligations hereby secured might or could be lost or impaired; and will pay or cause to be paid or will make adequate provisions for the satisfaction and discharge of all lawful claims and demands which if unpaid might by law be given precedence to or any equality with this Indenture as a lien or charge upon the Financed Eligible Loans;

18

provided, however, that nothing in this subsection (c) shall require the Issuer to pay, discharge, or make provision for any such lien, charge, claim, or demand so long as the validity thereof shall be by it in good faith contested, unless thereby, in the opinion of the Indenture Trustee, the same will endanger the security for the Obligations; and provided further that any subordinate lien hereon (i.e., subordinate to the lien securing the Senior Obligations, the Subordinate Obligations and the Junior-Subordinate Obligations) shall be entitled to no payment from the Trust Estate, nor may any remedy be exercised with respect to such subordinate lien against the Trust Estate until all Obligations have been paid or deemed paid hereunder.

Section 3.03. Derivative Products; Counterparty Payments; Issuer Derivative Payments. The Issuer hereby authorizes and directs the Indenture Trustee to acknowledge and agree to any Derivative Product hereafter entered into by the Issuer and a Counterparty under which (a) the Issuer may be required to make, from time to time, Issuer Derivative Payments and (b) the Indenture Trustee may receive, from time to time, Counterparty Payments for the account of the Issuer. No Derivative Product shall be entered into unless the Indenture Trustee shall have received a Rating Confirmation from each Rating Agency that such Derivative Product will not adversely affect the Rating on any of the Notes.

ARTICLE IV

PROVISIONS APPLICABLE TO THE NOTES;
DUTIES OF THE ISSUER

Section 4.01. Payment of Principal, Interest and Premium. The Issuer covenants that it will promptly pay, but solely from the Trust Estate, the principal of and interest, if any, on each and every Obligation issued under the provisions of this Indenture at the places, on the dates and in the manner specified herein and in said Obligations and any premium required for the retirement of said Obligations by purchase or redemption according to the true intent and meaning thereof. The Obligations shall be and are hereby declared to be payable from and equally secured by an irrevocable first lien on and pledge of the properties constituting the Trust Estate, subject to the application thereof as permitted by this Indenture, but in no event shall the Registered Owners or any Counterparty have any right to possession of any Financed Eligible Loans, which shall be held only by the Indenture Trustee or its agent or bailee.

Section 4.02. Representations and Warranties of the Issuer. The Issuer represents and warrants that it is duly authorized under the laws of the State to create and issue the Notes and to execute and deliver this Indenture and any Derivative Product and to make the pledge to the payment of Notes and any Issuer Derivative Payments hereunder, that all necessary action on the part of the Issuer and the Board for the creation and issuance of the Notes and the execution and delivery of this Indenture and any Derivative Product has been duly and effectively taken; and that the Notes in the hands of the Registered Owners thereof and the Issuer Derivative Payments are and will be valid and enforceable special limited obligations of the Issuer secured by and payable solely from the Trust Estate.

19

Section 4.03. Covenants as to Additional Conveyances. At any and all times, the Issuer will duly execute, acknowledge, and deliver, or will cause to be done, executed, and delivered, all and every such further acts, conveyances, transfers, and assurances in law as the Indenture Trustee shall reasonably require for the better conveying, transferring, and pledging and confirming unto the Indenture Trustee, all and singular, the properties constituting the Trust Estate hereby transferred and pledged, or intended so to be transferred and pledged.

Section 4.04. Further Covenants of the Issuer.

(a) The Issuer will cause financing statements and continuation statements with respect thereto at all times to be filed in the office of the Secretary of State of the State and any other jurisdiction necessary to perfect and maintain the security interest granted by the Issuer hereunder, and will provide the Indenture Trustee with copies of all such statements.

(b) The Issuer will duly and punctually keep, observe and perform each and every term, covenant, and condition on its part to be kept, observed, and performed, contained in this Indenture and the other agreements to which the Issuer is a party pursuant to the transactions contemplated herein, and will punctually perform all duties required by the Articles of Incorporation and Bylaws of the Issuer and the laws of the State.

(c) The Issuer shall be operated on the basis of its Fiscal Year.

(d) The Issuer shall cause to be kept full and proper books of records and accounts, in which full, true, and proper entries will be made of all dealings, business, and affairs of the Issuer which relate to the Notes and any Derivative Product.

(e) The Issuer, upon written request of the Indenture Trustee, will permit at all reasonable times the Indenture Trustee or its agents, accountants, and attorneys, to examine and inspect the property, books of account, records, reports, and other data relating to the Financed Eligible Loans, and will furnish the Indenture Trustee such other information as it may reasonably request. The Indenture Trustee shall be under no duty to make any such examination unless requested in writing to do so by the Registered Owners of not less than a majority of the principal amount of the Notes, and unless such Registered Owners shall have offered the Indenture Trustee security and indemnity satisfactory to it against any costs, expenses and liabilities which might be incurred thereby.

(f) The Issuer shall cause an annual audit to be made by an independent auditing firm of national reputation and file one copy thereof with the Indenture Trustee and each Rating Agency within 150 days of the close of each Fiscal Year. The Indenture Trustee shall be under no obligation to review or otherwise analyze such audit.

(g) The Issuer covenants that all Financed Eligible Loans upon receipt thereof shall be delivered to the Indenture Trustee or its agent or bailee to be held pursuant to this Indenture and pursuant to the Servicing Agreement or a Custodian Agreement.

20

(h) Notwithstanding anything to the contrary contained herein, except upon the occurrence and during the continuance of an Event of Default hereunder, the Issuer hereby expressly reserves and retains the privilege to receive and, subject to the terms and provisions of this Indenture, to keep or dispose of, claim, bring suits upon or otherwise exercise, enforce or realize upon its rights and interest in and to the Financed Eligible Loans and the proceeds and collections therefrom, and neither the Indenture Trustee nor any Registered Owner shall in any manner be or be deemed to be an indispensable party to the exercise of any such privilege, claim or suit and the Indenture Trustee shall be under no obligation whatsoever to exercise any such privilege, claim or suit; provided, however, that the Indenture Trustee shall have and retain possession or control of the Financed Eligible Loans pursuant to
Section 5.02 hereof (which Financed Eligible Loans may be held by the Indenture Trustee's agent or bailee pursuant to a Custodian Agreement) so long as such loans are subject to the lien of this Indenture.

(i) The Issuer shall notify the Indenture Trustee and each Rating Agency in writing prior to entering into any Derivative Product and shall not enter into any Derivative Product unless the Indenture Trustee has received a Rating Confirmation.

Section 4.05. Enforcement of Servicing Agreements. The Issuer shall comply with and shall require the Servicer to comply with the following whether or not the Issuer is otherwise in default under this Indenture:

(a) cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements;

(b) not permit the release of the obligations of any Servicer under any Servicing Agreement except in conjunction with amendments or modifications permitted by (h) below;

(c) at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Issuer and of the Registered Owners under or with respect to each Servicing Agreement;

(d) at its own expense, the Issuer shall duly and punctually perform and observe each of its obligations to the Servicer under the Servicing Agreement in accordance with the terms thereof;

(e) the Issuer agrees to give the Indenture Trustee prompt written notice of each default on the part of the Servicer of its obligations under the Servicing Agreement coming to the Issuer's attention;

(f) the Issuer shall not waive any default by the Servicer under the Servicing Agreement without the written consent of the Indenture Trustee;

(g) the Issuer shall cause the Servicer to deliver to the Indenture Trustee and the Issuer, on or before April 30 of each year, beginning with April 30, 2004, a certificate stating that (i) a review

21

of the activities of the Servicer during the preceding calendar year and of its performance under the Servicing Agreement has been made under the supervision of the officer signing such certificate and (ii) to the best of such officers' knowledge, based on such review, the Servicer has fulfilled all its obligations under the Servicing Agreement throughout such year, or, there has been a default in the fulfillment of any such obligation, specifying each such default known to such officer and the nature and statue thereof; and

(h) not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the rights or security of the Registered Owners. The Issuer shall be entitled to receive and rely upon an opinion of its counsel that any such amendment or modification will not materially adversely affect the rights or security of the Registered Owners.

Section 4.06. Procedures for Transfer of Funds. In any instance where this Indenture requires a transfer of funds or money from one Fund to another, a transfer of ownership in investments or an undivided interest therein may be made in any manner agreeable to the Issuer and the Indenture Trustee, and in the calculation of the amount transferred, interest on the investment which has or will accrue before the date the money is needed in the fund to which the transfer is made shall not be taken into account or considered as money on hand at the time of such transfer.

Section 4.07. Additional Covenants with Respect to the Act. The Issuer covenants that it will cause the Indenture Trustee to be, or replace the Indenture Trustee with, an Eligible Lender under the Act, that it will acquire or cause to be acquired Eligible Loans originated and held only by an Eligible Lender and that it will not dispose of or deliver any Financed Eligible Loans or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of Guaranteed Eligible Loans; provided, however, that nothing above shall prevent the Issuer from delivering the Eligible Loans to the Servicer or the Guarantee Agency. The Registered Owners of the Notes shall not in any circumstances be deemed to be the owner or holder of the Guaranteed Eligible Loans.

The Issuer, or its designated agent, shall be responsible for each of the following actions with respect to the Act:

(a) the Issuer, through its Authorized Representative, shall be responsible for dealing with the Secretary with respect to the rights, benefits and obligations under the Certificates of Insurance and the Contract of Insurance, and the Issuer shall be responsible for dealing with the Guarantee Agencies with respect to the rights, benefits and obligations under the Guarantee Agreements with respect to the Financed Eligible Loans;

(b) the Issuer, through its Authorized Representative, shall cause to be diligently enforced, and shall cause to be taken all reasonable steps, actions and proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Eligible Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder;

22

(c) the Issuer, through its Authorized Representative, shall cause the Financed Eligible loans to be serviced by entering into the Servicing Agreement or other agreement with the Servicer for the collection of payments made for, and the administration of the accounts of, the Financed Eligible Loans;

(d) the Issuer, through its Authorized Representative, shall comply, and shall cause all of its officers, directors, employees and agents to comply, with the provisions of the Act and any regulations or rulings thereunder, with respect to the Financed Eligible Loans;

(e) the Issuer, through its Authorized Representative, shall cause the benefits of the Guarantee Agreements, the Interest Subsidy Payments and the Special Allowance Payments to flow to the Indenture Trustee. The Indenture Trustee shall have no liability for actions taken at the direction of the Issuer, except for negligence or willful misconduct in the performance of its express duties hereunder. The Indenture Trustee shall have no obligation to administer, service or collect the loans in the Trust Estate or to maintain or monitor the administration, servicing or collection of such loans; and

(f) the Issuer, through its Authorized Representative, shall cause each Financed Eligible Loan evidenced by a Master Promissory Note in the form mandated by Section 432(m)(1) of the Higher Education Act to be acquired pursuant to a Student Loan Sale Agreement containing language similar to the following:

"The [Seller] hereby represents and warrants that the
[Seller] is transferring all of its right title and interest in the MPN Loan to the Indenture Trustee, that it has not assigned any interest in such MPN Loan (other than security interests that have been released or ownership interests that the [Seller] has reacquired) to any person other than the Indenture Trustee, and that no prior holder of the MPN Loan has assigned any interest in such MPN Loan (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other than a predecessor in title to the [Seller]. The [Seller] hereby covenants that the [Seller] shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder. The [Seller] hereby authorizes the Indenture Trustee to file a UCC-1 financing statement identifying the [Seller] as debtor and the Indenture Trustee as secured party and describing the Loans sold pursuant to this Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Indenture Trustee's interest in the MPN Loans and shall not be deemed to contradict the express intent of the [Seller] and the Indenture Trustee that the transfer of MPN Loans under this Agreement is an absolute assignment of such MPN Loans and is not a transfer of such MPN Loans as security for a debt."

Section 4.08. Financed Eligible Loans; Collections Thereof; Assignment Thereof. The Issuer, through the Servicer, shall diligently collect all principal and interest payments on all Financed Eligible Loans, and all Interest Benefit Payments, insurance, guarantee and default claims and Special Allowance

23

Payments which relate to such Financed Eligible Loans. The Issuer shall cause the filing and assignment of such claims (prior to the timely filing deadline for such claims under the Regulations) by the Servicer. The Issuer will comply with the Act and Regulations which apply to the Program and to such Financed Eligible Loans.

Section 4.09. Appointment of Agents, Etc. The Issuer shall employ and appoint all employees, agents, consultants and attorneys which it may consider necessary. No member of the Board, neither singly or collectively, shall be personally liable for any act or omission not willfully fraudulent.

Section 4.10. Capacity to Sue. The Issuer shall have the power and capacity to sue and to be sued on matters arising out of or relating to the financing of the Financed Eligible Loans.

Section 4.11. Continued Existence; Successor to Issuer. The Issuer agrees that it will do or cause to be done all things necessary to preserve and keep in full force and effect its existence, rights and franchises as a Nebraska corporation, except as otherwise permitted by this Section 4.11. The Issuer further agrees that it will not (a) sell, transfer or otherwise dispose of all or substantially all, of its assets (except Financed Eligible Loans if such sale, transfer or disposition will discharge this Indenture in accordance with Article X hereof); (b) consolidate with or merge into another corporation or entity; or (c) permit one or more other corporations or entities to consolidate with or merge into it. The preceding restrictions in (a), (b) and (c) shall not apply to a transaction if the transferee or the surviving or resulting corporation or entity, if other than the Issuer, by proper written instrument for the benefit of the Indenture Trustee, irrevocably and unconditionally assumes the obligation to perform and observe the agreements and obligations of the Issuer under this Indenture.

If a transfer is made as provided in this Section 4.11, the provisions of this Section 4.11 shall continue in full force and effect and no further transfer shall be made except in compliance with the provisions of this Section 4.11.

Section 4.12. Amendment of Student Loan Purchase Agreements. The Issuer shall notify the Indenture Trustee in writing of any proposed material amendments to any existing Student Loan Purchase Agreement. No such material amendment shall become effective unless and until the Indenture Trustee consents thereto in writing. The consent of the Indenture Trustee shall not be unreasonably withheld and shall not be withheld if the Indenture Trustee receives an opinion of counsel acceptable to them that such an amendment is required by the Act and is not materially prejudicial to the Registered Owners. Notwithstanding the foregoing, however, the Indenture Trustee shall consent to an amendment from time to time so long as it is not materially prejudicial to the interests of the Registered Owners, and the Indenture Trustee may rely on an opinion of counsel to such effect.

Section 4.13. Representations; Negative Covenants.

(a) The Issuer hereby makes the following representations and warranties to the Indenture Trustee on which the Indenture Trustee relies in authenticating the Notes and on which the Registered Owners have relied in purchasing the Notes. Such representations and warranties shall survive the grant of the Trust Estate to the Indenture Trustee pursuant to this Indenture.

24

(i) Organization and Good Standing. The Issuer is duly organized and validly existing under the laws of the State, and has the power to own its assets and to transact the business in which it presently engages.

(ii) Due Qualification. The Issuer is duly qualified to do business and is in good standing, and has obtained all material necessary licenses and approvals, in all jurisdictions where the failure to be so qualified, have such good standing or have such licenses or approvals would have a material adverse effect on the Issuer's business and operations or in which the actions as required by this Indenture require or will require such qualification.

(iii) Authorization. The Issuer has the power, authority and legal right to execute, deliver and perform this Indenture and to grant the Trust Estate to the Indenture Trustee and the execution, delivery and performance of this Indenture and grant of the Trust Estate to the Indenture Trustee have been duly authorized by the Issuer by all necessary corporate action.

(iv) Binding Obligation. This Indenture, assuming due authorization, execution and delivery by the Indenture Trustee, constitutes a legal, valid and binding obligation of the Issuer enforceable against the Issuer in accordance with its terms, except that (A) such enforcement may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws (whether statutory, regulatory or decisional) now or hereafter in effect relating to creditors' rights generally and (B) the remedy of specific performance and injunctive and other forms of equitable relief may be subject to certain equitable defenses and to the discretion of the court before which any proceeding therefor may be brought, whether a proceeding at law or in equity.

(v) No Violation. The consummation of the transactions contemplated by this Indenture and the fulfillment of the terms hereof does not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under the organizational documents of the Issuer, or any material indenture, agreement, mortgage, deed of trust or other instrument to which the Issuer is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its material properties pursuant to the terms of any such indenture, agreement, mortgage, deed of trust or other instrument, other than this Indenture, nor violate any law or any order, rule or regulation applicable to the Issuer of any court or of any federal or state regulatory body, administrative agency, or other governmental instrumentality having jurisdiction over the Issuer or any of its properties.

(vi) No Proceedings. There are no proceedings, injunctions, writs, restraining orders or investigations to which the Issuer or any of such entity's affiliates is a party pending, or, to the best of such entity's knowledge, threatened,

25

before any court, regulatory body, administrative agency, or other tribunal or governmental instrumentality (A) asserting the invalidity of this Indenture, (B) seeking to prevent the issuance of any Notes or the consummation of any of the transactions contemplated by this Indenture or (C) seeking any determination or ruling that might materially and adversely affect the performance by the Issuer of its obligations under, or the validity or enforceability of this Indenture.

(vii) Approvals. All approvals, authorizations, consents, orders or other actions of any person, corporation or other organization, or of any court, governmental agency or body or official, required on the part of the Issuer in connection with the execution and delivery of this Indenture have been taken or obtained on or prior to the Closing Date.

(viii) Place of Business. The Issuer's place of business and chief executive office is 121 South 13 Street, Suite 301, Lincoln, NE 68508.

(ix) Tax and Accounting Treatment. The Issuer intends to treat the transactions contemplated by the Student Loan Purchase Agreements as an absolute transfer rather than as a pledge of the Financed Eligible Loans from the Seller for federal income tax and financial accounting purposes and the Issuer will be treated as the owner of the Financed Eligible Loans for all purposes. The Issuer further intends to treat the Senior Notes as its indebtedness for federal income tax and financial accounting purposes.

(x) Taxes. The Issuer has filed (or caused to be filed) all federal, state, county, local and foreign income, franchise and other tax returns required to be filed by it through the date hereof, and has paid all taxes reflected as due thereon. The Issuer has taken all steps necessary to ensure that it is eligible to file a consolidated federal income tax return with Nelnet, Inc. and such returns will be filed for all taxable years in which the Notes are Outstanding. There is no pending dispute with any taxing authority that, if determined adversely to the Issuer, would result in the assertion by any taxing authority of any material tax deficiency, and the Issuer has no knowledge of a proposed liability for any tax year to be imposed upon such entity's properties or assets for which there is not an adequate reserve reflected in such entity's current financial statements.

(xi) Legal Name. The legal name of the Issuer is "Nelnet Education Loan Funding, Inc.," formerly known as NEBHELP, Inc. and Nebraska Higher Education Loan Program, Inc.

(xii) Business Purpose. The Issuer has (i) originated or
(ii) previously acquired or will acquire the Financed Eligible Loans conveyed to it under student loan purchase agreements substantially in the form of the Student Loan Purchase Agreement attached hereto as Exhibit C for a bona fide business purpose and has undertaken the transactions contemplated herein as principal rather than as an agent of any other person. The Issuer has no subsidiaries, has adopted and operated consistently with all corporate formalities with respect to its operations.

26

(xiii) Compliance With Laws. The Issuer is in compliance with all applicable laws and regulations with respect to the conduct of its business and has obtained and maintains all permits, licenses and other approvals as are necessary for the conduct of its operations.

(xiv) Valid Business Reasons; No Fraudulent Transfers. The transactions contemplated by this Indenture are in the ordinary course of the Issuer's business and the Issuer has valid business reasons for granting the Trust Estate pursuant to this Indenture. At the time of each such grant: (A) the Issuer granted the Trust Estate to the Indenture Trustee without any intent to hinder, delay, or defraud any current or future creditor of the Issuer; (B) the Issuer was not insolvent and did not become insolvent as a result of any such grant; (C) the Issuer was not engaged and was not about to engage in any business or transaction for which any property remaining with such entity was an unreasonably small capital or for which the remaining assets of such entity are unreasonably small in relation to the business of such entity or the transaction; (D) the Issuer did not intend to incur, and did not believe or should not have reasonably believed, that it would incur, debts beyond its ability to pay as they become due; and (E) the consideration paid received by the Issuer for the grant of the Trust Estate was reasonably equivalent to the value of the related grant.

(xv) No Management of Affairs of Seller. The Issuer is not and will not be involved in the day-to-day management of the Seller or the Issuer's parent or any affiliate.

(xvi) No Intercorporate Transfers with Seller or Affiliates. Other than the transfer of assets and the transfer of any Notes pursuant to this Indenture, the Issuer does not engage in and will not engage in any intercorporate transactions with the Seller and affiliates, except as provided herein with respect to Program Expenses and the Administrative Services Agreement or the payment of dividends to the Issuer's parent.

(xvii) Ability to Perform. There has been no material impairment in the ability of the Issuer to perform its obligations under this Indenture.

(xviii) Financial Condition. No material adverse change has occurred in the Issuer's financial status since the date of its formation.

(xix) Event of Default. No Event of Default has occurred and no event has occurred that, with the giving of notice, the passage of time, or both, would become an Event of Default.

(xx) Acquisition of Financed Eligible Loans Legal. The Issuer has complied with all applicable federal, state and local laws and regulations in connection with its acquisition of the Financed Eligible Loans from the Seller.

27

(b) The Issuer will not:

(i) sell, transfer, exchange or otherwise dispose of any portion of the Trust Estate except as expressly permitted by this Indenture;

(ii) claim any credit on, or make any deduction from, the principal amount of any of the Notes by reason of the payment of any taxes levied or assessed upon any portion of the Trust Estate;

(iii) except as otherwise provided herein, dissolve or liquidate in whole or in part, except with the prior written consent of the Indenture Trustee, and to the extent Notes remain Outstanding, approval of the Registered Owners and a Rating Confirmation;

(iv) permit the validity or effectiveness of this Indenture, any Supplemental Indenture or any grant hereunder to be impaired, or permit the lien of this Indenture to be amended, hypothecated, subordinated, terminated or discharged, or permit any Person to be released from any covenants or obligations under this Indenture, except as may be expressly permitted hereby;

(v) except as otherwise provided herein, permit any lien, charge, security interest, mortgage or other encumbrance (other than the lien of this Indenture) to be created on or extend to or otherwise arise upon or burden the Trust Estate or any part thereof or any interest therein or the proceeds thereof;

(vi) permit the lien of this Indenture not to constitute a valid first priority, perfected security interest in the Trust Estate;

(vii) guarantee any indebtedness of any Person whether secured by any Financed Eligible Loans under this Indenture or otherwise, except for such obligations as may be incurred by the Issuer in connection with the issuance of the Notes pursuant to this Indenture and unsecured trade payables in the ordinary course of its business;

(viii) operate such that it would be consolidated with its parent or any other affiliate and its separate corporate existence disregarded in any federal or state proceeding;

(ix) act as agent of any Seller or, except as provided in the Servicing Agreement, allow the Seller to act as its agent;

(x) other than certain indemnifications provided to it by its parent, the Issuer will not allow the Seller or its parent or any other affiliate to pay its expenses, guarantee its obligations or advance funds to it for payment of expenses; or

(xi) consent to the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings of

28

or relating to the Issuer or of or relating to all or substantially all of its property, or a decree or order of a court or agency or supervisory authority having jurisdiction in the premises for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, shall have been entered against the Issuer; or the Issuer shall not consent to the appointment of a receiver, conservator or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities, voluntary liquidation or similar proceedings of or relating to the Issuer or of or relating to all or substantially all of its property; or admit in writing its inability to pay its debts generally as they become due, file a petition to take advantage of any applicable insolvency, bankruptcy or reorganization statute, make an assignment for the benefit of its creditors or voluntarily suspend payment of its obligations.

(c) The Issuer makes the following representations and warranties as to the Trust Estate which is granted to the Indenture Trustee hereunder on such date, on which the Indenture Trustee relies in accepting the Trust Estate. Such representations and warranties shall survive the grant of the Trust Estate to the Indenture Trustee pursuant to this Indenture:

(i) Financed Eligible Loans. Each Financed Eligible Loan acquired by the Issuer shall constitute an Eligible Loan and contain the characteristics found in a Student Loan Purchase Agreement.

(ii) Schedule of Financed Eligible Loans. The information set forth in each schedule of Financed Eligible Loans to the Student Loan Purchase Agreements is true and correct in all material respects as of the opening of business on the Closing Date.

(iii) Grant. It is the intention of the Issuer that the transfer herein contemplated constitutes a grant of the Financed Eligible Loans to the Indenture Trustee.

(iv) All Filings Made. All filings (including, without limitation, UCC filings) necessary in any jurisdiction to give the Indenture Trustee a first priority perfected ownership and security interest in the Trust Estate, including the Financed Eligible Loans, have been made no later than the Closing Date and copies of the file-stamped financing statements shall be delivered to the Indenture Trustee within five Business Days of receipt by the Issuer or its agent from the appropriate secretary of state. The Issuer has not caused, suffered or permitted any lien, pledges, offsets, defenses, claims, counterclaims, charges or security interest with respect to the promissory notes relating to the Financed Eligible Loans (other than the security interest created in favor of the Indenture Trustee) to be created.

(v) Transfer Not Subject to Bulk Transfer Act. Each grant of the Financed Eligible Loans by the Issuer pursuant to this Indenture is not subject to the bulk transfer act or any similar statutory provisions in effect in any applicable jurisdiction.

29

(vi) No Transfer Taxes Due. Each grant of the Financed Eligible Loans (including all payments due or to become due thereunder) by the Issuer pursuant to this Indenture is not subject to and will not result in any tax, fee or governmental charge payable by the Issuer or the Seller to any federal, state or local government.

(vii) Not an Investment Company. The Issuer is not an "investment company" within the meaning of the Investment Company Act of 1940, as amended, or is exempt from all provisions of such Act.

(viii) Binding Obligations. This Indenture, the Notes and each Obligation constitutes the legal, valid and binding obligation of the Issuer, enforceable against the Issuer in accordance with its terms, except (A) as such enforceability may be limited by applicable bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect, affecting the enforcement of creditors' rights in general; and (B) as such enforceability may be limited by general principles of equity (whether considered in a suit at law or in equity).

(ix) Valid Security Interest. This Indenture creates a valid and continuing security interest (as defined in the Uniform Commercial Code as in effect in the State of Nebraska) in the Financed Eligible Loans in favor of the Indenture Trustee, and is enforceable as such against any creditors of the Issuer.

Section 4.14. Additional Covenants. So long as any of the Notes are Outstanding:

(a) The Issuer shall not engage in any business or activity other than in connection with the activities contemplated by its Articles of Incorporation.

(b) The Issuer shall not consolidate or merge with or into any other entity or convey or transfer its properties and assets substantially as an entirety to any entity except as otherwise provided herein.

(c) The funds and other assets of the Issuer shall not be commingled with those of any other individual, corporation, estate, partnership, joint venture, association, joint stock company, trust, unincorporated organization, or government or any agency or political subdivision thereof.

(d) The Issuer shall not be, become or hold itself out as being liable for the debts of any other party.

(e) The Issuer shall act solely in its own name and through its duly Authorized Representative in the conduct of its business, and shall conduct its business so as not to mislead others as to the identity of the entity with which they are concerned.

30

(f) The Issuer shall maintain its records and books of account and shall not commingle its records and books of account with the records and books of account of any other Person. The books of the Issuer may be kept (subject to any provision contained in the statutes) inside or outside the State at such place or places as may be designated from time to time by the board of trustees or in the bylaws of the Issuer.

(g) All actions of the Issuer shall be taken by a duly Authorized Representative of the Issuer.

(h) The Issuer shall not amend, alter, change or repeal any provision contained in this Section 4.14 without (i) the prior written consent of the Indenture Trustee and (ii) a Rating Confirmation (a copy of which shall be provided to the Indenture Trustee).

(i) The Issuer shall not amend its Articles of Incorporation without first obtaining the prior written consent of each Rating Agency.

(j) All audited financial statements of the Issuer that are consolidated with those of any affiliate thereof will contain detailed notes clearly stating that (i) all of the Issuer's assets are owned by the Issuer, and (ii) the Issuer is a separate entity with creditors who have received ownership and/or security interests in the Issuer's assets.

(k) The Issuer will strictly observe legal formalities in its dealings with the Seller, the Issuer's parent or any affiliate thereof, and funds or other assets of the Issuer will not be commingled with those of the Seller, the Issuer's parent or any other affiliate thereof. The Issuer shall not maintain joint bank accounts or other depository accounts to which the Seller, the Issuer's parent or any other affiliate has independent access. None of the Issuer's funds will at any time be pooled with any funds of the Seller, the Issuer's parent or any other affiliate.

(l) The Issuer will maintain an arm's length relationship with the Seller (and any affiliate). Any Person that renders or otherwise furnishes services to the Issuer will be compensated by the Issuer at market rates for such services it renders or otherwise furnishes to the Issuer except as otherwise provided in this Indenture. Except as contemplated in this Indenture, the Student Loan Purchase Agreements, the Administrative Services Agreement or the Servicing Agreement, the Issuer will not hold itself out to be responsible for the debts of the Seller, the parent or the decisions or actions respecting the daily business and affairs of the Seller or parent.

Section 4.15. Providing of Notice. The Issuer, upon learning of any failure on its part to observe or perform in any material respect any covenant, representation or warranty of the Issuer set forth in this Indenture or the Student Loan Purchase Agreements, or of any failure on the part of the Seller to observe or perform in any material respect any covenant, representation or warranty of the Seller set forth in the Student Loan Purchase Agreements, shall promptly notify the Indenture Trustee, the Servicer and each Rating Agency of such failure.

31

Section 4.16. Reports by Issuer. The Issuer will:

(a) file with the Indenture Trustee, within 15 days after the Issuer is required to file the same with the Commission, copies of the annual reports and of the information, documents and other reports (or copies of such portions of any of the foregoing as the Commission may from time to time by rules and regulations prescribe), if any, which the Issuer may be required to file with the Commission pursuant to Section 13 or Section 15(d) of the Securities Exchange Act;

(b) file with the Indenture Trustee and the Commission, in accordance with rules and regulations prescribed from time to time by the Commission, such additional information, documents and reports, if any, with respect to compliance by the Issuer with the conditions and covenants of this Indenture as may be required from time to time by such rules and regulations;

(c) transmit by mail to the Registered Owners of Notes, within 30 days after the filing thereof with the Indenture Trustee, in the manner and to the extent provided in TIA Section 313(c), such summaries of any information, documents and reports required to be filed by the Issuer, if any, pursuant to clauses (a) and (b) of this Section 4.16 as may be required by rules and regulations prescribed from time to time by the Commission; and

(d) the Indenture Trustee shall mail to each Registered Owner, within 60 days after each December 31 beginning with the December 31 following the date of this Indenture, a brief report as of such December 31 that complies with TIA Section 313(a) if required by said section. The Indenture Trustee shall also comply with TIA Section 313(b). A copy of each such report, when and if required pursuant to TIA Section 313(a) or (b), shall, at the time of such transaction to Registered Owners, be filed by the Indenture Trustee with the Commission and with each securities exchange, if any, upon which the Notes are listed, provided that the Issuer has previously notified the Indenture Trustee of such listing.

The Indenture Trustee may conclusively rely and accept such reports from the Issuer as fulfilling the requirements of this Section 4.16, with no further duty to know, determine or examine such reports or comply with the prescribed timing, rules and regulations of the Commission.

Section 4.17. Statement as to Compliance. The Issuer will deliver to the Indenture Trustee, within 75 days after the end of each fiscal year, a brief certificate from an Authorized Officer including (i) a current list of the officers and directors of the Issuer and a list of Authorized Representatives, and (ii) a statement of the Issuer's compliance with all conditions and covenants under this Indenture and, in the event of any noncompliance, specifying such noncompliance and the nature and status thereof. For purposes of this Section 4.17, such compliance shall be determined without regard to any period of grace or requirement of notice under this Indenture.

32

Section 4.18. Collection of Indebtedness and Suits for Enforcement by Indenture Trustee. The Issuer covenants that if:

(a) default is made in the payment of any installment of interest, if any, on any Notes when such interest becomes due and payable and such default continues for a period of 5 days; or

(b) default is made in the payment of the principal of (and premium, if any, on) any Notes at their Maturity,

then the Issuer will, upon demand of the Indenture Trustee, pay to the Indenture Trustee, for the benefit of the Registered Owners, the whole amount then due and payable on such Notes for principal (and premium, if any) and interest, with interest upon any overdue principal (and premium, if any) and, to the extent that payment of such interest shall be legally enforceable, upon any overdue installments of interest, if any, at the rate or rates borne by or provided for in such Notes, and, in addition thereto, such further amount as shall be sufficient to cover the costs and expenses of collection, including the reasonable compensation, expenses, disbursements and advances of the Indenture Trustee and its agents and counsel.

If the Issuer fails to pay such amounts forthwith upon such demand, the Indenture Trustee, in its own name and as Indenture Trustee of an express trust, may institute a judicial proceeding for the collection of the sums so due and unpaid, may prosecute such proceeding to judgment or final decree, and may enforce the same against the Issuer or any other obligor upon such Notes of such series and collect the moneys adjudged or decreed to be payable in the manner provided by law out of the property of the Issuer or any other obligor upon such Notes, wherever situated.

If an Event of Default with respect to Notes occurs and is continuing, the Indenture Trustee may, after being indemnified to its satisfaction and in its discretion, proceed to protect and enforce its rights and the rights of the Registered Owners of Notes by such appropriate judicial proceedings as the Indenture Trustee shall deem most effectual to protect and enforce any such rights, whether for the specific enforcement of any covenant or agreement in this Indenture or in aid of the exercise of any power granted herein, or to enforce any other proper remedy.

Section 4.19. Representations of the Issuer Regarding the Indenture Trustee's Security Interest. The Issuer hereby represents and warrants for the benefit of the Indenture Trustee and the Noteholders as follows:

(a) This Indenture creates a valid and continuing security interest (as defined in the applicable Uniform Commercial Code in effect in the State of Nebraska) in the Financed Eligible Loans in favor of the Indenture Trustee, which security interest is prior to all other liens, charges, security interests, mortgages or other encumbrances, and is enforceable as such as against creditors of and purchasers from the Issuer.

(b) The Act deems the Financed Eligible Loans to constitute accounts within the meaning of the applicable UCC as in effect in the State of Nebraska for the purposes of perfecting a security interest in the Financed Eligible Loans.

33

(c) The Issuer (or the Eligible Lender Trustee on behalf of the Issuer) owns and has good and marketable title to the Financed Eligible Loans free and clear of any lien, charge, security interest, mortgage or other encumbrance, claim or encumbrance of any Person.

(d) The Issuer has caused or will have caused, within 10 days, the filing of all appropriate financing statements in the proper filing office in the appropriate jurisdictions under applicable law in order to perfect the security interest in the Financed Eligible Loans granted to the Indenture Trustee hereunder.

(e) All executed copies of each promissory note that constitute or evidence the Financed Eligible Loans have been delivered to either the Indenture Trustee or the Custodian.

(f) The Issuer has received a written acknowledgment from each Custodian that such Custodian is holding the promissory notes that constitute or evidence the Financed Eligible Loans solely on behalf and for the benefit of the Indenture Trustee.

(g) Other than the security interest granted to the Indenture Trustee pursuant to this Indenture, the Issuer has not pledged, assigned, sold, granted a security interest in, or otherwise conveyed any of the Financed Eligible Loans. The Issuer has not authorized the filing of and is not aware of any financing statements against the Issuer that include a description of collateral covering the Financed Eligible Loans other than any financing statement relating to the security interest granted to the Indenture Trustee hereunder or that has been terminated. The Issuer is not aware of any judgment or tax lien filings against the Issuer.

Section 4.20. Covenants of the Issuer Regarding the Indenture Trustee's Security Interest. The Issuer hereby covenants for the benefit of the Indenture Trustee and the Noteholders as follows:

(a) The representations and warranties set forth in Section 4.19 shall survive the termination of this Indenture.

(b) The Indenture Trustee shall not waive any of the representations and warranties set forth in Section 4.19 above.

(c) The Issuer shall take all steps necessary, and shall cause the Servicers to take all steps necessary and appropriate, to maintain the perfection and priority of the Indenture Trustee's security interest in the Financed Eligible Loans.

Section 4.21. Tax Treatment. The Issuer has entered into this Indenture, and the Notes will be issued, with the intention that, for federal, state and local income, business and franchise tax purposes, the Notes (other than the Junior-Subordinate Notes) will qualify as indebtedness of the Issuer. The Issuer, by entering into this Indenture, and each Noteholder, by its acceptance of its Note, agree to treat the Notes (other than the Junior-Subordinate Notes) for federal, state and local income, business and franchise tax purposes as indebtedness of the Issuer.

34

Section 4.22. Opinions as to Indenture Trust Estate.

(a) On the Closing Date, the Issuer shall furnish to the Indenture Trustee an Opinion of Counsel either stating that, in the opinion of such counsel, such action has been taken with respect to the recording and filing of this Indenture, any Supplemental Indentures hereto, and any other requisite documents, and with respect to the execution and filing of any financing statements and continuation statements, as are necessary to perfect and make effective the lien and security interest of this Indenture and reciting the details of such action, or stating that, in the opinion of such counsel, no such action is necessary to make such lien and security interest effective.

(b) On or before March 31, in each calendar year, beginning on March 31, 2004, the Issuer shall furnish to the Indenture Trustee an Opinion of Counsel either stating that, in the opinion of such counsel, such action has been taken with respect to the recording, filing, re-recording and refiling of this Indenture, any Supplemental Indentures hereto and any other requisite documents and with respect to the execution and filing of any financing statements and continuation statements as are necessary to maintain the lien and security interest created by this Indenture and reciting the details of such action or stating that in the opinion of such counsel no such action is necessary to maintain such lien and security interest. Such Opinion of Counsel shall also describe the recording, filing, re-recording and refiling of this Indenture, any Supplemental Indentures hereto and any other requisite documents and the execution and filing of any financing statements and continuation statements that will, in the opinion of such counsel, be required to maintain the lien and security interest of this Indenture until March 31, in the following calendar year.

ARTICLE V

FUNDS

Section 5.01. Creation and Continuation of Funds and Accounts.

(a) There are hereby created and established the following Funds to be held and maintained by the Indenture Trustee for the benefit of the Registered Owners:

(i) Acquisition/Redemption Fund;

(ii) Collection Fund; and

(iii) Reserve Fund.

(b) The Operating Fund has previously been established by the Issuer, is hereby continued, does not constitute a Fund within the meaning of this Indenture, and is held by a depository bank of the Issuer for the benefit of the Issuer; and the Registered Owners shall have no right, title or interest therein.

35

The Indenture Trustee is hereby authorized for the purpose of facilitating the administration of the Trust Estate and for the administration of any Notes issued hereunder to create further Accounts or Subaccounts in any of the various Funds and Accounts established hereunder or in a Supplemental Indenture or as are otherwise deemed necessary or desirable.

Section 5.02. Acquisition/Redemption Fund. There shall be deposited into the Acquisition/Redemption Fund amounts described in any Supplemental Indenture, any deposit of funds from the Issuer, moneys from proceeds of any Notes and moneys transferred thereto from the Collection Fund pursuant to Section 5.03 hereof. Financed Eligible Loans shall be held by the Indenture Trustee or its agent or bailee (including the Servicer) and shall be pledged to the Trust Estate and accounted for as a part of the Acquisition/Redemption Fund.

Moneys on deposit in the Acquisition/Redemption Fund shall be used, upon Issuer Order, (i) solely to pay costs of issuance of the Notes, (ii) to redeem Notes in accordance with the provisions of any Supplemental Indenture, (iii) to make Principal Reduction Payments on any Principal Reduction Payment Date in accordance with the provisions of any Supplemental Indenture, and (iv) upon receipt by the Indenture Trustee of an Eligible Loan Acquisition Certificate in the form of Exhibit A hereto, to acquire Eligible Loans (including serial loans and Add-on Consolidation Loans) during any Acquisition Period at a price which would permit the results of cash flow analyses provided to each Rating Agency on any Closing Date to be sustained as certified to the Indenture Trustee on the Acquisition Certificate; provided that such price may be increased if Rating Confirmation is obtained, based on new cash flow analyses containing such assumptions as the Issuer shall reasonably determine. Any such Issuer Order or Eligible Loan Acquisition Certificate shall state that such proposed use of moneys in the Acquisition/Redemption Fund is in compliance with the provisions of this Indenture. If the Issuer determines that all or any portion of such moneys cannot be so used, then an Authorized Representative of the Issuer may, by Issuer Order, direct the Indenture Trustee to redeem Notes in accordance with any Supplemental Indenture.

Notwithstanding the foregoing, if on any Note Payment Date there are not sufficient moneys on deposit in the Collection Fund to make the transfers required by Section 5.03(b)(i) through (vii) hereof, then, an amount equal to any such deficiency shall be transferred directly from any Account within the Acquisition/Redemption Fund.

While the Issuer will be the beneficial owner of the Financed Eligible Loans and the Registered Owners will have a security interest therein, it is understood and agreed that the Eligible Lender Trustee will be the legal owner thereof and the Indenture Trustee will have a security interest in the Financed Eligible Loans for and on behalf of the Registered Owners. The notes representing the Financed Eligible Loans will be held in the name of the Eligible Lender Trustee for the account of the Issuer, for the benefit of the Noteholders.

Financed Eligible Loans shall be sold, transferred or otherwise disposed of (other than for consolidation, serialization or transfer to a Guaranty Agency) by the Indenture Trustee free from the lien of this Indenture at any time pursuant to an Issuer Order (other than to the Seller from which the Issuer originally acquired the Financed Eligible Loans) and if the Indenture Trustee is provided with the following:

(a) an Issuer Order stating the sale price and directing that Financed Eligible Loans be sold, transferred or otherwise disposed of and delivered to:

36

(i) if the Eligible Loan is originated under the Act and the Act requires any such Eligible Loan to be held only by an Eligible Lender, an Eligible Lender under the Act whose name shall be specified; or

(ii) the trustee under another indenture securing notes issued by the Issuer; and

(b) an Issuer Order stating to the effect:

(i) that the disposition price is equal to or in excess of the purchase price paid by the Issuer for such Financed Eligible Loan (less principal amounts received with respect to such Financed Eligible Loan and amortized premiums plus a pro rata share of such Financed Eligible Loan's cost of issuance); or

(ii) if a Financed Eligible Loan is in default or otherwise deemed by the Issuer to not be performing in accordance with the expectations set forth in the closing cashflows, that the disposition price is lower than the purchase price paid by the Issuer for such Financed Eligible Loan (less principal amounts received with respect to such Financed Eligible Loan and amortized premiums plus a pro rata share of such Financed Eligible Loan's cost of issuance), and (A) the Issuer reasonably believes that the present value of the Revenues expected to be received (after giving effect to such disposition) would be at least equal to the Revenues expected to be received assuming no such sale, transfer or other disposition occurred, or (B) the Issuer shall remain able to pay debt service on the Notes and make payment on any other Obligations on a timely basis (after giving effect to such sale, transfer or other disposition) whereas it would not have been able to do so on a timely basis if it had not sold, transferred or disposed of such Financed Eligible Loan at such discounted amount, or (C) the Aggregate Market Value of the Trust Estate (after giving effect to such sale, transfer or other disposition) will be at least equal to 100% of the aggregate principal amount of the Obligations plus accrued interest.

Further, Financed Eligible Loans shall also be sold, transferred or otherwise disposed of by the Indenture Trustee pursuant to an Issuer Order (other than to the Seller from which the Issuer originally acquired the Financed Eligible Loans) in which the Issuer chooses to exercise any right to optional purchase (as described in a Supplemental Indenture), or if the Issuer determines that such disposition of Financed Eligible Loans from the Trust Estate is necessary in order to avoid the occurrence of an Event of Default hereunder or to avoid any default in the payment obligations of the Issuer under any reimbursement agreement, in such amount and at such times and prices as may be specified in such Issuer Order. The Indenture Trustee, following receipt of the foregoing and of an Issuer Order indicating that such purchaser or transferee is one of the entities described in clause (a) above, if applicable, shall deliver such Financed Eligible Loans free from the lien of this Indenture upon the receipt of the purchase price or consideration specified in the Issuer Order, in compliance with the foregoing. The proceeds to be received upon any disposition may consist of cash, Investment Securities and/or Eligible Loans.

37

Section 5.03. Collection Fund.

(a) The Indenture Trustee shall deposit into the Collection Fund amounts described in any Supplemental Indenture, all Revenues derived from Financed Eligible Loans acquired by the Issuer, all other Revenue derived from moneys or assets on deposit in the Acquisition/Redemption Fund and the Reserve Fund, all Counterparty Payments and any other amounts deposited thereto upon receipt of an Issuer Order. All Recoveries of Principal constituting a portion of the Revenue deposited in the Collection Fund and so identified to the Indenture Trustee by the Issuer shall be transferred, on a monthly basis, to the Acquisition/Redemption Fund. Upon receipt of an Issuer Order, money in the Collection Fund shall be used, on any date, (i) to pay Program Expenses directly or (ii) upon receipt of an Issuer Order substantially in the form of Exhibit B hereto, directing the same, to make a transfer to the Operating Fund to pay Program Expenses, subject to Section 5.05 hereof. Upon receipt of an Issuer Order directing the same, moneys in the Collection Fund shall be used, on any date, to fund the acquisition of (i) Add-on Consolidation Loans during the related Add-on Period and
(ii) Eligible Student Loans which constitute serial loans or Eligible Student Loans which have been cured by a Servicer pursuant to the terms of a Servicing Agreement, to the extent moneys are not otherwise available therefor in the Acquisition/Redemption Fund. The Issuer shall provide the Indenture Trustee with an Issuer Order with respect to all Issuer Derivative Payments and carry-over interest amounts, which Issuer Order the Indenture Trustee may conclusively rely on.

(b) On each Note Payment Date and Derivative Payment Date, money remaining in the Collection Fund shall be used and transferred to other funds or Persons in the following order of precedence (any money not so transferred or paid to remain in the Collection Fund until subsequently applied pursuant to this Section 5.03(b)):

(i) on a parity basis, to pay interest due on any Senior Notes on such Note Payment Date and any Issuer Derivative Payment secured on a parity with the Senior Notes due on such Derivative Payment Date;

(ii) on a parity basis, to pay the principal of or premium, if any, on any Senior Notes due on such Note Payment Date (if such Note Payment Date is a Stated Maturity or mandatory sinking fund redemption date with respect to such Senior Notes);

(iii) on a parity basis, to pay interest due on any Subordinate Notes on such Note Payment Date and any Issuer Derivative Payment secured on a parity with the Subordinate Notes due on such Derivative Payment Date;

(iv) on a parity basis, to pay the principal of or premium, if any, on any Subordinate Notes due on such Note Payment Date (if such Note Payment Date is a Stated Maturity or mandatory sinking fund redemption date with respect to such Subordinate Notes);

38

(v) on a parity basis, to pay interest on Junior-Subordinate Notes on such Note Payment Date and to make any Issuer Derivative Payment secured on a parity with such Junior-Subordinate Notes due on such Derivative Payment Date;

(vi) on a parity basis, to pay the principal of or premium, if any, on any Junior-Subordinate Notes due on such Note Payment Date (if such Note Payment Date is a Stated Maturity or mandatory sinking fund redemption date with respect to such Junior-Subordinate Notes);

(vii) to the Reserve Fund the amount, if any, required by Section 5.04(d) hereof;

(viii) until such time as the Asset Release Test is met, as certified to the Indenture Trustee in an Issuer Order, to the Acquisition/Redemption Fund to be used for mandatory redemptions (if so described in a Supplemental Indenture);

(ix) upon receipt of an Issuer Order, to pay interest accrued on the interest carryover amounts of the Senior Notes, the interest carryover amounts of the Senior Notes, to pay interest accrued on the interest carryover amounts of the Subordinate Notes, the interest carryover amounts of the Subordinate Notes, to pay interest accrued on the interest carryover amounts of the Junior-Subordinate Notes, the interest carryover amounts of the Junior-Subordinate, in that order of priority provided, however, on any Payment Date, any such amount shall be allocated first to any Notes being redeemed on such Payment Date;

(x) upon receipt of an Issuer Order, to pay unpaid Termination Payments due on a Derivative Payment Date and any other unpaid Issuer Derivative Payment in the following order of priority: first, to a Counterparty who has provided a Derivative Product secured on a parity with the Senior Notes; second, to a Counterparty who has provided a Derivative Product secured on a parity with the Subordinate Notes; third, to a Counterparty who has provided a Derivative Product secured on a parity with the Junior-Subordinate Notes;

(xi) subsequent to such time as the Asset Release Test is met, at the option of the Issuer and upon Issuer Order, to the Acquisition/Redemption Fund to be used for optional redemptions (if so described in a Supplemental Indenture); and

(xii) to the extent the Indenture permits payments to the Issuer free from the lien of the Indenture pursuant to
Section 5.06 hereof, at the option of the Issuer and upon Issuer Order to exercise such option, the remaining money in the Collection Fund on such payment date may be paid to the Issuer.

Section 5.04. Reserve Fund.

(a) The Indenture Trustee shall deposit to the Reserve Fund the amount, if any, specified in each Supplemental Indenture. On each Note Payment Date, to the extent there are insufficient moneys in the

39

Collection Fund to make the transfers required by Sections 5.03(b)(i) through (vi) hereof (subject to the provisions of Sections 5.04(b) and
(e) below), then, the amount of such deficiency shall be paid directly from the Reserve Fund if such deficiency has not been paid from the Acquisition/Redemption Fund.

(b) Money in the Reserve Fund may be used to pay principal on the Notes only on the date of their Stated Maturity or mandatory sinking fund redemption date.

(c) An amount specified in a Supplemental Indenture may be withdrawn from the Reserve Fund, free from the lien of the Indenture on the dates described therein.

(d) If the Reserve Fund is used for the purposes described in
Section 5.04(a)-(c) hereof, the Indenture Trustee shall restore the Reserve Fund to the Reserve Fund Requirement with respect thereto by transfers from the Collection Fund on the next Note Payment Date pursuant to Section 5.03(b)(vii) hereof or from the Acquisition/Redemption Fund pursuant to Section 5.02 hereof. If the full amount required to restore the Reserve Fund to the applicable Reserve Fund Requirement is not available in the Collection Fund on such next succeeding Note Payment Date, the Indenture Trustee shall continue to transfer funds from the Collection Fund as they become available and in accordance with Section 5.03(b)(vii) hereof until the deficiency in the Reserve Fund has been eliminated.

(e) On any day that the amount in the Reserve Fund exceeds the Reserve Fund Requirement with respect thereto, the Indenture Trustee, at the direction of the Issuer and subject to meeting the Asset Release Test, shall transfer the excess to the Issuer. Moneys in the Reserve Fund shall not be used to pay principal on the Notes, other than on a Stated Maturity, mandatory sinking fund redemption date or in connection with the defeasance of this Indenture in accordance with Article X hereof.

(f) On the date of redemption of all of the Notes, the Indenture Trustee shall transfer all amounts in the Reserve Fund to the Collection Fund.

(g) The Issuer may substitute for some or all of the cash deposit required to be maintained in the Reserve Fund for a Reserve Fund Surety Bond upon receipt of a Rating Confirmation with respect to such substitution. Any such Reserve Fund Surety Bond shall be delivered to the Indenture Trustee who shall draw upon the Reserve Fund Surety Bond in accordance with its terms and in the manner provided in a Supplemental Indenture. Notwithstanding any of the foregoing, amounts available under any Reserve Fund Surety Bond shall not be used to make any payments with respect to any Derivative Product.

Section 5.05. Operating Fund. The Indenture Trustee shall deposit to the Operating Fund the amount, if any, specified in each Supplemental Indenture. The Operating Fund is a special fund created with a depository bank of the Issuer and shall be used to pay Program Expenses. The Operating Fund shall be held by such depository bank of the Issuer, and no Registered Owner shall have any right, title or interest in the Operating Fund. Amounts deposited in the Operating Fund shall be used to pay Program Expenses.

40

The amount deposited in the Operating Fund by transfer from the Collection Fund and, if necessary, from the Acquisition/Redemption Fund, and the schedule of deposits shall be determined by the Issuer. Such Issuer Order shall certify that the amount so transferred in any one Fiscal Year shall not exceed the amount budgeted by the Issuer as Program Expenses for such Fiscal Year with respect to the Notes and as may be limited by a Supplemental Indenture, and does not exceed the amount designated therefor in the cash flows provided to each Rating Agency on each Closing Date, unless the Issuer, after furnishing each Rating Agency with revised cash flows, shall have received a Rating Confirmation. The Issuer shall provide the Indenture Trustee with an Issuer Order and a copy of any Rating Confirmation at least two Business Days prior to the day on which the amount is to be transferred.

At any time in order to meet expenses which have been incorporated in an amended budget, the Issuer may requisition from the Indenture Trustee the amount which it is anticipated will be required to pay the Program Expenses not in excess of the amount budgeted with respect to the Notes for the period to the next deposit into the Operating Fund. The requisition, in the form of an Issuer Order, shall include a statement that the amount requisitioned, when combined with the amount requisitioned previously in the Fiscal Year, does not exceed the amount currently budgeted for that year as Program Expenses or as may be further limited by a Supplemental Indenture.

Upon the receipt of such requisition, the Indenture Trustee shall withdraw the amount requisitioned from the Collection Fund, and if necessary, from the Acquisition/Redemption Fund (or so much thereof as is then on deposit in such Funds) and transfer the same into the Operating Fund. The Issuer may request that the Indenture Trustee pay the requisitioned amount in installments as specified by the Issuer. In the event there is not sufficient money on hand in the Collection Fund and the Acquisition/Redemption Fund to transfer the full amount requisitioned, the Indenture Trustee shall notify the Issuer and the Issuer shall then determine the amount to be transferred.

Section 5.06. Transfers to Issuer. Transfers from the Collection Fund to the Issuer may be made in accordance with Section 5.03(b)(xi); provided, however, that no transfer of assets to the Issuer (other than pursuant to the Operating Fund as otherwise permitted in Section 5.05 hereof) shall be made if there is not on deposit in the Reserve Fund an amount equal to at least the Reserve Fund Requirement; and further provided, that no transfer shall be made to the Issuer unless the Issuer certifies that immediately after taking into account any such transfer, the Aggregate Market Value of the assets in the Trust Estate will be equal to or greater than 103% of the unpaid principal amount of the Senior Notes Outstanding and Subordinate Notes Outstanding (the "Asset Release Test"). The Asset Release Test may be modified at any time upon receipt by the Trustee of a Rating Confirmation.

Section 5.07. Investment of Funds Held by Indenture Trustee. The Indenture Trustee shall invest money held for the credit of any Fund or Account or Subaccount held by the Indenture Trustee hereunder as directed in writing (or orally, confirmed in writing) by an Authorized Representative of the Issuer, to the fullest extent practicable and reasonable, in Investment Securities which shall mature or be redeemed at the option of the holder prior to the respective dates when the money held for the credit of such Fund or Account will be required for the purposes intended. In the absence of any such direction and to the extent practicable, the Indenture Trustee shall invest amounts held hereunder in those Investment Securities described in clause (d) of the

41

definition of the Investment Securities. Subject to the provisions of Section 5.04(e), all income and earning on such investments shall be transferred monthly to the Collection Fund. The Indenture Trustee and the Issuer hereby agree that unless an Event of Default shall have occurred hereunder, the Issuer acting by and through an Authorized Representative shall be entitled to, and shall, provide written direction or oral direction confirmed in writing to the Indenture Trustee with respect to any discretionary acts required or permitted of the Indenture Trustee under any Investment Securities and the Indenture Trustee shall not take such discretionary acts without such written direction.

The Investment Securities purchased shall be held by the Indenture Trustee and shall be deemed at all times to be part of such Fund or Account or Subaccounts or combination thereof, and the Indenture Trustee shall inform the Issuer of the details of all such investments. Upon direction in writing from an Authorized Representative of the Issuer, the Indenture Trustee shall use its best efforts to sell at the best price obtainable, or present for redemption, any Investment Securities purchased by it as an investment whenever it shall be necessary to provide money to meet any payment from the applicable Fund. The Indenture Trustee shall advise the Issuer in writing, on or before the fifteenth day of each calendar month (or such later date as reasonably consented to by the Issuer), of all investments held for the credit of each Fund in its custody under the provisions of this Indenture as of the end of the preceding month and the value thereof, and shall list any investments which were sold.

Money in any Fund constituting a part of the Trust Estate may be pooled for the purpose of making investments and may be used to pay accrued interest on Investment Securities purchased. The Indenture Trustee and its affiliates may act as principal or agent in the acquisition or disposition of any Investment Securities.

Notwithstanding the foregoing, the Indenture Trustee shall not be responsible or liable for any losses on investments made by it hereunder or for keeping all Funds held by it, fully invested at all times, its only responsibility being to comply with the investment instructions of the Issuer or its designee in a non-negligent manner.

The Issuer acknowledges that to the extent the regulations of the Comptroller of the Currency or other applicable regulatory agency grant the Issuer the right to receive brokerage confirmations of security transactions, the Issuer waives receipt of such confirmations.

Section 5.08. Investment Securities. Any investment of funds in Investment Securities shall be held by a financial institution in accordance with the following requirements:

(a) all Investment Securities shall be held in an account with such financial institution in the name of the Indenture Trustee;

(b) all Investment Securities held in such account shall be delivered to the Indenture Trustee in the following manner:

(i) with respect to bankers' acceptances, commercial paper, negotiable certificates of deposit and other obligations that constitute "instruments" within the meaning of Section 9-102(a)(47) of the UCC (other than certificated securities) and

42

are susceptible of physical delivery, transferred to the Indenture Trustee by physical delivery to the Indenture Trustee, endorsed to, or registered in the name of, the Indenture Trustee or its nominee or endorsed in blank; or such additional or alternative procedures as may hereafter become appropriate to effect the complete transfer of ownership of any such Investment Securities to the Indenture Trustee free of any adverse claims, consistent with changes in applicable law or regulations or the interpretation thereof;

(ii) with respect to a "certificated security" (as defined in Section 8-102(a)(4) of the UCC), transferred:

(A) by physical delivery of such certificated security to the Indenture Trustee, provided that if the certificated security is in registered form, it shall be endorsed to, or registered in the name of, the Indenture Trustee or endorsed in blank;

(B) by physical delivery of such certificated security in registered form to a "securities intermediary" (as defined in Section 8-102(a)(14) of the UCC) acting on behalf of the Indenture Trustee if the certificated security has been specially endorsed to the Indenture Trustee by an effective endorsement;

(iii) with respect to any security issued by the U.S. Treasury, the Federal Home Loan Mortgage Corporation or by the Federal National Mortgage Association that is a book entry security held through the Federal Reserve System pursuant to Federal book entry regulations, the following procedures, all in accordance with applicable law, including applicable federal regulations and Articles 8 and 9 of the UCC: book entry registration of such property to an appropriate book entry account maintained with a Federal Reserve Bank by a securities intermediary which is also a "depositary" pursuant to applicable federal regulations and issuance by such securities intermediary of a deposit advice or other written confirmation of such book entry registration to the Indenture Trustee of the purchase by the securities intermediary on behalf of the Indenture Trustee of such book entry security; the making by such securities intermediary of entries in its books and records identifying such book entry security held through the Federal Reserve System pursuant to Federal book entry regulations as belonging to the Indenture Trustee and indicating that such securities intermediary holds such book entry security solely as agent for the Indenture Trustee; or such additional or alternative procedures as may hereafter become appropriate to effect complete transfer of ownership of any such Investment Securities to the Indenture Trustee free of any adverse claims, consistent with changes in applicable law or regulations or the interpretation thereof;

(iv) with respect to any "uncertificated security" (as defined in Section 8-102(a)(18) of the UCC) that is not governed by clause (iii) above, transferred:

43

(A) (1) by registration to the Indenture Trustee as the registered owner thereof, on the books and records of the issuer thereof; or

(2) by registration to another Person (not a securities intermediary) that either becomes the registered owner of the uncertificated security on behalf of the Indenture Trustee or, having become the registered owner, acknowledges that it holds for the Indenture Trustee; or

(B) by the issuer thereof having agreed that it will comply with instructions originated by the Indenture Trustee without further consent of the registered owner thereof;

(v) with respect to any "security entitlement" (as defined in Section 8-102(a)(17) of the UCC):

(A) if a securities intermediary

(1) indicates by book entry that a "financial asset" (as defined in Section 8-102(a)(9) of the UCC) has been credited to the Indenture Trustee's "securities account" (as defined in Section 8-501(a) of the UCC);

(2) receives a financial asset (as so defined) from the Indenture Trustee or acquires a financial asset for the Indenture Trustee, and, in either case, accepts it for credit to the Indenture Trustee's securities account (as so defined);

(3) becomes obligated under other law, regulation or rule to credit a financial asset to the Indenture Trustee's securities account; or

(4) has agreed that it will comply with "entitlement orders" (as defined in Section 8-102(a)(8) of the UCC) originated by the Indenture Trustee, without further consent by the "entitlement holder" (as defined in Section 8-102(a)(7) of the UCC); and

(B) such financial asset either is such Investment Security or a security entitlement evidencing a claim thereto; and

(vi) in each case of delivery contemplated pursuant to clauses (i) through (v) above, the Indenture Trustee shall make appropriate notations on its records, and shall cause the same to be made on the records of its nominees, indicating that such Investment Security is held in trust pursuant to and as provided in this Indenture.

44

Any cash held by the Indenture Trustee shall be considered a "financial asset" for purposes of this paragraph. Subject to the other provisions hereof, the Indenture Trustee shall have sole control over each such investment and the income thereon, and any certificate or other instrument evidencing any such investment, if any, shall be delivered directly to the Indenture Trustee or its agent, together with each document of transfer, if any, necessary to transfer title to such investment to the Indenture Trustee in a manner which complies with this paragraph.

The Indenture Trustee agrees that it has no security interest or other adverse claim to the Funds and Accounts or the Investment Securities therein that are part of the Trust Estate other than pursuant to this Indenture and that it will not enter into any agreement that would give any Person or entity other than the Indenture Trustee the right to give entitlement orders with respect to such Investment Securities or the Funds and Accounts.

Section 5.09. Release; Sale of Financed Eligible Loans.

(a) The Indenture Trustee shall, upon Issuer Order and subject to the provisions of this Indenture, take all actions reasonably necessary to effect the release of any Financed Eligible Loans from the lien of this Indenture to the extent required by the Act or other applicable laws.

(b) Subject to the payment of its fees and expenses pursuant to Sections 7.05 and 7.07, the Indenture Trustee may, and when required by the provisions of this Indenture shall, execute instruments to release property from the lien of this Indenture, or convey the Indenture Trustee's interest in the same, in a manner and under circumstances that are not inconsistent with the provisions of this Indenture. No party relying upon an instrument executed by the Indenture Trustee as provided in this Article V shall be bound to ascertain the Indenture Trustee's authority, inquire into the satisfaction of any conditions precedent or see to the application of any moneys.

(c) The Indenture Trustee shall, at such time as there are no Notes Outstanding and all sums due the Indenture Trustee pursuant to Sections 7.05 and 7.07 and all amounts payable to any Servicer, the Administrator, the Auction Agents, the Broker-Dealers, and the Counterparties have been paid, release any remaining portion of the Trust Estate that secured the Notes from the lien of this Indenture and release to the Issuer or any other Person entitled thereto any funds then on deposit in the Funds and Accounts. The Indenture Trustee shall release property from the lien of this Indenture pursuant to this
Section 5.06(c) only upon receipt of an Issuer Order and (if required by the TIA) Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1).

(d) Subject to the provisions of this Indenture, the Indenture Trustee shall release property from the lien of this Indenture only upon receipt of an Issuer Order, an Opinion of Counsel and Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1) or an Opinion of Counsel in lieu of such Independent Certificates to the effect that the TIA does not require any such Independent Certificates.

45

ARTICLE VI

DEFAULTS AND REMEDIES

Section 6.01. Events of Default Defined. For the purpose of this Indenture, the following events are hereby defined as, and are declared to be, "Events of Default":

(a) default in the due and punctual payment of the interest on any of the Senior Notes when due and payable, and such default shall continue for a period of five (5) days;

(b) default in the due and punctual payment of the principal on any of the Senior Notes when due and payable or failure to make any payment due under any other Senior Obligations hereunder when due (other than the failure to make Principal Reduction Payments);

(c) if no Senior Obligations are Outstanding hereunder, default in the due and punctual payment of the interest on any of the Subordinate Notes when due and payable, and such default shall continue for a period of five (5) days;

(d) if no Senior Obligations are Outstanding hereunder, default in the due and punctual payment of the principal on any of the Subordinate Notes when due and payable or failure to make any payment due under any other Subordinate Obligations when due (other than the failure to make Principal Reduction Payments);

(e) if no Senior Obligations or Subordinate Obligations are Outstanding hereunder, default in the due and punctual payment of the interest on any of the Junior-Subordinate Notes when due and payable, and such default shall continue for a period of five (5) days;

(f) if no Senior Obligations or Subordinate Obligations are Outstanding hereunder, default in the due and punctual payment of the principal on any of the Junior Subordinate Notes when due and payable or failure to make any payment due under any other Junior-Subordinate Obligations when due (other than the failure to make Principal Reduction Payments);

(g) default in the performance or observance of any other of the covenants, agreements, or conditions on the part of the Issuer to be kept, observed, and performed contained in this Indenture or in the Notes, and continuation of such default for a period of 90 days after written notice thereof by the Indenture Trustee to the Issuer; and

(h) the occurrence of an Event of Bankruptcy with respect to the Issuer.

Failure to pay interest carryover amounts or interest on interest carryover amounts shall not constitute an Event of Default.

46

Any notice herein provided to be given to the Issuer with respect to any default shall be deemed sufficiently given if sent by certified mail with postage prepaid to the Person to be notified, addressed to such Person at the post office address as shown in Section 9.01 of this Indenture or such other address as may hereafter be given as the principal office of the Issuer in writing to the Indenture Trustee by an Authorized Representative of the Issuer. The Indenture Trustee shall give such notice if requested to do so in writing by the Registered Owners of at least a majority of the principal amount of the Highest Priority Obligations at the time Outstanding ("Registered Owner Approval").

Section 6.02. Remedy on Default; Possession of Trust Estate. Subject to
Section 6.09 hereof, upon the happening and continuance of any Event of Default, the Indenture Trustee personally or by its attorneys or agents may enter into and upon and take possession of such portion of the Trust Estate as shall be in the custody of others, and all property comprising the Trust Estate, and each and every part thereof, and exclude the Issuer and its agents, servants, and employees wholly therefrom, and have, hold, use, operate, manage and control the same and each and every part thereof, and in the name of the Issuer or otherwise, as they shall deem best, conduct the business thereof and exercise the privileges pertaining thereto and all the rights and powers of the Issuer and use all of the then existing Trust Estate for that purpose, and collect and receive all charges, income and Revenue of the same and of every part thereof, and after deducting therefrom all fees and expenses incurred hereunder and all other proper outlays herein authorized, and all payments which may be made as just and reasonable compensation for its own services, and for the services of its attorneys, agents, and assistants, the Indenture Trustee shall apply the rest of the money received by the Indenture Trustee as follows: first, to the payment of the interest in default on the Senior Notes and all Issuer Derivative Payments (excluding all Termination Payments other than Priority Termination Payments) secured on a parity with the Senior Notes then due, in the order of the maturity of the installments thereof, with interest on overdue installments thereof at the same rates, respectively, as were borne by the Senior Notes on which such interest shall be in default and such Issuer Derivative Payments (excluding all Termination Payments other than Priority Termination Payments) as provided in the ISDA Master Agreement then due, as the case may be, second, to the payment of the principal of all Senior Notes then due, such payments to be made ratably to the parties entitled thereto without discrimination or preference, third, to the payment of the interest in default on the Subordinate Notes and all Issuer Derivative Payments (excluding all Termination Payments other than Priority Termination Payments) secured on a parity with the Subordinate Notes then due, in the order of the maturity of the installments thereof with interest on overdue installments thereof at the same rates, respectively, as were borne by the Subordinate Notes on which such interest shall be in default and such Issuer Derivative Payments (excluding all Termination Payments other than Priority Termination Payments) as provided in the ISDA Master Agreement then due, as the case may be, fourth, to the payment of the principal of all Subordinate Notes then due, such payments to be made ratably to the parties entitled thereto without discrimination or preference, fifth, to the payment of the interest in default on the Junior-Subordinate Notes and all Issuer Derivative Payments (excluding all Termination Payments other than Priority Termination Payments) secured on a parity with such Junior-Subordinate Notes then due, in the order of the maturity of the installments thereof, with interest on overdue installments thereof at the same rates, respectively, as were borne by the Junior-Subordinate Notes on which such interest shall be in default and such Issuer Derivative Payments (excluding all Termination Payments other than Priority Termination Payments) as provided in the ISDA Master Agreement then due, as the case may be, sixth, to the payment of the principal of all Junior-Subordinate Notes then due, such payments to be made ratably to the parties entitled thereto without discrimination or preference, seventh, to pay interest accrued on the carryover amounts of the Senior notes, the carryover amounts of the Senior Notes, to pay interest accrued on the

47

carryover amounts of the Subordinate Notes, the carryover amounts of the Subordinate Notes, to pay interest accrued on the carryover amounts of the Junior-Subordinate Notes, the carryover amounts of the Junior-Subordinate Notes, in that order of priority, eighth, to pay unpaid Termination Payments due as a result of a Counterparty default under a Derivative Product secured on a parity with the Senior Notes, ninth, to pay unpaid Termination Payments due as a result of a Counterparty default under a Derivative Product secured on a parity with the Subordinate Notes, and tenth to pay unpaid Termination Payments due as a result of a Counterparty default under a Derivative Product secured on a parity with the Junior-Subordinate Notes.

Section 6.03. Remedies on Default; Advice of Counsel. Upon the happening of any Event of Default, the Indenture Trustee may proceed to protect and enforce the rights of the Indenture Trustee and the Registered Owners in such manner as counsel for the Indenture Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as, in the opinion of such counsel, may be more effectual to protect and enforce the rights aforesaid.

Section 6.04. Remedies on Default; Sale of Trust Estate. Upon the happening of any Event of Default and if the principal of all of the Outstanding Obligations shall have been declared due and payable, then and in every such case, and irrespective of whether other remedies authorized shall have been pursued in whole or in part, the Indenture Trustee may sell, with or without entry, to the highest bidder the Trust Estate, and all right, title, interest, claim and demand thereto and the right of redemption thereof, at any such place or places, and at such time or times and upon such notice and terms as may be required by law. Upon such sale the Indenture Trustee may make and deliver to the purchaser or purchasers a good and sufficient assignment or conveyance for the same, which sale shall be a perpetual bar both at law and in equity against the Issuer and all Persons claiming such properties. No purchaser at any sale shall be bound to see to the application of the purchase money or to inquire as to the authorization, necessity, expediency or regularity of any such sale. The Indenture Trustee is hereby irrevocably appointed the true and lawful attorney-in-fact of the Issuer, in its name and stead, to make and execute all bills of sale, instruments of assignment and transfer and such other documents of transfer as may be necessary or advisable in connection with a sale of all or part of the Trust Estate, but the Issuer, if so requested by the Indenture Trustee, shall ratify and confirm any sale or sales by executing and delivering to the Indenture Trustee or to such purchaser or purchasers all such instruments as may be necessary, or in the judgment of the Indenture Trustee, proper for the purpose which may be designated in such request. In addition, the Indenture Trustee may proceed to protect and enforce the rights of the Indenture Trustee and the Registered Owners of the Obligations in such manner as counsel for the Indenture Trustee may advise, whether for the specific performance of any covenant, condition, agreement or undertaking herein contained, or in aid of the execution of any power herein granted, or for the enforcement of such other appropriate legal or equitable remedies as may in the opinion of such counsel, be more effectual to protect and enforce the rights aforesaid. The Indenture Trustee shall take any such action or actions if requested to do so in writing by the Registered Owners of at least a majority of the principal amount of the Highest Priority Obligations at the time Outstanding.

48

Section 6.05. Appointment of Receiver. In case an Event of Default occurs, and if all of the Outstanding Obligations shall have been declared due and payable and in case any judicial proceedings are commenced to enforce any right of the Indenture Trustee or of the Registered Owners under this Indenture or otherwise, then as a matter of right, the Indenture Trustee shall be entitled to the appointment of a receiver of the Trust Estate and of the earnings, income or Revenue, rents, issues and profits thereof with such powers as the court making such appointments may confer.

Section 6.06. Restoration of Position. In case the Indenture Trustee shall have proceeded to enforce any rights under this Indenture by sale or otherwise, and such proceedings shall have been discontinued, or shall have been determined adversely to the Indenture Trustee, then and in every such case to the extent not inconsistent with such adverse decree, the Issuer, the Indenture Trustee and the Registered Owners shall be restored to their former respective positions and the rights hereunder in respect to the Trust Estate, and all rights, remedies, and powers of the Indenture Trustee and of the Registered Owners shall continue as though no such proceeding had been taken.

Section 6.07. Purchase of Properties by Indenture Trustee or Registered Owners. In case of any such sale of the Trust Estate, any Registered Owner or Registered Owners or committee of Registered Owners or the Indenture Trustee, may bid for and purchase such property and upon compliance with the terms of sale may hold, retain possession, and dispose of such property as the absolute right of the purchaser or purchasers without further accountability and shall be entitled, for the purpose of making any settlement or payment for the property purchased, to use and apply any Obligations hereby secured and any interest thereon due and unpaid, by presenting such Obligations in order that there may be credited thereon the sum apportionable and applicable thereto out of the net proceeds of such sale, and thereupon such purchaser or purchasers shall be credited on account of such purchase price payable to him or them with the sum apportionable and applicable out of such net proceeds to the payment of or as a credit on the Obligations so presented.

Section 6.08. Application of Sale Proceeds. The proceeds of any sale of the Trust Estate, together with any funds at the time held by the Indenture Trustee and not otherwise appropriated, shall be applied by the Indenture Trustee as set forth in Section 6.02 hereof, and then to the Issuer or whomsoever shall be lawfully entitled thereto.

Section 6.09. Accelerated Maturity. If an Event of Default shall have occurred and be continuing, the Indenture Trustee may declare, or upon the written direction by the Registered Owners of at least 66% of the principal amount of the Highest Priority Obligations then Outstanding, shall declare, the principal of all Obligations then Outstanding, and the interest thereon, if not previously due, immediately due and payable, anything in the Obligations or this Indenture to the contrary notwithstanding; provided, however, that for a declaration of acceleration upon a default pursuant to Section 6.01(g) hereof shall require the consent of a majority of the Registered Owners of the principal amount of the Highest Priority Obligations then Outstanding.

Section 6.10. Remedies Not Exclusive. The remedies herein conferred upon or reserved to the Indenture Trustee or the Registered Owners of Obligations are not intended to be exclusive of any other remedy, but each remedy herein

49

provided shall be cumulative and shall be in addition to every other remedy given hereunder or now or hereafter existing, and every power and remedy hereby given to the Indenture Trustee or to the Registered Owners of Obligations, or any supplement hereto, may be exercised from time to time as often as may be deemed expedient. No delay or omission of the Indenture Trustee or of any Registered Owner of Obligations to exercise any power or right arising from any default hereunder shall impair any such right or power or shall be construed to be a waiver of any such default or to be acquiescence therein.

Section 6.11. Direction of Indenture Trustee. Upon the happening of any Event of Default, the Registered Owners of at least a majority of the principal amount of the Highest Priority Obligations then Outstanding, shall have the right by an instrument or instruments in writing delivered to the Indenture Trustee to direct and control the Indenture Trustee as to the method of taking any and all proceedings for any sale of any or all of the Trust Estate, or for the appointment of a receiver, if permitted by law, and may at any time cause any proceedings authorized by the terms hereof to be so taken or to be discontinued or delayed; provided, however, that such Registered Owners shall not be entitled to cause the Indenture Trustee to take any proceedings which in the Indenture Trustee's opinion would be unjustly prejudicial to non-assenting Registered Owners of Obligations, but the Indenture Trustee shall be entitled to assume that the action requested by the Registered Owners of at least a majority of the principal amount of the Highest Priority Obligations then Outstanding will not be prejudicial to any non-assenting Registered Owners unless the Registered Owners of at least a majority of the principal amount of the non-assenting Registered Owners of such Obligations, in writing, show the Indenture Trustee how they will be prejudiced. Anything in this Indenture to the contrary notwithstanding, the Registered Owners of at least a majority of the principal amount of the Highest Priority Obligations then Outstanding together with the Registered Owners of a majority of the collective aggregate principal amount of all other Obligations then Outstanding shall have the right, at any time, by an instrument or instruments in writing executed and delivered to the Indenture Trustee, to direct the method and place of conducting all proceedings to be taken in connection with the enforcement of the terms and conditions of this Indenture, or for the appointment of a receiver or any other proceedings hereunder, provided that such direction shall not be otherwise than in accordance with the provisions of law and of this Indenture. The provisions of this Section 6.11 shall be expressly subject to the provisions of Sections 7.01(c) and 7.05 hereof.

Section 6.12. Right to Enforce in Indenture Trustee. No Registered Owner of any Obligation shall have any right as such Registered Owner to institute any suit, action, or proceedings for the enforcement of the provisions of this Indenture or for the execution of any trust hereunder or for the appointment of a receiver or for any other remedy hereunder, all rights of action hereunder being vested exclusively in the Indenture Trustee, unless and until the Indenture Trustee fails to institute an action or suit after (a) the Registered Owners of at least 25% of the Notes shall have previously given to the Indenture Trustee written notice of a default hereunder, and of the continuance thereof;
(b) the Registered Owners of at least 25% of the Notes shall have made written request upon the Indenture Trustee and the Indenture Trustee shall have been afforded reasonable opportunity to institute such action, suit or proceeding in

50

its own name; and (c) the Indenture Trustee shall have been offered indemnity and security satisfactory to it against the costs, expenses, and liabilities to be incurred therein or thereby, which offer of indemnity shall be an express condition precedent hereunder to any obligation of the Indenture Trustee to take any such action hereunder, and the Indenture Trustee for 30 days after receipt of such notification, request, and offer of indemnity, shall have failed to institute any such action, suit or proceeding. It is understood and intended that no one or more Registered Owners of the Obligations shall have the right in any manner whatever by his or their action to affect, disturb, or prejudice the lien of this Indenture or to enforce any right hereunder except in the manner herein provided and for the equal benefit of the Registered Owners of not less than a majority of the collective aggregate principal amount of the Obligations then Outstanding.

The Indenture Trustee, solely in its capacity as trustee hereunder, and the Registered Owners covenant that they will not at any time institute against the Issuer any bankruptcy, reorganization or other proceeding under any federal or state bankruptcy or similar law.

Section 6.13. Physical Possession of Obligations not Required. In any suit or action by the Indenture Trustee arising under this Indenture or on all or any of the Obligations issued hereunder, or any supplement hereto, the Indenture Trustee shall not be required to produce such Obligations, but shall be entitled in all things to maintain such suit or action without their production.

Section 6.14. Waivers of Events of Default. The Indenture Trustee may in its discretion waive any Event of Default hereunder and its consequences and rescind any declaration of acceleration of Obligations, and shall do so upon the written request of the Registered Owners of at least a majority of the principal amount of the Highest Priority Obligations then Outstanding; provided, however, that there shall not be waived (a) any Event of Default in the payment of the principal of or premium on any Outstanding Obligations at the date of maturity or redemption thereof, or any default in the payment when due of the interest on any such Obligations, unless prior to such waiver or rescission, all arrears of interest or all arrears of payments of principal and premium, if any, and all fees, expenses of the Indenture Trustee, in connection with such default shall have been paid or provided for or (b) any default in the payment of amounts set forth in Section 7.05 hereof. In case of any such waiver or rescission, or in case any proceedings taken by the Indenture Trustee on account of any such default shall have been discontinued or abandoned or determined adversely to the Indenture Trustee, then and in every such case the Issuer, the Indenture Trustee and the Registered Owners of Obligations shall be restored to their former positions and rights hereunder respectively, but no such waiver or rescission shall extend to or affect any subsequent or other default, or impair any rights or remedies consequent thereon.

ARTICLE VII

THE TRUSTEE

Section 7.01. Acceptance of Trust. The Indenture Trustee hereby accepts the trusts imposed upon it by this Indenture, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

51

(i) the Indenture Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Indenture, and no implied covenants or obligations shall be read into this Indenture against the Indenture Trustee; and

(ii) in the absence of bad faith on its part, the Indenture Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Indenture Trustee and conforming to the requirements of this Indenture; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Indenture Trustee, the Indenture Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Indenture and whether or not they contain the statements required under this Indenture.

(b) In case an Event of Default has occurred and is continuing, the Indenture Trustee, in exercising the rights and powers vested in it by this Indenture, shall use the same degree of care and skill in their exercise as a prudent corporate indenture trustee would exercise or use under the circumstances.

(c) Before taking any action hereunder requested by Registered Owners, the Indenture Trustee may require that it be furnished an indemnity bond or other indemnity and security satisfactory to it by the Registered Owners, as applicable, for the reimbursement of all expenses to which it may be put and to protect it against all liability.

Section 7.02. Recitals of Others. The recitals, statements, and representations set forth herein and in the Notes shall be taken as the statements of the Issuer, and the Indenture Trustee assumes no responsibility for the correctness of the same. The Indenture Trustee makes no representations as to the title of the Issuer in the Trust Estate or as to the security afforded thereby and hereby, or as to the validity or sufficiency of this Indenture or of the Notes issued hereunder, and the Indenture Trustee shall incur no responsibility in respect of such matters.

Section 7.03. As to Filing of Indenture. The Indenture Trustee shall be under no duty (a) to file or record, or cause to be filed or recorded, this Indenture or any instrument supplemental hereto, (b) or to procure any further order or additional instruments of further assurance, (c) to see to the delivery to it of any personal property intended to be mortgaged or pledged hereunder or thereunder, (d) or to do any act which may be suitable to be done for the better maintenance of the lien or security hereof, or (e) for giving notice of the existence of such lien, or for extending or supplementing the same or to see that any rights to Revenue and Funds intended now or hereafter to be transferred in trust hereunder are subject to the lien hereof. The Indenture Trustee shall not be liable for failure of the Issuer to pay any tax or taxes in respect of such property, or any part thereof, or the income therefrom or otherwise, nor shall the Indenture Trustee be under any duty in respect of any tax which may be assessed against it or the Registered Owners in respect of such property or pledged Revenue and Funds.

Section 7.04. Indenture Trustee May Act Through Agents. The Indenture Trustee may execute any of the trusts or powers hereof and perform any duty hereunder, either itself or by or through its attorneys, agents, or employees,

52

and it shall not be answerable or accountable for any default, neglect, or misconduct of any such attorneys, agents, or employees, if reasonable care has been exercised in the appointment, supervision, and monitoring of the work performed. All reasonable costs incurred by the Indenture Trustee and all reasonable compensation to all such persons as may reasonably be employed in connection with the trusts hereof shall be paid by the Issuer.

Section 7.05. Indemnification of Indenture Trustee. Other than with respect to its duties to make payment on the Obligations when due, and its duty to pursue the remedy of acceleration as provided in Section 6.02 hereof, for each of which no additional security or indemnity may be required, the Indenture Trustee shall be under no obligation or duty to perform any act at the request of Registered Owners or to institute or defend any suit in respect thereof unless properly indemnified and provided with security to its satisfaction as provided in Section 7.01(c) hereof. The Indenture Trustee shall not be required to take notice, or be deemed to have knowledge, of any default or Event of Default of the Issuer or the Board hereunder and may conclusively assume that there has been no such default or Event of Default (other than an Event of Default described in Sections 6.01(a)-(g) hereof) unless and until it shall have been specifically notified in writing at the address in Section 9.01 hereof of such default or Event of Default by (a) the Registered Owners of the required percentages in principal amount of the Obligations then Outstanding hereinabove specified or (b) an Authorized Representative of the Issuer. However, the Indenture Trustee may begin suit, or appear in and defend suit, execute any of the trusts hereby created, enforce any of its rights or powers hereunder, or do anything else in its judgment proper to be done by it as Indenture Trustee, without assurance of reimbursement or indemnity, and in such case the Indenture Trustee shall be reimbursed or indemnified by the Registered Owners requesting such action, if any, or the Issuer in all other cases, for all fees, costs and expenses, liabilities, outlays and counsel fees and other reasonable disbursements properly incurred in connection therewith, unless such costs and expenses, liabilities, outlays and attorneys' fees and other reasonable disbursements properly incurred in connection therewith are adjudicated to have resulted from the negligence or willful misconduct of the Indenture Trustee. In furtherance and not in limitation of this Section 7.05, the Indenture Trustee shall not be liable for, and shall be held harmless by the Issuer from, following any Orders, instructions or other directions upon which the Indenture Trustee is authorized to rely pursuant to this Indenture or any other agreement to which it is a party. If the Issuer or the Registered Owners, as appropriate, shall fail to make such reimbursement or indemnification, the Indenture Trustee may reimburse itself from any money in its possession under the provisions of this Indenture, subject only to the prior lien of the Notes for the payment of the principal thereof, premium, if any, and interest thereon from the Collection Fund. None of the provisions contained in this Indenture or any other Agreement to which it is a party shall require the Indenture Trustee to act or to expend or risk its own funds or otherwise incur individual financial liability in the performance of any of its duties or in the exercise of any of its rights or powers if the Registered Owners shall not have offered security and indemnity acceptable to it or if it shall have reasonable grounds for believing that prompt repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured to it.

The Issuer agrees to indemnify the Indenture Trustee for, and to hold it harmless against, any loss, liability or expenses incurred by the Indenture Trustee on, arising out of or in connection with the acceptance or administration of the trust or trusts hereunder, including the costs and expenses of defending itself against any claim or liability in connection with the exercise or performance of any of its powers or duties hereunder arising

53

from the Trust Estate, unless such losses, liabilities and expenses are adjudicated to have resulted from the negligence or willful misconduct of the Indenture Trustee. The Issuer agrees to indemnify and hold harmless the Indenture Trustee against any and all claims, demands, suits, actions or other proceedings and all liabilities, costs and expenses whatsoever caused by any untrue statement or misleading statement or alleged untrue statement or alleged misleading statement of a material fact contained in any offering document distributed in connection with the issuance of the Notes or caused by any omission or alleged omission from such offering document of any material fact required to be stated therein or necessary in order to make the statements made therein in the light of the circumstances under which they were made, not misleading.

Section 7.06. Indenture Trustee's Right to Reliance. The Indenture Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, appraisal, opinion, report or document of the Issuer or the Servicer or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Indenture Trustee may consult with experts and with counsel (who may but need not be counsel for the Issuer, the Indenture Trustee, or for a Registered Owner or who may be Note Counsel), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Indenture Trustee shall reasonably deem it desirable that a matter be proved or established prior to taking, suffering, or omitting any action hereunder, the Indenture Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an Authorized Representative of the Issuer or an authorized officer of the Servicer.

The Indenture Trustee shall not be liable for any action taken, suffered, or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Indenture Trustee shall be liable for its negligence or willful misconduct in taking such action.

The Indenture Trustee is authorized, under this Indenture, subject to
Section 5.02 hereof, to sell, assign, transfer or convey Financed Eligible Loans in accordance with an Issuer Order. If such Financed Eligible Loan was originated under the Act, such Issuer Order shall certify that the Person to whom such Financed Eligible Loan is sold, assigned, transferred, or conveyed is an Eligible Lender unless not required by the Act. The Indenture Trustee is further authorized to enter into agreements with other Persons, in its capacity as Indenture Trustee, in order to carry out or implement the terms and provisions of this Indenture.

The Indenture Trustee shall not be liable with respect to any action taken, suffered or omitted to be taken in good faith in accordance with this Indenture or any other transaction document or at the direction of the Registered Owners evidencing the appropriate percentage of the aggregate principal amount of the Outstanding Notes relating to the time, method and place of conducting any proceeding for any remedy available to the Indenture Trustee, or exercising any trust or power conferred upon the Indenture Trustee, under this Indenture or any other transaction document.

54

Section 7.07. Compensation of Indenture Trustee. Except as otherwise expressly provided herein, all advances, counsel fees (including without limitation allocated fees of in-house counsel) and other expenses reasonably made or incurred by the Indenture Trustee in and about the execution and administration of the trust hereby created and reasonable compensation to the Indenture Trustee for its services in the premises shall be paid by the Issuer. The compensation of the Indenture Trustee shall not be limited to or by any provision of law in regard to the compensation of trustees of an express trust. If not paid by the Issuer, the Indenture Trustee shall have a lien against all money held pursuant to this Indenture, subject only to the prior lien of the Obligations against the money and investments in the Collection Fund for the payment of the principal thereof, premium, if any, and interest thereon, for such reasonable compensation, expenses, advances and counsel fees incurred in and about the execution of the trusts hereby created and the exercise and performance of the powers and duties of the Indenture Trustee hereunder and the cost and expense incurred in defending against any liability in the premises of any character whatsoever (unless such liability is adjudicated to have resulted from the negligence or willful misconduct of the Indenture Trustee).

Section 7.08. Indenture Trustee May Own Notes. The Indenture Trustee shall comply with TIA Section 311(a), excluding any creditor relationship listed in TIA Section 311(b). A Indenture Trustee who has resigned or been removed shall be subject to TIA Section 311(a) to the extent indicated therein. The Indenture Trustee hereunder, or any successor Indenture Trustee, in its individual or other capacity, may become the owner or pledgee of Notes and may otherwise deal with the Issuer, with the same rights it would have if it were not the Indenture Trustee. The Indenture Trustee may act as depository for, and permit any of its officers or directors to act as a member of, or act in any other capacity in respect to, any committee formed to protect the rights of the Registered Owners or to effect or aid in any reorganization growing out of the enforcement of the Notes or of this Indenture, whether or not any such committee shall represent the Registered Owners of more than 60% of the collective aggregate principal amount of the Outstanding Obligations.

Section 7.09. Resignation of Indenture Trustee. The Indenture Trustee and any successor to the Indenture Trustee may resign and be discharged from the trust created by this Indenture by giving to the Issuer notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Indenture Trustee shall have been appointed pursuant to Section 7.11 hereof (and is qualified to be the Indenture Trustee under the requirements of Section 7.11 hereof). If no successor Indenture Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Issuer, whichever period is the longer, the Indenture Trustee may (a) appoint a temporary successor Indenture Trustee having the qualifications provided in Section 7.11 hereof or (b) request a court of competent jurisdiction to (i) require the Issuer to appoint a successor, as provided in Section 7.11 hereof, within three days of the receipt of citation or notice by the court, or (ii) appoint a Indenture Trustee having the qualifications provided in Section 7.11 hereof. In no event may the resignation of the Indenture Trustee be effective until a qualified successor Indenture Trustee shall have been selected and appointed. In the event a temporary successor Indenture Trustee is appointed pursuant to (a) above, the Board may remove such temporary successor Indenture Trustee and appoint a successor thereto pursuant to Section 7.11 hereof.

55

Section 7.10. Removal of Indenture Trustee. The Indenture Trustee or any successor Indenture Trustee may be removed (a) at any time by the Registered Owners of a majority of the collective aggregate principal amount of the Highest Priority Obligations then Outstanding, (b) by the Issuer for cause or upon the sale or other disposition of the Indenture Trustee or its corporate trust functions or (c) by the Issuer without cause so long as no Event of Default as described in Sections 6.01(a), (b), (c), (d), (e), (f) or (h) exists or has existed within the last 30 days, upon payment to the Indenture Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Issuer and acceptance thereof by said successor. One copy of any such order of removal shall be filed with the President of the Issuer and the other with the Indenture Trustee so removed.

In the event a Indenture Trustee (or successor Indenture Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until (a) in the case of removal by the Registered Owners, such Registered Owners by instrument or concurrent instruments in writing
(signed and acknowledged by such Registered Owners or their attorneys-in-fact)
filed with the Indenture Trustee removed have appointed a successor Indenture Trustee or otherwise the Issuer shall have appointed a successor, and (b) the successor Indenture Trustee has accepted appointment as such.

Section 7.11. Successor Indenture Trustee. In case at any time the Indenture Trustee or any successor Indenture Trustee shall resign, be dissolved, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Indenture Trustee or of any successor Indenture Trustee or of its officers shall be taken over by any public officer or officers, a successor Indenture Trustee may be appointed by the Board by an instrument in writing duly authorized by resolution. In the case of any such appointment by the Board of a successor to the Indenture Trustee, the Board shall forthwith cause notice thereof to be mailed to the Registered Owners of the Notes at the address of each Registered Owner appearing on the note registration books maintained by the Indenture Trustee.

Every successor Indenture Trustee appointed by the Registered Owners, by a court of competent jurisdiction, or by the Board shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender so long as such designation is necessary to maintain guarantees and federal benefits under the Act with respect to the Financed Eligible Loans originated under the Act.

Section 7.12. Manner of Vesting Title in Indenture Trustee. Any successor Indenture Trustee appointed hereunder shall execute, acknowledge, and deliver to its predecessor Indenture Trustee, and also to the Issuer, an instrument accepting such appointment hereunder, and thereupon such successor Indenture Trustee, without any further act, deed, or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties, and obligations of its predecessors in trust hereunder (except that the predecessor Indenture Trustee shall continue to have the benefits to indemnification hereunder together with the successor Indenture Trustee), with like effect as if originally named as Indenture Trustee herein; but the Indenture Trustee ceasing to act shall nevertheless, on the written request of an Authorized Representative of the Issuer, or an authorized officer of the successor Indenture Trustee, execute, acknowledge, and deliver such instruments of conveyance and further assurance and do such other things as may reasonably

56

be required for more fully and certainly vesting and confirming in such successor Indenture Trustee all the right, title, and interest of the Indenture Trustee which it succeeds, in and to pledged Revenue and Funds and such rights, powers, trusts, duties, and obligations, and the Indenture Trustee ceasing to act also, upon like request, pay over, assign, and deliver to the successor Indenture Trustee any money or other property or rights subject to the lien of this Indenture, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Issuer be required by the successor Indenture Trustee for more fully and certainly vesting in and confirming to such new Indenture Trustee such estate, properties, rights, powers, and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Issuer.

In case any of the Notes to be issued hereunder shall have been authenticated but not delivered, any successor Indenture Trustee may adopt the certificate of authentication of the Indenture Trustee or of any successor to the Indenture Trustee; and in case any of the Notes shall not have been authenticated, any successor to the Indenture Trustee may authenticate such Notes in its own name; and in all such cases such certificate shall have the full force which it has anywhere in the Notes or in this Indenture.

Section 7.13. Additional Covenants by the Indenture Trustee to Conform to the Act. The Indenture Trustee covenants that it will at all times be an Eligible Lender under the Act so long as such designation is necessary, as determined by the Issuer, to maintain the guarantees and federal benefits under the Act with respect to the Financed Eligible Loans, that it will acquire Eligible Loans originated under the Act in its capacity as an Eligible Lender and that it will not dispose of or deliver any Financed Eligible Loans originated under the Act or any security interest in any such Financed Eligible Loans to any party who is not an Eligible Lender so long as the Act or Regulations adopted thereunder require an Eligible Lender to be the owner or holder of such Financed Eligible Loans; provided, however, that nothing above shall prevent the Indenture Trustee from delivering the Eligible Loans to the Servicer or the Guaranty Agency.

Section 7.14. Right of Inspection. A Registered Owner shall be permitted at reasonable times during regular business hours and in accordance with reasonable regulations prescribed by the Indenture Trustee to examine at the designated corporate trust office of the Indenture Trustee a copy of any report or instrument theretofore filed with the Indenture Trustee relating to the condition of the Trust Estate.

Section 7.15. Limitation with Respect to Examination of Reports. Except as provided in this Indenture, the Indenture Trustee shall be under no duty to examine any report or statement or other document required or permitted to be filed with it by the Issuer.

Section 7.16. Servicing Agreement. The Indenture Trustee acknowledges the receipt of a copy of the Servicing Agreement described in Section 4.05 hereof.

Section 7.17. Additional Covenants of Indenture Trustee. The Indenture Trustee, by the execution hereof, covenants, represents and agrees that:

57

(a) it will not exercise any of the rights, duties, or privileges under this Indenture in such manner as would cause the Eligible Loans held or acquired under the terms hereof to be transferred, assigned, or pledged as security to any person or entity other than as permitted by this Indenture; and

(b) it will comply with the Act and the Regulations and will, upon written notice from an Authorized Representative of the Issuer, the Secretary, or the Guaranty Agency, use its reasonable efforts to cause this Indenture to be amended (in accordance with Section 8.01 hereof) if the Act or Regulations are hereafter amended so as to be contrary to the terms of this Indenture.

Section 7.18. Duty of Indenture Trustee with Respect to Rating Agencies. It shall be the duty of the Indenture Trustee to notify each Rating Agency then rating any of the Notes (but the Indenture Trustee shall incur no liability for any failure to do so) of (a) any change, expiration, extension, or renewal of this Indenture, (b) redemption or defeasance of any or all the Notes, (c) any change in the Indenture Trustee or (d) any other information reasonably required to be reported to each Rating Agency under any Supplemental Indenture; provided, however, the provisions of this Section do not apply when such documents have been previously supplied to such Rating Agency and the Indenture Trustee has received written evidence to such effect, all as may be required by this Indenture. All notices required to be forwarded to the Rating Agencies under this Section shall be sent in writing at the following addresses:

Standard & Poor's Ratings Group 55 Water Street
New York, New York 10041 Attention: Asset-Backed Surveillance Group

Fitch, Inc.
One State Street Plaza New York, New York 10004 Attention: Structured Finance

Moody's Investors Service 99 Church Street
New York, New York 10007 Attention: ABS Monitoring Group

The Indenture Trustee also acknowledges that each Rating Agency's periodic review for maintenance of a Rating on any series of the Notes may involve discussions and/or meetings with representatives of the Indenture Trustee at mutually agreeable times and places.

Section 7.19. Merger of the Indenture Trustee. Any corporation into which the Indenture Trustee may be merged or with which it may be consolidated, or any corporation resulting from any merger or consolidation to which the Indenture Trustee shall be a party, or any corporation succeeding to all or substantially all of the corporate trust business of the Indenture Trustee,

58

shall be the successor of the Indenture Trustee hereunder, provided such corporation shall be otherwise qualified and eligible under this Indenture, without the execution or filing of any paper of any further act on the part of any other parties hereto.

Section 7.20. Receipt of Funds from Servicer. The Indenture Trustee shall not be accountable or responsible in any manner whatsoever for any action of the Issuer, the depository bank of any funds of the Issuer, or the Servicer while the Servicer is acting as bailee or agent of the Indenture Trustee with respect to the Eligible Loans except, to the extent provided in any Servicing Agreement or custodian agreement, for actions taken in compliance with any instruction or direction given to the Indenture Trustee, or for the application of funds or moneys by the Servicer until such time as funds are received by the Indenture Trustee.

Section 7.21. Special Circumstances Leading to Resignation of Indenture Trustee. Because the Indenture Trustee serves as trustee hereunder for Obligations of different priorities, it is possible that circumstances may arise which will cause the Indenture Trustee to resign from its position as trustee for one or more of the Obligations. In the event that the Indenture Trustee makes a determination that it should so resign, due to the occurrence of an Event of Default or potential default hereunder, or otherwise, the Issuer may permit such resignation as to one or more of the Obligations or request the Indenture Trustee's resignation as to all Obligations, as the Issuer may elect. If the Issuer should determine that a conflict of interest has arisen as to the trusteeship of any of the Obligations, it may authorize and execute a Supplemental Indenture with one or more successor Indenture Trustees, under which the administration of certain of the Obligations would be separated from the administration of the other Obligations.

Section 7.22. Survival of Indenture Trustee's Rights to Receive Compensation, Reimbursement and Indemnification. The Indenture Trustee's rights to indemnity and to receive compensation and reimbursement of money due and owing to the Indenture Trustee hereunder shall survive the Indenture Trustee's resignation or removal, and the termination and discharge of the trust created by this Indenture.

Section 7.23. Corporate Indenture Trustee Required; Eligibility; Conflicting Interests. There shall at all times be an Indenture Trustee hereunder which shall be eligible to act as Indenture Trustee under TIA Section 310(a)(1) and shall have a combined capital and surplus of at least $50,000,000. If such corporation publishes reports of condition at least annually, pursuant to law or the requirements of federal, state, territorial or District of Columbia supervising or examining authority, then for the purposes of this
Section 7.23, the combined capital and surplus of such corporation shall be deemed to be its combined capital and surplus as set forth in its most recent report of condition so published. If at any time the Indenture Trustee shall cease to be eligible in accordance with the provisions of this Section 7.23, it shall resign immediately in the manner and with the effect hereinafter specified in this Article VII. Neither the Issuer nor any Person directly or indirectly controlling or controlled by, or under common control with, the Issuer shall serve as Indenture Trustee.

Section 7.24. Indenture Trustee May File Proofs of Claim. In case of the pendency of any receivership, insolvency, liquidation, bankruptcy, reorganization, arrangement, adjustment, composition or other judicial proceeding relative to the Issuer or any other obligor upon the Notes or the property of the Issuer or of such other obligor or their creditors, the Indenture Trustee (irrespective of whether the principal of the Notes of any

59

series shall then be due and payable as therein expressed or by declaration or otherwise and irrespective of whether the Indenture Trustee shall have made any demand on the Issuer for the payment of overdue principal, premium, if any, or interest) shall be entitled and empowered, by intervention in such proceeding or otherwise:

(a) to file and prove a claim for the whole amount, or such lesser amount as may be provided for in the Notes, of principal (and premium, if any) and interest, if any, owing and unpaid in respect of the Notes and to file such other papers or documents as may be necessary or advisable in order to have the claims of the Indenture Trustee (including any claim for the reasonable compensation, expenses, disbursements and advances of the Indenture Trustee and its agents and counsel) and of the Registered Owners allowed in such judicial proceeding; and

(b) to collect and receive any money or other property payable or deliverable on any such claims and to distribute the same; and any custodian, receiver, assignee, trustee, liquidator, sequestrator (or other similar official) in any such judicial proceeding is hereby authorized by each Registered Owner of Notes to make such payments to the Indenture Trustee, and if the Indenture Trustee shall consent to the making of such payments directly to the Registered Owners, to pay to the Indenture Trustee any amount due to it for the reasonable compensation, expenses, disbursements and advances of the Indenture Trustee and any predecessor Indenture Trustee, their agents and counsel, and any other amounts due the Indenture Trustee or any predecessor Indenture Trustee.

Nothing herein contained shall be deemed to authorize the Indenture Trustee to authorize or consent to or accept or adopt on behalf of any Registered Owner of a Note any plan of reorganization, arrangement, adjustment or composition affecting the Notes or the rights of any Registered Owner thereof, or to authorize the Indenture Trustee to vote in respect of the claim of any Registered Owner of a Note in any such proceeding.

In any proceedings brought by the Indenture Trustee (and also any proceedings involving the interpretation of any provision of this Indenture to which the Indenture Trustee shall be a party), the Indenture Trustee shall be held to represent all the Registered Owners of the Notes, and it shall not be necessary to make any Registered Owners of the Notes parties to any such proceedings.

Section 7.25. Payment of Taxes and Other Governmental Charges. The Indenture Trustee shall request, and Noteholders shall provide, all appropriate tax certifications and forms necessary to enable the Issuer or its agents, to determine their duties and liabilities with respect to any taxes or other charges that they may be required to pay, deduct or withhold in respect of the Notes under any present or future law or regulation of the United States or any present or future law or regulation of any political subdivision thereof or taxing authority therein or to comply with any reporting or other requirements under any law or regulation, and to pay, deduct or withhold any such taxes or charges and remit them to the relevant taxing authorities as required under law.

60

ARTICLE VIII

SUPPLEMENTAL INDENTURES

Section 8.01. Supplemental Indentures Not Requiring Consent of Registered Owners. The Issuer and the Indenture Trustee may, without the consent of or notice to any of the Registered Owners of any Obligations enter into any indenture or indentures supplemental to this Indenture for any one or more of the following purposes:

(a) to cure any ambiguity or defect or omission in this Indenture;

(b) to grant to or confer upon the Indenture Trustee for the benefit of the Registered Owners any additional benefits, rights, remedies, powers or authorities that may lawfully be granted to or conferred upon the Registered Owners or the Indenture Trustee;

(c) to subject to this Indenture additional revenues, properties or collateral;

(d) to modify, amend or supplement this Indenture or any Supplemental Indenture hereto in such manner as to permit the qualification hereof and thereof under the Trust Indenture Act of 1939 or any similar federal statute hereafter in effect or to permit the qualification of the Notes for sale under the securities laws of the United States of America or of any of the states of the United States of America, and, if they so determine, to add to this Indenture or any Supplemental Indenture hereto such other terms, conditions and provisions as may be permitted by said Trust Indenture Act of 1939 or similar federal statute;

(e) to evidence the appointment of a separate or co-Indenture Trustee or a co-registrar or transfer agent or the succession of a new Indenture Trustee hereunder, or any additional or substitute Guaranty Agency or Servicer;

(f) to add such provisions to or to amend such provisions of this Indenture as may be necessary or desirable to assure implementation of the Program in conformance with the Act if along with such Supplemental Indenture there is filed a Note Counsel's opinion to the effect that the addition or amendment of such provisions will in no way impair the existing security of the Registered Owners of any Outstanding Obligations;

(g) to make any change as shall be necessary in order to obtain and maintain for any of the Notes an investment grade Rating from a nationally recognized rating service, which changes, in the opinion of the Indenture Trustee are not to the prejudice of the Registered Owner of any of the Obligations;

(h) to make any changes necessary to comply with the Act, the Regulations or the Code and the regulations promulgated thereunder;

(i) to provide for the issuance of Notes pursuant to the provisions of Section 2.08 of this Indenture, including the creation of appropriate Funds, Accounts and Subaccounts with respect to such Notes;

61

(j) to make the terms and provisions of this Indenture, including the lien and security interest granted herein, applicable to a Derivative Product, and to modify Section 3.03 hereof with respect to any particular Derivative Product;

(k) to create any additional Funds or Accounts or Subaccounts under this Indenture deemed by the Indenture Trustee to be necessary or desirable;

(l) to amend the Indenture to allow for any Notes to be supported by a letter of credit or insurance policy or a liquidity agreement, including amendments with respect to repayment to such a provider on a parity with any Notes or Derivative Product and providing rights to such provider under this Indenture, including with respect to defaults and remedies;

(m) to amend the Indenture to provide for use of a surety bond or other financial guaranty instrument in lieu of cash and/or Investment Securities in all or any portion of the Reserve Fund, so long as such action shall not adversely affect the Ratings on any of the Notes;

(n) to make any other change with a Rating Confirmation; or

(o) to make any other change which, in the judgment of the Indenture Trustee is not to the material prejudice of the Registered Owners of any Obligations;

provided, however, that nothing in this Section shall permit, or be construed as permitting, any modification of the trusts, powers, rights, duties, remedies, immunities and privileges of the Indenture Trustee without the prior written approval of the Indenture Trustee, which approval shall be evidenced by execution of a Supplemental Indenture.

Section 8.02. Supplemental Indentures Requiring Consent of Registered Owners. Exclusive of Supplemental Indentures covered by Section 8.01 hereof and subject to the terms and provisions contained in this Section, and not otherwise, the Registered Owners of not less than a majority of the principal amount of each class of affected Notes and each affected Derivative Product then Outstanding shall have the right, from time to time, to consent to and approve the execution by the Issuer and the Indenture Trustee of such other indenture or indentures supplemental hereto as shall be deemed necessary and desirable by the Issuer and/or Indenture Trustee for the purpose of modifying, altering, amending, adding to or rescinding, in any particular, any of the terms or provisions contained in this Indenture or in any Supplemental Indenture; provided, however, that nothing in this Section shall permit, or be construed as permitting (a) without the consent of the Registered Owners of each affected Note and additionally each Derivative Product then Outstanding, (i) an extension of the maturity date of the principal of or the interest on any Obligation, (ii) a reduction in the principal amount of any Obligation or the rate of interest thereon, (iii) a privilege or priority of any Obligation or Obligations over any other Obligation or Obligations except as otherwise provided herein, or (iv) a reduction in the aggregate principal amount of the Obligations required for consent to a Supplemental Indenture, (v) the creation of any lien other than a lien ratably securing all of the Obligations at any time Outstanding hereunder except as otherwise provided herein or (b) any modification of the trusts, powers, rights, obligations, duties, remedies, immunities and privileges of the Indenture Trustee without the prior written approval of the Indenture Trustee.

62

If at any time the Issuer shall request that the Indenture Trustee enter into any such Supplemental Indenture for any of the purposes of this Section, the Indenture Trustee shall, upon being satisfactorily indemnified with respect to expenses, cause notice of the proposed execution of such Supplemental Indenture to be mailed by registered or certified mail to each Registered Owner of an Obligation at the address shown on the registration books or listed in any Derivative Product. Such notice (which shall be prepared by the Issuer) shall briefly set forth the nature of the proposed Supplemental Indenture and shall state that copies thereof are on file at the designated corporate trust office of the Indenture Trustee for inspection by all Registered Owners. If, within 60 days, or such longer period as shall be prescribed by the Issuer, following the mailing of such notice, the Registered Owners of not less than a majority of the principal amount of each class of affected Notes and each affected Derivative Product then Outstanding at the time of the execution of any such Supplemental Indenture shall have consented in writing to and approved the execution thereof as herein provided, no Registered Owner of any Obligation shall have any right to object to any of the terms and provisions contained therein, or the operation thereof, or in any manner to question the propriety of the execution thereof, or to enjoin or restrain the Indenture Trustee or the Issuer from executing the same or from taking any action pursuant to the provisions thereof. Upon the execution of any such Supplemental Indenture as in this Section 8.02 permitted and provided, this Indenture shall be and be deemed to be modified and amended in accordance therewith.

Section 8.03. Additional Limitation on Modification of Indenture. None of the provisions of this Indenture (including Sections 8.01 and 8.02 hereof) shall permit an amendment to the provisions of the Indenture which permits the transfer of all or part of the Financed Eligible Loans originated under the Act or granting of a security interest therein to any Person other than an Eligible Lender or the Servicer, unless the Act or Regulations are hereafter modified so as to permit the same.

Section 8.04. Notice of Defaults. Within 90 days after the occurrence of any default hereunder with respect to the Notes, the Indenture Trustee shall transmit in the manner and to the extent provided in TIA Section 313(c), notice of such default hereunder to which an authorized officer of the Indenture Trustee has actual knowledge or is in receipt of a written notice thereof in accordance with the terms of this Indenture, unless such default shall have been cured or waived; provided, however, that, except in the case of a default in the payment of the principal of (or premium, if any) or interest with respect to any Note, or in the payment of any sinking fund installment with respect to the Notes, the Indenture Trustee shall be protected in withholding such notice if and so long as an authorized officer of the Indenture Trustee in good faith determines that the withholding of such notice is in the interest of the Registered Owners of the Notes. For the purpose of this Section 8.04, the term "default" means any event which is, or after notice or lapse of time or both would become, an Event of Default with respect to the Notes.

Section 8.05. Conformity With the Trust Indenture Act. Every Supplemental Indenture executed pursuant to this Article VIII shall conform to the requirements of the TIA as then in effect.

63

ARTICLE IX

GENERAL PROVISIONS

Section 9.01. Notices. Any notice, request or other instrument required by this Indenture to be signed or executed by the Registered Owners of Obligations may be executed by the execution of any number of concurrent instruments of similar tenor, and may be signed or executed by such Registered Owners of Obligations in person or by agent appointed in writing. As a condition for acting thereunder the Indenture Trustee may demand proof of the execution of any such instrument and of the fact that any person claiming to be the owner of any of said Obligations is such owner and may further require the actual deposit of such Obligation or Obligations with the Indenture Trustee. The fact and date of the execution of such instrument may be proved by the certificate of any officer in any jurisdiction who by the laws thereof is authorized to take acknowledgments of deeds within such jurisdiction, that the person signing such instrument acknowledged before him the execution thereof, or may be proved by any affidavit of a witness to such execution sworn to before such officer.

The amount of Notes held by any person executing such instrument as a Registered Owner of Notes and the fact, amount, and numbers of the Notes held by such person and the date of his holding the same may be proved by a certificate executed by any responsible trust company, bank, banker, or other depository in a form approved by the Indenture Trustee, showing that at the date therein mentioned such person had on deposit with such depository the Notes described in such certificate; provided, however, that at all times the Indenture Trustee may require the actual deposit of such Note or Notes with the Indenture Trustee.

All notices, requests and other communications to any party hereunder shall be in writing (including bank wire, telex, telecopy or facsimile or similar writing) at the following addresses, and each address shall constitute each party's respective "Principal Office" for purposes of the Indenture:

If intended for the Issuer:

Nelnet Student Loan Funding, Inc. Suite 201
121 South 13 Street
Lincoln, Nebraska 68508
Attention: Terry Heimes
Telephone: (402) 458-2303 Telecopier: (402) 458-2399

If intended for the Indenture Trustee:

Wells Fargo Bank Minnesota, National Association 6th and Marquette, N9303-110 Minneapolis, Minnesota 55479 Attn: Corporate Trust Department Telephone: (612) 667-4802 Facsimile: (612) 667-2149

64

Any party may change the address to which subsequent notices to such party are to be sent, or of its principal office, by notice to the others, delivered by hand or received by telex or facsimile or registered first-class mail, postage prepaid. Each such notice, request or other communication shall be effective when delivered by hand or received by telex or facsimile or registered first-class mail, postage prepaid.

Section 9.02. Covenants Bind Issuer. The covenants, agreements, conditions, promises, and undertakings in this Indenture shall extend to and be binding upon the successors and assigns of the Issuer, and all of the covenants hereof shall bind such successors and assigns, and each of them, jointly and severally. All the covenants, conditions, and provisions hereof shall be held to be for the sole and exclusive benefit of the parties hereto and their successors and assigns and of the Registered Owners from time to time of the Obligations.

No extension of time of payment of any of the Obligations shall operate to release or discharge the Issuer, it being agreed that the liability of the Issuer, to the extent permitted by law, shall continue until all of the Obligations are paid in full, notwithstanding any transfer of Financed Eligible Loans or extension of time for payment.

Section 9.03. Lien Created. This Indenture shall operate effectually as
(a) a grant of lien on and security interest in, and (b) an assignment of, the Trust Estate.

Section 9.04. Severability of Lien. If the lien of this Indenture shall be or shall ever become ineffectual, invalid, or unenforceable against any part of the Trust Estate, which is not subject to the lien, because of want of power or title in the Issuer, the inclusion of any such part shall not in any way affect or invalidate the pledge and lien hereof against such part of the Trust Estate as to which the Issuer in fact had the right to pledge.

Section 9.05. Consent of Registered Owners Binds Successors. Any request or consent of the Registered Owner of any Obligations given for any of the purposes of this Indenture shall bind all future Registered Owners of the same Obligation or any Obligations issued in exchange therefor or in substitution thereof in respect of anything done or suffered by the Issuer or the Indenture Trustee in pursuance of such request or consent.

Section 9.06. Nonliability of Directors; No General Obligation. It is hereby expressly made a condition of this Indenture that any agreements, covenants, or representations herein contained or contained in the Notes do not and shall never constitute or give rise to a personal or pecuniary liability or charge against the incorporators, officers, employees, agents, or directors of the Issuer, or against the general credit of the Issuer, and in the event of a breach of any such agreement, covenant, or representation, no personal or pecuniary liability or charge payable directly or indirectly from the general revenues of the Issuer shall arise therefrom. Nothing contained in this Section, however, shall relieve the Issuer from the observance and performance of the several covenants and agreements on its part herein contained.

65

Section 9.07. Nonpresentment of Notes or Interest Checks. Should any of the Notes or interest checks not be presented for payment when due, the Indenture Trustee shall retain from any money transferred to it for the purpose of paying the Notes or interest checks so due, for the benefit of the Registered Owners thereof, a sum of money sufficient to pay such Notes or interest checks when the same are presented by the Registered Owners thereof for payment. Such money shall not be required to be invested. All liability of the Issuer to the Registered Owners of such Notes or interest checks and all rights of such Registered Owners against the Issuer under the Notes or interest checks or under this Indenture shall thereupon cease and determine, and the sole right of such Registered Owners shall thereafter be against such deposit. If any Note or interest check shall not be presented for payment within the period of two years following its payment or redemption date, the Indenture Trustee shall return to the Issuer the money theretofore held by it for payment of such Note or interest check, and such Note or interest check shall (subject to the defense of any applicable statute of limitation) thereafter be an unsecured obligation of the Issuer. The Indenture Trustee's responsibility for any such money shall cease upon remittance thereof to the Issuer.

Section 9.08. Security Agreement. This Indenture constitutes a Financing Statement and a Security Agreement under the Nebraska Uniform Commercial Code.

Section 9.09. Laws Governing. It is the intent of the parties hereto that this Indenture shall be construed in accordance with the laws of the State of Nebraska without reference to its conflict of law provisions. This Indenture is subject to the provisions of the TIA that are required to be part of this Indenture and shall, to the extent applicable, be governed by such provisions.

Section 9.10. Severability. If any covenant, agreement, waiver, or part thereof in this Indenture contained be forbidden by any pertinent law or under any pertinent law be effective to render this Indenture invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Indenture shall be construed as if the same were not included herein.

Section 9.11. Exhibits. The terms of the Exhibits, if any, attached to this Indenture are incorporated herein in all particulars.

Section 9.12. Non-Business Days. Except as may otherwise be provided herein, if the date for making payment of any amount hereunder or on any Note, or if the date for taking any action hereunder, is not a Business Day, then such payment can be made without accruing further interest or action can be taken on the next succeeding Business Day, with the same force and effect as if such payment were made when due or action taken on such required date.

Section 9.13. Parties Interested Herein. Nothing in this Indenture expressed or implied is intended or shall be construed to confer upon, or to give to, any person or entity, other than the Indenture Trustee, the paying

66

agent, if any, and the Registered Owners of the Obligations, any right, remedy or claim under or by reason of this Indenture or any covenant, condition or stipulation hereof, and all covenants, stipulations, promises and agreements in this Indenture contained by and on behalf of the Issuer shall be for the sole and exclusive benefit of the Indenture Trustee, the paying agent, if any, and the Registered Owners of the Obligations.

Section 9.14. Obligations Are Limited Obligations. The Notes and the obligations of the Issuer contained in this Indenture are special, limited obligations of the Issuer, secured by and payable solely from the Trust Estate herein provided. The Issuer shall not be obligated to pay the Notes, the interest thereon, or any other obligation created by or arising from this Indenture from any other source.

Section 9.15. Counterparty Rights. Notwithstanding any provision of this Indenture, no Counterparty which shall be in default under any Derivative Product with the Issuer shall have any of the rights granted to a Counterparty or as the Registered Owner of an Obligation hereunder.

Section 9.16. Disclosure of Names and Addresses of Registered Owners. Registered Owners of Notes, by receiving and holding the same, agree with the Issuer and the Indenture Trustee that neither the Issuer nor the Indenture Trustee nor any Securities Depository shall be held accountable by reason of the disclosure of any information as to the names and addresses of the Registered Owners of Notes in accordance with TIA Section 312, regardless of the source from which such information was derived, and that the Indenture Trustee shall not be held accountable by reason of mailing any material pursuant to a request made under TIA Section 312(b).

Section 9.17. Aggregate Principal Amount of Obligations. Whenever in this Indenture reference is made to the aggregate principal amount of any Obligations, such phrase shall mean, at any time, the principal amount of any Notes and the Derivative Value of any Derivative Product.

Section 9.18. Financed Eligible Loans. The Issuer expects to acquire Eligible Loans and to transfer Eligible Loans to the Indenture Trustee, in accordance with this Indenture, which Eligible Loans, upon becoming subject to the lien of this Indenture, constitute Financed Eligible Loans, as defined herein. If for any reason a Financed Eligible Loan does not constitute an Eligible Loan, or ceases to constitute an Eligible Loan, such loan shall continue to be subject to the lien of this Indenture as a Financed Eligible Loan.

Section 9.19. No Petition; Subordination. Each of the Indenture Trustee (solely in its capacity as trustee hereunder) and the Registered Owners hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding Obligations, it will not institute against or join any other person or entity in instituting against the Issuer any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States. Each of the Indenture Trustee and the Registered Owners hereby covenants and agrees that to the extent the Issuer enters into other financing transactions pursuant to which it pledges or otherwise conveys any of its assets (or interests therein) (other than Pledged Collateral) to another person or Persons in connection therewith ("Other Assets"), then any interest, claim or benefit in such Other Assets is and shall be expressly subordinated to the indefeasible payments in full of all obligations and liabilities of the

67

Issuer which, under the terms of the relevant documents relating to the financing of such Other Assets, are entitled to be paid from, entitled to the benefits of, or otherwise secured by such Other Assets, including the payment of post-petition interest on such other obligations and liabilities. This Indenture shall be deemed a subordination agreement within the meaning of Section 510(a) of the Bankruptcy Code.

ARTICLE X

PAYMENT AND CANCELLATION OF NOTES
AND SATISFACTION OF INDENTURE

Section 10.01. Trust Irrevocable. The trust created by the terms and provisions of this Indenture is irrevocable until the indebtedness secured hereby (the Notes and interest thereon) and all Issuer Derivative Payments are fully paid or provision made for its payment as provided in this Article X.

Section 10.02. Satisfaction of Indenture.

(a) If the Issuer shall pay, or cause to be paid, or there shall otherwise be paid (i) to the Registered Owners of the Notes, the principal of and interest on the Notes, at the times and in the manner stipulated in this Indenture and (ii) to each Counterparty, all Issuer Derivative Payments then due, then the pledge of the Trust Estate which is not pledged hereunder, and all covenants, agreements, and other obligations of the Issuer to the Registered Owners of Notes shall thereupon cease, terminate, and become void and be discharged and satisfied. In such event, the Indenture Trustee shall execute and deliver to the Issuer all such instruments as may be desirable to evidence such discharge and satisfaction, and the Indenture Trustee shall pay over or deliver all money held by it under this Indenture to the party entitled to receive the same under this Indenture.

(b) Notes and any other Obligations issued under this Indenture will be considered to have been paid if money for their payment or redemption has been set aside and is being held in trust by the Indenture Trustee. Any outstanding Note will be considered to have been paid if the Note is to be redeemed on any date prior to its stated maturity and notice of redemption has been given as provided in this Indenture and on said date there shall have been deposited with the Indenture Trustee either money or Investment Securities described in (a) of such definition, the principal of and the interest on which when due will provide money sufficient to pay the principal of and interest to become due on the Note.

(c) Any Issuer Derivative Payments are deemed to have been paid and the applicable Derivative Product terminated when payment of all Issuer Derivative Payments due and payable to each Counterparty under its respective Derivative Product have been made or duly provided for to the satisfaction of each Counterparty and the respective Derivative Product has been terminated.

68

(d) In no event shall the Indenture Trustee deliver over to the Issuer any Financed Eligible Loans originated under the Act unless the Issuer is an Eligible Lender, if the Act or Regulations then in effect require the owner or holder of such Financed Eligible Loans to be an Eligible Lender.

Section 10.03. Cancellation of Paid Notes. Any Notes which have been paid or purchased by the Issuer, mutilated Notes replaced by new Notes, and any temporary Note for which definitive Notes have been delivered shall (unless otherwise directed by the Issuer by Issuer Order) forthwith be cancelled by the Indenture Trustee and, except for temporary Notes, returned to the Issuer.

ARTICLE XI

TERMINATION

Section 11.01. Termination of the Trust.

(a) The trust created by this Indenture (the "Trust") shall terminate upon the earlier of (i) the later of (A) payment to the Registered Owners and to the Indenture Trustee of all amounts required to be paid to them pursuant to this Indenture and any Supplemental Indenture and the disposition of all property held as part of the Trust Estate or (B) the day following the date on which all reimbursement obligations to the Counterparties, if any, and any other Person as may be provided for in any Supplemental Indenture have been paid in full,
(ii) the expiration of 21 years from the death of the last survivor of the descendants of Joseph P. Kennedy (the late ambassador of the United States to the Court of St. James) living on the date of this Indenture or (iii) subject to Section 11.01(d), upon the occurrence of a Liquidation Event (as hereinafter defined). The Issuer shall promptly notify the Indenture Trustee of any prospective termination pursuant to this Section 11.01.

(b) Notice of any prospective termination, specifying the Note Payment Date for payment of the final distribution and requesting the surrender of the Notes for cancellation, shall be given promptly by the Indenture Trustee by letter to Registered Owners mailed not less than 10 nor more than 15 days preceding the specified Note Payment Date stating
(i) the Note Payment Date upon which final payment of the Notes shall be made, (ii) the amount of any such final payment, and (iii) the location for presentation and surrender of the Notes. Payment of the final distribution which shall be made only upon presentation and surrender of the Notes at the corporate trust office of the Indenture Trustee specified in the notice.

(c) A "Liquidation Event" shall be deemed to have occurred, subject to Section 11.01(d), upon Dissolution of the Issuer.

(d) The Issuer shall not voluntarily take any action that would cause it to be deemed dissolved within the meaning of this Article XI.

69

In the event of the Dissolution of the Issuer or any action that would cause the Issuer to cease being deemed a general partner of the Trust if the Trust were deemed a limited partnership formed under the Delaware Revised Uniform Limited Partnership Act, and the Issuer's interest were deemed to represent the sole general partnership interest in such a partnership, the Trust shall terminate 90 days after the date of such event and its assets liquidated in accordance with Section 11.01(e) unless both of the following occur:

(i) the Registered Owners representing Registered Owner Approval, as defined in Section 6.01 hereof, inform the Indenture Trustee in writing before the end of such 90 day period that they disapprove of the liquidation of the assets of the Trust; and

(ii) the Issuer, the Indenture Trustee and the Counterparties, if any, shall receive an opinion of counsel to the effect that the continuation of the Trust shall not cause the Trust to be treated as an association taxable as a corporation for federal income tax purposes.

(e) Upon receipt by the Indenture Trustee from the Issuer of notice of the occurrence of a Liquidation Event (as defined in Section 11.01(c)), the Indenture Trustee shall, subject to the direction of the Registered Owners constituting Registered Owner Approval (provided that, if Registered Owners constituting Registered Owner Approval shall not have provided such direction to the Indenture Trustee within 30 days of the Indenture Trustee having sent a written request for such direction to the Registered Owners, the Indenture Trustee shall proceed without such direction) sell the remaining assets of the Trust Estate, if any, at public or private sale, in a commercially reasonable manner and on commercially reasonable terms. The Issuer agrees to cooperate with the Indenture Trustee to effect any such sale, including by executing such instruments of conveyance or assignment as shall be necessary or required by the purchaser. Proceeds of sale, net of expenses, shall be treated as collections on the assets of the Trust and shall be deposited into the Collection Fund. On the next Note Payment Date the Indenture Trustee shall cause to be paid to Registered Owners and the Issuer amounts distributable on such Note Payment Date pursuant to Article V. Following the termination of the Trust, all right, title and interest in and to the Financed Eligible Loans and other property and funds in the Trust Estate (other than funds on deposit in certain accounts for the payment of expenses) shall be conveyed and transferred to the Issuer.

Section 11.02. Notice. The Indenture Trustee shall give notice of termination of the Trust to the Issuer and each Rating Agency.

ARTICLE XII

REPORTING REQUIREMENTS

Section 12.01. Annual Statement as to Compliance. The Issuer will cause each Servicer to deliver to the Administrator, each Rating Agency, the Indenture Trustee and the Issuer, on or before March 15 of each year, beginning with March 15, 2004, a certificate dated as of December 31 of the preceding year stating that (a) a review of the activities of the Servicer during the preceding calendar year (or, in the case of the first such certificate, during the period from the Closing Date to December 31, 2003) and of its performance under the

70

Servicing Agreement has been made under the supervision of the officer signing such certificate; and (b) to the best of such officers' knowledge, based on such review, the Servicer has fulfilled all its obligations under the Servicing Agreement throughout such year, or, there has been a default in the fulfillment of any such obligation, specifying each such default known to such officer and the nature and statue thereof.

Section 12.02. Annual Independent Public Accountants' Servicing Report. Within 75 days of the end of each Servicer's regular fiscal-year or calendar-year audit period, the Issuer shall cause each Servicer, at its expense, to cause a firm of independent public accountants to furnish a statement to the Administrator, each Rating Agency, the Issuer and the Indenture Trustee to the effect that such firm has examined certain documents and records relating to the servicing of the Financed Eligible Loans (during the preceding year) in compliance with the standards for Compliance Audits Attestation Engagements for Lenders and Lender Servicers Participating in the Federal Family Education Loan Program and that, on the basis of such examination, such servicing has been conducted in compliance with such servicing agreements except for such significant exceptions or errors in records that, in the opinion of such firm, requires it to report and which are set forth in such report.

Section 12.03. Administrator's Certificate. Each month, not later than the fifteenth day of each month, the Issuer shall deliver to the Indenture Trustee, an Officer's Certificate certifying to the accuracy of the monthly statement contemplated by Section 12.04.

Section 12.04. Statements to Noteholders. On or before the fifteenth day of each month, the Issuer shall provide to the Indenture Trustee (with a copy to the Rating Agencies) for the Indenture Trustee to forward within five days of receipt to each Registered Owner, a statement setting forth information with respect to the Notes and Financed Student Loans as of the end of the preceding month, the following to the extent applicable;

(a) the amount of payments with respect to each series and class of Notes paid with respect to principal during the preceding month;

(b) the amount of payments with respect to each series and class of Notes paid with respect to interest during the preceding month;

(c) the amount of the payments allocable to any Registered Owners' interest carryover, if any, together with any remaining outstanding amount of each thereof;

(d) the principal balance of Financed Eligible Loans as of the close of business on the last day of the preceding month;

(e) the aggregate outstanding principal amount of the Notes of each series and class as of the close of business on the last day of the preceding month, after giving effect to payments allocated to principal reported under clause (a) above;

(f) the interest rate for any series and class of variable rate Notes, indicating such interest rate is calculated;

71

(g) the amount of the servicing fees allocated to the Servicer as of the close of business on the last day of the preceding month;

(h) the amount of the Program Expenses, Realized Losses, any Auction Agent fees, Market Agent fees, Calculation Agent fees, Administrator fees, Eligible Lender Trustee fees and Indenture Trustee fees, if any, allocated as of the close of business on the last day of the preceding month;

(i) the amount of the Recoveries of Principal and interest received during the preceding month relating to Financed Eligible Loans;

(j) the amount of the payment attributable to amounts in the Reserve Fund, the amount of any other withdrawals from the Reserve Fund and the balance of the Reserve Fund as of the close of business on the last day of the preceding month;

(k) the portion, if any, of the payments attributable to amounts on deposit in the Acquisition/Redemption Fund;

(l) the aggregate amount, if any, paid by the Indenture Trustee to acquire Eligible Loans from amounts on deposit in the Acquisition/Redemption Fund during the preceding month;

(m) the amount remaining in the Acquisition/Redemption Fund that has not been used to acquire Eligible Loans and is being transferred to the Collection Fund, if any;

(n) the aggregate amount, if any, paid for Financed Eligible Loans purchased from the Trust during the preceding month;

(o) the number and principal amount of Financed Eligible Loans, as of the close of business on the last day of the preceding month, that are (i) 30 to 60 days delinquent, (ii) 61 to 90 days delinquent, (iii) 91 to 120 days delinquent, (iv) greater than 120 days delinquent and (v) for which claims have been filed with the appropriate Guarantee Agency and which are awaiting payment;

(p) the Aggregate Market Value of the Trust Estate and the Outstanding principal amount of the Notes as of the close of business on the last day of the preceding month; and

(q) the number and percentage by dollar amount of (i) rejected federal reimbursement claims for Financed Eligible Loans, (ii) Financed Student Loans in forbearance, and (iii) Financed Eligible Loans in deferment.

A copy of the statements referred to above may be obtained by any Registered Owner by a written request to the Indenture Trustee, addressed to its designated corporate trust office.

72

IN WITNESS WHEREOF, the Issuer, the Eligible Lender Trustee and the Indenture Trustee have caused this Indenture to be duly executed by their respective Authorized Officers, thereunto duly authorized and duly attested, all as of the day and year first above written.

NELNET EDUCATION LOAN FUNDING, INC.

By  /s/ Terry J. Heimes
   ------------------------------------------
    Terry J. Heimes, President

WELLS FARGO BANK MINNESOTA, NATIONAL
ASSOCIATION, as Indenture Trustee

By  /s/ Scott E. Ulven
   ------------------------------------------
    Scott E. Ulven, Corporate Trust Officer

Acknowledged and accepted as to clause "C" of the Granting Clauses as of the day and year first written above:

WELLS FARGO BANK MINNESOTA, NATIONAL
ASSOCIATION, as Eligible Lender Trustee

By /s/ Scott E. Ulven
   ------------------------------------------
    Scott E. Ulven, Corporate Trust Officer

73

EXHIBIT A

ELIGIBLE LOAN ACQUISITION CERTIFICATE

This Eligible Loan Acquisition Certificate is submitted pursuant to the provisions of Section 5.02 of the Indenture of Trust, dated as of June 1, 2003, as amended (the "Indenture"), among Nelnet Student Loan Funding, Inc. (the "Issuer") and Wells Fargo Bank Minnesota, National Association, as Indenture Trustee and Eligible Lender Trustee. All capitalized terms used in this Certificate and not otherwise defined herein shall have the same meanings given to such terms in the Indenture. In your capacity as Indenture Trustee, you are hereby authorized and requested to disburse to _________________ (the "Lender") the sum of $____________ (or, in the case of an exchange, the Eligible Loans listed in Exhibit A hereto) for the acquisition of Eligible Loans. With respect to such Eligible Loans to be acquired, the Issuer hereby certifies as follows:

1. The Eligible Loans are those specified in Schedule A attached hereto (the "Acquired Eligible Loans"). The remaining unpaid principal amount of each Acquired Eligible Loan is as shown on such Schedule A.

2. The amount to be disbursed pursuant to this Certificate does not exceed the amount permitted by Section 5.02 of the Indenture (or, if a Financed Eligible Loan is being pledged or sold in exchange for an Acquired Eligible Loan under the Indenture, the aggregate unpaid principal amount of, and accrued interest on, such Financed Eligible Loan does not exceed the amount permitted by
Section 5.02 of the Indenture) and is being acquired at a price which permits the results of the cash flow analysis provided to each Rating Agency to be sustained.

3. Each Acquired Eligible Loan is an Eligible Loan authorized to be acquired by and is in compliance with the provisions of the Indenture.

4. You have been previously, or are herewith, provided with the following items (the items listed in (a), (c), (d), (e), (g) and (h) have been received and are being retained, on your behalf, by the Issuer or the Servicer):

(a) a copy of the Student Loan Purchase Agreement, if applicable, between the Issuer and the Eligible Lender with respect to the Acquired Eligible Loans;

(b) a request for and release of lien from an eligible lender trustee and evidence of pledge to the Indenture, if applicable, as attached hereto as Annex A;

(c) with respect to each Insured Loan included among the Acquired Eligible Loans, the Certificate of Insurance relating thereto;

(d) with respect to each Guaranteed Loan included among the Acquired Eligible Loans, a certified copy of the Guarantee Agreement relating thereto;


(e) an opinion of counsel to the Issuer specifying each action necessary to perfect a security interest in all Eligible Loans to be acquired by the Issuer pursuant to the Student Loan Purchase Agreements in favor of the Indenture Trustee in the manner provided for by the provisions of 20 U.S.C. ss. 1087-2(d)(3) or 20 U.S.C. ss. 1082(m)(1)(D)(iv), as applicable, (you are authorized to rely on the advice of a single blanket opinion of counsel to the Issuer until such time as the Issuer shall provide any amended opinion to you);

(f) a certificate of an Authorized Representative of the Issuer to the effect that (i) the Issuer is not in default in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans; (ii) with respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto; and (iii) the Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans;

(g) evidence that the promissory notes evidencing the Acquired Eligible Loans have had stamped thereon or affixed thereto (individually or by blanket endorsement) a notice specifying that they have been assigned to the Indenture Trustee with all necessary endorsements; and

(h) instruments duly assigning the Acquired Eligible Loans to the Indenture Trustee.

5. The Issuer is not, on the date hereof, in default under the Indenture or, if applicable, in the performance of any of its covenants and agreements made in the Student Loan Purchase Agreement relating to the Acquired Eligible Loans. The Issuer is not aware of any default existing on the date hereof under any of the other documents referred to in paragraph 4 hereof, nor of any circumstances which would reasonably prevent reliance upon the opinion of counsel referred to in paragraphs 4(e) hereof.

6. If applicable, all of the conditions specified in the Student Loan Purchase Agreement applicable to the Acquired Eligible Loans and the Indenture for the acquisition of the Acquired Eligible Loans and the disbursement hereby authorized and requested have been satisfied; provided that the Issuer may waive the requirement of receiving an opinion of counsel from the counsel to the Lender.

7. If a Financed Eligible Loan is being sold or pledged in exchange for an Acquired Eligible Loan such sale and exchange shall not adversely affect the ability of the Trust Estate to make timely principal and interest payments on its Obligations.

8. With respect to all Acquired Eligible Loans which are Insured, Insurance is in effect with respect thereto, and with respect to all Acquired Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with respect thereto.

A-2

9. The Issuer is not in default in the performance of any of its covenants and agreements made in any Contract of Insurance or the Guarantee Agreement applicable to the Acquired Eligible Loans.

10. The proposed use of moneys in the Acquisition/Redemption Fund is in compliance with the provisions of the Indenture.

11. The undersigned is authorized to sign and submit this Certificate on behalf of the Issuer.

12. Eligible Loans are being acquired at a price which permits the results of the cash flow analyses provided to the Rating Agencies on the Closing Date to be sustained.

WITNESS my hand this _____ day of ___________.

NELNET EDUCATION LOAN FUNDING, INC.

By
Name
Title

A-3

SCHEDULE A

ELIGIBLE Loans To Be Acquired

A-4

ANNEX A

REQUEST FOR AND NOTICE OF RELEASE OF PREVIOUS PLEDGE
AND ACKNOWLEDGMENT OF NEW PLEDGE

Reference is made to the Indenture of Trust dated as of June 1, 2003 (as amended, the "Indenture"), by and between Nelnet Education Loan Funding, Inc. as issuer (the "Issuer") and the undersigned, as indenture trustee and eligible lender trustee (the "Trustee"). Capitalized terms used but not otherwise defined herein shall have the meanings assigned to them in the Indenture.

By delivery of the Eligible Loan Acquisition Certificate, the Issuer has directed the Trustee to finance the Eligible Loans identified in Schedule A to the Eligible Loan Acquisition Certificate (the "Acquired Eligible Loans"). The Issuer hereby directs the Trustee to release the Acquired Eligible Loans from the security interest granted by the Issuer to the Trustee pursuant to that certain [DESCRIPTION OF FINANCING DOCUMENT] dated as of ____________ (the "Prior Financing") between the Issuer, as issuer under the Prior Financing, and Wells Fargo Bank Minnesota, National Association, as trustee under the Prior Financing. The Issuer has satisfied the applicable conditions for release of such Eligible Loans from the Prior Financing. The Trustee hereby releases the Acquired Eligible Loans from the pledge of the Prior Financing as of the date specified below.

By delivery of the Eligible Loan Acquisition Certificate, the Issuer has also directed the Trustee to acquire the Acquired Eligible Loans as Financed Eligible Loans pursuant to the Indenture immediately upon their release from the Prior Financing. The Trustee hereby acknowledges that such Acquired Eligible Loans have been pledged by the Issuer as a part of the Trust Estate from and after the date specified below to secure the payment of Notes issued under the Indenture.


IN WITNESS WHEREOF, the undersigned have caused this Request for and Notice of Release of Previous Pledge and Acknowledgment of New Pledge to be executed by their duly authorized offices as of the date specified below.

Nelnet Education Loan Funding, Inc., as issuer under the Prior Financing and as Issuer under the Indenture

By:
Title:

Wells Fargo Bank Minnesota, National Association, as trustee under the Prior Financing and as Trustee under the Indenture

By:
Title:

Date:

A-2

EXHIBIT B

Form of Issuer Order

NELNET EDUCATION LOAN FUNDING, INC.

Issuer Order for the transfer of moneys from the Collection Fund to the Operating Fund pursuant to Section 5.03 of the Indenture.

[__________ __, 200_]

To: Wells Fargo Bank Minnesota, National Association, as indenture trustee (the "Indenture Trustee" and "Eligible Lender Trustee") under the Indenture of Trust, dated as of June 1, 2003, among Nelnet Education Loan Funding, Inc. (the "Issuer"), the Eligible Lender Trustee and the Indenture Trustee, as supplemented from time to time (the "Indenture")

Ladies and Gentlemen:

Pursuant to Section 5.03 of the Indenture, you hereby are authorized and directed to transfer moneys in the Collection Fund, on _________ __, 20__, to the Operating Fund, subject to Section 5.05 of the Indenture.

The Issuer hereby certifies that the amount so transferred (a) does not exceed the amount budgeted by the Issuer as Program Expenses for such Fiscal Year with respect to the Notes, (b) does not exceed the amount designated therefore in the cash flows provided to each Rating Agency and (c) is in compliance with the provisions of the Indenture and each Supplemental Indenture.

Very truly yours,

NELNET EDUCATION LOAN FUNDING, INC.

By
Name
Title

Dated: [__________ __, 200_]


EXHIBIT C

FORM OF STUDENT LOAN PURCHASE AGREEMENT

LOAN PURCHASE AGREEMENT

by and between

NELNET EDUCATION LOAN FUNDING, INC.

and

[SELLER],

Dated _____________________


Section 1.      Definitions....................................................1
Section 2.      Purchase of FFELP Loans........................................5
Section 3.      Representations, Warranties, Covenants and Agreements of
                the Seller.....................................................6
Section 4.      Conditions of Purchase.........................................7
Section 5.      Rejection of FFELP Loans.......................................9
Section 6.      Repurchase Obligation..........................................9
Section 7.      Notification to Borrowers.....................................10
Section 8.      Obligations To Forward Payments and Communications............10
Section 9.      Payment of Expenses and Taxes.................................11
Section 10.     Indemnification...............................................11
Section 11.     Special Provisions Relating to MPN Loans......................11
Section 12.     Other Provisions..............................................12
Section 13.     Security Interest.............................................15
Section 14.     Information and Reporting.....................................16

EXHIBIT A       LOAN TRANSFER ADDENDUM
EXHIBIT B       SELLER'S CLOSING CERTIFICATE
EXHIBIT C       BLANKET ENDORSEMENT OF STUDENT LOAN PROMISSORY NOTES
EXHIBIT D       BILL OF SALE
EXHIBIT E       REPRESENTATIONS, WARRANTIES, COVENANTS AND AGREEMENTS OF SELLER
EXHIBIT F       ACKNOWLEDGMENT

C-2

LOAN PURCHASE AGREEMENT

THIS LOAN PURCHASE AGREEMENT (the "Loan Purchase Agreement") made and entered into as of this _____ day of _______________, 20__, by and between NELNET EDUCATION LOAN FUNDING, INC., formerly known as NEBHELP, INC., a Nebraska corporation (the "Corporation") acting by and through WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, not individually but as Eligible Lender Trustee (the "Trustee") under the Trust Agreement or Eligible Lender Trust Agreement, as applicable from time to time (as defined herein) and [SELLER], a ____________________________ corporation, organized and existing under the laws of the State of Nevada, and having its principal offices at ______________________ (the "Seller").

W I T N E S S E T H :

WHEREAS, the Corporation, by and through the Trustee, desire to purchase from the Seller certain FFELP Loans, title to which will be held by the Trustee pursuant to the applicable Trust Agreement or Eligible Lender Trust Agreement (as defined below), as applicable from time to time, and the Seller desires to sell certain FFELP Loans to the Corporation, title to which will be held by and through the Trustee, in accordance with the terms and conditions of this Loan Purchase Agreement; and

WHEREAS, the Corporation expects to finance from time to time its purchase and ownership of the FFELP Loans purchased hereunder through the funding made available under one or more of the Financing Agreements.

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

Section 1. Definitions.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Certificate of Insurance" means a certificate of federal loan insurance issued with respect to an Eligible Loan by the Secretary of Education pursuant to the provisions of the Higher Education Act.

"Contract of Insurance" means an agreement between the Secretary of Education and either the Trustee or the Seller providing for the insurance by the Secretary of Education of the principal of and accrued interest on a FFELP Loan to the maximum extent permitted under the Higher Education Act.

"Corporation" means Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC., a Nebraska corporation.

"Eligible Lender Trust Agreement" means the Eligible Lender Trust Agreement dated as of June 1, 2003, between the Trustee and the Corporation.

C-3

"Eligible Loan" means a FFELP Loan authorized to be acquired by the Corporation by and through the Trustee which (a) is either Insured or Guaranteed; (b) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments; (c) complies with each representation and warranty with respect thereto contained herein; and (d) meets the other criteria set forth in the Loan Purchase Regulations and is eligible for purchase under the terms of the applicable Financing Agreement.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans insured or guaranteed by any Guarantee Agency and federal interest subsidy payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means those specific loans acquired by the Trustee, on behalf of the Corporation, from the Seller pursuant to this Loan Purchase Agreement, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated under the Act or insured by the Secretary of Health and Human Services pursuant to the Public Health Services Act (the "Higher Education Act").

"Financing Agreement" means, collectively and individually, the following: (a) the Amended and Restated Warehouse Loan and Security Agreement dated as of April 28, 2003, by and among the Trustee, the Corporation as Borrower, NELnet Student Loan Warehouse Corporation 1, as original borrower, Zions First National Bank as trustee, Royal Bank of Canada, as Alternate Lender and Facility Agent, and Thunder Bay Funding Inc., as Lender (the "RBC Warehouse Loan Agreement"); (b) the Warehouse Note Purchase and Security Agreement dated as of May 1, 2003, among the Corporation, as Borrower, the Trustee, as eligible lender trustee and indenture trustee thereunder, Quincy Capital Corporation, as Conduit Lender, Bank of America, N.A., as Alternate Lender and Facility Agent, Gemini Securitization Corp., as Conduit Lender, Deutsche Bank AG, New York Branch, as Alternate Lender and Facility Agent, Barton Capital Corporation, as Conduit Lender, Societe Generale, as Alternate Lender and Facility Agent, and Bank of America, N.A., as Administrative Agent; (c) the Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as successor trustee, dated as of December 1, 1986; (d) the Trust Indenture dated as of June 1, 1993, between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as trustee; (e) Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as successor trustee, dated as of November 15, 1985; (f) Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as successor trustee, dated as of July 1, 1988; (g) Trust Indenture between

C-4

NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as trustee, dated as of September 1, 1993; (h) Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as trustee, dated as of May 1, 1997; and (i) the Indenture of Trust among the Corporation and Wells Fargo Bank Minnesota, National Association, as indenture trustee and eligible lender trustee thereunder, dated as of June 1, 2003; as the same may be amended, modified, supplemented, restated or otherwise altered, which is utilized to finance, from time to time, the Corporation's purchase of the FFELP Loans under this Loan Purchase Agreement.

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contracts providing, among other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with the Trustee on behalf of the Corporation.

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either the Trustee or the Seller providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans to Borrowers, made or acquired by the Trustee or the Seller from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to the Corporation or the Trustee pertaining to Financed Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Insurance" or "Insured" or "Insuring" means, with respect to a FFELP Loan, the insuring by the Secretary of Education (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Higher Education Act) under the Higher Education Act of the principal of and accrued interest on such FFELP Loan to the maximum extent permitted under the Higher Education Act for FFELP Loans originated, held and serviced in full compliance with the Higher Education Act.

C-5

"Insured Loans" means FFELP Loans which are Insured.

"Interest Subsidy Payments" means interest subsidy payments received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Loan Purchase Agreement" means this Loan Purchase Agreement including all exhibits and schedules attached hereto, and any addenda, supplements or amendments hereto.

"Loan Purchase Date" means the date as described in Section 2(b) hereof.

"Loan Purchase Regulations" means the rules and regulations of the Corporation, as may be adopted by the Corporation from time to time (with the consent of any persons required under the terms of the applicable Financing Agreement), which pertain to the Program, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Corporation is subject.

"Loan Transfer Schedule" means a written schedule on a form provided by the Corporation or its servicing agent identifying the Borrower on the FFELP Loans to be purchased hereunder.

"Master Note" means a Master Promissory Note in the form mandated by
Section 432(m)(1)(D) of the Higher Education Act, as added by Pub. L. 105-244, ss. 427,112 Stat. 1702 (1998) as amended by Public Law No: 106 554 (enacted December 21, 2000) and as codified at 20 U.S.C. ss. 1082(m)(1).

"MPN Loan" means a FFELP Loan evidenced by a Master Note.

"Program" means the Corporation's Eligible Loan acquisition program under which the Trustee has acquired and will acquire Eligible Loans to assist students in obtaining a post secondary education.

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Seller" means [SELLER], a _____________ [corporation], which is an "eligible lender" under the criteria established by the Higher Education Act that has received an eligible lender designation by the Secretary of Education with respect to Insured Loans or from a Guarantee Agency with respect to Guaranteed Loans, identified in the introduction to this Loan Purchase Agreement, which has sold and is selling FFELP Loans to the Corporation hereunder or, if Seller is not designated as an eligible lender under the Higher Education Act, Seller holds beneficial ownership of FFELP Loans through its eligible lender trustee, which is an eligible lender under the Higher Education Act.

C-6

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Trust Agreement" means one of the following, as applicable: (a) the Amended and Restated Warehouse Loan and Security Agreement dated as of April 28, 2003, by and among the Trustee, the Corporation as Borrower, NELnet Student Loan Warehouse Corporation 1, as original borrower, Zions First National Bank as trustee, Royal Bank of Canada, as Alternate Lender and Facility Agent, and Thunder Bay Funding Inc., as Lender (the "RBC Warehouse Loan Agreement"); (b) the Warehouse Note Purchase and Security Agreement dated as of May 1, 2003, among the Corporation, as Borrower, the Trustee, as eligible lender trustee and indenture trustee thereunder, Quincy Capital Corporation, as Conduit Lender, Bank of America, N.A., as Alternate Lender and Facility Agent, Gemini Securitization Corp., as Conduit Lender, Deutsche Bank AG, New York Branch, as Alternate Lender and Facility Agent, Barton Capital Corporation, as Conduit Lender, Societe Generale, as Alternate Lender and Facility Agent, and Bank of America, N.A., as Administrative Agent; (c) the Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as successor trustee, dated as of December 1, 1986; (d) the Trust Indenture dated as of June 1, 1993, between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as trustee; (e) Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as successor trustee, dated as of November 15, 1985; (f) Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as successor trustee, dated as of July 1, 1988; (g) Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as trustee, dated as of September 1, 1993; (h) Trust Indenture between NEBHELP, INC. as assignee and Wells Fargo Bank Minnesota, National Association, f/k/a Norwest Bank Minnesota, National Association, as trustee, dated as of May 1, 1997; and (i) the Indenture of Trust among the Corporation and eligible lender trustee thereunder and Wells Fargo Bank Minnesota, National Association, as indenture trustee, dated as of June 1, 2003.

"Trustee" means Wells Fargo Bank Minnesota, National Association, acting in its capacity as Eligible Lender Trustee under the Trust Agreement or Eligible Lender Trust Agreement, as applicable, and not in its individual capacity.

Section 2. Purchase of FFELP Loans.

(a) Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, the Seller
(i) has sold to the Trustee, acting on behalf of the Corporation, and the Corporation, acting by and through the Trustee under the Trust Agreement, has purchased from the Seller the FFELP Loans which are Eligible Loans specified in Annex I to this Loan Purchase Agreement; and

C-7

(ii) agrees to sell to the Trustee, acting on behalf of the Corporation, and the Corporation, acting by and through the Trustee under the Trust Agreement or Eligible Lender Trust Agreement, as applicable, on behalf of the Corporation, agrees to buy from the Seller, a portfolio of FFELP Loans which are Eligible Loans in the aggregate unpaid principal amount as set forth in the Loan Transfer Addendum in the form set forth in Exhibit A hereto. Additional portfolios of FFELP Loans may be purchased from the Seller hereunder by the Corporation by and through the Trustee from time to time in the future, if the parties hereto execute and deliver a subsequent Loan Transfer Addendum for each such purchase of a portfolio in the form set forth in Exhibit A hereto, reflecting the aggregate unpaid principal balance of Eligible Loans contained in such portfolio and the Loan Purchase Date, and if the Seller executes and delivers to the Corporation all documents required under Section 4 hereof as of the applicable Loan Purchase Date. Any subsequent purchase of an additional portfolio of FFELP Loans shall be governed in all respects by this Loan Purchase Agreement together with the Loan Transfer Addendum pertaining to such portfolio. The Seller shall deliver a Loan Transfer Schedule to the Corporation, not less than 30 days prior to the applicable Loan Purchase Date. Consummation of the sale of each FFELP Loan shall require execution and delivery to the Corporation of the Seller's Closing Certificate in the form of Exhibit B hereto (and delivery of the documents described in Exhibit B hereto), the blanket endorsement and bill of sale as well as execution and delivery by the Seller in the forms set forth in Exhibits C and D hereto, respectively. It is the intention of the Seller that the transfer from the Seller to the Trustee on behalf of the Corporation constitutes a true sale of the FFELP Loans hereunder and that neither the interest in nor title to the FFELP Loans shall become or be deemed property of the Seller for any purpose under applicable law.

(b) Delivery and payment for the FFELP Loans shall take place at a location and on a date (the "Loan Purchase Date") to be specified by the Corporation. The applicable Loan Purchase Date shall not be later than the date set forth in the Loan Transfer Addendum pertaining to such FFELP Loans.

(c) Subject to the terms and conditions of this Loan Purchase Agreement, the Corporation agrees to purchase the FFELP Loans by and through the Trustee at a price equal to _____% of the outstanding unpaid principal amount thereof on the Loan Purchase Date with proceeds from the obligations issued pursuant to the Financing Agreement, or such other amount agreed upon and specified in the Loan Transfer Addendum as set forth in Exhibit A. The Seller shall be responsible for reporting to the Secretary of Education and, if required by the provisions of the Higher Education Act, offsetting against Interest Subsidy Payments and Special Allowance Payments made to the Seller by the Secretary of Education the entire amount of any origination fee which is authorized to be charged by the Higher Education Act with respect to the FFELP Loans sold hereunder. Additionally, the Seller shall, as a condition to the purchase by the Corporation of any FFELP Loan, be required to pay to the Corporation on the Loan Purchase Date the amount of any such origination fee which has not at that time been used to offset such Special Allowance Payments or Interest Subsidy Payments, to the extent that the Special Allowance Payments or Interest Subsidy Payments received by the Trustee in connection with such FFELP Loans shall be affected. Seller shall continue due diligence servicing in compliance with the Higher Education Act, at Seller's cost, up to the applicable Loan Purchase Date; thereafter, servicing shall be paid for by, and shall be the responsibility of, the Corporation.

C-8

(d) Subject to the terms and conditions of this Loan Purchase Agreement, Seller shall sell to the Corporation, by and through the Trustee, all Eligible Loans made to the same Borrower(s) which are held by or on behalf of Seller (serial loans).

(e) If Seller originates or purchases a FFELP Loan which is a consolidation loan under Section 428C of the Higher Education Act, and the proceeds of such consolidation loan are used to repay the principal and interest due on a FFELP Loan sold by Seller to the Corporation hereunder, then Seller shall rebate the premiums paid by the Corporation to Seller in connection with the purchase of said FFELP Loan by paying to the Corporation an amount equal to the same percentage of the principal balance of said FFELP Loan then outstanding as was originally paid by the Corporation therefor.

Section 3. Representations, Warranties, Covenants and Agreements of the Seller.

(a) With respect to FFELP Loans sold on a Loan Purchase Date, the Seller hereby makes the representations and warranties set forth in Exhibit E hereto as of such Loan Purchase Date. Each representation, warranty, certification, covenant and agreement contained in this Loan Purchase Agreement shall survive the applicable Loan Purchase Date.

(b) The Seller shall not organize under the law of any jurisdiction other than the State under which it is organized as of the date hereof (whether changing its jurisdiction of organization or organizing under an additional jurisdiction) without giving 30 days prior written notice of such action to the Corporation. Before effecting such change, the Seller shall prepare and file in the appropriate filing office any financing statements or other statements necessary to continue the perfection of the Corporation's interests in the FFELP Loans.

Section 4. Conditions of Purchase. The Corporation's obligation to purchase and pay for the FFELP Loans hereunder by and through the Trustee as of the date hereof and any applicable Loan Purchase Date shall be subject to each of the following conditions precedent:

(a) All representations, warranties and statements by or on behalf of the Seller contained in this Loan Purchase Agreement shall be true on the date hereof and the applicable Loan Purchase Date.

(b) Any notification to or approval by the Secretary of Education or a Guarantee Agency required by the Higher Education Act or a Guarantee Agreement as a condition to the assignment of the FFELP Loans shall have been made or received and evidence thereof delivered to the Corporation.

(c) The entire interest of the Seller in each FFELP Loan shall have been duly assigned by endorsement in the form set forth in Exhibit C hereto, such endorsement to be without recourse except as provided in
Section 6 hereof.

C-9

(d) Physical custody and possession of the FFELP Loans (including all information and documentation which is described in the Seller's Closing Certificate as specified in Exhibit B hereto) shall be transferred in the manner directed by the Corporation.

(e) The Corporation shall receive an opinion of the Seller's counsel, dated as of the date hereof covering each sale of FFELP Loans, in form and substance satisfactory to the Corporation and the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the RBC Warehouse Loan Agreement, as applicable, to the effect that (i) this Loan Purchase Agreement has been duly authorized, executed and delivered by the Seller and constitutes the legal, valid, binding and enforceable obligation of the Seller; (ii) the blanket endorsement and bill of sale required by this Loan Purchase Agreement have been duly authorized, executed and delivered by the Seller; (iii) with respect to all Insured Loans being acquired, the applicable Contract of Insurance has been duly authorized, executed and delivered by the Seller; (iv) with respect to all Guaranteed Loans being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by the Seller; (v) assuming the due execution and delivery thereof, each FFELP Loan constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms; (vi) to the knowledge of the Seller's counsel, the execution and delivery of this Loan Purchase Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of this Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder; (vii) to the knowledge of the Seller's counsel, the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under this Loan Purchase Agreement; (viii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Deposit Insurance Corporation ("FDIC"), the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions contemplated in this Loan Purchase Agreement; (ix) this Loan Purchase Agreement shall constitute a security agreement under Nebraska law and shall be effective to create, in favor of the Corporation, a perfected valid security interest in the FFELP Loans subject to no prior liens; (x) if the Corporation and the Seller are affiliates, that (A) if the Seller became a debtor under the United States Bankruptcy Code, 11 U.S.C. ss.ss. 101 et seq., as amended (the "Bankruptcy Code"), (1) Section 541(a)(1) of the Bankruptcy Code would not apply to deem the FFELP sold by the Seller to the Corporation and the proceeds therefrom as property of the bankruptcy estate of the Seller; and, therefore, (2) Section 362(a) of the bankruptcy Code would not apply to stay payment to the Corporation or its assignees; and (B) if the Seller became a debtor under the Bankruptcy Code, a court would not disregard the separate identity of the Corporation so that the assets of the Seller would be consolidated with and become a part of the Seller's bankruptcy estate; and (xi) if the Seller is a bank or savings association the deposits of which are insured by the FDIC (a "Bank") and the FDIC were appointed as receiver or conservator of such Bank, a court would not recharacterize the transfer and assignment of the FFELP Loans to the Borrower as a pledge to secure a borrowing rather than a sale of the FFELP Loans.

C-10

(f) Delivery by the Seller to the Corporation on or before the date hereof of the following documentation: Seller's general certificate in the form of Exhibit G hereto; Seller's Closing Certificate in the form of Exhibit B hereto; blanket endorsement in the form of Exhibit C hereto; bill of sale in the form of Exhibit D hereto; UCC 1 Financing Statements evidencing the transfer from the Seller to the Corporation and the Trustee on behalf of the Corporation, and UCC lien searches sufficiently in advance of the date hereof so as to permit review thereof by the Corporation to its satisfaction, if either or both are requested by the Corporation or a party to the Financing Agreement; and UCC termination statements or releases, if any, releasing any security interest granted by the Seller in any FFELP Loan.

(g) Delivery by the Seller to the Corporation, (i) prior to the date hereof, of a complete Annex I listing the FFELP Loans previously transferred by the Seller to the Corporation; and (ii) prior to the Loan Purchase Date, of a fully executed and completed Loan Transfer Addendum substantially in the form of Exhibit A hereto with respect to FFELP Loans referred to in the bill of sale, and delivery of a Loan Transfer Schedule as required in Section 2(a) hereof.

(h) Adequate funds are available to the Corporation from an indenture, Trust Agreement or other Financing Agreement relating to the Corporation's borrowings which will finance the purchase of FFELP Loans under this Loan Purchase Agreement.

(i) Delivery by the Seller of a closing certificate dated as of the date hereof in form and substance satisfactory to the Corporation and the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the RBC Warehouse Loan Agreement, as applicable, and a certificate dated as of the date hereof of the a certificate in the form attached as Annex A to the true sale/non consolidation opinion of Kutak Rock LLP dated June 24, 2003.

Section 5. Rejection of FFELP Loans.

(a) If (i) the Seller is unable to make or furnish the representations and warranties required to be made or furnished by it pursuant to this Loan Purchase Agreement as to a FFELP Loan; (ii) the Corporation determines that the Seller is unable to fulfill one or more covenants or conditions of this Loan Purchase Agreement as to a FFELP Loan; (iii) the Corporation, in its reasonable judgment, deems that a FFELP Loan does not comply with the terms and conditions of this Loan Purchase Agreement or is not being delivered in compliance with such terms and conditions; or (iv) the Corporation, in its reasonable judgment deems that a FFELP Loan is for any reason unacceptable to it, then the Corporation, within 30 days of the Loan Purchase Date, may refuse to accept and pay for such FFELP Loan (or any substitute FFELP Loan offered by the Seller in lieu thereof).

C-11

(b) If the Corporation rejects a FFELP Loan, any such FFELP Loan shall be returned to the Seller by registered mail (for repurchase pursuant to Section 6 hereof if the student loan has previously been purchased by the Corporation), together with a letter identifying each returned FFELP Loan and stating the basis for its return. The Corporation shall cause any FFELP Loan returned to the Seller which has been endorsed to the Trustee to be endorsed by the Trustee to the Seller in the form set forth in Exhibit F hereto.

The liability of the Corporation in connection with the loss of or damage to any FFELP Loan to be returned to the Seller is limited to such loss or damage occurring as a result of its gross negligence or willful misconduct in handling or safekeeping FFELP Loans.

Section 6. Repurchase Obligation. If:

(a) any representation or warranty made or furnished by the Seller in or pursuant to this Loan Purchase Agreement shall prove to have been materially incorrect;

(b) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim filed with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, Insurance, reinsurance or Guarantee payments) on account of any circumstance or event that occurred prior to the sale of such FFELP Loan to the Corporation by and through the Trustee;

(c) on account of any circumstance or event that occurred prior to the sale of a FFELP Loan to the Corporation, by and through the Trustee, a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to Borrower's obligation to pay all or any part of the FFELP Loan, and the Corporation, in good faith, believes that the facts reported, if true, raise a reasonable doubt as to the legal enforceability of such FFELP Loan;

(d) a FFELP Loan is required to be repurchased pursuant to
Section 5(b) hereof; or

(e) the instrument which Seller purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then the Seller shall repurchase such FFELP Loan or purported FFELP Loan upon the request of the Corporation by paying to the Corporation the then outstanding principal balance of such FFELP Loan or purported FFELP Loan multiplied by the percentage used to calculate the purchase price specified in the applicable Loan Transfer Addendum, or otherwise (or such greater amount as may be necessary to make the Corporation and the Trustee whole in light of the purchase price originally paid by the Corporation for such loan), plus interest and applicable Special Allowance Payments with respect to such FFELP Loan or purported FFELP Loan from the Loan Purchase Date to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP Loan, plus any attorneys' fees, legal expenses, court costs, servicing fees or other expenses incurred by the Corporation and the Trustee in connection with such FFELP Loan or purported FFELP Loan.

C-12

Section 7. Notification to Borrowers. The servicing agent on behalf of the Seller shall notify Borrowers under the FFELP Loans as required by the Higher Education Act of the assignment and transfer to the Trustee of the Seller's interest in such FFELP Loans and the Seller shall direct each Borrower to make all payments thereon directly to the Corporation or as it may otherwise designate.

Section 8. Obligations To Forward Payments and Communications.

(a) The Seller shall promptly remit, or cause to be remitted, to the Corporation all funds received by the Seller after the applicable Loan Purchase Date which constitute payments of principal or interest (including Interest Subsidy Payments) or Special Allowance Payments accrued after the applicable Loan Purchase Date with respect to any FFELP Loan.

(b) The Seller shall immediately transmit to the Corporation any communication received by the Seller after the applicable Loan Purchase Date with respect to a FFELP Loan or the Borrower under such a FFELP Loan. Such communication shall include, but not be limited to, letters, notices of death or disability, adjudication of bankruptcy and similar documents and forms requesting deferment of repayment or loan cancellations.

Section 9. Payment of Expenses and Taxes. Each party to this Loan Purchase Agreement shall pay its own expenses incurred in connection with the preparation, execution and delivery of this Loan Purchase Agreement and the transactions herein contemplated, including, but not limited to, the fees and disbursements of counsel; provided, however, that Seller shall pay any transfer or other taxes and recording or filing fees payable in connection with the sale and purchase of the FFELP Loans.

Section 10. Indemnification. The Seller specifically acknowledges that the Corporation, in obtaining financing, will be making representations and warranties regarding the FFELP Loans based in part on the accuracy of the Seller's representations and warranties in this Loan Purchase Agreement. The Seller agrees to indemnify and save the Trustee, the Corporation, the parties to the Financing Agreement and noteholders under the Financing Agreement (together with each of their respective successors, assignees, officers, directors, agents and employees) harmless of, from and against any and all loss, liability, cost, damage or expense, including reasonable attorneys' fees and costs of litigation, incurred by reason of any breach of the Seller's warranties, representations or covenants hereunder or any false or misleading representations of the Seller or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by the Seller in connection herewith.

Section 11. Special Provisions Relating to MPN Loans.

(a) The Seller hereby represents and warrants that the Seller is transferring all of its right title and interest in the MPN Loans to the Corporation, that it has not assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that the Seller has reacquired) to any person other than the Corporation, and that no prior holder of the MPN Loans has assigned any

C-13

interest in such MPN Loans (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other than a predecessor in title to the Seller. The Seller hereby covenants that the Seller shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder.

(b) The Seller hereby authorizes the Corporation to file a UCC-1 financing statement identifying the Seller as debtor and the Corporation as secured party and describing the MPN Loans sold pursuant to this Loan Purchase Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Corporation's interest in the MPN Loans and shall not be deemed to contradict the express intent of the Seller and the Corporation that the transfer of MPN Loans under this Loan Purchase Agreement is an absolute assignment of such MPN Loans and is not a transfer of such MPN Loans as security for a debt.

Section 12. Other Provisions.

(a) The Seller shall, at its expense, furnish to the Corporation such additional information concerning the Seller's student loan portfolio as the Corporation may reasonably request.

(b) The Seller shall, at its expense, execute all other documents and take all other steps as may be requested by the Corporation or the Trustee from time to time to effect the sale hereunder of the FFELP Loans.

(c) The provisions of this Loan Purchase Agreement cannot be waived or modified unless such waiver or modification be in writing and signed by the parties hereto. Inaction or failure to demand strict performance shall not be deemed a waiver.

(d) This Loan Purchase Agreement shall be governed by the laws of the State of Nebraska.

(e) All covenants and agreements herein contained shall extend to and be obligatory upon all successors of the respective parties hereto.

(f) This Loan Purchase Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

(g) If any provision of this Loan Purchase Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied in any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained shall not affect the remaining portions of this Loan Purchase Agreement or any part hereof.

C-14

(h) All notices, requests, demands or other instruments which may or are required to be given by either party to the other shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is given or upon expiration of a period of 48 hours from and after the postmark thereof when mailed, postage prepaid, by registered or certified mail, requesting return receipt, by overnight courier, or by facsimile, addressed as follows:

 If to the Corporation:          Nelnet Education Loan Funding, Inc.
                                 121 South 13th Street, Suite 201
                                 Lincoln, NE  68508
                                 Attention:  Terry J. Heimes
                                 Telephone:  (402) 458 2301
                                 Facsimile:  (402) 458 2399

with a copy to the Trustee at:   Wells Fargo Bank Minnesota, National
                                  Association
                                 Corporate Trust Services
                                 6th and Marquette, N9303 110
                                 Minneapolis, MN  55479
                                 Attention:  Corporate Trust Department
                                 Telephone:  (612) 667 4802
                                 Facsimile:  (612) 667 2149

If to the Seller, addressed in the manner as set forth in the first paragraph of this Loan Purchase Agreement.

Either party may change the address and name of the addressee to which subsequent notices are to be sent to it by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the fifth day after it is mailed.

(i) This Loan Purchase Agreement may not be terminated by either party hereto except in the manner and with the effect herein specifically provided for.

(j) Time is of the essence in this Loan Purchase Agreement.

(k) This Loan Purchase Agreement shall not be assignable by the Seller, in whole or in part, without the prior written consent of the Corporation.

(l) No remedy by the terms of this Loan Purchase Agreement conferred upon or reserved to the Corporation is intended to be exclusive of any other remedy, but each and every such remedy shall be cumulative and in addition to every other remedy given under this Loan Purchase Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Loan Purchase Agreement.

(m) Acts to be taken by the Corporation with respect to acquiring and holding title to FFELP Loans hereunder shall be taken by the Trustee as directed by the Corporation, which qualifies as an "eligible lender"

C-15

trustee under the Higher Education Act, and all references herein to the Corporation shall incorporate by this reference the fact that the Trustee will be acquiring and holding title to FFELP Loans on behalf of the Corporation, all as required under the Higher Education Act.

(n) The parties hereto acknowledge that the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the RBC Warehouse Loan Agreement, as applicable, and other parties to the Financing Agreement, shall be third party beneficiaries of this Loan Purchase Agreement with the power and right to enforce the provisions thereof, and the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the RBC Warehouse Loan Agreement, as applicable, and any such credit providers may become an assignee of the Corporation. The foregoing creates a permissive right on the part of such third party beneficiaries, and such third party beneficiaries shall be under no duties or obligations hereunder.

(o) This Loan Purchase Agreement has been made and entered into not only for the benefit of the Corporation and Seller but also for the benefit of the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the RBC Warehouse Loan Agreement, as applicable, in connection with the financing of Eligible Loans as defined in the RBC Warehouse Loan Agreement, and upon assignment by the Corporation to the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the RBC Warehouse Loan Agreement, as applicable, its provisions may be enforced not only by the parties to this Loan Purchase Agreement but by the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the RBC Warehouse Loan Agreement, as applicable. The foregoing creates a permissive right on behalf of the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the RBC Warehouse Loan Agreement, as applicable, and neither shall be under any duties or obligations hereunder.

This Loan Purchase Agreement shall inure to the benefit of the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the RBC Warehouse Loan Agreement and its successors and assigns. Without limiting the generality of the foregoing, all representations, covenants and agreements in this Loan Purchase Agreement which expressly confer rights upon the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the RBC Warehouse Loan Agreement shall be for the benefit of and run directly to, the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the RBC Warehouse Loan Agreement, and the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the RBC Warehouse Loan Agreement shall be entitled to rely on and enforce such representations, covenants and agreements to the same extent as if it were a party hereto. The foregoing creates a permissive right on behalf of the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the RBC Warehouse Loan Agreement, and neither the Trustee with respect to the Eligible Lender Trust Agreement nor Zions First National Bank, as Trustee with respect to the RBC Warehouse Loan Agreement shall be under any duties or obligations hereunder.

C-16

Section 13. Security Interest. The parties to this Loan Purchase Agreement intend that the conveyance of the Seller's right, title and interest in and to the FFELP Loans sold pursuant to this Loan Purchase Agreement (the "Student Loans") shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from the Seller to the Corporation. The parties to this Loan Purchase Agreement intend that the arrangements with respect to the Student Loans shall constitute a purchase and sale of such Student Loans and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this Loan Purchase Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Loan Purchase Agreement would constitute a security agreement under applicable law and that the Seller shall be deemed to have granted, and hereby does grant (subject to the condition above), to the Corporation (and the Trustee) a first priority perfected security interest in all of the Seller's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of the Corporation hereunder and the obligations of the Seller hereunder (collectively, the "Pledged Collateral"):

(a) all Student Loans;

(b) all revenues and recoveries of principal from Student Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other revenues and recoveries of principal and interest and other payments and reimbursements of principal and accrued interest received with respect to any Student Loan and any other collection of cash with respect to such Student Loan (including, but not limited to, Interest Subsidy Payments, Special Allowance Payments, finance charges and payments representing the repurchase of any Student Loan or rebate of premium thereon pursuant to this Loan Purchase Agreement) received or deemed to have been received and all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral held in various funds and accounts created under this Loan Purchase Agreement;

(d) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Student Loans, whether pursuant to the contract related to such Student Loans or otherwise;

(e) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to Student Loans otherwise in respect of the Pledged Collateral; and

(f) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

C-17

The Seller agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents (including, without limitation, UCC-1 financing statements and custodian agreements with the Servicer), and take all further action that Corporation may reasonably request in order to perfect, protect or more fully evidence the Corporation's interest in the Pledged Collateral or to enable the Corporation to exercise or enforce any of its rights hereunder.

Section 14. Information and Reporting. Seller shall furnish to the Corporation: (a) upon execution of this Agreement, Seller's most recent audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Seller, as well as Seller's most recent unaudited financial statement and balance sheet; (b) as soon as available and in any event within 90 days after the end of each fiscal year of the Seller, an updated audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Seller; and (c) such other financial information as the Corporation may reasonably request from time to time. Seller shall verify and reconcile Eligible Loan disbursements and cancellations of Eligible Loans sold hereunder, in such manner as the Corporation may reasonably request from time to time. Seller shall furnish to the Corporation a certificate of good standing and a certified copy of resolutions of Seller's board of directors approving and authorizing execution and performance of this Agreement and all ancillary documents with respect thereto in a form reasonably satisfactory to the Corporation.

C-18

IN WITNESS WHEREOF, the parties have hereunto set their hands as of the day and year first above written.

[SELLER]

By
Name
Title

NELNET EDUCATION LOAN FUNDING, INC., F/K/A
NEBHELP, INC.

By
Name
Title

C-19

EXHIBIT A TO EXHIBIT C

LOAN TRANSFER ADDENDUM

This Loan Transfer Addendum (the "Addendum") is made and entered into as of the ___ day of ___________, _____, by and between Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation") and _______________ (the "Seller").

WHEREAS, the parties hereto entered into that Loan Purchase Agreement dated as of ________________, ______, (the "Loan Purchase Agreement"), and the Seller wishes to sell a portfolio of Eligible Loans (as defined in the Loan Purchase Agreement) to the Corporation, pursuant to and in accordance with the terms and conditions of the Loan Purchase Agreement.

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

Section 1. Definitions. All capitalized terms in this Addendum shall have the same meanings given to them in the Loan Purchase Agreement, unless otherwise specifically stated herein.

Section 2. Purchase of Eligible Loans. Subject to the terms and conditions of the Loan Purchase Agreement and in reliance upon the representations, warranties and covenants as set forth in the Loan Purchase Agreement, the Seller agrees to sell to the Trustee, as trustee under the
[Trust] [Eligible Lender Trust] Agreement on behalf of the Corporation, a portfolio of Eligible Loans identified in the Loan Transfer Schedule attached hereto, having an aggregate outstanding principal balance of approximately $______________ (the "Current Purchase Portfolio").

Section 3. Purchase Price. Subject to the terms and conditions of the Loan Purchase Agreement, the Corporation agrees to purchase the Eligible Loans in the Current Purchase Portfolio at a purchase price equal to _____% of the aggregate unpaid principal balance thereon plus 100% of the accrued and unpaid interest thereon, each as of the Loan Purchase Date set forth in Section 4 hereof.

Section 4. Loan Purchase Date. The Loan Purchase Date shall be no later than ______________-, ________.

Section 5. Representations and Warranties. The Seller hereby reconfirms all the representations and warranties set forth in the Loan Purchase Agreement as of the Loan Purchase Date set forth in Section 4 hereof.

Section 6. Effect on Loan Purchase Agreement. This Addendum sets forth the terms of purchase and sale solely with respect to the Current Purchase Portfolio. This Addendum shall have no effect upon any other sale or purchase of any Eligible Loans consummated or contemplated prior to or after the Loan

C-20

Purchase Date, and all other terms, conditions and agreements contained in the Loan Purchase Agreement shall remain in full force and effect. Prior or subsequent purchases and sales of Eligible Loans shall each be governed by a separate Loan Transfer Addendum.

Section 7. Special Terms. [Reserved].

[SELLER]

By
Name
Title

NELNET EDUCATION LOAN FUNDING, INC., F/K/A
NEBHELP, INC.

By
Name
Title

C-21

EXHIBIT B TO EXHIBIT C

SELLER'S CLOSING CERTIFICATE

(DO NOT COMPLETE) (the "Seller") does hereby certify that all representations, warranties and statements by or on behalf of the Seller contained in a certain Loan Purchase Agreement dated ____________________, ________ (the "Agreement"), by and between the Seller and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation"), are true and correct on and as of the Loan Purchase Date, without exception or qualification whatsoever;

FURTHERMORE, the Seller does hereby certify that the following documents, where applicable to each FFELP Loan (as defined in the Agreement) acquired under the Agreement, have heretofore been furnished to the Corporation or are simultaneously herewith delivered in accordance with the instructions of the Corporation, pursuant to Section 4(d) of the Agreement:

(a) Department of Education application or Guarantee Agency application, as supplemented;

(b) Interim note(s) for each Loan that is not an MPN Loan Payout note(s) for each Loan that is not an MPN Loan;

(c) Disclosure and Loan information statement;

(d) Certificate of Insurance and Contract of Insurance with respect to each Insured Loan (or certified copy thereof);

(e) Guarantee Agreement, Agreement for Participation in the Guaranteed Loan Program and Notification of Loan;

(f) Approval by the Guarantee Agency with respect to each Guaranteed Loan (or certified copy thereof);

(g) Any other documentation held by the Seller relating to the history of such Eligible Loan;

(h) Secretary of Education and Guarantee Agency Loan Transfer Statements;

(i) Uniform Commercial Code financing statement, if any, securing any interest in an Eligible Loan to be Financed, and an executed termination statement related thereto; and

(j) Evidence of Loan disbursement Any other document required to be submitted with a claim to the Guarantee Agency.

C-22

IN WITNESS WHEREOF, the undersigned has caused this Certificate to be executed and delivered by an officer hereunto duly authorized as of the Loan Purchase Date, __________.

NAME OF SELLER
[DO NOT COMPLETE]

By
[DO NOT SIGN]
Title
[DO NOT SIGN]

C-23

EXHIBIT C TO EXHIBIT C

BLANKET ENDORSEMENT OF
STUDENT LOAN PROMISSORY NOTES

Pursuant to the Loan Purchase Agreement dated __________, the undersigned ("Seller"), by execution of this instrument, hereby endorses all promissory notes purchased by Wells Fargo Bank Minnesota, National Association, as Eligible Lender Trustee (the "Trustee") under [Trust Agreement between the Trustee and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation")]. This endorsement is in blank, unrestricted form. This endorsement is without recourse, except as provided under the terms of the Loan Purchase Agreement. All right, title, and interest of Seller in and to the promissory notes and related documentation identified in the attached loan ledger are transferred and assigned to Trustee on behalf of the Corporation.

This endorsement may be further manifested by attaching this instrument or a facsimile hereof to each or any of the Promissory Notes and related documentation acquired by the Trustee on behalf of the Corporation from Seller, or by attaching this instrument to the loan ledger schedule, as the Corporation may require or deem necessary.

Dated this ___ day of ______________, _____.

NAME OF SELLER
[DO NOT COMPLETE]

By
[DO NOT SIGN] [SIGNATURE OF AUTHORIZED
OFFICER OF SELLER]

C-24

EXHIBIT D TO EXHIBIT C

BILL OF SALE

FOR VALUE RECEIVED, ________________________ (the "Seller"), pursuant to the terms and conditions of that certain Loan Purchase Agreement dated as of ___________, _____ (the "Agreement") between the Seller and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation") does hereby grant, sell, assign, transfer and convey to Wells Fargo Bank Minnesota, National Association, solely in its capacity as Eligible Lender Trustee (the "Trustee") on behalf of the Corporation and its successors and assigns, all right, title and interest of the Seller in and to the following:

1. The loans described in Annex I attached hereto (the "Loans"), including the guarantee of the Loans issued by a guarantee agency pursuant to the Federal Family Education Loan Program (20 U.S.C. ss. 1071 et seq.);

2. All promissory notes and related documentation evidencing the indebtedness represented by such Loans; and

3. All proceeds of the foregoing including, without limitation, all payments made by the obligor thereunder or with respect thereto, all guarantee payments made by any guarantee agency with respect thereto, and all interest benefit payments and special allowance payments with respect thereto made under Title IV, Part B, of the Higher Education Act of 1965, as amended, and all rights to receive such payments, but excluding any proceeds of the sale made hereby.

TO HAVE AND TO HOLD the same unto the Trustee on behalf of the Corporation, its successors and assigns, forever. This Bill of Sale is made pursuant to and is subject to the terms and provisions of the Agreement, and is without recourse, except as provided in the Agreement.

IN WITNESS WHEREOF, the Seller has caused this instrument to be executed by one of its officers duly authorized to be effective as of the ____ day of ______, _____.

[NAME OF SELLER]

By
Name
Title

C-25

EXHIBIT E TO EXHIBIT C

REPRESENTATIONS, WARRANTIES,
COVENANTS AND AGREEMENTS OF SELLER

1. Any information furnished by the Seller to the Corporation, or the Corporation's agents with respect to a FFELP Loan, including the Loan Transfer Schedule attached to the Loan Transfer Addendum, is true, complete and correct.

2. The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Trustee or the Corporation as assignee thereof. The Seller shall have taken all reasonable actions to assure that no maker of a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 60 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the applicable Loan Purchase Date, be more than 60 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. If the Higher Education Act permits Sellers to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder bears interest at a rate lower than the applicable rate of interest; provided, however, that the Corporation may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of Seller, the terms of which have been fully described in detail and in writing to the Corporation.

3. Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

4. Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and the Loan Purchase Regulations and is an Eligible Loan, as that term is defined in the Loan Purchase Agreement.

5. The Seller or Seller's eligible lender trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and the Seller has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

6. The Seller and the Seller's eligible lender trustee on behalf of Seller is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description. The Corporation has a valid and perfected first priority security interest in the Pledged Collateral.

C-26

7. Each FFELP Loan is either Insured or Guaranteed; such Insurance or Guarantee, as the case may be, is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to the Secretary of Education or a Guarantee Agency, as the case may be, have been or will be paid in full by the Seller, and none of the FFELP Loans has at any time been tendered to either the Secretary of Education or any Guarantee Agency for payment.

8. There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the creditworthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, the insurance thereof and any applicable Guarantee.

9. Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth in lending, consumer credit and usury laws.

10. The Seller has carefully reviewed the Loan Purchase Regulations supplied by the Corporation and has complied with the Loan Purchase Regulations.

11. The FFELP Loans pursuant to the Agreement include all Eligible Loans of any one Borrower held by the Seller.

12. The Seller has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Loan Purchase Agreement; the execution and delivery of the Loan Purchase Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder; the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under the Loan Purchase Agreement and the Loan Purchase Agreement constitutes a valid and binding obligation of the Seller enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

13. The Seller is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

14. The Seller and any independent servicer have each exercised due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and the Seller has conducted a reasonable investigation of

C-27

sufficient scope and content to enable it duly to make the representations and warranties contained in this Exhibit E. The Seller shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Corporation.

15. With respect to all Insured Eligible Loans being acquired, Insurance is in effect with respect thereto; the applicable Contract and Certificates of Insurance are valid and binding upon the parties thereto in all respects material to the security for any bonds and/or notes issued by the Corporation; and the Seller is not in default in the performance of any of its covenants and agreements made in respect thereof.

16. With respect to all Guaranteed Eligible Loans being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects material to the security of the bonds and/or notes issued by the Corporation to finance the FFELP Loans; and the Seller is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

17. The Seller does not (a) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student or his family maintain a business relationship with the Seller, except as may be permitted under applicable laws; or (b) discriminate on the basis of race, sex, color, creed or national origin.

18. The FFELP Loans are a representative sample of all student loans held by the Seller with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrower to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

19. Each instrument transferred to the Corporation under the Loan Purchase Agreement is a FFELP Loan which constitutes an Eligible Loan.

20. No promissory note evidencing an Eligible Loan bears any apparent evidence of forgery or alteration or is otherwise so irregular or incomplete as to call into question its authenticity.

21. Except as may have been disclosed by the UCC lien search required by
Section 4(f) hereof for the Seller, no other financing statements or assignment filings naming the Seller as debtor or assignor under its legal name or trade names has been filed.

22. The fair salable value of the assets on a going concern basis of the Seller and its subsidiaries, on a consolidated basis, as of the time of each sale of FFELP Loans hereunder is in excess of the total amount of their liabilities.

C-28

EXHIBIT F TO EXHIBIT C

ACKNOWLEDGMENT

The assignment of the within promissory note and related documents to (DO NOT COMPLETE) under a Loan Purchase Agreement between ____________________ and ____________________, dated as of ____________________, _____, did not become effective thereunder, and no rights in the same have been conveyed thereby.

Dated: [DO NOT COMPLETE]

C-29

Exhibit 4.8

SERIES 2003-1 SUPPLEMENTAL INDENTURE OF TRUST

by and between

NELNET EDUCATION LOAN FUNDING, INC.

and

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as Indenture Trustee

Authorizing the Issuance of

$1,030,000,000
Nelnet Education Loan Funding, Inc.
Student Loan Asset-Backed Notes
Series 2003-1

Dated as of June 1, 2003


                                TABLE OF CONTENTS

                                                                            Page


                                    ARTICLE I


DEFINITIONS AND USE OF PHRASES.................................................1


                                   ARTICLE II
            SERIES 2003-1 NOTE DETAILS, FORM OF SERIES 2003-1 NOTES,
                       REDEMPTION OF SERIES 2003-1 NOTES
                   AND USE OF PROCEEDS OF SERIES 2003-1 NOTES

Section 2.01.     Series 2003-1 Note Details...................................4
Section 2.02.     Redemption and Purchase of the Series 2003-1 Notes...........6
Section 2.03.     Delivery of Series 2003-1 Notes..............................9
Section 2.04.     Indenture Trustee's Authentication Certificate..............10
Section 2.05.     Deposit of Series 2003-1 Note Proceeds......................10
Section 2.06.     Forms of Series 2003-1 Notes................................11
Section 2.07.     Conditions Precedent........................................11

                                   ARTICLE III


2003-1 Acquisition/Redemption Account.........................................12


                                   ARTICLE IV
                                  MISCELLANEOUS

Section 4.01.     Date of Execution...........................................12
Section 4.02.     Laws Governing..............................................12
Section 4.03.     Severability................................................12
Section 4.04.     Exhibits....................................................12

                                    ARTICLE V


APPLICABILITY OF INDENTURE....................................................12


APPENDIX A   CERTAIN TERMS AND PROVISIONS OF THE AUCTION RATE NOTES

EXHIBIT A    FORM OF SERIES 2003-1 NOTES

EXHIBIT B    SERIES 2003-1 CLOSING CASH FLOW PROJECTIONS

EXHIBIT C    NOTICE OF PAYMENT DEFAULT

EXHIBIT D    NOTICE OF CURE OF PAYMENT DEFAULT

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

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

EXHIBIT G    NOTICE OF CHANGE IN AUCTION DATE


SERIES 2003-1 SUPPLEMENTAL INDENTURE OF TRUST

THIS SERIES 2003-1 SUPPLEMENTAL INDENTURE OF TRUST (this "Supplemental Indenture") dated as of June 1, 2003, is by and between NELNET EDUCATION LOAN FUNDING, INC., a corporation duly organized and existing under the laws of the State of Nebraska (the "Issuer"), and WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association duly organized and operating under the laws of the United States of America (together with its successors, the "Indenture Trustee"), as trustee hereunder (all capitalized terms used in these preambles, recitals and granting clauses shall have the same meanings assigned thereto in Article I hereof);

W I T N E S S E T H :

WHEREAS, the Issuer has previously entered into an Indenture of Trust dated as of June 1, 2003 (the "Original Indenture," and together with this Supplemental Indenture, the "Indenture"), between the Issuer and the Indenture Trustee;

WHEREAS, the Issuer desires to enter into this Supplemental Indenture in order to issue Notes pursuant to the terms of the Original Indenture, including
Section 2.08 thereof;

WHEREAS, the Issuer represents that it is duly created as a corporation under the laws of the State and that by proper action it has duly authorized the issuance of $1,030,000,000 of its Student Loan Asset-Backed Notes, Series 2003-1 consisting of two Classes, designated as Senior Class A Notes and Subordinate Class B Notes (collectively, the "Series 2003-1 Notes"), and it has by proper corporate action authorized the execution and delivery of this Supplemental Indenture;

WHEREAS, the Series 2003-1 Notes constitute Notes as defined in the Indenture;

WHEREAS, the Indenture Trustee has agreed to accept the trusts herein created upon the terms herein set forth; and

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

ARTICLE I

DEFINITIONS AND USE OF PHRASES

All words and phrases defined in Article I of the Indenture and Article I of Appendix A hereto shall have the same meaning in this Supplemental Indenture, except as otherwise appears in this Article. In addition, the following terms have the following meanings in this Supplemental Indenture unless the context clearly requires otherwise:

"Acquisition Period" means, with respect to the use of proceeds of any Subclass of the Series 2003-1 Notes in the Acquisition/Redemption Fund, the period beginning on the Closing Date for such Subclass and ending on and


including December 10, 2003; or such later date not to exceed six months from the July 10, 2003 Closing Date as may be provided by Issuer Order, provided that a Rating Confirmation shall have been obtained with respect to such Issuer Order.

"Authorized Denominations" means $50,000 and any integral multiple thereof.

"Class A Notes" means, collectively, the Class 2003A-1 Notes, the Class 2003A-2 Notes, the Class 2003A-3 Notes, the Class 2003A-4 Notes, the Class 2003A-5 Notes, the Class 2003A-6 Notes, the Class 2003A-7 Notes, the Class 2003A-8 Notes, the Class 2003A-9 Notes, the Class 2003A-10 Notes, the Class 2003A-11 Notes and the Class 2003A-12 Notes.

"Class 2003A-1 Notes" means the $100,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-1 Auction Rate Notes.

"Class 2003A-2 Notes" means the $100,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-2 Auction Rate Notes.

"Class 2003A-3 Notes" means the $100,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-3 Auction Rate Notes.

"Class 2003A-4 Notes" means the $100,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-4 Auction Rate Notes.

"Class 2003A-5 Notes" means the $75,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-5 Auction Rate Notes.

"Class 2003A-6 Notes" means the $75,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-6 Auction Rate Notes.

"Class 2003A-7 Notes" means the $75,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-7 Auction Rate Notes.

"Class 2003A-8 Notes" means the $75,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-8 Auction Rate Notes.

"Class 2003A-9 Notes" means the $75,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-9 Auction Rate Notes.

"Class 2003A-10 Notes" means the $75,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-10 Auction Rate Notes.

"Class 2003A-11 Notes" means the $75,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-11 Auction Rate Notes.

"Class 2003A-12 Notes" means the $75,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2003A-12 Auction Rate Notes.

"Class B Notes" means, collectively, the Class 2003B-1 Notes and the Class 2003B-2 Notes.

2

"Class 2003B-1 Notes" means the $15,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Subordinate Class 2003B-1 Auction Rate Notes.

"Class 2003B-2 Notes" means the $15,000,000 Nelnet Education Loan Funding, Inc., Student Loan Asset-Backed Notes, Subordinate Class 2003B-2 Auction Rate Notes.

"Closing Date" means, (a) with respect to the Class 2003A-1 Notes, the Class 2003A-2 Notes, the Class 2003A-3 Notes, the Class 2003A-4 Notes, the Class 2003A-5 Notes, the Class 2003A-6 Notes, the Class 2003A-7 Notes, the Class 2003A-8 Notes, the Class 2003A-9 Notes, the Class 2003A-10 Notes, the Class 2003B-1 Notes and the Class 2003B-2 Notes, July 10, 2003; and (b) with respect to the Class 2003A-11 Notes and the Class 2003A-12 Notes, October 9, 2003 or such other date in the month of October, 2003 as provided in an Issuer Order, in each case the date of initial issuance and delivery of the Series 2003-1 Notes hereunder.

"Record Date" means the Business Day immediately preceding each Interest Payment Date.

"Series 2003-1 Notes" means, collectively, the Class A Notes and the Class B Notes.

"Series 2003-1 Reserve Fund Requirement" means 0.25% of the Series 2003-1 Notes outstanding; provided, however, that so long as any Series 2003-1 Notes remain Outstanding there shall be at least 0.15% of the original principal amount of the Notes ($1,545,000) on deposit in the Reserve Fund or such lower amount as may be agreed to by the Rating Agencies as evidenced by a Rating Confirmation.

"Servicer" means, collectively, Nelnet, Inc., a Nebraska corporation, any other servicer approved by the Rating Agencies as evidenced by a Rating Confirmation, and their respective successors and assigns.

"Servicing Agreement" means, collectively, (i) the Servicing Agreement dated as of June 1, 2003, as supplemented and amended from time to time, between the Issuer and the Servicer, (ii) the Loan Subservicing Agreement dated as of June 1, 2003, as supplemented and amended from time to time, between the Servicer and Nelnet Loan Services, Inc., as subservicer, and (iii) any other servicing agreement or subservicing agreement entered into with a Servicer or a Subservicer.

"Special Record Date" has the meaning defined in Section 2.01(a) hereof.

"Subservicer" means, collectively, Nelnet Loan Services, Inc., and any other Subservicer approved by the Rating Agencies as evidenced by a Rating Confirmation, and their respective successors and assigns.

"Underwriter" means, collectively, Banc of America Securities LLC and Deutsche Bank Securities Inc.

3

Words importing the masculine gender include the feminine gender. Words importing persons include firms, associations and corporations. Words importing the singular number include the plural number and vice versa. Additional terms are defined in the body of this Supplemental Indenture and the Appendices hereto.

In the event that any term or provision contained herein with respect to the Series 2003-1 Notes shall conflict with or be inconsistent with any term or provision contained in the Indenture, the terms and provisions of this Supplemental Indenture shall govern.

ARTICLE II

SERIES 2003-1 NOTE DETAILS,
FORM OF SERIES 2003-1 NOTES,
REDEMPTION OF SERIES 2003-1 NOTES
AND USE OF PROCEEDS OF SERIES 2003-1 NOTES

Section 2.01. Series 2003-1 Note Details.

(a) The aggregate principal amount of the Series 2003-1 Notes which may be initially authenticated and delivered under this Supplemental Indenture is limited to $1,030,000,000 except for Series 2003-1 Notes authenticated and delivered upon transfer of, or in exchange for, or in lieu of Notes pursuant to Sections 2.03 and 2.04 of the Indenture. The Series 2003-1 Notes shall be issued in fourteen (14) separate subclasses (each a "Subclass") consisting of the Class A Notes and the Class B Notes. The Series 2003-1 Notes shall be issuable only as fully registered notes in the Authorized Denominations. The Series 2003-1 Notes of each Subclass shall each be lettered "R" and shall be numbered separately from 1 upwards, respectively. The Class A Notes constitute Senior Notes. The Class B Notes constitute Subordinate Notes.

The Series 2003-1 Notes (collectively, the "Auction Rate Notes") shall be dated as of their respective Closing Date and shall bear interest from their respective Closing Date, payable on each Interest Payment Date (as defined in Appendix A to this Supplemental Indenture), except that Auction Rate Notes which are issued upon transfer, exchange or other replacement shall bear interest from the most recent Interest Payment Date to which interest has been paid, or if no interest has been paid, from the date of the Auction Rate Notes. The Series 2003-1 Notes shall mature on July 1, 2043. Interest on the Auction Rate Notes shall be computed on the basis of a 360-day year and actual days elapsed. The terms of and definitions related to the Auction Rate Notes are found in Article I hereof and Appendix A to this Supplemental Indenture.

The principal of the Series 2003-1 Notes due at its Stated Maturity or redemption in whole shall be payable at the Principal Office of the Indenture Trustee, or such other location as directed by the Indenture Trustee, or at the Principal Office of its successor in trust upon presentation and surrender of the Series 2003-1 Notes. Payment of interest and principal paid subject to a redemption on any Series 2003-1 Note shall be made to the Registered Owner thereof by check or draft mailed on the Interest Payment Date by the Indenture Trustee to the Registered Owner at his address as it last appears on the registration books kept by the Indenture Trustee at the close of business on the Record Date for such interest payment date, but any such interest not so timely paid or duly provided for shall cease to be payable to the Registered Owner thereof at the close of business on the Record Date and

4

shall be payable to the Registered Owner thereof at the close of business on a special record date (a "Special Record Date") for the payment of any such defaulted interest. Such Special Record Date shall be fixed by the Indenture Trustee whenever moneys become available for payment of the defaulted interest, and notice of such Special Record Date shall be given to the Registered Owners of the Series 2003-1 Notes not less than 2 days prior thereto by first-class mail to each such Registered Owner as shown on the Indenture Trustee's registration books on the date selected by the Indenture Trustee, stating the date of the Special Record Date and the date fixed for the payment of such defaulted interest. Payment of interest to the Securities Depository or its nominee shall, and at the written request addressed to the Indenture Trustee of any other Registered Owner owning at least $1,000,000 principal amount of the Series 2003-1 Notes, payments of interest shall, be paid by wire transfer within the United States to the bank account number filed no later than the Record Date or Special Record Date with the Indenture Trustee for such purpose. All payments on the Series 2003-1 Notes shall be made in lawful money of the United States of America.

(b) Except as otherwise provided in this Section, the Series 2003-1 Notes in the form of one global note for each Stated Maturity date shall be registered in the name of the Securities Depository or its nominee and ownership thereof shall be maintained in book-entry form by the Securities Depository for the account of the Agent Members. Initially, each Series 2003-1 Note shall be registered in the name of CEDE & Co., as the nominee of The Depository Trust Company. Except as provided in subsection (d) of this Section, the Series 2003-1 Notes may be transferred, in whole but not in part, only to the Securities Depository or a nominee of the Securities Depository or to a successor Securities Depository selected or approved by the Issuer or to a nominee of such successor Securities Depository. Each global note shall bear a legend substantially to the following effect: "Except as otherwise provided in the Indenture, this global note may be transferred, in whole but not in part, only to another nominee of the Securities Depository (as defined in the Indenture) or to a successor Securities Depository or to a nominee of a successor Securities Depository."

(c) Except as otherwise provided herein, the Issuer and the Indenture Trustee shall have no responsibility or obligation with respect to (i) the accuracy of the records of the Securities Depository or any Agent Member with respect to any beneficial ownership interest in the Series 2003-1 Notes, (ii) the delivery to any Agent Member, beneficial owner of the Series 2003-1 Notes or other Person, other than the Securities Depository, of any notice with respect to the Series 2003-1 Notes or (iii) the payment to any Agent Member, beneficial owner of the Series 2003-1 Notes or other Person, other than the Securities Depository, of any amount with respect to the principal of or interest on the Series 2003-1 Notes. So long as the certificates for the Series 2003-1 Notes issued under this Supplemental Indenture are not issued pursuant to subsection (d) of this Section the Issuer and the Indenture Trustee may treat the Securities Depository as, and deem the Securities Depository to be, the absolute owner of the Series 2003-1 Notes for all purposes whatsoever, including, without limitation, (A) the payment of principal of and interest on such Series 2003-1 Notes, (B) giving notices of redemption and other matters with respect to such Series 2003-1 Notes and (C) registering transfers with respect to such Series

5

2003-1 Notes. In connection with any notice or other communication to be provided to the Registered Owners pursuant to this Supplemental Indenture by the Issuer or the Indenture Trustee with respect to any consent or other action to be taken by the Registered Owners, the Issuer or the Indenture Trustee, as the case may be, shall establish a record date for such consent or other action and, if the Securities Depository shall hold all of the Series 2003-1 Notes, give the Securities Depository notice of such record date not less than 15 calendar days in advance of such record date to the extent possible. Such notice to the Securities Depository shall be given only when the Securities Depository is the sole Registered Owner.

(d) If at any time the Securities Depository notifies the Issuer and the Indenture Trustee that it is unwilling or unable to continue as Securities Depository with respect to any or all of the Series 2003-1 Notes or if at any time the Securities Depository shall no longer be registered or in good standing under the Securities Exchange Act or other applicable statute or regulation and a successor Securities Depository is not appointed by the Issuer within 90 days after the Issuer receives notice or becomes aware of such condition, as the case may be, subsections (b) and (c) of this Section shall no longer be applicable and the Issuer shall execute and the Indenture Trustee shall authenticate and deliver certificates representing the Series 2003-1 Notes as provided below. In addition, the Issuer may determine at any time that the Series 2003-1 Notes shall no longer be represented by global certificates and that the provisions of subsections (b) and (c) of this Section shall no longer apply to the Series 2003-1 Notes. In such event, the Issuer shall execute and the Indenture Trustee shall authenticate and deliver certificates representing the Series 2003-1 Notes as provided below. Certificates for the Series 2003-1 Notes issued in exchange for a global certificate pursuant to this subsection shall be registered in such names and authorized denominations as the Securities Depository, pursuant to instructions from the Agent Members or otherwise, shall instruct in writing to the Issuer and the Indenture Trustee, and upon which written instructions the Indenture Trustee may rely without investigation. The Indenture Trustee shall promptly deliver such certificates representing the Series 2003-1 Notes to the Persons in whose names such Notes are so registered.

Section 2.02. Redemption and Purchase of the Series 2003-1 Notes.

(a) Mandatory Redemption of Series 2003-1 Notes. Subject to the provisions of Section 2.02(d), the Series 2003-1 Notes are subject to mandatory redemption, in whole or in part, at a redemption price equal to the principal balance being redeemed plus accrued interest (but no Carry-over Amounts, if any) to the date fixed for redemption (i) on the first Note Payment Date to occur 15 days after the end of the Acquisition Period from amounts remaining on deposit in the 2003-1 Acquisition/Redemption Account on the last day of the Acquisition Period representing proceeds of the Series 2003-1 Notes not used to acquire Eligible Loans, (ii) on the first Note Payment Date occurring each month for the Senior Notes from amounts on deposit in the 2003-1 Acquisition/Redemption Account representing Recoveries of Principal (other than Recoveries of Principal as a result of the voluntary sale of Financed Eligible Loans) and (iii) on the first Note Payment Date occurring each month for the Senior Notes prior to the time the Asset Release Test is met, as certified to the Indenture Trustee in an Issuer

6

Order upon which Issuer Order the Indenture Trustee may conclusively rely, from moneys transferred to the Acquisition Redemption Fund from the Collection Fund pursuant to Section 5.03(b)(viii) of the Original Indenture, until such percentage is reached. Recoveries of Principal as a result of the voluntary sale of Financed Eligible Loans shall be used to redeem Series 2003-1 Notes pursuant to Section 2.02(b) below. In addition, subject to the provisions of Section 2.02(d) hereof, the 2003-1 Notes are subject to mandatory redemption, in whole, at a redemption price equal to the principal balance being redeemed plus accrued interest and Carry-over Amounts, if any, to the date fixed for redemption after a Mandatory Auction of the Financed Eligible Loans pursuant to Section 2.02(f) hereof.

(b) Optional Redemption of Series 2003-1 Notes. Subject to the provisions of Section 2.02(d) hereof, the Series 2003-1 Notes are subject to redemption at the option of the Issuer, from any available moneys in the Trust Estate, in whole or in part, on any Note Payment Date, at a redemption price equal to the principal amount thereof being redeemed, plus interest accrued, if any, and Carry-over Amounts, if any and as described in Appendix A hereto, to the date of redemption.

(c) Notice of Redemption and Purchase. The Indenture Trustee shall cause notice of any redemption or purchase to be given by mailing a copy of the notice by first-class mail to the Registered Owner of any Series 2003-1 Notes, and the Auction Agent, designated for redemption or purchase in whole or in part, at their address as the same shall last appear upon the registration books, in each case not less than 10 days prior to the redemption or purchase date; provided, however, that failure to give such notice, or any defect therein, shall not affect the validity of any proceedings for the redemption or purchase date of such Series 2003-1 Notes for which no such failure or defect occurs.

(d) Partial Redemption.

(i) If less than all of the Series 2003-1 Notes are to be redeemed pursuant to Section 2.02(a), 2.02(b) or 2.02(e) hereof, the Subclass of Series 2003-1 Notes to be redeemed shall be redeemed as directed by an Issuer Order. If less than all of the Series 2003-1 Notes of any Subclass of the Series 2003-1 Notes are to be redeemed, such Series 2003-1 Notes to be redeemed shall be selected by lot in such manner as the Indenture Trustee shall determine.

(ii) In case a Series 2003-1 Note is of a denomination larger than an Authorized Denomination, a portion of such Note (in an Authorized Denomination) may be redeemed. Upon surrender of any Series 2003-1 Note for redemption in part only, the Issuer shall execute and the Indenture Trustee shall authenticate and deliver to the Registered Owner thereof, the cost of which shall be paid by the Issuer, a new Series 2003-1 Note or Series 2003-1 Notes of the same series or Subclass, maturity and of Authorized Denominations, in an aggregate principal amount equal to the unredeemed portion of the Series 2003-1 Note surrendered.

7

(iii) All of the Class A Notes shall be redeemed prior to redemption of any Class B Notes; provided, however, upon the Indenture Trustee's receipt of an Issuer Order certifying that the ratio of the Aggregate Market Value of the Trust Estate to the Value of the Senior Notes then Outstanding exceeds 103%, or such other percentage that satisfies the Rating Agency Condition, the Indenture Trustee may redeem Class B Notes while Class A Notes remain Outstanding until the Aggregate Market Value of the Trust Estate to the Value of the Senior Notes equals the percentage described in this sentence after giving effect to the redemption of Class B Notes. The Indenture Trustee may conclusively rely upon such certification without duty to know, determine or further examine such Issuer Order.

(e) Optional Purchase of Series 2003-1 Notes. The Issuer may, but is not required to, sell or finance all or a portion of the Financed Eligible Loans on the first Auction Date for any Subclass of the Series 2003-1 Notes for which the Auction Rate established on such Auction Date exceeds the Net Loan Rate ("Optional Purchase"). If the Optional Purchase is exercised, the Financed Eligible Loans may be financed or sold to the Issuer or any designee of the Issuer (other than the Seller from which the Issuer originally acquired the Financed Eligible Loan) on the next Note Payment Date for such Subclass of the Series 2003-1 Notes, and the proceeds of such sale or financing will be used on such Note Payment Date to optionally redeem such Subclass of the Series 2003-1 Notes as described in Section 2.02(b) above. The purchase price for the Optional Purchase and any Mandatory Auction as described in Section 2.02(f) below, shall equal the minimum amount that, when combined with other available assets of the Trust Estate, is sufficient to: (i) reduce the outstanding principal balance of such Subclass of the Series 2003-1 Notes to zero; (ii) pay to the Registered Owners of such Subclass the interest payable on the related Interest Payment Date, including Carry-over Amounts, if any; and (iii) pay any unpaid Program Expenses, if any (the "Minimum Purchase Price").

(f) Mandatory Auction of Financed Eligible Loans and Mandatory Redemption of Series 2003-1 Notes.

(i) If the Issuer does not exercise its Optional Purchase of the Financed Eligible Loans, as described in Section 2.02(e) above, by the fifth consecutive Auction Date for any Subclass of the Series 2003-1 Notes for which the Auction Rate established on such Auction Date exceeds the Net Loan Rate, all of the remaining Financed Eligible Loans shall be offered for sale by the Indenture Trustee (or its designated agent) prior to the next Interest Payment Date for such Subclass ("Mandatory Auction"). The Issuer, its affiliates and unrelated third parties (other than the Seller from which the Issuer originally acquired the Financed Eligible Loan) may offer to finance or purchase the Financed Eligible Loans in the Mandatory Auction.

(ii) If at least two bids are received, the Indenture Trustee (or its designated agent) will resolicit new bids from all participating bidders until only one bid remains or the remaining bidders decline to resubmit bids. The Indenture

8

Trustee shall accept the highest of the remaining bids if it is equal to or in excess of both (A) the Minimum Purchase Price for all Subclasses of Series 2003-1 Notes then Outstanding and (B) the fair market value of such Financed Eligible Loans; provided, however, that if the Issuer is a bidder, the Issuer's bid need only satisfy the Minimum Purchase Price for all Subclasses of Series 2003-1 Notes then Outstanding. The Indenture Trustee may consult, and, at the direction of the Issuer, shall consult, with a financial advisor, including an underwriter of the Series 2003-1 Notes or the Administrator, to determine if the fair market value of the Financed Eligible Loans has been offered. The proceeds of any such sale of Financed Eligible Loans shall be used to mandatorily redeem the Series 2003-1 Notes on the next Note Payment Date for each Subclass of Series 2003-1 Notes then Outstanding as described in Section 2.02(a) hereof. If the highest bid after the solicitation process is not equal to or in excess of both (A) the Minimum Purchase Price and (B) the fair market value of such Financed Eligible Loans (or only the Minimum Purchase Price in the case of a bid by the Issuer), the Indenture Trustee shall not complete the sale. If the sale is not completed, the Indenture Trustee may, but shall not be obligated to, solicit bids for the sale of the Financed Eligible Loans prior to succeeding Note Payment Dates, utilizing the procedures described above. The Indenture Trustee shall be obligated to make such solicitations if requested to do so by Issuer Order. If the Financed Eligible Loans are not sold pursuant to the Mandatory Auction, all amounts on deposit in the Collection Fund, after giving effect to all withdrawals described in Section 5.03(b)(i)-(x) of the Original Indenture, shall be utilized on the first Note Payment Date occurring each month for the Senior Notes (subject to Section 2.02(d)(ii) hereof) to make mandatory redemptions of the Series 2003-1 Notes, in whole or in part, at a redemption price equal to the principal balance being redeemed plus accrued interest (but no Carry-over Amounts, if any) to the date fixed for redemption. If the Mandatory Auction is unsuccessful, the Auction Note Interest Rate on the Series 2003-1 Notes will be the Auction Note Interest Rate determined pursuant to the provisions of Appendix A hereto.

(iii) The Indenture Trustee shall be entitled to be paid by the Issuer additional reasonable compensation for its services in connection with any Mandatory Auctions conducted pursuant to this Section 2.02(f), whether or not successful, and to be reimbursed for all expenses (including without limitation the fees and expenses of counsel and of any agents designated by the Indenture Trustee to assist it conduct the Mandatory Auction) reasonably made or incurred in connection therewith. In the absence of the Indenture Trustee's negligence or willful misconduct, the Indenture Trustee shall not be liable for any action taken, suffered or omitted or for any error of judgment made by it in the performance of its duties under this Section 2.02(f), including without limitation any liability if the Mandatory Auction is unsuccessful. The Indenture Trustee shall be entitled to be indemnified, as provided in Section 7.05 of the Original Indenture, for any loss, liability or expense incurred by the Indenture Trustee in connection with the performance of its duties under this Section 2.02(f).

Section 2.03. Delivery of Series 2003-1 Notes. Upon the execution and delivery of this Supplemental Indenture, the Issuer shall execute and deliver to

9

the Indenture Trustee and the Indenture Trustee shall authenticate the Series 2003-1 Notes and deliver them to The Depository Trust Company and as hereinafter in this Section provided.

Prior to the delivery by the Indenture Trustee of any of the Series 2003-1 Notes, there shall have been filed with or delivered to the Indenture Trustee the following:

(a) A resolution duly adopted by the Issuer, certified by the Secretary or other Authorized Officer thereof, authorizing the execution and delivery of the Original Indenture, this Supplemental Indenture, the Eligible Lender Trust Agreement, the Custodian Agreement, the Servicing Agreement, the Administration Agreement and the issuance of the Series 2003-1 Notes.

(b) Duly executed copies of the documents listed in 2.03(a) above.

(c) Rating letters from each Rating Agency stating (i) that the Class A Notes have been rated "AAA" by Fitch and S&P and "Aaa" by Moody's; and (ii) that the Class B Notes have been rated "AA" by Fitch "AA-" by S&P and "Aa" by Moody's.

(d) An opinion of Note Counsel pursuant to Section 2.08(b)(iv) of the Original Indenture.

Section 2.04. Indenture Trustee's Authentication Certificate. The Indenture Trustee's authentication certificate upon the Series 2003-1 Notes shall be substantially in the form provided in Exhibit A hereto. No Series 2003-1 Note shall be secured hereby or entitled to the benefit hereof, or shall be valid or obligatory for any purpose, unless a certificate of authentication, substantially in such form, has been duly executed by the Indenture Trustee; and such certificate of the Indenture Trustee upon any Series 2003-1 Note shall be conclusive evidence and the only competent evidence that such Note has been authenticated and delivered hereunder. The Indenture Trustee's certificate of authentication shall be deemed to have been duly executed by it if manually signed by an authorized officer of the Indenture Trustee, but it shall not be necessary that the same person sign the certificate of authentication on all of the Series 2003-1 Notes issued hereunder.

Section 2.05. Deposit of Series 2003-1 Note Proceeds.

(a) Upon the issuance and delivery of the Series 2003-1 Notes with a Closing Date of July 10, 2003, the Indenture Trustee shall deposit the net proceeds thereof (i.e., net of Underwriters' discount of $1,892,000.00) as follows:

(i) an amount equal to $875,908,000 shall be deposited to the 2003-1 Acquisition/Redemption Account of the Acquisition/Redemption Fund; and

(ii) an amount equal to $2,200,000 shall be deposited to the Reserve Fund.

(b) On each Closing Date thereafter, unless otherwise specified in an Issuer Order, the net proceeds thereof (i.e., net of Underwriter's discount of $322,500) shall be deposited as follows: (i) an amount equal

10

to 0.25% of the principal amount of each Subclass of Series 2003-1 Notes being issued on such date shall be deposited in the Reserve Fund; and
(ii) the balance of such proceeds shall be deposited in the Acquisition/Redemption Fund.

Section 2.06. Forms of Series 2003-1 Notes. The Series 2003-1 Notes shall be in substantially the form set forth in Exhibit A hereto, each with such variations, omissions and insertions as may be necessary.

Section 2.07. Conditions Precedent. Each Subclass of Series 2003-1 Notes shall be executed, authenticated and delivered on the applicable Closing Date for such Subclass set forth herein subject to the satisfaction of the conditions precedent set forth in this Section 2.07.

(a) With respect to the Closing Date for the Series 2003-1 Notes to occur on July 10, 2003, the execution, authentication and delivery of such Series 2003-1 Notes is conditioned upon the satisfaction of the conditions set forth in Section 2.08 of the Original Indenture and
Section 2.03 hereof.

(b) With respect to the Closing Date for each Subclass of Series 2003-1 Notes that is to occur on any date other than July 10, 2003, the execution, authentication and delivery of each such Subclass of Series 2003-1 Notes is conditioned upon the following:

(i) the satisfaction of the conditions set forth in
Section 2.08 of the Original Indenture (provided that the requirement for any legal opinions may be satisfied by "bring down" letters relating to prior opinions);

(ii) either (A) the receipt by the Indenture Trustee from the Issuer on or before such Closing Date of an Issuer Order certifying that there have been no material changes with respect to the information in the Prospectus and Prospectus Supplement each dated June 26, 2003 (collectively, the "Prospectus") since the delivery of the Prospectus that would require updating the Prospectus; or (B) the delivery to the Underwriter of a supplement to the Prospectus setting forth any material changes with respect to the information in the Prospectus since the delivery of the most recent Prospectus to the Underwriter;

(iii) the receipt from the Issuer by the Indenture Trustee on or before such Closing Date of an Issuer Order, which Issuer Order shall include the terms of each Subclass of Series 2003-1 Notes to be issued on such Closing Date, including an identification of each Subclass to be issued, the date of issuance of each Subclass of Series 2003-1 Notes, the aggregate Principal Amount of the Series 2003-1 Notes and the denominations of each such Subclass, the Initial Rate of each such Subclass, the initial Auction Date and Initial Rate Adjustment Date of each such Subclass, a direction to the Indenture Trustee to execute the certificate of authentication for each such Series 2003-1 Note in the form provided in this Supplemental Indenture, which, upon receipt, shall be executed by the Indenture Trustee or the Authenticating Agent and the Notes shall be executed by the Issuer, each in accordance with
Section 2.05 of the Original Indenture; and

11

(iv) the receipt by the Issuer and the Indenture Trustee of evidence that each Subclass of Notes has received the ratings of "AAA" by S&P and Fitch and "Aaa" by Moody's or, if such ratings have been previously assigned, that Rating Confirmations with respect to such ratings have been received.

ARTICLE III

2003-1 ACQUISITION/REDEMPTION ACCOUNT

The Indenture Trustee is hereby directed to establish an Account within the Acquisition/Redemption Fund to be known as the "2003-1 Acquisition/Redemption Account." The Indenture Trustee shall deposit the proceeds described in Section 2.05 to the 2003-1 Acquisition/Redemption Account on each Closing Date. All Recoveries of Principal from the Financed Eligible Loans acquired with the proceeds of the Series 2003-1 Notes shall be deposited in the 2003-1 Acquisition/Redemption Account. Moneys in the 2003-1 Acquisition/Redemption Account shall be used as described in Section 5.02 of the Indenture and (i) to mandatorily redeem the Series 2003-1 Notes pursuant to
Section 2.02(a)(i) and (ii) hereof or (ii) as otherwise directed in a Supplemental Indenture.

ARTICLE IV

MISCELLANEOUS

Section 4.01. Date of Execution. This Supplemental Indenture for convenience and for the purpose of reference is dated as of June 1, 2003.

Section 4.02. Laws Governing. It is the intent of the parties hereto that this Supplemental Indenture shall in all respects be governed by the laws of the State.

Section 4.03. Severability. If any covenant, agreement, waiver, or part thereof in this Supplemental Indenture contained be forbidden by any pertinent law or under any pertinent law be effective to render this Supplemental Indenture invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Supplemental Indenture shall be construed as if the same were not included herein.

Section 4.04. Exhibits. The terms of the Exhibits attached to this Supplemental Indenture are incorporated herein in all particulars.

ARTICLE V

APPLICABILITY OF INDENTURE

The provisions of the Indenture are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Supplemental Indenture. The representations, warranties and covenants contained in the Indenture (except as expressly modified herein) are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

12

IN WITNESS WHEREOF, the Issuer has caused this Supplemental Indenture to be executed in its corporate name and behalf by its President, and the Indenture Trustee by its Corporate Trust Officer, to evidence its acceptance of the trusts hereby created, has caused this Supplemental Indenture to be executed in its corporate name and behalf, all in multiple counterparts, each of which shall be deemed an original, and the Issuer and the Indenture Trustee have caused this Supplemental Indenture to be dated as of the date herein above first shown, although actually executed on the dates shown in the acknowledgments hereafter appearing.

NELNET EDUCATION LOAN FUNDING, INC.

By  /s/ Terry J. Heimes
   ----------------------------------------
    Terry J. Heimes
    President

WELLS FARGO BANK MINNESOTA, NATIONAL
ASSOCIATION, as Indenture Trustee

By /s/ Scott E. Ulven
   ----------------------------------------
    Scott E. Ulven, Corporate Trust Officer

13

APPENDIX A

CERTAIN TERMS AND PROVISIONS OF
THE AUCTION RATE NOTES

ARTICLE I

DEFINITIONS

Except as provided below in this Section, all terms which are defined in Article I of the Indenture and Article I of this Supplemental Indenture shall have the same meanings, respectively, in this Appendix A as such terms are given in the Indenture and Article I of this Supplemental Indenture. In addition, the following terms shall have the following respective meanings:

"All-Hold Rate" means, on any date of determination, the interest rate per annum equal to 90% of the Applicable LIBOR Rate, rounded to the nearest one thousandth of one percent; provided that in no event shall the All-Hold Rate be more than the Interest Rate Limitation or less than zero.

"Applicable CP Spread," on any date of determination, means the following percentages, based on the lowest rating assigned to the Series 2003-1 Notes:

CREDIT RATING

                                                            Applicable
      S&P                 Moody's               Fitch        CP Spread
      ---                 -------               -----        ---------

     "AAA"                 "Aaa"                "AAA"            0.75%
 "AA-" to "AA+"        "Aa3" to Aa1"        "AA-" to AA+"        0.75
  "A-" to "A+"          "A3" to "A1"        "A-" to "A+"         0.75
"BBB-" to BBB+"       "Baa3" to "Baa1"    "BBB-" to "BBB+"       1.00

Below "BBB-" Below "Baa3" Below "BBB-" 1.50

"Applicable LIBOR Rate" means, with respect to the Series 2003-1 Notes
(a) for Auction Periods of 28 days or less, One-Month LIBOR; (b) for Auction Periods of more than 28 days but less than 91 days, Three-Month LIBOR; (c) for Auction Periods of more than 90 days but less than 181 days, Six-Month LIBOR; and (d) for Auction Periods of more than 180 days, One-Year LIBOR. As used in this definition and otherwise herein, the terms "One-Month LIBOR," "Three-Month LIBOR," "Six-Month LIBOR" or "One-Year LIBOR" mean the rate of interest per annum equal to the rate per annum at which United States dollar deposits having a maturity of one month, three months, six months or one year, respectively, are offered to prime banks in the London interbank market which appear on the Reuters Screen LIBOR Page as of approximately 11:00 a.m., London time, on the Interest Rate Determination Date. If at least two such quotations appear, One-Month LIBOR, Three-Month LIBOR, Six-Month LIBOR or One-Year LIBOR, respectively, will be the arithmetic mean (rounded upwards, if necessary, to the nearest one hundredth of one percent) of such offered rates. If fewer than two such quotes appear, One-Month LIBOR, Three-Month LIBOR, Six-Month LIBOR or


One-Year LIBOR, respectively, with respect to such Auction Period will be determined at approximately 11:00 a.m., London time, on such Interest Rate Determination Date on the basis of the rate at which deposits in United States dollars having a maturity of one month, three months, six months or one year, respectively, are offered to prime banks in the London interbank market by four major banks in the London interbank market selected by the Auction Agent or the Indenture Trustee, as applicable, and in a principal amount of not less than U.S. $1,000,000 and that is representative for a single transaction in such market at such time. The Auction Agent or the Indenture Trustee, as applicable, will request the principal London office of each of such banks to provide a quotation of its rate. If at least two quotations are provided, One-Month LIBOR, Three-Month LIBOR, Six-Month LIBOR or One-Year LIBOR, respectively, will be the arithmetic mean (rounded upwards, if necessary, to the nearest one hundredth of one percent) of such offered rates. If fewer than two quotations are provided, One-Month LIBOR, Three-Month LIBOR, Six-Month LIBOR or One-Year LIBOR, respectively, with respect to such Auction Period will be the arithmetic mean (rounded upwards, if necessary, to the nearest one hundredth of one percent) of the rates quoted at approximately 11:00 a.m., New York City time on such Interest Rate Determination Date by three major banks in New York, New York selected by the Auction Agent or the Indenture Trustee, as applicable, for loans in United States dollars to leading European banks having a maturity of one month, three months, six months or one year, respectively, and in a principal amount equal to an amount of not less than U.S. $1,000,000 and that is representative for a single transaction in such market at such time; provided, however, that if the banks selected as aforesaid are not quoting as mentioned in this sentence, One-Month LIBOR, Three-Month LIBOR, Six-Month LIBOR or One-Year LIBOR, respectively, in effect for the applicable Auction Period will be One-Month LIBOR, Three-Month LIBOR, Six-Month LIBOR or One-Year LIBOR, respectively, in effect for the immediately preceding Auction Period.

"Applicable T-Bill Spread" means, on any date of determination, the following percentages, based on the lowest rating assigned to the Series 2003-1 Notes as of such date:

CREDIT RATING

                                                                    Applicable
Standard & Poor's   Moody's Investors Service     Fitch, Inc.     T-Bill Spread
-----------------   -------------------------     -----------     -------------

      "AAA"                   "Aaa"                  "AAA"             1.25%
  "AA-" to "AA+"          "Aa3" to "Aa1"         "AA-" to "AA+"        1.25
   "A-" to "A+"            "A3" to "A1"           "A-" to "A+"         1.25
 "BBB-" to "BBB+"        "Baa3" to "Baa1"       "BBB-" to "BBB+"       1.50

Below "BBB-" Below "Baa3" Below "BBB-" 2.00

"Auction" means the implementation of the Auction Procedures on an Auction Date.

"Auction Agent" means the Initial Auction Agent under the Initial Auction Agent Agreement unless and until a Substitute Auction Agent Agreement becomes effective, after which "Auction Agent" shall mean the Substitute Auction Agent.

A-1-2


"Auction Agent Agreement" means the Initial Auction Agent Agreement unless and until a Substitute Auction Agent Agreement is entered into, after which "Auction Agent Agreement" shall mean such Substitute Auction Agent Agreement.

"Auction Agent Fee" has the meaning set forth in the Auction Agent Agreement.

"Auction Date" means, initially, August 4, 2003 with respect to the Class 2003A-1 Notes, August 4, 2003 with respect to the Class 2003A-2 Notes, August 5, 2003 with respect to the Class 2003A-3 Notes, August 5, 2003 with respect to the Class 2003A-4 Notes, August 12, 2003 with respect to the Class 2003A-5 Notes, August 12, 2003 with respect to the Class 2003A-6 Notes, August 13, 2003 with respect to the Class 2003A-7 Notes, August 13, 2003 with respect to the Class 2003A-8 Notes, August 21, 2003 with respect to the Class 2003A-9 Notes, August 21, 2003 with respect to the Class 2003A-10 Notes, November 10, 2003 with respect to the Class 2003A-11 Notes, November 10, 2003 with respect to the Class 2003A-12 Notes, August 21, 2003 with respect to the Class 2003B-1 Notes and August 21, 2003 with respect to the Class 2003B-2 Notes, unless otherwise set forth in an Issuer Order as described in Section 2.07 of the Supplemental Indenture; and thereafter, the Business Day immediately preceding the first day of each Auction Period for each respective Subclass, other than:

(a) each Auction Period commencing after the ownership of the applicable Auction Rate Notes is no longer maintained in Book-entry Form by the Securities Depository;

(b) each Auction Period commencing after and during the continuance of a Payment Default; or

(c) each Auction Period commencing less than two Business Days after the cure or waiver of a Payment Default.

Notwithstanding the foregoing, the Auction Date for one or more Auction Periods may be changed pursuant to Section 2.02(h) of this Appendix A.

"Auction Note Interest Rate" means each variable rate of interest per annum borne by an Auction Rate Note for each Auction Period and determined in accordance with the provisions of Sections 2.01 and 2.02 of this Appendix A.

"Auction Period" means the Interest Period applicable to the Auction Rate Notes during which time the Interest Rate is determined pursuant to Section 2.02(a) of this Appendix A, which Auction Period (after the Initial Period for such Subclass) initially shall consist generally of 28 days for the Series 2003-1 Notes, as the same may be adjusted pursuant to Sections 2.01 and 2.02(g) of this Appendix A.

"Auction Period Adjustment" means an adjustment to the Auction Period as provided in Section 2.02(g) of this Appendix A.

"Auction Procedures" means the procedures set forth in Section 2.02(a) of this Appendix A by which the Auction Rate is determined.

A-1-3


"Auction Rate" means the rate of interest per annum that results from implementation of the Auction Procedures and is determined as described in
Section 2.02(a)(iii)(B) of this Appendix A.

"Auction Rate Notes" means, collectively, the Series 2003-1 Notes.

"Authorized Denominations" means $50,000 and any integral multiple thereof.

"Available Auction Rate Notes" has the meaning set forth in Section 2.02(a)(iii)(A)(1) of this Appendix A.

"Bid" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Bid Auction Rate" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"Bidder" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Bond Equivalent Yield" means with respect to any security with a maturity of six months or less the rate for which is quoted in The Wall Street Journal on a bank discount basis, a yield (expressed as a percentage) calculated in accordance with the following formula and rounded up to the nearest one-hundredth of one percent:

Bond Equivalent Yield = Q x N x 100


360 - (T x Q)

where "Q" refers to the per annum interest rate for the security quoted on a bank discount basis and expressed as a decimal, "N" refers to 365 or 366 (days), as the case may be, and "T" refers to the number of days to maturity.

"Book-entry Form" or "Book-entry System" means a form or system under which (a) the beneficial right to principal and interest may be transferred only through a book entry, (b) physical securities in registered form are issued only to a Securities Depository or its nominee as registered owner, with the securities "immobilized" to the custody of the Securities Depository, and (c) the book entry is the record that identifies the owners of beneficial interests in that principal and interest.

"Broker-Dealer" means, collectively, Banc of America Securities LLC and Deutsche Bank Securities Inc., or any other broker or dealer (each as defined in the Securities Exchange Act of 1934, as amended), commercial bank or other entity permitted by law to perform the functions required of a Broker-Dealer set forth in the Auction Procedures that (a) is a Participant (or an affiliate of a Participant), (b) has been appointed as such by the Issuer pursuant to Section 2.02(f) of this Appendix A, and (c) has entered into a Broker-Dealer Agreement that is in effect on the date of reference.

A-1-4


"Broker-Dealer Agreement" means each agreement between the Auction Agent and a Broker-Dealer, pursuant to which the Broker-Dealer agrees to participate in Auctions as set forth in the Auction Procedures, as from time to time amended or supplemented. Each Broker-Dealer Agreement shall be in substantially the form of the Broker-Dealer Agreements, each dated as of June 1, 2003, among the Issuer, Deutsche Bank Trust Company Americas, as Auction Agent, and the Broker-Dealers.

"Broker-Dealer Fee" has the meaning set forth in the Auction Agent Agreement.

"Broker-Dealer Fee Rate" has the meaning set forth in the Auction Agent Agreement.

"Business Day" means any day other than a Saturday, Sunday, holiday or other day on which the New York Stock Exchange or banks located in New York, New York, or in the city in which the principal office of the Indenture Trustee or the Auction Agent is located, are authorized or permitted by law or executive order to close; provided that with respect to Auction Dates such term shall exclude April 14 and 15 and December 30 and 31 and such other dates as may be agreed to in writing by the Auction Agent, the Broker-Dealers and the Issuer.

"Carry-over Amount" means, during the Net Loan Rate Period, the excess, if any, of (a) the amount of interest on an Auction Rate Note that would have accrued with respect to the related Interest Period at the least of the applicable Auction Rate and the components included in the Maximum Rate over (b) the amount of interest on such Auction Rate Note actually accrued with respect to such Auction Rate Note with respect to such Interest Period based on the Net Loan Rate, together with the unreduced portion of any such excess from prior Interest Periods; provided that any reference to "principal" or "interest" in the Supplemental Indenture and in this Appendix A and the Auction Rate Notes shall not include within the meanings of such words any Carry-over Amount or any interest accrued on any Carry-over Amount. Carry-over Amount shall apply only during the Net Loan Rate Period.

"Closing Date" means the respective Closing Dates of the Auction Rate Notes.

"CP Cap" means, for any Auction Date, the rate (for the then current Auction) at which the Quarterly Average Auction Rate equals the Quarterly Average CP Rate plus the Applicable CP Spread, such rate to be determined by the formula:

N x (C + S) - R,

Where N is the number of Auction Dates which precede the current Auction Date by 91 days or less, including the current Auction Date; C is the Quarterly Average CP Rate; S is the Applicable CP Spread; and, R is the sum of the Auction Rates for Auction Dates preceding the current Auction Date by 91 days or less, excluding the current Auction.

"Effective Interest Rate" means, with respect to any Financed Eligible Loan, the interest rate per annum payable by the borrower as of the last day of the calendar quarter borne by such Financed Eligible Loan after giving effect to any reduction in such interest rate pursuant to borrower incentives, (a) less all accrued rebate fees on such Financed Eligible Loan constituting Consolidation Loans paid during such calendar quarter expressed as a percentage per annum and (b) plus all accrued Interest Benefit Payments and Special Allowance Payments applicable to such Financed Eligible Loan during such calendar quarter expressed as a percentage per annum.

A-1-5


"Eligible Carry-over Make-Up Amount" means, with respect to each Interest Period relating to the Auction Rate Notes as to which, as of the first day of such Interest Period, there is any unpaid Carry-over Amount, an amount equal to the lesser of (a) interest computed on the principal balance of the Auction Rate Notes in respect to such Interest Period at a per annum rate equal to the excess, if any, of the Net Loan Rate over the Auction Rate, together with the unreduced portion of any such excess from prior Interest Periods and (b) the aggregate Carry-over Amount remaining unpaid as of the first day of such Interest Period together with interest accrued and unpaid thereon through the end of such Interest Period.

"Existing Owner" means (a) with respect to and for the purpose of dealing with the Auction Agent in connection with an Auction, a Person who is a Broker-Dealer listed in the Existing Owner Registry at the close of business on the Business Day immediately preceding the Auction Date for such Auction and (b) with respect to and for the purpose of dealing with the Broker-Dealer in connection with an Auction, a Person who is a beneficial owner of Auction Rate Notes.

"Existing Owner Registry" means the registry of Persons who are owners of the Auction Rate Notes, maintained by the Auction Agent as provided in the Auction Agent Agreement.

"Hold Order" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Initial Auction Agent" means Deutsche Bank Trust Company Americas, a New York banking corporation, its successors and assigns.

"Initial Auction Agent Agreement" means, collectively, the Auction Agent Agreement dated as of June 1, 2003, by and among the Issuer, the Indenture Trustee and the Initial Auction Agent, including any amendment thereof or supplement thereto.

"Initial Period" means, as to Auction Rate Notes, the period commencing on the Closing Date and continuing through the day immediately preceding the Initial Rate Adjustment Date for such Auction Rate Notes.

"Initial Rate" means for each Subclass of Series 2003-1 Notes, the per annum rate set forth below:

A-1-6


  Subclass                        Initial Interest Rate
  --------                        ---------------------
Class 2003A-1                             1.17%
Class 2003A-2                             1.17%
Class 2003A-3                             1.17%
Class 2003A-4                             1.17%
Class 2003A-5                             1.17%
Class 2003A-6                             1.17%
Class 2003A-7                             1.17%
Class 2003A-8                             1.17%
Class 2003A-9                             1.17%
Class 2003A-10                            1.17%
Class 2003A-11                                *
Class 2003A-12                                *
Class 2003B-1                             1.25%
Class 2003B-2                             1.25%
--------------------------------

* To be specified in an Issuer Order as described in Section 2.07 of the Supplemental Indenture.

"Initial Rate Adjustment Date" means, for each Subclass of the Series 2003-1 Notes, the date set forth below (or if such date is not a Business Day, the following Business Day):

                            Initial Interest Rate
 Subclass                      Adjustment Date
 --------                      ---------------
Class 2003A-1                   August 5, 2003
Class 2003A-2                   August 5, 2003
Class 2003A-3                   August 6, 2003
Class 2003A-4                   August 6, 2003
Class 2003A-5                   August 13, 2003
Class 2003A-6                   August 13, 2003
Class 2003A-7                   August 14, 2003
Class 2003A-8                   August 14, 2003
Class 2003A-9                   August 22, 2003
Class 2003A-10                  August 22, 2003
Class 2003A-11                  November 11, 2003*
Class 2003A-12                  November 11, 2003*
Class 2003B-1                   August 22, 2003
Class 2003B-2                   August 22, 2003
--------------------------------

* Unless otherwise specified in an Issuer Order as described in
Section 2.07 of the Supplemental Indenture.

"Interest Payment Date" means (a) so long as Auction Rate Notes bear interest at an Auction Note Interest Rate for an Interest Period of not greater than 90 days, the Business Day immediately following the expiration of the

A-1-7


Initial Period for such Auction Rate Notes, and each related Auction Period thereafter; and (b) if and for so long as Auction Rate Notes bear interest at an Auction Note Interest Rate for an Interest Period of greater than 90 days, the 25th day of each January, April, July and October. On any Interest Payment Date that is a designated calendar date (such as described in (b)), if the designated date is not a Business Day, interest shall be payable on the next succeeding Business Day in the amount accrued to but excluding the designated calendar date and no interest shall accrue on the payment so deferred during the intervening period. On any Interest Payment Date that is not a designated calendar date (such as described in (a)), interest shall be payable in the amount accrued to but excluding the date on which interest is actually paid.

"Interest Period" means, with respect to the Auction Rate Notes, the Initial Period and each period commencing on an Interest Payment Date for such Subclass and ending on but shall exclude (a) the next succeeding Interest Payment Date for such Subclass or (b) the Stated Maturity of such Subclass, as applicable.

"Interest Rate Adjustment Date" means the date on which an Auction Note Interest Rate is effective, and means, with respect to the Auction Rate Notes, the date of commencement of each Auction Period.

"Interest Rate Determination Date" means, with respect to the Auction Rate Notes, the Auction Date, or if no Auction Date is applicable to such Subclass, the Business Day immediately preceding the date of commencement of an Auction Period.

"Interest Rate Limitation" means, on any date of determination, the lesser of (a) the highest rate the Issuer may legally pay from time to time or (b) 17%.

"Maximum Rate" on any date of determination means the lesser of:

(a) the Applicable LIBOR Rate plus 1.00%;

(b) the Interest Rate Limitation;

(c) for Auctions after the initial Auction Date, the T-Bill Cap;

(d) for Auctions after the initial Auction Date, the CP Cap; or

(e) during the Net Loan Rate Period, the Net Loan Rate.

"90-Day Financial Commercial Paper" means the 90-Day AA Financial Commercial Paper rate posted on the Federal Reserve Release entitled "Commercial Paper Rates and Outstandings," which rate may be available on the Internet at www.federalreserve.gov/releases/cp.

"Net Loan Rate" means, with respect to any Interest Period applicable to the Auction Rate Notes, the weighted average return on the Financed Eligible Loans, including all Revenues derived from such Financed Eligible Loans, less all Program Expenses expressed as a percentage of the average outstanding

A-1-8


principal balance of such Financed Eligible Loans, which percentage shall be calculated by the Issuer on a quarterly basis, in arrears and provided to the Indenture Trustee and the Auction Agent. In making the determination of the Net Loan Rate, the Issuer shall take into account any Counterparty Payments received and/or any Issuer Derivative Payments made.

"Net Loan Rate Period" means, the period commencing on the Net Loan Rate Trigger Date and continuing until all of the Auction Rate Notes have been paid in full; provided that such Net Loan Rate Period may be suspended with a Rating Confirmation.

"Net Loan Rate Trigger Date" means, with respect to a Subclass of the Auction Rate Notes, the first day of an Auction Period which immediately follows six consecutive Auction Dates for such Subclass of the Auction Rate Notes where the Auction Rate established on each such Auction Date for such Subclass exceeded the Net Loan Rate.

"Non-Payment Rate" means One-Month LIBOR plus 1.50%.

"One-Month LIBOR," "Three-Month LIBOR," "Six-Month LIBOR" or "One-Year LIBOR," means the offered rate, as determined by the Auction Agent or Indenture Trustee, as applicable, of the Applicable LIBOR Based Rate for United States dollar deposits which appears on Telerate Page 3750, as reported by Bloomberg Financial Markets Commodities News (or such other page as may replace Telerate Page 3750 for the purpose of displaying comparable rates) as of approximately 11:00 a.m., London time, on the LIBOR Determination Date; provided, that if on any calculation date, no rate appears on Telerate Page 3750 as specified above, the Auction Agent or Indenture Trustee, as applicable, shall determine the arithmetic mean of the offered quotations of four major banks in the London interbank market, for deposits in United States dollars for the respective periods specified above to the banks in the London interbank market as of approximately 11:00 a.m., London time, on such calculation date and in a principal amount of not less than $1,000,000 that is representative of a single transaction in such market and at such time, unless fewer than two such quotations are provided, in which case, the Applicable LIBOR Based Rate shall be the arithmetic mean of the offered quotations that leading banks in New York City selected by the Auction Agent or Indenture Trustee, as applicable, are quoting on the relevant LIBOR Determination Date for loans in United States dollars to leading European banks in a principal amount of not less than $1,000,000 that is representative of a single transaction in such market at such time. All percentages resulting from such calculations shall be rounded upwards, if necessary, to the nearest one-hundredth of one percent.

"Order" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Payment Default" means, with respect to the Auction Rate Notes, (a) a default in the due and punctual payment of any installment of interest on such Auction Rate Notes, or (b) a default in the due and punctual payment of any interest on and principal of such Auction Rate Notes at their maturity.

"Potential Owner" means any Person (including an Existing Owner that is
(a) a Broker-Dealer when dealing with the Auction Agent and (b) a potential beneficial owner when dealing with a Broker-Dealer) who may be interested in acquiring Auction Rate Notes (or, in the case of an Existing Owner thereof, an additional principal amount of Auction Rate Notes).

A-1-9


"PSA" means the Public Securities Association, its successors and assigns.

"Quarterly Average Auction Rate" means the simple average of the Auction Rates for Auction Dates preceding the current Auction Date by 91 days or less, including the current Auction Date.

"Quarterly Average CP Rate" means the simple average of the Bond Equivalent Yield of 90-Day Financial Commercial Paper Rates for the 91 days preceding (but not including) the current Auction Date.

"Quarterly Average T-Bill Rate" means the simple average of the Bond Equivalent Yield of 91-day Treasury bills auctioned in the 91 days preceding (but not including) the current Auction Date.

"Regular Record Date" means the Business Day next preceding the applicable Auction Date.

"S&P" means Standard & Poor's Ratings Services, a Division of The McGraw-Hill Companies, Inc., its successors and assigns.

"Sell Order" has the meaning set forth in Section 2.02(a)(i)(A) of this Appendix A.

"Submission Deadline" means 1:00 p.m., eastern time, on any Auction Date or such other time on any Auction Date by which Broker-Dealers are required to submit Orders to the Auction Agent as specified by the Auction Agent from time to time.

"Submitted Bid" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"Submitted Hold Order" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"Submitted Order" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"Submitted Sell Order" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

"Substitute Auction Agent" means the Person with whom the Issuer and the Indenture Trustee enter into a Substitute Auction Agent Agreement.

"Substitute Auction Agent Agreement" means an auction agent agreement containing terms substantially similar to the terms of the Initial Auction Agent Agreement, whereby a Person having the qualifications required by Section 2.02(e) of this Appendix A agrees with the Indenture Trustee and the Issuer to perform the duties of the Auction Agent under this Appendix A.

"Sufficient Bids" has the meaning set forth in Section 2.02(a)(iii)(A) of this Appendix A.

A-1-10


"T-Bill Cap" means, for any Auction Date, the rate (for the then current auction) at which the Quarterly Average Auction Rate equals the Quarterly Average T-Bill Rate plus the Applicable T-Bill Spread, such rate to be determined by the formula:

N x (T+S) - R,

where N is the number of Auction Dates which precede the current Auction Date by 91 days or less, including the current Auction Date; T is the Quarterly Average T-Bill Rate; S is the Applicable T-Bill Spread; and R is the sum of the Auction Rates for Auction Dates preceding the current Auction Date by 91 days or less, excluding the current Auction.

"Variable Rate" means the variable rate of interest per annum, including the Initial Rate, borne by each Subclass of Auction Rate Notes during the Initial Period for such Subclass, and each Interest Period thereafter as such rate of interest is determined in accordance with the provisions of Article II of this Appendix A.

ARTICLE II

TERMS AND ISSUANCE

Section 2.01. Auction Rate and Carry-over Amounts. During the Initial Period, the Auction Rate Notes shall bear interest at the Initial Rate for such Subclass. Thereafter, and except with respect to an Auction Period Adjustment, the Auction Rate Notes shall bear interest at an Auction Note Interest Rate based on a 28-day Auction Period for the Auction Rate Notes, as determined pursuant to this Section 2.01 and Section 2.02 of this Appendix A.

For the Auction Rate Notes during the Initial Period and each Auction Period thereafter, interest at the applicable Auction Rate Notes Interest Rate shall accrue daily and shall be computed for the actual number of days elapsed on the basis of a year consisting of 360 days.

The Auction Note Interest Rate to be borne by the Auction Rate Notes after such Initial Period for each Auction Period until an Auction Period Adjustment, if any, shall be determined as described below. Unless otherwise specified in an Issuer Order, each such Auction Period after the Initial Period shall commence on and include the day following the expiration of the immediately preceding Auction Period and terminate on and include the (i) Monday (unless such day is not followed by a Business Day, in which case on the next succeeding day that is followed by a Business Day) of the following fourth week in the case of the Class 2003A-1 Notes, the Class 2003A-2 Notes, the Class 2003A-11 Notes and the Class 2003A-12 Notes, (ii) Tuesday (unless such day is not followed by a Business Day, in which case on the next succeeding day that is followed by a Business Day) of the following fourth week in the case of the Class 2003A-3 Notes, the Class 2003A-4 Notes, the Class 2003A-5 Notes and the Class 2003A-6 Notes, (iii) Wednesday (unless such day is not followed by a Business Day, in which case on the next succeeding day that is followed by a Business Day) of the following fourth week in the case of the Class 2003A-7 Notes and the Class 2003A-8 Notes, and (iv) Thursday (unless such day is not followed by a Business Day, in which case on the next succeeding day that is followed by a Business Day) of the following fourth week in the case of the Class 2003A-9 Notes, the Class 2003A-10 Notes, the Class 2003B-1 Notes and the Class 2003B-2 Notes; provided, however, that in the case of the Auction Period

A-1-11


that immediately follows the Initial Period for the Auction Rate Notes, such Auction Period shall commence on the Initial Rate Adjustment Date. The Auction Note Interest Rate of the Auction Rate Notes for each Auction Period shall be the Auction Rate in effect for such Auction Period as determined in accordance with Section 2.02(a) of this Appendix A. By way of example, if an Interest Period ordinarily would end on a Tuesday, but the following Wednesday is not a Business Day, the Interest Period will end on that Wednesday and the new Interest Period will begin on Thursday.

Notwithstanding the foregoing, unless otherwise specified in an Issuer Order, if an Auction is scheduled to occur for the next Auction Period on a date that was reasonably expected to be a Business Day, but such Auction does not occur because such date is later not considered to be a Business Day, the Auction shall nevertheless be deemed to have occurred, and the applicable Auction Note Interest Rate in effect for the next Auction Period will be the Auction Note Interest Rate in effect for the preceding Auction Period and such Auction Period will generally be 28 days in duration, beginning on the calendar day following the date of the deemed Auction and ending on (and including) the applicable (i) Monday (unless such day is not followed by a Business Day, in which case on the next succeeding day that is followed by a Business Day) of the following fourth week in the case of the Class 2003A-1 Notes, the Class 2003A-2 Notes, the Class 2003A-11 Notes and the Class 2003A-12 Notes, (ii) Tuesday (unless such day is not followed by a Business Day, in which case on the next succeeding day that is followed by a Business Day) of the following fourth week in the case of the Class 2003A-3 Notes, the Class 2003A-4 Notes, the Class 2003A-5 Notes and the Class 2003A-6 Notes, (iii) Wednesday (unless such day is not followed by a Business Day, in which case on the next succeeding day that is followed by a Business Day) of the following fourth week in the case of the Class 2003A-7 Notes and the Class 2003A-8 Notes, and (iv) Thursday (unless such day is not followed by a Business Day, in which case on the next succeeding day that is followed by a Business Day) of the following fourth week in the case of the Class 2003A-9 Notes, the Class 2003A-10 Notes, the Class 2003B-1 Notes and the Class 2003B-2 Notes. If the preceding Auction Period was other than generally 28 days in duration, the Auction Note Interest Rate for the deemed Auction will instead be the rate of interest determined by the applicable Broker-Dealer on equivalently rated auction securities with a comparable length of auction period.

Notwithstanding the foregoing:

(a) if the ownership of an Auction Rate Note is no longer maintained in Book-entry Form, the Auction Note Interest Rate on the Auction Rate Notes for any Interest Period commencing after the delivery of certificates representing Auction Rate Notes pursuant to this Supplemental Indenture shall equal the Maximum Rate on the Business Day immediately preceding the first day of such subsequent Interest Period; or

(b) if a Payment Default shall have occurred, the Auction Note Interest Rate on the Auction Rate Notes for the Interest Period commencing on or immediately after such Payment Default, and for each Interest Period thereafter, to and including the Interest Period, if any, during which, or commencing less than two Business Days after, such Payment Default is cured, shall equal the applicable Non-Payment Rate on the first day of each such Interest Period.

A-1-12


In accordance with Section 2.02(a)(iii)(B) and (C) of this Appendix A, the Auction Agent shall promptly give written notice to the Indenture Trustee and the Issuer of each Auction Note Interest Rate (unless the Auction Note Interest Rate is the applicable Non-Payment Rate) and the Maximum Rate when such rate is not the Auction Note Interest Rate, applicable to the Auction Rate Notes. The Indenture Trustee shall notify the Registered Owners and the Issuer of Auction Rate Notes of the applicable Auction Note Interest Rate applicable to such Auction Rate Notes for each Auction Period not later than the third Business Day of such Auction Period. Notwithstanding any other provision of the Auction Rate Notes or this Supplemental Indenture and except for the occurrence of a Payment Default, interest payable on the Auction Rate Notes for an Auction Period shall never exceed for such Auction Period the amount of interest payable at the applicable Maximum Rate in effect for such Auction Period.

If the Auction Rate for the Auction Rate Notes is greater than the Maximum Rate, then the Variable Rate applicable to such Auction Rate Notes for that Interest Period will be the Maximum Rate. If the Variable Rate applicable to such Auction Rate Notes for any Interest Period is the Maximum Rate, the Indenture Trustee shall determine the Carry-over Amount, if any, with respect to such Auction Rate Notes for such Interest Period. Such Carry-over Amount shall bear interest calculated at a rate equal to One-Month LIBOR (as determined by the Auction Agent, provided the Indenture Trustee has received notice of One-Month LIBOR from the Auction Agent, and if the Indenture Trustee shall not have received such notice from the Auction Agent, then as determined by the Indenture Trustee) from the Interest Payment Date for the Interest Period with respect to which such Carry-over Amount was calculated, until paid. Any payment in respect of Carry-over Amount shall be applied, first, to any accrued interest payable thereon and, second, in reduction of such Carry-over Amount. For purposes of this Supplemental Indenture and this Appendix A, any reference to "principal" or "interest" herein shall not include within the meaning of such words Carry-over Amount or any interest accrued on any such Carry-over Amount. Such Carry-over Amount shall be separately calculated for each Auction Rate Note by the Indenture Trustee during such Interest Period in sufficient time for the Indenture Trustee to give notice to each Registered Owner of such Carry-over Amount as required in the next succeeding sentence. Not less than four days before the Interest Payment Date for an Interest Period with respect to which such Carry-over Amount has been calculated by the Indenture Trustee, the Indenture Trustee shall give written notice to each Registered Owner, the Auction Agent and the Issuer of the Carry-over Amount applicable to each Registered Owner's Auction Rate Note, which written notice may accompany the payment of interest by check made to each such Registered Owner on such Interest Payment Date or otherwise shall be mailed on such Interest Payment Date by first-class mail, postage prepaid, to each such Registered Owner at such Registered Owner's address as it appears on the registration records maintained by the Registrar. In addition to such Carry-over Amount, such notice shall state, that, unless and until an Auction Rate Note has been redeemed (other than by optional redemption), after which redemption all accrued Carry-over Amounts (and all accrued interest thereon) that remain unpaid shall be canceled and no Carry-over Amount (or interest accrued thereon) shall be paid with respect to any redeemed Auction Rate Note, (a) the Carry-over Amount (and interest accrued thereon calculated at a rate equal to One-Month LIBOR) shall be paid by the Indenture Trustee on an Auction Rate Note on the earliest of (i) the date of defeasance of the Auction Rate Notes, or (ii) the first occurring Interest Payment Date (or on the date of any optional redemption) if and to the extent that (x) the Eligible Carry-over Make-Up Amount with respect to such subsequent Interest Period is greater than zero, and (y) moneys are available pursuant to the terms of the Indenture in an amount sufficient to pay all or a portion of such Carry-over Amount (and interest accrued thereon); and (b) interest shall accrue on the Carry-over Amount at a rate equal to One-Month LIBOR until such Carry-over Amount is paid in full or is cancelled.

A-1-13


The Carry-over Amount (and interest accrued thereon) for Auction Rate Notes shall be paid by the Indenture Trustee on Outstanding Auction Rate Notes on the earliest of (a) the date of defeasance of any of the Auction Rate Notes or (b) the first occurring Interest Payment Date if and to the extent that (i) the Eligible Carry-over Make-Up Amount with respect to such Interest Period is greater than zero, and (ii) on such Interest Payment Date there are sufficient moneys in the Revenue Fund to pay all interest due on the Auction Rate Notes on such Interest Payment Date. Any Carry-over Amount (and any interest accrued thereon) on any Auction Rate Note which is due and payable on an Interest Payment Date, which Auction Rate Note is to be redeemed (other than by optional redemption) on said Interest Payment Date, shall be paid to the Registered Owner thereof on said Interest Payment Date to the extent that moneys are available therefor in accordance with the provisions of this Appendix A; provided, however, that any Carry-over Amount (and any interest accrued thereon) which is not yet due and payable on said Interest Payment Date shall be cancelled with respect to said Auction Rate Note that is to be redeemed (other than by optional redemption) on said Interest Payment Date and shall not be paid on any succeeding Interest Payment Date. To the extent that any portion of the Carry-over Amount (and any interest accrued thereon) remains unpaid after payment of a portion thereof, such unpaid portion shall be paid in whole or in part as required hereunder until fully paid by the Indenture Trustee on the earliest of (a) the date of defeasance of any of the Auction Rate Notes or (b) the next occurring Interest Payment Date or Dates, as necessary, if and to the extent that the conditions in the second preceding sentence are satisfied. On any Interest Payment Date on which the Indenture Trustee pays only a portion of the Carry-over Amount (and any interest accrued thereon) on Auction Rate Notes, the Indenture Trustee shall give written notice in the manner set forth in the immediately preceding paragraph to the Registered Owner of such Auction Rate Note receiving such partial payment of the Carry-over Amount remaining unpaid on such Auction Rate Note.

The Interest Payment Date or other date on which such Carry-over Amount (or any interest accrued thereon) for Auction Rate Notes shall be paid shall be determined by the Indenture Trustee in accordance with the provisions of the immediately preceding paragraph, and the Indenture Trustee shall make payment of the Carry-over Amount (and any interest accrued thereon) in the same manner as, and from the same Fund from which, it pays interest on the Auction Rate Notes on an Interest Payment Date. Any payment of Carry-over Amounts (and interest accrued thereon) shall reduce the amount of Eligible Carry-Over Make-Up Amount.

In the event that the Auction Agent no longer determines, or fails to determine, when required, the Auction Note Interest Rate with respect to Auction Rate Notes, or, if for any reason such manner of determination shall be held to be invalid or unenforceable, the Auction Note Interest Rate for the next succeeding Interest Period, which Interest Period shall be an Auction Period, for Auction Rate Notes shall be the Maximum Rate as determined by the Auction Agent for such next succeeding Auction Period, and if the Auction Agent shall fail or refuse to determine the Maximum Rate, the Maximum Rate shall be determined by the securities dealer appointed by the Issuer capable of making such a determination in accordance with the provisions of this Appendix A and written notice of such determination shall be given by such securities dealer to the Indenture Trustee.

A-1-14


Section 2.02. Auction Rate.

(a) Determining the Auction Rate. By purchasing Auction Rate Notes, whether in an Auction or otherwise, each purchaser of the Auction Rate Notes, or its Broker-Dealer, must agree and shall be deemed by such purchase to have agreed (x) to participate in Auctions on the terms described herein, (y) to have its beneficial ownership of the Auction Rate Notes maintained at all times in Book-entry Form for the account of its Participant, which in turn will maintain records of such beneficial ownership and (z) to authorize such Participant to disclose to the Auction Agent such information with respect to such beneficial ownership as the Auction Agent may request.

So long as the ownership of Auction Rate Notes is maintained in Book-entry Form by the Securities Depository, an Existing Owner may sell, transfer or otherwise dispose of Auction Rate Notes only pursuant to a Bid or Sell Order placed in an Auction or otherwise sell, transfer or dispose of Auction Rate Notes through a Broker-Dealer, provided that, in the case of all transfers other than pursuant to Auctions, such Existing Owner, its Broker-Dealer or its Participant advises the Auction Agent of such transfer. Auctions shall be conducted on each Auction Date, if there is an Auction Agent on such Auction Date, in the following manner:

(i) (A) Prior to the Submission Deadline on each Auction Date;

(1) each Existing Owner of Auction Rate Notes may submit to a Broker-Dealer by telephone or otherwise any information as to:

a. the principal amount of Outstanding Auction Rate Notes, if any, owned by such Existing Owner which such Existing Owner desires to continue to own without regard to the Auction Note Interest Rate for the next succeeding Auction Period;

b. the principal amount of Outstanding Auction Rate Notes, if any, which such Existing Owner offers to sell if the Auction Note Interest Rate for the next succeeding Auction Period shall be less than the rate per annum specified by such Existing Owner; and/or

c. the principal amount of Outstanding Auction Rate Notes, if any, owned by such Existing Owner which such Existing Owner offers to sell without regard to the Auction Note Interest Rate for the next succeeding Auction Period;

and

A-1-15


(2) one or more Broker-Dealers may contact Potential Owners to determine the principal amount of Auction Rate Notes which each Potential Owner offers to purchase, if the Auction Note Interest Rate for the next succeeding Auction Period shall not be less than the rate per annum specified by such Potential Owner.

The statement of an Existing Owner or a Potential Owner referred to in (1) or (2) of this paragraph (A) is herein referred to as an "Order," and each Existing Owner and each Potential Owner placing an Order is herein referred to as a "Bidder"; an Order described in clause
(1)a is herein referred to as a "Hold Order"; an Order described in clauses (1)b and (2) is herein referred to as a "Bid"; and an Order described in clause (1)c is herein referred to as a "Sell Order."

(B) (1) Subject to the provisions of Section 2.02(a)(ii) of this Appendix A, a Bid by an Existing Owner shall constitute an irrevocable offer to sell:

a. the principal amount of Outstanding Auction Rate Notes specified in such Bid if the Auction Note Interest Rate determined as provided in this Section 2.02(a) shall be less than the rate specified therein; or

b. such principal amount, or a lesser principal amount of Outstanding Auction Rate Notes to be determined as set forth in Section 2.02(a)(iv)(A)(4) of this Appendix A, if the Auction Note Interest Rate determined as provided in this Section 2.02(a) shall be equal to the rate specified therein; or

c. such principal amount, or a lesser principal amount of Outstanding Auction Rate Notes to be determined as set forth in Section 2.02(a)(iv)(B)(3) of this Appendix A, if the rate specified therein shall be higher than the applicable Maximum Rate and Sufficient Bids have not been made.

(2) Subject to the provisions of Section 2.02(a)(ii) of this Appendix A, a Sell Order by an Existing Owner shall constitute an irrevocable offer to sell:

a. the principal amount of Outstanding Auction Rate Notes specified in such Sell Order; or

b. such principal amount, or a lesser principal amount of Outstanding Auction Rate Notes set forth in Section 2.02(a)(iv)(B)(3) of this Appendix A, if Sufficient Bids have not been made.

A-1-16


(3) Subject to the provisions of Section 2.02(a)(ii) of this Appendix A, a Bid by a Potential Owner shall constitute an irrevocable offer to purchase:

a. the principal amount of Outstanding Auction Rate Notes specified in such Bid if the Auction Note Interest Rate determined as provided in this Section 2.02(a) shall be higher than the rate specified in such Bid; or

b. such principal amount, or a lesser principal amount of Outstanding Auction Rate Notes set forth in Section 2.02(a)(iv)(A)(5) of this Appendix A, if the Auction Note Interest Rate determined as provided in this Section 2.02(a) shall be equal to the rate specified in such Bid.

(ii) (A) Each Broker-Dealer shall submit in writing to the Auction Agent prior to the Submission Deadline on each Auction Date all Orders obtained by such Broker-Dealer and shall specify with respect to each such Order:

(1) the name of the Bidder placing such Order;

(2) the aggregate principal amount of Auction Rate Notes that are the subject of such Order;

(3) to the extent that such Bidder is an Existing Owner:

a. the principal amount of Auction Rate Notes, if any, subject to any Hold Order placed by such Existing Owner;

b. the principal amount of Auction Rate Notes, if any, subject to any Bid placed by such Existing Owner and the rate specified in such Bid; and

c. the principal amount of Auction Rate Notes, if any, subject to any Sell Order placed by such Existing Owner;

and

(4) to the extent such Bidder is a Potential Owner, the rate specified in such Potential Owner's Bid.

(B) If any rate specified in any Bid contains more than three figures to the right of the decimal point, the Auction Agent shall round such rate up to the next higher one thousandth of 1%.

A-1-17


(C) If an Order or Orders covering all Outstanding Auction Rate Notes owned by an Existing Owner is not submitted to the Auction Agent prior to the Submission Deadline, the Auction Agent shall deem a Hold Order to have been submitted on behalf of such Existing Owner covering the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner and not subject to an Order submitted to the Auction Agent.

(D) Neither the Issuer, the Indenture Trustee nor the Auction Agent shall be responsible for any failure of a Broker-Dealer to submit an Order to the Auction Agent on behalf of any Existing Owner or Potential Owner.

(E) If any Existing Owner submits through a Broker-Dealer to the Auction Agent one or more Orders covering in the aggregate more than the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner, such Orders shall be considered valid as follows and in the following order of priority:

(1) All Hold Orders shall be considered valid, but only up to the aggregate principal amount of Outstanding Auction Rate Notes owned by such Existing Owner, and if the aggregate principal amount of Auction Rate Notes subject to such Hold Orders exceeds the aggregate principal amount of Auction Rate Notes owned by such Existing Owner, the aggregate principal amount of Auction Rate Notes subject to each such Hold Order shall be reduced pro rata so that the aggregate principal amount of Auction Rate Notes subject to such Hold Order equals the aggregate principal amount of Outstanding Auction Rate Notes owned by such Existing Owner.

(2) a. Any Bid shall be considered valid up to an amount equal to the excess of the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner over the aggregate principal amount of Auction Rate Notes subject to any Hold Order referred to in clause (A) of this paragraph (v);

b. subject to subclause (1) of this clause (B), if more than one Bid with the same rate is submitted on behalf of such Existing Owner and the aggregate principal amount of Outstanding Auction Rate Notes subject to such Bids is greater than such excess, such Bids shall be considered valid up to an amount equal to such excess;

c. subject to subclauses (1) and (2) of this clause (B), if more than one Bid

A-1-18


with different rates are submitted on behalf of such Existing Owner, such Bids shall be considered valid first in the ascending order of their respective rates until the highest rate is reached at which such excess exists and then at such rate up to the amount of such excess; and

d. in any such event, the amount of Outstanding Auction Rate Notes, if any, subject to Bids not valid under this clause (B) shall be treated as the subject of a Bid by a Potential Owner at the rate therein specified; and

(3) All Sell Orders shall be considered valid up to an amount equal to the excess of the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner over the aggregate principal amount of Auction Rate Notes subject to Hold Orders referred to in clause (1) of this paragraph (v) and valid Bids referred to in clause
(2) of this paragraph (E).

(F) If more than one Bid for Auction Rate Notes is submitted on behalf of any Potential Owner, each Bid submitted shall be a separate Bid with the rate and principal amount therein specified.

(G) An Existing Owner that offers to purchase additional Auction Rate Notes is, for purposes of such offer, treated as a Potential Owner.

(H) Any Bid or Sell Order submitted by an Existing Owner covering an aggregate principal amount of Auction Rate Notes not equal to an Authorized Denomination shall be rejected and shall be deemed a Hold Order. Any Bid submitted by a Potential Owner covering an aggregate principal amount of Auction Rate Notes not equal to an Authorized Denomination shall be rejected.

(I) Any Bid specifying a rate higher than the applicable Maximum Rate will (1) be treated as a Sell Order if submitted by an Existing Owner and (2) not be accepted if submitted by a Potential Owner.

(J) Any Order submitted in an Auction by a Broker-Dealer to the Auction Agent prior to the Submission Deadline on any Auction Date shall be irrevocable.

(iii) (A) Not earlier than the Submission Deadline on each Auction Date, the Auction Agent shall assemble all valid Orders submitted or deemed submitted to it by the Broker-Dealers (each such Order as submitted or deemed submitted by a Broker-Dealer being herein referred to individually as a "Submitted Hold Order," a "Submitted Bid" or a "Submitted Sell Order," as the case may be, or as a "Submitted Order," and collectively as "Submitted Hold Orders," "Submitted Bids" or "Submitted Sell Orders," as the case may be, or as "Submitted Orders") and shall determine:

A-1-19


(1) the excess of the total principal amount of Outstanding Auction Rate Notes over the sum of the aggregate principal amount of Outstanding Auction Rate Notes subject to Submitted Hold Orders (such excess being herein referred to as the "Available Auction Rate Notes"), and

(2) from the Submitted Orders whether:

a. the aggregate principal amount of Outstanding Auction Rate Notes subject to Submitted Bids by Potential Owners specifying one or more rates equal to or lower than the applicable Maximum Rate;

exceeds or is equal to the sum of:

b. the aggregate principal amount of Outstanding Auction Rate Notes subject to Submitted Bids by Existing Owners specifying one or more rates higher than the applicable Maximum Rate; and

c. the aggregate principal amount of Outstanding Auction Rate Notes subject to Submitted Sell Orders;

(in the event such excess or such equality exists, other than because all of the Outstanding Auction Rate Notes are subject to Submitted Hold Orders, such Submitted Bids described in subclause a. above shall be referred to collectively as "Sufficient Bids"); and

(3) if Sufficient Bids exist, the Bid Auction Rate, which shall be the lowest rate specified in such Submitted Bids such that if:

a. (x) each Submitted Bid from Existing Owners specifying such lowest rate and (y) all other Submitted Bids from Existing Owners specifying lower rates were rejected, thus entitling such Existing Owners to continue to own the principal amount of Auction Rate Notes subject to such Submitted Bids; and

b. (x) each such Submitted Bid from Potential Owners specifying such lowest rate and (y) all other Submitted Bids from Potential Owners specifying lower rates were accepted;

A-1-20


the result would be that such Existing Owners described in subclause a. above would continue to own an aggregate principal amount of Outstanding Auction Rate Notes which, when added to the aggregate principal amount of Outstanding Auction Rate Notes to be purchased by such Potential Owners described in subclause b. above, would equal not less than the Available Auction Rate Notes.

(B) Promptly after the Auction Agent has made the determinations pursuant to Section 2.02(a)(iii)(A) of this Appendix A, the Auction Agent shall advise the Indenture Trustee, the Broker-Dealers and the Issuer of the Maximum Rate and the All Hold Rate and the components thereof on the Auction Date and, based on such determinations, the Auction Rate for the next succeeding Interest Period as follows:

(1) if Sufficient Bids exist, that the Auction Rate for the next succeeding Interest Period shall be equal to the Bid Auction Rate so determined;

(2) if Sufficient Bids do not exist (other than because all of the Outstanding Auction Rate Notes are subject to Submitted Hold Orders), that the Auction Rate for the next succeeding Interest Period shall be equal to the applicable Maximum Rate; or

(3) if all Outstanding Auction Rate Notes are subject to Submitted Hold Orders, that the Auction Rate for the next succeeding Interest Period shall be equal to the applicable All Hold Rate.

(C) Promptly after the Auction Agent has determined the Auction Rate, the Auction Agent shall determine and advise the Indenture Trustee of the Auction Note Interest Rate.

(iv) Existing Owners shall continue to own the principal amount of Auction Rate Notes that are subject to Submitted Hold Orders. If the Maximum Rate is equal to or greater than the Bid Auction Rate and if Sufficient Bids have been received by the Auction Agent, the Bid Auction Rate will be the Auction Note Interest Rate, and Submitted Bids and Submitted Sell Orders will be accepted or rejected and the Auction Agent will take such other action as described below in subparagraph (A).

If the Maximum Rate is less than the Auction Rate, the Maximum Rate will be the Auction Note Interest Rate. If the Auction Agent has not received Sufficient Bids (other than because all of the Outstanding Auction Rate Notes are subject to Submitted Hold Orders), the Auction Note Interest Rate will be the Maximum Rate. In any of the cases described above, Submitted Orders will be accepted or rejected and the Auction Agent will take such other action as described below in subparagraph (B).

A-1-21


(A) If Sufficient Bids have been made and the Maximum Rate is equal to or greater than the Bid Auction Rate, and if the Maximum Rate does not apply (in which case the Auction Note Interest Rate shall be the Bid Auction Rate), all Submitted Sell Orders shall be accepted and, subject to the provisions of clauses (4) and (5) of this Section 2.02(a)(iv), Submitted Bids shall be accepted or rejected as follows in the following order of priority, and all other Submitted Bids shall be rejected:

(1) Existing Owners' Submitted Bids specifying any rate that is higher than the Auction Note Interest Rate shall be accepted, thus requiring each such Existing Owner to sell the aggregate principal amount of Auction Rate Notes subject to such Submitted Bids;

(2) Existing Owners' Submitted Bids specifying any rate that is lower than the Auction Note Interest Rate shall be rejected, thus entitling each such Existing Owner to continue to own the aggregate principal amount of Auction Rate Notes subject to such Submitted Bids;

(3) Potential Owners' Submitted Bids specifying any rate that is lower than the Auction Note Interest Rate shall be accepted;

(4) Each Existing Owners' Submitted Bid specifying a rate that is equal to the Auction Note Interest Rate shall be rejected, thus entitling such Existing Owner to continue to own the aggregate principal amount of Auction Rate Notes subject to such Submitted Bid, unless the aggregate principal amount of Outstanding Auction Rate Notes subject to all such Submitted Bids shall be greater than the principal amount of Auction Rate Notes (the "remaining principal amount") equal to the excess of the Available Auction Rate Notes over the aggregate principal amount of Auction Rate Notes subject to Submitted Bids described in clauses (2) and (3) of this Section 2.02(a)(iv)(D)(1), in which event such Submitted Bid of such Existing Owner shall be rejected in part, and such Existing Owner shall be entitled to continue to own the principal amount of Auction Rate Notes subject to such Submitted Bid, but only in an amount equal to the aggregate principal amount of Auction Rate Notes obtained by multiplying the remaining principal amount by a fraction, the numerator of which shall be the principal amount of Outstanding Auction Rate Notes owned by such Existing Owner subject to such Submitted Bid and the denominator of which shall be the sum of the principal amount of Outstanding

A-1-22


Auction Rate Notes subject to such Submitted Bids made by all such Existing Owners that specified a rate equal to the Auction Note Interest Rate, subject to the provisions of Section 2.02(a)(iv)(D) of this Appendix A; and

(5) Each Potential Owner's Submitted Bid specifying a rate that is equal to the Auction Note Interest Rate shall be accepted, but only in an amount equal to the principal amount of Auction Rate Notes obtained by multiplying the excess of the aggregate principal amount of Available Auction Rate Notes over the aggregate principal amount of Auction Rate Notes subject to Submitted Bids described in clauses (2), (3) and (4) of this
Section 2.02(a)(iv)(A) by a fraction the numerator of which shall be the aggregate principal amount of Outstanding Auction Rate Notes subject to such Submitted Bid and the denominator of which shall be the sum of the principal amount of Outstanding Auction Rate Notes subject to Submitted Bids made by all such Potential Owners that specified a rate equal to the Auction Note Interest Rate, subject to the provisions of Section 2.02(a)(iv)(D) of this Appendix A.

(B) If Sufficient Bids have not been made (other than because all of the Outstanding Auction Rate Notes are subject to Submitted Hold Orders), or if the Maximum Rate is less than the Bid Auction Rate (in which case the Auction Note Interest Rate shall be the Maximum Rate), subject to the provisions of Section 2.02(a)(iv)(D) of this Appendix A, Submitted Orders shall be accepted or rejected as follows in the following order of priority and all other Submitted Bids shall be rejected:

(1) Existing Owners' Submitted Bids specifying any rate that is equal to or lower than the Auction Note Interest Rate shall be rejected, thus entitling such Existing Owners to continue to own the aggregate principal amount of Auction Rate Notes subject to such Submitted Bids;

(2) Potential Owners' Submitted Bids specifying (x) any rate that is equal to or lower than the Auction Note Interest Rate shall be accepted and (y) any rate that is higher than the Auction Note Interest Rate shall be rejected; and

(3) each Existing Owner's Submitted Bid specifying any rate that is higher than the Auction Note Interest Rate and the Submitted Sell Order of each Existing Owner shall be accepted, thus entitling each Existing Owner that submitted any such Submitted Bid or Submitted Sell Order to sell the Auction Rate Notes subject to such Submitted Bid or Submitted Sell Order, but in both cases only in an amount equal to the aggregate principal amount of Auction Rate Notes obtained by

A-1-23


multiplying the aggregate principal amount of Auction Rate Notes subject to Submitted Bids described in clause (2)(x) of this Section 2.02(a)(iv)(B) by a fraction, the numerator of which shall be the aggregate principal amount of Outstanding Auction Rate Notes owned by such Existing Owner subject to such Submitted Bid or Submitted Sell Order and the denominator of which shall be the aggregate principal amount of Outstanding Auction Rate Notes subject to all such Submitted Bids and Submitted Sell Orders.

(C) If all Auction Rate Notes are subject to Submitted Hold Orders, all Submitted Bids shall be rejected.

(D) If, as a result of the procedures described in paragraph (A) or (B) of this Section 2.02(a)(iv), any Existing Owner would be entitled or required to sell, or any Potential Owner would be entitled or required to purchase, a principal amount of Auction Rate Notes that is not equal to an Authorized Denomination, the Auction Agent shall, in such manner as in its sole discretion it shall determine, round up or down the principal amount of Auction Rate Notes to be purchased or sold by any Existing Owner or Potential Owner so that the principal amount of Auction Rate Notes purchased or sold by each Existing Owner or Potential Owner shall be equal to an Authorized Denomination.

(E) If, as a result of the procedures described in paragraph (B) of this Section 2.02(a)(iv), any Potential Owner would be entitled or required to purchase less than an Authorized Denomination of Auction Rate Notes, the Auction Agent shall, in such manner as in its sole discretion it shall determine, allocate Auction Rate Notes for purchase among Potential Owners so that only Auction Rate Notes in Authorized Denominations are purchased by any Potential Owner, even if such allocation results in one or more of such Potential Owners not purchasing any Auction Rate Notes.

(v) Based on the result of each Auction, the Auction Agent shall determine the aggregate principal amount of Auction Rate Notes to be purchased and the aggregate principal amount of Auction Rate Notes to be sold by Potential Owners and Existing Owners on whose behalf each Broker-Dealer submitted Bids or Sell Orders and, with respect to each Broker-Dealer, to the extent that such aggregate principal amount of Auction Rate Notes to be sold differs from such aggregate principal amount of Auction Rate Notes to be purchased, determine to which other Broker-Dealer or Broker-Dealers acting for one or more purchasers such Broker-Dealer shall deliver, or from which other Broker-Dealer or Broker-Dealers acting for one or more sellers such Broker-Dealer shall receive, as the case may be, Auction Rate Notes.

A-1-24


(vi) Any calculation by the Auction Agent or the Indenture Trustee, as applicable, of the Auction Note Interest Rate, the Maximum Rate, the All Hold Rate and the Non-Payment Rate shall, in the absence of manifest error, be binding on all other parties.

(vii) Notwithstanding anything in this Appendix A to the contrary, (A) no Auction for the Auction Rate Notes for an Auction Period of less than 180 days will be held on any Auction Date hereunder on which there are insufficient moneys in the Collection Fund to pay, or otherwise held by the Indenture Trustee under the Indenture and available to pay, the principal of and interest due on the Auction Rate Notes on the Interest Payment Date immediately following such Auction Date, and (B) no Auction will be held on any Auction Date hereunder during the continuance of a Payment Default. The Indenture Trustee shall promptly notify the Auction Agent of any such occurrence.

(b) Application of Interest Payments for the Auction Rate Notes.

(i) The Indenture Trustee shall determine not later than 2:00 p.m., eastern time, on the Business Day next succeeding an Interest Payment Date, whether a Payment Default has occurred. If a Payment Default has occurred, the Indenture Trustee shall, not later than 2:15 p.m., eastern time, on such Business Day, send a notice thereof in substantially the form of Exhibit C attached hereto to the Auction Agent by telecopy or similar means and, if such Payment Default is cured, the Indenture Trustee shall immediately send a notice in substantially the form of Exhibit D attached hereto to the Auction Agent by telecopy or similar means.

(ii) Not later than 2:00 p.m., eastern time, on each anniversary of the Closing Date, the Indenture Trustee shall pay to the Auction Agent, in immediately available funds out of amounts in the Collection Fund, an amount equal to the Auction Agent Fee as set forth in the Auction Agent Agreement. Not later than 2:00 p.m., eastern time, on each Auction Date, the Indenture Trustee shall pay to the Auction Agent, in immediately available funds out of amounts in the Collection Fund, an amount equal to the Broker-Dealer Fee as calculated in the Broker-Dealer Agreement. The Indenture Trustee shall, from time to time at the request of the Auction Agent and at the direction of an Authorized Officer, reimburse the Auction Agent for its reasonable expenses as provided in the Auction Agent Agreement, such expenses to be paid out of amounts in the Collection Fund.

(c) Calculation of Maximum Rate, All Hold Rate, Applicable LIBOR Rate, and Non-Payment Rate. The Auction Agent shall calculate the Maximum Rate, Applicable LIBOR Rate, and All Hold Rate, as the case may be, on each Auction Date and shall notify the Indenture Trustee and the Broker-Dealers of the Maximum Rate, Applicable LIBOR Rate and All Hold Rate, as the case may be, as provided in the Auction Agent Agreement; provided, that if the ownership of the Auction Rate Notes is no longer maintained in Book-entry Form, or if a Payment Default has occurred, then the Indenture Trustee shall determine the Maximum Rate, Applicable

A-1-25


LIBOR Rate, All Hold Rate and Non-Payment Rate for each such Interest Period. If the ownership of the Auction Rate Notes is no longer maintained in Book-entry Form by the Securities Depository, the Indenture Trustee shall calculate the Maximum Rate on the Business Day immediately preceding the first day of each Interest Period after the delivery of certificates representing the Auction Rate Notes pursuant to the Indenture. If a Payment Default shall have occurred, the Indenture Trustee shall calculate the Non-Payment Rate on the Interest Rate Determination Date for (i) each Interest Period commencing after the occurrence and during the continuance of such Payment Default and (ii) any Interest Period commencing less than two Business Days after the cure of any Payment Default. The determination by the Indenture Trustee or the Auction Agent, as the case may be, of the Maximum Rate, Applicable LIBOR Rate, All Hold Rate and Non-Payment Rate shall (in the absence of manifest error) be final and binding upon all parties. If calculated or determined by the Auction Agent, the Auction Agent shall promptly advise the Indenture Trustee of the Maximum Rate, Applicable LIBOR Rate and All Hold Rate.

(d) Notification of Rates, Amounts and Payment Dates.

(i) By 12:00 noon, eastern time, on the Business Day following each Regular Record Date, the Indenture Trustee shall determine the aggregate amounts of interest distributable on the next succeeding Interest Payment Date to the beneficial owners of Auction Rate Notes.

(ii) At least four days prior to any Interest Payment Date, the Indenture Trustee shall:

(A) confirm with the Auction Agent, so long as no Payment Default has occurred and is continuing and the ownership of the Auction Rate Notes is maintained in Book-entry Form by the Securities Depository, (1) the date of such next Interest Payment Date and (2) the amount payable to the Auction Agent on the Auction Date pursuant to Section 2.02(b)(ii) of this Appendix A;

(B) pursuant to Section 2.01 of this Appendix A, advise the Registered Owners of a Subclass of Auction Rate Notes of any Carry-over Amount accruing on such Auction Rate Notes; and

(C) advise the Securities Depository, so long as the ownership of the Auction Rate Notes is maintained in Book-entry Form by the Securities Depository, upon request, of the aggregate amount of interest distributable on such next Interest Payment Date to the beneficial owners of each Subclass of the Auction Rate Notes.

If any day scheduled to be an Interest Payment Date shall be changed after the Indenture Trustee shall have given the notice or confirmation referred to in clause (i) of the preceding sentence, the Indenture Trustee shall, not later than 11:15 a.m., eastern time, on the Business Day next preceding the earlier of the new Interest Payment Date

A-1-26


or the old Interest Payment Date, by such means as the Indenture Trustee deems practicable, give notice of such change to the Auction Agent, so long as no Payment Default has occurred and is continuing and the ownership of the Auction Rate Notes is maintained in Book-entry Form by the Securities Depository.

(e) Auction Agent.

(i) Deutsche Bank Trust Company Americas is hereby appointed as Initial Auction Agent to serve as agent for the Issuer in connection with Auctions. The Indenture Trustee and the Issuer will, and the Indenture Trustee is hereby directed to, enter into the Initial Auction Agent Agreement with Deutsche Bank Trust Company Americas, as the Initial Auction Agent. Any Substitute Auction Agent shall be (A) a bank, national banking association or trust company duly organized under the laws of the United States of America or any state or territory thereof having its principal place of business in the Borough of Manhattan, New York, or such other location as approved by the Indenture Trustee in writing and having a combined capital stock or surplus of at least $50,000,000, or (B) a member of the National Association of Securities Dealers, Inc., having a capitalization of at least $50,000,000, and, in either case, authorized by law to perform all the duties imposed upon it hereunder and under the Auction Agent Agreement. The Auction Agent may at any time resign and be discharged of the duties and obligations created by this Appendix A by giving at least 90 days' notice to the Indenture Trustee, each Broker-Dealer and the Issuer. The Auction Agent may be removed at any time by the Indenture Trustee upon the written direction of an Authorized Officer or the Registered Owners of 51% of the aggregate principal amount of the Auction Rate Notes then Outstanding, and if by such Registered Owners, by an instrument signed by such Registered Owners or their attorneys and filed with the Auction Agent, the Issuer and the Indenture Trustee upon at least 90 days' written notice. Neither resignation nor removal of the Auction Agent pursuant to the preceding two sentences shall be effective until and unless a Substitute Auction Agent has been appointed and has accepted such appointment. If required by the Issuer, a Substitute Auction Agent Agreement shall be entered into with a Substitute Auction Agent. Notwithstanding the foregoing, the Auction Agent may terminate the Auction Agent Agreement if, within 25 days after notifying the Indenture Trustee, each Broker-Dealer and the Issuer in writing that it has not received payment of any Auction Agent Fee due it in accordance with the terms of the Auction Agent Agreement, the Auction Agent does not receive such payment.

(ii) If the Auction Agent shall resign or be removed or be dissolved, or if the property or affairs of the Auction Agent shall be taken under the control of any state or federal court or administrative body because of bankruptcy or insolvency, or for any other reason, the Indenture Trustee at the direction of an Authorized Officer, shall use its best efforts to appoint a Substitute Auction Agent.

A-1-27


(iii) The Auction Agent is acting as agent for the Issuer in connection with Auctions. In the absence of bad faith, negligent failure to act or negligence on its part, the Auction Agent shall not be liable for any action taken, suffered or omitted or any error of judgment made by it in the performance of its duties under the Auction Agent Agreement and shall not be liable for any error of judgment made in good faith unless the Auction Agent shall have been negligent in ascertaining (or failing to ascertain) the pertinent facts.

(f) Broker-Dealers.

(i) The Auction Agent will enter into Broker-Dealer Agreements with Banc of America Securities LLC and Deutsche Bank Securities Inc. as the initial Broker-Dealers. An Authorized Officer may, from time to time, approve one or more additional persons to serve as Broker-Dealers under Broker-Dealer Agreements and shall be responsible for providing such Broker-Dealer Agreements to the Indenture Trustee and the Auction Agent.

(ii) Any Broker-Dealer may be removed at any time, at the request of an Authorized Officer, but there shall, at all times, be at least one Broker-Dealer appointed and acting as such.

(g) Changes in Auction Period or Periods and Certain Percentages.

(i) While any of the Auction Rate Notes are Outstanding, the Issuer may, from time to time, change the length of one or more Auction Periods (an "Auction Period Adjustment"), in order to conform with then current market practice with respect to similar securities or to accommodate economic and financial factors that may affect or be relevant to the length of the Auction Period and the interest rate borne by the Auction Rate Notes. The Issuer shall not initiate an Auction Period Adjustment unless it shall have received the written consent of the applicable Broker-Dealer, which consent shall not be unreasonably withheld, not later than nine days prior to the Auction Date for such Auction Period. The Issuer shall initiate the Auction Period Adjustment by giving written notice by Issuer Order to the Indenture Trustee, the Auction Agent, the applicable Broker-Dealer, each Rating Agency and the Securities Depository in substantially the form of, or containing substantially the information contained in, Exhibit E attached hereto at least 10 days prior to the Auction Date for such Auction Period.

(ii) Any such adjusted Auction Period shall not be less than 7 days.

(iii) An Auction Period Adjustment shall take effect only if (A) the Indenture Trustee and the Auction Agent receive, by 11:00 a.m., eastern time, on the Business Day before the Auction Date for the first such Auction Period, an Issuer Certificate in substantially the form attached as, or containing substantially the same information contained in, Exhibit F attached hereto, authorizing the Auction Period Adjustment specified in such

A-1-28


certificate along with a copy of the written consent of the applicable Broker-Dealer and, (B) Sufficient Bids exist as of the Auction on the Auction Date for such first Auction Period. If the condition referred to in (A) above is not met, the applicable Auction Note Interest Rate for the next Auction Period shall be determined pursuant to the above provisions of this Section 2.02 and the Auction Period shall be the Auction Period determined without reference to the proposed change. If the condition referred to in (A) is met but the condition referred in (B) above is not met, the applicable Auction Note Interest Rate for the next Auction Period shall be the Maximum Rate and the Auction Period shall be the Auction Period determined without reference to the proposed change.

In connection with any Auction Period Adjustment, the Auction Agent shall provide such further notice to such parties as is specified in Section 2.03 of the Auction Agent Agreement.

(h) Changes in the Auction Date. The applicable Broker-Dealer, with the written consent of an Authorized Officer and, if applicable, upon receipt of the opinion of Note Counsel as required below, may specify an earlier Auction Date (but in no event more than five Business Days earlier) than the Auction Date that would otherwise be determined in accordance with the definition of "Auction Date" in Section 1.01 of this Appendix A with respect to one or more specified Auction Periods in order to conform with then current market practice with respect to similar securities or to accommodate economic and financial factors that may affect or be relevant to the day of the week constituting an Auction Date and the interest rate borne on the Auction Rate Notes. The applicable Broker-Dealer shall deliver a written request for consent to such change in the length of the Auction Date to the Issuer at least 14 days prior to the effective date of such change. If the Issuer shall have delivered such written consent to the applicable Broker-Dealer, such Broker-Dealer shall provide notice of its determination to specify an earlier Auction Date for one or more Auction Periods by means of a written notice delivered at least 10 days prior to the proposed changed Auction Date to the Indenture Trustee, the Auction Agent, the Issuer, each Rating Agency and the Securities Depository. Such notice shall be substantially in the form of, or contain substantially the information contained in, Exhibit G attached hereto.

In connection with any change described in this Section 2.02(h), the Auction Agent shall provide such further notice to such parties as is specified in Section 2.03 of the Auction Agent Agreement.

Section 2.03. Additional Provisions Regarding the Interest Rates on the Auction Rate Notes. The determination of a Variable Rate by the Auction Agent or any other Person pursuant to the provisions of the applicable Section of this Article II shall be conclusive and binding on the Registered Owners of the Auction Rate Notes to which such Variable Rate applies, and the Issuer and the Indenture Trustee may rely thereon for all purposes.

In no event shall the cumulative amount of interest paid or payable on the Auction Rate Notes (including interest calculated as provided herein, plus any other amounts that constitute interest on the Auction Rate Notes under applicable law, which are contracted for, charged, reserved, taken or received pursuant to the Auction Rate Notes or related documents) calculated from the Date of Closing of the Auction Rate Notes through any subsequent day during the

A-1-29


term of the Auction Rate Notes or otherwise prior to payment in full of the Auction Rate Notes exceed the amount permitted by applicable law. If the applicable law is ever judicially interpreted so as to render usurious any amount called for under the Auction Rate Notes or related documents or otherwise contracted for, charged, reserved, taken or received in connection with the Auction Rate Notes, or if the redemption or acceleration of the maturity of the Auction Rate Notes results in payment to or receipt by the Registered Owner or any former Registered Owner of the Auction Rate Notes of any interest in excess of that permitted by applicable law, then, notwithstanding any provision of the Auction Rate Notes or related documents to the contrary, all excess amounts theretofore paid or received with respect to the Auction Rate Notes shall be credited on the principal balance of the Auction Rate Notes (or, if the Auction Rate Notes have been paid or would thereby be paid in full, refunded by the recipient thereof), and the provisions of the Auction Rate Notes and related documents shall automatically and immediately be deemed reformed and the amounts thereafter collectible hereunder and thereunder reduced, without the necessity of the execution of any new document, so as to comply with the applicable law, but so as to permit the recovery of the fullest amount otherwise called for under the Auction Rate Notes and under the related documents.

A-1-30


EXHIBIT A

FORM OF SERIES 2003-1 NOTES

EXCEPT AS OTHERWISE PROVIDED IN THE INDENTURE, THIS GLOBAL NOTE MAY BE TRANSFERRED, IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY (AS DEFINED IN THE INDENTURE) OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OF A SUCCESSOR SECURITIES DEPOSITORY.

NELNET EDUCATION LOAN FUNDING, INC.
STUDENT LOAN ASSET-BACKED NOTE
SENIOR CLASS 2003A-[1] [2] [3] [4] [5] [6] [7] [8] [9] [10] [11] [12]
SUBORDINATE CLASS 2003B-[1] [2]
AUCTION RATE NOTES

REGISTERED NO. R-__ REGISTERED $________________

Maturity Date Interest Rate Original Issue Date CUSIP No.

July 1, 2043 Variable ___________, 2003 _________

PRINCIPAL SUM: _________________________________________ AND 00/100 DOLLARS REGISTERED OWNER: CEDE & CO.

NELNET EDUCATION LOAN FUNDING, INC., a corporation organized under the corporation laws of the State of Nebraska (the "Issuer," which term includes any successor corporation under the Indenture of Trust, dated as of June 1, 2003 (as previously amended, the "Original Indenture") and the Series 2003-1 Supplemental Indenture of Trust dated as of June 1, 2003 (as amended, the "Series 2003-1 Supplemental Indenture," and together with the Original Indenture, the "Indenture"), each between the Issuer and Wells Fargo Bank Minnesota, National Association, as trustee (the "Indenture Trustee," which term includes any successor trustee under the Indenture)) for value received, hereby promises to pay to the Registered Owner (stated above) or registered assigns, the Principal Sum of (stated above), but solely from the revenues and receipts hereinafter specified and not otherwise, on the Maturity Date specified above (subject to the right of prior redemption hereinafter described), upon presentation and surrender of this note at the designated corporate trust office of the Indenture Trustee, as paying agent, trustee, authenticating agent and registrar for the Notes, or a duly appointed successor paying agent, and to pay interest in arrears on said Principal Sum, but solely from the revenues and receipts hereinafter specified and not otherwise, to the Registered Owner hereof from the most recent Interest Payment Date to which interest has been paid hereon, until the payment of said principal sum in full.


Any capitalized words and terms used as defined words and terms in this note and not otherwise defined herein shall have the meanings given them in the Indenture.

This note shall bear interest at an Auction Rate, all as determined in Appendix A of the Series 2003-1 Supplemental Indenture.

The principal of and interest on this note are payable in lawful money of the United States of America. If the specified date for any payment of principal or interest accrued to such specified date shall be a day other than a Business Day then such payment may be made on the next succeeding Business Day, with the same force and effect as if made on the specified date for such payment without additional interest.

Interest payable on this note shall be computed on the assumption that each year contains 360 days and actual days elapsed.

This note is one of a series of notes of the Issuer designated Student Loan Asset-Backed Notes, [Senior Class
2003A-[1][2][3][4][5][6][7][8][9][10][11][12]] [Subordinate Class 2003B-[1][2]] Auction Rate Notes, dated the Original Issue Date, in the aggregate original principal amount of $_______________ (the "[Class 2003A-[1][2][3][4][5][6][7][8][9][10][11][12]] [Class 2003B-[1][2]] Notes") which have been authorized by the Issuer under a certain resolution, and issued by the Issuer pursuant to the Indenture. The Issuer is, simultaneously with the
[Class 2003A-[1][2][3][4][5][6][7][8][9][10][11][12]] [Class 2003B-[1][2]] Notes, issuing $_______________ of its Student Loan Asset-Backed Notes, Senior Class 2003A Notes in 12 subclasses (together with the Class 2003A-[1][2][3][4][5][6][7] [8][9][10][11][12] Notes, the "Class 2003A Notes") and $____________ of its Student Loan Asset-Backed Notes, Subordinate Class 2003B-[1][2] in two subclasses (the "Class 2003B Notes," and together with the Class 2003A Notes, the "Series 2003-1 Notes"). The proceeds of such notes have been used by the Issuer, together with other moneys of the Issuer, for the purpose of providing funds to finance the acquisition of student loans, fund a reserve fund and to pay certain costs and expenses in connection with the issuance of such notes. The Indenture provides for the issuance of additional notes (the "Additional Notes") which may be secured on a parity with or subordinate to the Class A Notes or the Class B Notes as determined by the Issuer. The Class A Notes, the Class B Notes and any Additional Notes are collectively referred to herein as the "Notes."

MANDATORY REDEMPTION, OPTIONAL REDEMPTION AND OPTIONAL PURCHASE. This note is subject to mandatory redemption, optional redemption and optional purchase, all as described in the Indenture.

NOTICE OF REDEMPTION OR PURCHASE. Notice of the call for redemption shall be given by the Indenture Trustee by mailing a copy of the notice at least 10 days prior to the redemption or purchase date to the Registered Owners of the Notes to be redeemed in whole or in part at the address of such Registered Owner last showing on the registration books. Failure to give such notice or any defect therein shall not affect the validity of any proceedings for the redemption or purchase of such Auction Rate Notes for which no such failure or defect occurs. All Notes called for redemption or purchase will cease to bear interest after the specified redemption or purchase date, provided funds for their payment are on deposit at the place of payment at the time. If less than all Notes are to be redeemed or purchased, Notes shall be selected for redemption or purchase as provided in the Indenture.

A-2

The Indenture provides that the Issuer may enter into a derivative product between the Issuer and a derivative provider (a "Reciprocal Payor"), as originally executed and as amended or supplemented, or other interest rate hedge agreement between the Issuer and a Reciprocal Payor, as originally executed and as amended or supplemented. Payments due to a Reciprocal Payor from the Issuer pursuant to the applicable Derivative Product are referred to herein as "Issuer Derivative Payments," and may be secured on a parity with any series of Bonds.

The principal of and interest on the Class A Notes and any Additional Notes issued on a parity with the Class A Notes and any Issuer Derivative Payments secured on a parity with the Class A Notes are payable on a superior basis to such payments on the Class B Notes and any Additional Notes issued on a parity or subordinate to the Class B Notes; provided, however, that current principal and interest may be paid on the Class B Notes and any Additional Notes issued on a parity with the Class B Notes or subordinate to the Class B Notes if all principal and interest payments due and owing at such time on the Class A Notes and any Additional Notes issued on a parity with the Class A Notes and any Issuer Derivative Payments secured on a parity with the Class A Notes have been previously made or provided for as provided in the Indenture.

Reference is hereby made to the Indenture, copies of which are on file at the designated corporate trust office of the Indenture Trustee, and to all of the provisions of which any Registered Owner of this note by his acceptance hereof hereby assents, for definitions of terms; the description of and the nature and extent of the security for the Notes; the Issuer's student loan origination and acquisition program; the revenues and other money pledged to the payment of the principal of and interest on the Notes; the nature and extent and manner of enforcement of the pledge; the conditions upon which the Indenture may be amended or supplemented with or without the consent of the Registered Owners of the Notes and any Reciprocal Payor; the rights and remedies of the Registered Owner hereof with respect hereto and thereto, including the limitations upon the right of a Registered Owner hereof to institute any suit, action, or proceeding in equity or at law with respect hereto and thereto; the rights, duties, and obligations of the Issuer and the Indenture Trustee thereunder; the terms and provisions upon which the liens, pledges, charges, trusts, and covenants made therein may be discharged at or prior to the stated maturity or earlier redemption of this note, and this note thereafter shall no longer be secured by the Indenture or be deemed to be Outstanding, as defined in the Indenture, thereunder; and for the other terms and provisions thereof.

THE NOTES ARE LIMITED OBLIGATIONS OF THE ISSUER, PAYABLE SOLELY FROM,

AND FURTHER SECURED BY, THE TRUST ESTATE, AS DEFINED IN THE INDENTURE.

No recourse, either directly or indirectly, shall be had for the payment of the principal of and interest on this note or any claim based hereon or in respect hereof or of the Indenture, against the Indenture Trustee, or any incorporator, director, officer, employee, or agent of the Issuer, nor against the State of Nebraska, or any official thereof, but the obligation to pay all amounts required by the Indenture securing this note and the obligation to do and perform the covenants and acts required of the Issuer therein and herein shall be and remain the responsibility and obligation of said Issuer, limited as herein set forth.

A-3

Subject to the restrictions specified in the Indenture, this note is transferable on the Note Register kept for that purpose by the Indenture Trustee, as registrar, upon surrender of this note for transfer at the designated corporate trust office of the Indenture Trustee, duly endorsed by, or accompanied by a written instrument of transfer in form satisfactory to the Indenture Trustee duly executed by, the Registered Owner hereof or his attorney duly authorized in writing, and thereupon one or more new Notes of the same series, Stated Maturity, of authorized denominations, bearing interest at the same rate, and for the same aggregate principal amount will be issued to the designated transferee or transferees. At the option of the Registered Owner, any Note may be exchanged for other Notes in authorized denominations upon surrender of the Note to be exchanged at the designated corporate trust office of the Indenture Trustee. Upon any such presentation for exchange, one or more new Notes of the same series, Stated Maturity, in authorized denominations, bearing interest at the same rate, and for the same aggregate principal amount as the Note or Notes so surrendered will be issued to the Registered Owner of the Note or Notes so surrendered; and the Note or Notes so surrendered shall thereupon be cancelled by the Indenture Trustee.

Notwithstanding the foregoing, so long as the ownership of the Notes is maintained in book-entry form by The Depository Trust Company (the "Securities Depository") or a nominee thereof, this note may be transferred in whole but not in part only to the Securities Depository or a nominee thereof or to a successor Securities Depository or its nominee.

The Issuer, the Indenture Trustee, and any agent of either of them shall treat the Person in whose name this note is registered as the Registered Owner hereof (a) on the record date for purposes of receiving timely payment of interest hereon, and (b) on the date of surrender of this note for purposes of receiving payment of principal hereof at its stated maturity and (c) for all other purposes, whether or not this note is overdue, and neither the Issuer, the Indenture Trustee, nor any such agent shall be affected by notice to the contrary.

To the extent permitted by the Indenture, modifications or alterations of the Indenture and any supplemental indenture may be made with the consent of less than all of the Registered Owners of the Notes then outstanding or without the consent of any of such Registered Owners (by reason of a change in the Act or Regulation or to cure ambiguities or conflicts), but such modification or alteration is not permitted to affect the maturity date, Stated Maturity, amount, Interest Payment Date, or rate of interest on any outstanding Notes or affect the rights of the Registered Owners of less than all of the Notes outstanding.

The Registered Owner hereof shall not have the right to demand payment of this note or any interest hereon out of funds raised or to be raised by taxation.

Any capitalized term used herein and not otherwise defined herein shall have the same meaning ascribed to such term in the herein defined Indenture unless the context shall clearly indicate otherwise.

It is hereby certified and recited that all acts and things required by the laws of the State of Nebraska to happen, exist, and be performed precedent to and in the issuance of this note, and the passage of said resolution and the execution of said Indenture, have happened, exist and have been performed as so required.

A-4

IN TESTIMONY WHEREOF, the Board of Directors of NELNET EDUCATION LOAN FUNDING, INC. has caused this note to be executed by the manual or facsimile signatures of the President and Secretary of the Issuer all as of the Original Issue Date.

NELNET EDUCATION LOAN FUNDING, INC.

By
President

By
Secretary

A-5

CERTIFICATE OF AUTHENTICATION

This note is one of the Series 2003-1 Notes designated therein and described in the within-mentioned Indenture.

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as Indenture Trustee

By
Authorized Signatory

Authentication Date:


A-6

ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sells, assigns, and transfers unto __________ (Social Security or other identifying number __________) the within note and all rights thereunder and hereby irrevocably appoints __________ attorney to transfer the within note on the books kept for registration thereof, with full power of substitution in the premises.

Dated:                       SIGNED:
       ------------------           ------------------------------------
                             NOTICE:  The  signature  on this  Assignment  must

correspond with the name of the Registered Owner as it appears on the face of the within note in every particular.

Signature Guaranteed by:


Signature(s) must be guaranteed by
an eligible guarantor institution
pursuant to Securities and Exchange
Commission Rule 17Ad-15 that is a
participant in a signature guarantor
program recognized by the Indenture Trustee

A-7

EXHIBIT B

SERIES 2003-1 CLOSING CASH FLOW PROJECTIONS


EXHIBIT C

NOTICE OF PAYMENT DEFAULT

NELNET EDUCATION LOAN FUNDING, INC.
STUDENT LOAN ASSET-BACKED NOTES
CLASS 2003_____
AUCTION RATE CERTIFICATE NOTES

NOTICE IS HEREBY GIVEN that a Payment Default has occurred and is continuing with respect to the Auction Rate Notes identified above. The next Auction for the Auction Rate Notes will not be held. The Auction Rate for the Auction Rate Notes for the next succeeding Interest Period shall be the Non-Payment Rate.

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as Indenture Trustee

Dated: By


EXHIBIT D

NOTICE OF CURE OF PAYMENT DEFAULT

NELNET EDUCATION LOAN FUNDING, INC.
STUDENT LOAN ASSET-BACKED NOTES
CLASS 2003_____
AUCTION RATE CERTIFICATE NOTES

NOTICE IS HEREBY GIVEN that a Payment Default with respect to the Auction Rate Notes identified above has been waived or cured. The next Interest Payment Date is __________________________ and the Auction Date is __________________________.

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as Indenture Trustee

Dated: By


EXHIBIT E

NOTICE OF PROPOSED CHANGE IN LENGTH
OF ONE OR MORE AUCTION PERIODS

NELNET EDUCATION LOAN FUNDING, INC.
STUDENT LOAN ASSET-BACKED NOTES
CLASS 2003_____
AUCTION RATE CERTIFICATE NOTES

Notice is hereby given that the Issuer proposes to change the length of one or more Auction Periods pursuant to the Indenture of Trust, as amended (the "Indenture") as follows:

1. The change shall take effect on _______________, the Interest Rate Adjustment Date for the next Auction Period (the "Effective Date").

2. The Auction Period Adjustment in Paragraph 1 shall take place only if
(a) the Indenture Trustee and the Auction Agent receive, by 11:00 a.m., eastern time, on the Business Day before the Auction Date for the Auction Period commencing on the Effective Date, a certificate from the Issuer, as required by the Indenture authorizing the change in length of one or more Auction Periods and (b) Sufficient Bids exist on the Auction Date for the Auction Period commencing on the Effective Date.

3. If the condition referred to in (a) above is not met, the Auction Rate for the Auction Period commencing on the Effective Date will be determined pursuant to the Auction Procedures and the Auction Period shall be the Auction Period determined without reference to the proposed change. If the condition referred to in (a) is met but the condition referred to in (b) above is not met, the Auction Rate for the Auction Period commencing on the Effective Date shall be the Maximum Rate and the Auction Period shall be the Auction Period determined without reference to the proposed change.

4. It is hereby represented, upon advice of the Auction Agent for the Class 2003_____ Notes described herein, that there were Sufficient Bids for such Class 2003_____ Notes at the Auction immediately preceding the date of this Notice.

5. Terms not defined in this Notice shall have the meanings set forth in the Indenture entered into in connection with the Class 2003_____ Notes.

NELNET EDUCATION LOAN FUNDING, INC.

Dated: By


EXHIBIT F

NOTICE ESTABLISHING CHANGE IN LENGTH
OF ONE OR MORE AUCTION PERIODS

NELNET EDUCATION LOAN FUNDING, INC.
STUDENT LOAN ASSET-BACKED NOTES
CLASS 2003_____
AUCTION RATE CERTIFICATE NOTES

Notice is hereby given that the Issuer hereby establishes new lengths for one or more Auction Periods pursuant to the Indenture of Trust, as amended:

1. The change shall take effect on _______________, the Interest Rate Adjustment Date for the next Auction Period (the "Effective Date").

2. For the Auction Period commencing on the Effective Date, the Interest Rate Adjustment Date shall be _______________, or the next succeeding Business Day if such date is not a Business Day.

3. For Auction Periods occurring after the Auction Period commencing on the Effective Date, the Interest Rate Adjustment Date shall be
[_______________(date) and every ______________(number) ______________(day of week) thereafter] [every ______________(number) ______________(day of week) after the date set forth in paragraph 2 above], or the next Business Day if any such day is not a Business Day; provided, however, that the length of subsequent Auction Periods shall be subject to further change hereafter as provided in the Indenture of Trust.

4. The changes described in paragraphs 2 and 3 above shall take place only upon delivery of this Notice and the satisfaction of other conditions set forth in the Indenture of Trust and our prior notice dated _______________ regarding the proposed change.

5. Terms not defined in this Notice shall have the meanings set forth in the Indenture of Trust relating to the Class 2003_____ Notes.

NELNET EDUCATION LOAN FUNDING, INC.

Dated: By


EXHIBIT G

NOTICE OF CHANGE IN AUCTION DATE

NELNET EDUCATION LOAN FUNDING, INC.
STUDENT LOAN ASSET-BACKED NOTES
CLASS 2003_____
AUCTION RATE CERTIFICATE NOTES

Notice is hereby given by [ ], as Broker-Dealer for the Auction Rate Notes, that with respect to the Auction Rate Notes, the Auction Date is hereby changed as follows:

1. With respect to Class 2003_____ Notes, the definition of "Auction Date" shall be deemed amended by substituting "_______________(number) Business Day" in the second line thereof and by substituting "_______________(number) Business Days" for "two Business Days" in subsection (d) thereof.

2. This change shall take effect on _______________ which shall be the Auction Date for the Auction Period commencing on _______________.

3. The Auction Date for the Class 2003_____ Notes shall be subject to further change hereafter as provided in the Indenture of Trust.

4. Terms not defined in this Notice shall have the meaning set forth in the Indenture of Trust, as amended, relating to the Class 2003_____ Notes.

[BROKER-DEALER], as Broker-Dealer

Dated: By


Exhibit 4.10
OPTION AGREEMENT

This Option agreement (the "Agreement") is made and entered into as of the 24th day of January, 2002, by and between NELnet, Inc., a Nevada corporation ("NELnet") and Hilario Arguinchona ("Arguinchona").

WHEREAS, NELnet wishes to grant an option to Arguinchona to purchase certain stock in Nelnet Loan Services, Inc., f/k/a UNIPAC Service Corporation, a Nebraska corporation ("NLSI") under the terms specified herein; and

WHEREAS, if Arguinchona exercises his option to purchase certain NLSI stock as provided herein, then NELnet wishes to grant an option to Arguinchona to sell such stock and Arguinchona wishes to grant an option to NELnet to purchase such stock, all under the terms as specified herein.

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

I.


DEFINITIONS AND USE OF PHRASES

As used in this Agreement, the following capitalized terms, unless the context used clearly indicates another or different meaning or intent, shall have the following meanings:

"Business Day" shall mean any day on which banks located in Lincoln, Nebraska, are not authorized or required to close.

"Closing" shall mean the events that are to take place on the Exercise Date, including payment of the Exercise Price and delivery of the Common Stock, certificates and other items specified in this Agreement.

"Common Stock" shall mean 3,250 shares of the issued and outstanding Class B Non-Voting Common Stock of NLSI, title and beneficial ownership of which is held by F&M on the date of delivery of this Agreement.

"Exercise Date" shall mean the date identified in the Exercise Notice as the date on which one party hereto is to sell to the other party the Common Stock that is authorized hereunder to be the Exercise Date.

"Exercise Notice" shall mean written notice from one party hereto to the other party stating that the party giving notice elects to exercise either the Purchase Option, the Put Option or the NELnet Call Option, subject to and upon the terms and conditions of such option, on a permitted Exercise Date specified in the notice.

Option Agreement

1

"F&M" shall mean Farmers & Merchants Investment Inc., a Nebraska corporation.

"NLSI" shall mean Nelnet Loan Services, Inc., f/k/a UNIPAC Service Corporation, a Nebraska corporation.

"NELnet" shall mean NELnet, Inc., a Nevada corporation.

"NELnet Call Option" shall mean the right that NELnet acquires under this Agreement to require that Arguinchona sell the Common Stock to NELnet or its designee, subject to and in accordance with the terms and conditions of this Agreement.

"NELnet Call Option Exercise Price" shall mean $1 million.

"Person" shall mean any corporation, limited liability company, natural person, firm, joint venture, partnership, trust, unincorporated organization, enterprise, government or any department or agency of any government.

"Purchase Option" shall mean the right that Arguinchona acquires under this Agreement to require that NELnet cause F&M to sell the Common Stock to Arguinchona, subject to and in accordance with the terms and conditions of this Agreement.

"Purchase Option Exercise Price" shall mean $1 million.

"Put Option" shall mean the right that Arguinchona acquires under this Agreement to require that NELnet purchase from Arguinchona all of the Common Stock owned by Arguinchona, subject to and in accordance with the terms and conditions of this Agreement.

"Put Option Exercise Price" shall mean the greater of (i) $1,916,000, or (ii) the amount Arguinchona would receive upon sale of the Common Stock under the Stockholders Agreement.

"Stockholders Agreement" shall mean the Stockholders Agreement dated as of March 2, 2000, among NLSI and shareholders of NLSI.

II.


GRANT OF THE OPTIONS

2.1 Grant. In return for the mutual covenants contained herein, NELnet hereby conveys and grants the Purchase Option and the Put Option to Arguinchona, and Arguinchona hereby conveys and grants the NELnet Call Option to NELnet.

III.
THE PURCHASE OPTION

3.1 Rights and Privileges. Arguinchona, as holder of the Purchase Option, is hereby granted the right and privilege, subject to and in accordance with the terms and conditions of this

Option Agreement

2

Agreement, to require that NELnet sell or cause to be sold 3,250 shares of the Common Stock that are owned by F&M, on the Exercise Date at a purchase price equal to the Purchase Option Exercise Price.

3.2 Exercise Date. The Exercise Date with respect to the Purchase Option, may be any Business Day from and including February 1, 2002 (or the next Business Day if not a Business Day) to and including February 10, 2002 (or the next Business Day if not a Business Day).

3.3 Exercise of the Purchase Option. In order to exercise the Purchase Option, Arguinchona must deliver to NELnet not less than three (3) days before the designated Exercise Date an Exercise Notice fully completed and executed by Arguinchona.

3.4 Payment of Purchase Option Exercise Price. On the Exercise Date with respect to the Purchase Option, Arguinchona shall pay to NELnet the Purchase Option Exercise Price in immediately available funds by wire transfer to the account and bank of which NELnet shall give Arguinchona prior written notice.

3.5 Delivery of Common Stock. On the Exercise Date with respect to the Purchase Option, and upon receipt of the Purchase Option Exercise Price as aforesaid, NELnet shall deliver or cause to be delivered to or upon the order of Arguinchona one or more stock certificates representing 3,250 shares of the issued and outstanding Common Stock that is owned by F&M, signed by F&M, who is the owner of such Common Stock and listing Arguinchona as the transferee.

3.6 Conversion of Stock. If the Common Stock is converted into stock of any other corporation pursuant to merger or other combination, all terms and provisions of this Agreement shall apply to such converted stock.

3.7 Stockholders Agreement. On or before the Exercise Date with respect to the Purchase Option, Arguinchona shall execute and deliver to NELnet the NLSI Stockholder's Agreement.

IV.


THE PUT OPTION

4.1 Rights and Privileges. Arguinchona, as holder of the Put Option, is hereby granted the right and privilege, subject to and in accordance with the terms and conditions of this Agreement, to require that NELnet purchase 3,250 shares of the Common Stock that is acquired by Arguinchona pursuant to the Purchase Option, on the Exercise Date at a purchase price equal to the Put Option Exercise Price.

4.2 Exercise Date. The Exercise Date with respect to the Put Option may be any Business Day from and including February 1, 2007 (or the next Business Day if not a Business Day) to and including February 1, 2008 (or the next Business Day if not a Business Day).

Option Agreement

3

4.3 Exercise of the Put Option. In order to exercise the Put Option, Arguinchona must deliver to NELnet not less than thirty (30) days and not more than sixty (60) days before the designated Exercise Date with respect to the Put Option an Exercise Notice fully completed and executed by Arguinchona.

4.4 Payment of Put Option Exercise Price. On the Exercise Date with respect to the Put Option, NELnet shall pay (or shall cause its designee to pay) to Arguinchona the Put Option Exercise Price in immediately available funds by wire transfer to the account and bank of which Arguinchona shall give NELnet prior written notice.

4.5 Delivery of Common Stock. On the Exercise Date with respect to the Put Option, Arguinchona shall deliver to or upon the order of NELnet or its designee one or more stock certificates representing 3,250 shares of the issued and outstanding Common Stock that is owned by Arguinchona together with one stock power for each such stock certificate, in each case signed by Arguinchona, who will be the owner of such Common Stock free and clear from all liens or encumbrances of any nature and listing NELnet or its designee as the transferee.

4.6 Conversion of Stock. If the Common Stock is converted into stock of any other corporation pursuant to merger or other combination, all terms and provisions of this Agreement shall apply to such converted stock.

4.7 Conditions Precedent. As conditions to Arguinchona's right to the Put Option, Arguinchona shall have (i) exercised the Purchase Option as described in Article III above, (ii) executed and delivered the NLSI Stockholder's Agreement, and (iii) furnished consulting services in accordance with the terms of the Consulting Agreement between Idaho Financial Associates, Inc., and Arguinchona dated as of January 24, 2002, for a period of at least five years prior to any termination of such consulting relationship.

V.


THE NELNET CALL OPTION

5.1 Rights and Privileges. NELnet, as holder of the NELnet Call Option, is hereby granted the right and privilege, subject to and in accordance with the terms and conditions of this Agreement, to require that Arguinchona sell 3,250 shares of the Common Stock owned by Arguinchona, on the Exercise Date with respect to the NELnet Call Option at a purchase price equal to the NELnet Call Option Exercise Price.

5.2 Exercise Date. The Exercise Date with respect to the NELnet Call Option may be any Business Day from and including the date first set forth in this Agreement, to and including February 1, 2008 (or the next Business Day if not a Business Day).

5.3 Exercise of the NELnet Call Option. In order to exercise the NELnet Call Option, NELnet must deliver to Arguinchona not less than thirty (30) days and not more than sixty (60) days before the designated Exercise Date with respect to the NELnet Call Option an Exercise Notice fully completed and executed by NELnet.

Option Agreement

4

5.4 Payment of NELnet Call Option Exercise Price. On the Exercise Date with respect to the NELnet Call Option, NELnet shall pay to Arguinchona the NELnet Call Option Exercise Price in immediately available funds by wire transfer to the account and bank of which Arguinchona shall give NELnet prior written notice.

5.5 Delivery of Common Stock. On the Exercise Date with respect to the NELnet Call Option, Arguinchona shall deliver to or upon the order of NELnet or its designee one or more stock certificates representing 3,250 shares of the issued and outstanding Common Stock that is owned by Arguinchona together with one stock power for each such stock certificate, in each case signed by Arguinchona, who will be the owner of such Common Stock free and clear from all liens or encumbrances of any nature and listing NELnet or its designee as the transferee.

5.6 Conversion of Stock. If the Common Stock is converted into stock of any other corporation pursuant to merger or other combination, all terms and provisions of this Agreement shall apply to such converted stock.

5.7 Conditions Precedent. NELnet's rights under the NELnet Call Option shall be conditioned upon (i) Arguinchona's exercise of the Purchase Option as set forth in Article I above, and (ii) termination of the consulting relationship between Idaho Financial Associates, Inc., and Arguinchona pursuant to the Consulting Agreement dated as of January 24, 2002, by Idaho Financial Associates, Inc., early for cause or by Arguinchona so as to have a duration of less than five years.

VI.


REPRESENTATIONS AND WARRANTIES

6.1 NELnet's Representations and Warranties. NELnet hereby represents and warrants, on and as of the date hereof and, only with respect to
Section 6.1(a) hereof, on and as of the Exercise Date with respect to the Purchase Option, as follows:

(a) Ownership of Common Stock. F&M is the lawful record and beneficial owner of 3,250 shares in the aggregate of the issued and outstanding Class B Non-Voting Common Stock of NLSI, free and clear of all liens, claims, security interests, pledges, encumbrances and restrictions of every kind or nature whatsoever except for restrictions arising from that certain Stockholders Agreement dated as of March 2, 2000 (the "Stockholders Agreement") among shareholders of NLSI. Other than this Agreement and the Stockholders Agreement, there are no authorized or outstanding subscriptions, options, warrants, calls, contracts, demands, commitments, convertible securities or other agreements or arrangements of any character or nature whatsoever, under which NLSI or F&M are or may become obligated to issue, assign or transfer any shares of the capital stock of NLSI. Upon the delivery to Arguinchona at the Closing of the certificates representing the Common Stock, Arguinchona will be the lawful owner of the Common Stock, free and clear of all liens, claims, security interests,

Option Agreement

5

pledges, encumbrances or restrictions of any kind or nature whatsoever (other than the Stockholders Agreement).

(b) Power and Authority; No Conflict or Consent. NELnet has the necessary power and authority to enter into this Agreement and to perform the obligations to be performed by NELnet hereunder, and this Agreement is valid and binding upon NELnet and enforceable in accordance with its terms, subject to all bankruptcy, insolvency and similar laws affecting creditors' rights generally, and subject, as to enforceability, to general principles of equity, whether applied in a proceeding in equity or in law. The execution and delivery of this Agreement by NELnet does not, and the consummation of the transactions contemplated hereby and the performance by NELnet of the terms of this Agreement will not result in the acceleration of any obligation under, or constitute an event of default under any agreement, instrument, order, judgment or decree to which NLSI or NELnet is bound or require the consent of any lender or other third party not obtained.

6.2 Representations and Warranties to NELnet. Arguinchona hereby represents and warrants to NELnet, on and as of the date hereof and, only with respect to Section 6.2(a) hereof, on and as of the Exercise Date with respect to the Put Option and the NELnet Call Option, as follows:

(a) Ownership of Stock. Arguinchona is the lawful record and beneficial owner of 3,250 shares in the aggregate of the issued and outstanding Class B non-voting Common Stock of NLSI, free and clear of all liens, claims, security interests, pledges, encumbrances and restrictions of every kind or nature whatsoever, except for restrictions arising from the Stockholder's Agreement. Other than this Agreement and the Stockholder's Agreement, there are no authorized or outstanding subscriptions, options, warrants, calls, contracts, demands, commitments, convertible securities or other agreements or arrangements of any nature or character whatsoever, under which Arguinchona is or may become obligated to issue, assign or transfer any shares of the capital stock of NLSI. Upon the delivery to NELnet or its designee at the Closing of the certificates representing the Common Stock, NELnet will be the lawful owner of the Common Stock, free and clear of all liens, claims, security interests, pledges, encumbrances or restrictions of any kind or nature whatsoever (other than the Stockholder's Agreement).

(b) Power and Authority; No Conflict or Consent. Arguinchona has the necessary power and authority to enter into this Agreement and to perform the obligations to be performed hereunder. This Agreement is valid and legally binding upon Arguinchona, enforceable in accordance with its terms, subject to all applicable bankruptcy, insolvency and similar laws affecting creditors' rights generally, and subject, as to enforceability, to general principles of equity, whether applied in a proceeding in equity or in law. The execution of this Agreement and the performance by Arguinchona of the various terms and provisions hereof will

Option Agreement

6

not result in the acceleration of any obligation under, or constitute an event of default under any agreement, instrument, order, judgment or decree to which Arguinchona is a party or by which it is bound, or require the consent of any lender or other third party not obtained.

VII.
CONDITIONS PRECEDENT

7.1 Conditions. If any party exercises any of the options in accordance with this Agreement, the obligation of the other party hereunder shall be subject to the satisfaction or waiver of the following conditions:

(a) Representations and Warranties. The representations and warranties of the party exercising such option set forth herein shall be true and correct in all material respects on the Exercise Date as if made on and as of such date, and the non-exercising party shall have received a certificate to such effect, executed by the party exercising the option and dated as of the Exercise Date.

(b) Performances and Covenants. The party exercising the option shall have performed all of its obligations contained in this Agreement to be performed on or prior to the Exercise Date and the non-exercising party shall have received a certificate to such effect, executed by the party exercising the option and dated as of the Exercise Date.

VIII.
MISCELLANEOUS

8.1 Binding Effect, Persons Benefitting, No Assignment. This Agreement shall inure to the benefit of and be binding upon the parties hereto. Nothing in this Agreement is intended or shall be construed to confer upon any entity or Person other than the parties hereto any right, remedy or claim under or by reason of this Agreement or any part hereof. This Agreement may not be assigned by either party. This Agreement shall inure to the benefit of and be binding upon the successor party hereto only if the other party has given its consent thereto.

8.2 Amendments. This Agreement may not be amended, altered or modified except by a written instrument executed by the parties hereto.

8.3 Counterparts. This Agreement may be executed in counterparts, each of which shall be deemed an original and each of which shall constitute one and the same instrument.

8.4 Entire Agreement; Attachments. This Agreement, including the Attachments, certificates and lists referred to herein or attached hereto, and any documents executed by the parties pursuant thereto, constitute the entire understanding and agreement of the parties hereto with respect to the subject matter hereof and supersede all other prior agreements and understandings, written or oral, between the parties with respect to such subject matter.

Option Agreement

7

8.5 Indemnification. Each party hereto agrees to indemnify and hold the other harmless from and against any loss, damage, liability or expense (including, without limitation, reasonable attorneys' fees) arising out of or in connection with the breach of such party's covenants, representations or warranties hereunder. This section 8.5 shall survive the Exercise Date and Closing.

8.6 Notices. Except as otherwise expressly provided herein, all notices, requests, demands and other communications hereunder shall be in writing and shall be deemed to have been duly given when delivered by hand or by overnight courier, two days after being sent by registered mail, return receipt requested, or when sent by telecopy (with receipt confirmed), provided, in the case of a telecopied notice, a copy is also sent by registered mail, return receipt requested, or by courier, addressed as follows (or to such other address as a party may designate by notice to the other):

If to Arguinchona:

Hilario Arguinchona
Idaho Financial Associates, Inc.
709 East River Park Place
Boise, Idaho 83706
Telephone: 208/344-3776
Facsimile: 208/344-3917

If to NELnet:

Mike Dunlap
NELnet, Inc.
6801 South 27th Street
Lincoln, Nebraska 68501
Telephone: 402/323-1131
Facsimile: 402/323-1286

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

NELnet, Inc.

By:    /s/ Terry Heimes                        /s/ Hilario Arguinchona
       ----------------------                  ---------------------------------
Title: CFO                                     Hilario Arguinchona

Option Agreement

8

Exhibit 10.1

STOCKHOLDERS AGREEMENT FOR
UNIPAC SERVICE CORPORATION

This Stockholders Agreement for UNIPAC Service Corporation (the "Agreement") is made and entered into as of the 2nd day of March, 2000, by and among UNIPAC Service Corporation, a Nebraska corporation (the "Company"), Farmers & Merchants Investment Inc., a Nebraska corporation ("F&M"), Packers Service Group, Inc., a Nebraska corporation ("PSG"), Great Plains Financial, LLC, a Colorado limited liability company ("Great Plains"), New Horizon Holdings, LLC, a Colorado limited liability company ("New Horizon Holdings"), stockholders of the Company (and their respective spouses) who execute this Agreement and each other person or entity hereafter becoming a party to this Agreement in accordance with the terms hereof or otherwise (all such persons or entities being collectively referred to hereinafter as the "Shareholders").

RECITALS

A. The Shareholders are the record and beneficial owners of the issued and outstanding capital stock of the Company, in the respective amounts set forth opposite their respective names in Exhibit "A", attached hereto.

B. The Shareholders desire to grant certain rights and to impose certain restrictions relating to the transfer of the shares of common stock of the Company owned by the Shareholders in order to advance the Company's welfare and the prospects for its success, as well as to establish certain orderly procedures for the transfer of the shares of stock of the Company as a means of avoiding disruptions of the Company's affairs.

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

I. TRANSFER OF COMMON STOCK

1.1 Transfers by Shareholders Prohibited Without Consent. Unless otherwise expressly permitted by this Agreement, no Shareholder nor any successor or assign thereof, may directly or indirectly sell, assign, pledge, encumber, hypothecate or otherwise transfer ("Transfer") any interest in any of the shares of stock of the Company (the "Stock") or permit any such interest to be subject to Transfer, directly or indirectly, by operation of law or agreement, without obtaining the prior written consent of holders of an aggregate of more than fifty percent (50%) of the shares of Class A Common Stock (collectively, the "Class A Shareholders") and their successors and assigns, as provided in Section 1.3 hereof. Notwithstanding the receipt of prior written consent, any such permitted or approved Transfer shall be null and void and the Company shall refuse to recognize such Transfer: (i) if such Transfer would be made in a transaction to which the registration requirements of the Securities Act of 1933, as amended (the "1933 Act") are applicable unless such interest is

1

registered under the 1933 Act or is Transferred pursuant to an exemption from the registration requirements of the 1933 Act, or would violate any applicable state securities laws, rules or regulations; and (ii) unless the transferee shall execute and deliver to each party hereto an agreement acknowledging that all shares of or interest in any Stock in the Company so transferred are and shall remain subject to this Agreement, and agreeing to be personally bound hereby. Any purported Transfer in any other manner shall be null and void and shall not be recognized or given effect by the parties hereto.

1.2 Transfers by Shareholders to Permitted Transferees.

(a) Each Shareholder may at any time, without the consent of the other Shareholders, and without the applicability of Sections 1.3 and 1.4 hereof, Transfer any or all of its shares of or interest in Stock in the Company to (i) any person or entity which already is a Shareholder, or (ii) any voting trust to which a Shareholder is the voting trustee, provided the beneficial owners are Shareholders (collectively, the foregoing shall be referred to hereinafter as a "Permitted Transferee").

(b) Notwithstanding Section 1.2(a), any such Transfer shall be null and void and the Company shall refuse to recognize such Transfer (i) if such Transfer would be made in a transaction to which the registration requirements of the 1933 Act are applicable unless such interest is registered under the 1933 Act or is Transferred pursuant to an exemption from the registration requirements of the 1933 Act, or would violate any applicable or would violate any applicable state securities laws, rules or regulations; and (ii) unless the Permitted Transferee executes and delivers to each party hereto an agreement acknowledging that all shares of or interest in any Stock in the Company so transferred are and shall remain subject to this Agreement, and agreeing to be personally bound hereby. No Transfer by a Shareholder or any of its Permitted Transferees under Section 1.2(a) shall release such Shareholder from any obligations or liabilities under this Agreement.

(c) Any Shareholder or Permitted Transferee intending to Transfer any shares of or interest in Stock in the Company pursuant to this
Section 1.2 shall notify the Shareholders of any intended Transfer ten (10) days prior to such Transfer, giving the name and address of the intended Permitted Transferee and the Permitted Transferee's status as set forth in Section 1.2(a) hereof; provided, however, that no otherwise valid Transfer shall be rendered invalid solely as a result of a failure to give notice hereunder.

1.3 Notice of Intention to Sell. Except as otherwise specifically permitted in this Agreement, a Shareholder shall not Transfer any shares or interest in the Stock of the Company unless such Shareholder (the "Offering Shareholder") shall have given written notice to the Company and the Class A Shareholders of an intention to do so (the "Notice")

2

and (i) obtained the written consent from holders of an aggregate of more than fifty percent (50%) of the shares of Class A Common Stock (including the Offering Shareholder) and (ii) complied with and met the conditions prescribed by the other applicable provisions of this Agreement. The Notice shall be accompanied by a summary of the terms and conditions of the proposed sale specifying the identity of the transferee, the number of shares of Stock in the Company to be sold, the purchase price and the terms of payment. If the Offering Shareholder has entered into any written agreement with respect to the proposed sale, a copy of such agreement shall accompany the Notice. The Company shall promptly forward the Notice to the Shareholders, unless the holders of an aggregate of more than 50% of the shares of Class A Common Stock direct the Company not to forward the Notice.

1.4 Purchase Option of Shareholders. Shareholders other than the Offering Shareholder shall have the exclusive right and option, exercisable at any time during a period of thirty (30) days after the receipt of the Notice by the Company, to purchase all or any portion of the Stock proposed to be Transferred. If the Shareholders other than the Offering Shareholder do not respond to the Notice within such thirty (30) day period, the Shareholders other than the Offering Shareholder shall be conclusively presumed to have chosen not to exercise their option hereunder.

If a Shareholder elects to purchase all or any portion of the Stock proposed to be Transferred, the purchase and sale of the Stock shall be closed sixty (60) days after the Offering Shareholder receives notice of the election to purchase the Stock from such Offering Shareholder, or on such other date as may be agreed upon by Shareholders participating in the transaction. The purchase price to be paid by the Shareholders for such Stock shall be the lesser of (i) the purchase price as set forth in the Notice, and (ii) the then current book value of the Stock to be sold by the Offering Shareholder as determined under generally accepted accounting principles as of the date of closing, and based on the most recent audited financial statement of the Company. In the event that more than one of the other Shareholders elect to purchase the Stock of the Offering Shareholder, then such remaining Shareholders shall purchase the Offering Shareholder's Stock on a pro rata basis. The Notice from the Offering Shareholder shall not provide for any consideration that is neither cash nor an obligation to pay cash in the future. To the extent not purchased by the Shareholders in accordance with the foregoing provisions, the Stock described in the Notice may be sold to the person or entity identified in the Notice; such sale of Stock to any such other party shall be made within ninety (90) days following delivery of the Notice, and no change of terms of the proposed sale shall be permitted without a new notice of intention to sell and subsequent compliance with the requirements of this Agreement.

Notwithstanding the provisions set forth above in this Section 1.4, Shareholders other than Class A Shareholders shall have no option to purchase the Offering Shareholder's Stock if the holders of an aggregate of more than fifty percent (50%) of the shares of Class A Common Stock direct the Company not to forward the Notice to the Shareholders.

3

1.5 Redemption Option of the Company.

(a) Option. Each of the Shareholders do hereby grant to the Company an irrevocable option (the "Option") to redeem all or a portion of the Shareholders' respective interests in Stock if any event described below ("Triggering Event") occurs with respect to such Shareholder: (i) a Shareholder who, at the time such Shareholder initially acquired Stock in the Company, held a position as employee, officer or director of the Company or any affiliate thereof, thereafter ceases status as an employee, officer or director of the Company or any affiliate thereof; (ii) a final decree of divorce of a Shareholder is entered, unless prior thereto the Shareholder has acquired all of his/her divorced spouse's interest in the stock of the Company in his/her name on the books of the Company; or (iii) a "Change in Control" (as defined below) occurs with respect to Great Plains or New Horizon. Each Shareholder who is subject to a Triggering Event shall immediately give written notice (the "Triggering Event Notice") to the Company of the occurrence of a Triggering Event. If the Triggering Event Notice is not actually given, the Company shall acquire the Option at any time after the Company obtains actual knowledge of the occurrence of such Triggering Event. In the event the Company exercises the Option, it shall give written notice to the Shareholder of its intent to do so, and redemption shall take place within sixty (60) days of the date such notice is sent by the Company. The redemption price shall be the book value of Stock held by the Shareholder on the date of redemption, as determined under generally accepted accounting principles (based on the most recent audited financial statement of the Company), which shall be paid upon surrender of such Shareholder's stock certificate(s) to the Company.

(b) Change in Control Defined. For purposes of this Agreement, the term "Change in Control" shall mean

(i) the members of Great Plains or New Horizon Holdings approved a definitive agreement for (w) the merger or other business combination of Great Plains or New Horizon Holdings with or into another entity pursuant to which Great Plains or New Horizon Holdings will not survive, (x) the sale or other disposition of all or substantially all of the assets of Great Plains or New Horizon Holdings to an entity that is not controlling, controlled by or under common control with the members of Great Plains and New Horizon Holdings as set forth in Exhibit "B" attached hereto, (y) the merger of another entity into Great Plains or New Horizon Holdings if, as a result of the merger, less than 80% of Great Plains or New Horizon Holdings shall be owned in the aggregate immediately after such merger by the members of Great Plains and New Horizon Holdings as set forth in Exhibit "B" respectively, outstanding immediately prior to the merger (for purposes of this subsection

4

(i) "control" means more than 50% direct or indirect voting control), or (z) any combination of the foregoing;

(ii) any person other than employees of the Company or any affiliate thereof or any entity controlled by such employees is or becomes a member of Great Plains or of New Horizon Holdings holding or controlling 40% or more of the combined voting power of members of either Great Plains or New Horizon Holdings;

(iii) during any period of 24 consecutive months, individuals who at the beginning of such period constitute the management of either Great Plains or New Horizon Holdings cease for any reason to constitute at least a majority thereof unless the election, or the nomination for election of each new manager was approved by a vote of at least two-thirds of the members of either Great Plains or New Horizon Holdings;

(iv) in the event that employees of the Company, NelNet, Inc. or an affiliate thereof cease to either own or have voting control of at least one-half of the membership interest in Great Plains or New Horizon Holdings.

1.6 Bring-Along Provision. If one or more of the Class A Shareholders receive an offer to purchase a controlling block of the Stock of the Company owned by the Class A Shareholders, and such Class A Shareholders wish to accept such offer, the Class A Shareholders shall promptly notify the other Shareholders of the Company of the details of such offer. The other Shareholders shall have three (3) days in which to give notice to the Class A Shareholders that they wish to sell their Stock under the same terms as described in the notice of offer. If the other Shareholders do give such notice, the Class A Shareholders shall use best efforts in good faith to negotiate the sale of the other Shareholders' Stock upon such same terms. For purposes of this Section 1.6, a "controlling block" of the Class A Common Stock shall mean that number of shares of the Class A Common Stock that would give the purchaser a majority of the voting power of the Class A Common Stock.

II. STOCK CERTIFICATES

2.1 Agreement Legend. Each Shareholder shall promptly deliver to the Company any certificates representing Stock for placement thereon of a legend substantially in the following form:

This certificate represents shares, the sale, disposition or other transfer of which is subject to restrictions pursuant to the Shareholders Agreement for UNIPAC Service Corporation (the "Company") dated as of March 1, 2000, by and among the Shareholders of the Company. A copy of such agreement is on file at the

5

Company's principal offices and, upon written request to the Company, a copy thereof will be mailed or otherwise provided to appropriately interested persons without charge within five (5) days after the Company's receipt of such a request.

2.2 Securities Act Legend. The Stock has not been registered under the 1933 Act, and may not be Transferred except in compliance therewith. Each Shareholder acknowledges and agrees that in addition to the other restrictions on Transfer imposed hereunder, the shares of Stock may not be transferred except after compliance with the provisions of a legend in substantially the following form, which shall be placed on each certificate representing Stock:

The securities represented hereby have not been registered under the Securities Act of 1933, as amended (the "Act") and may not be sold, transferred or otherwise disposed of unless a registration statement under the Act with respect to such securities has become effective or unless the holder hereof establishes to the satisfaction of the issuer hereof that an exemption from such registration is available.

2.3 Placement of Restrictive Legends. All certificates representing Stock hereafter issued to any Shareholder during the term of this Agreement shall bear the legends sections 2.1 and 2.2.

III. MISCELLANEOUS

3.1 Remedies. The parties to this Agreement acknowledge and agree that breach of any of the covenants of the Shareholders set forth in this Agreement is not fully compensable by payment of money damages and, therefore, the covenants of the Shareholders set forth in this Agreement may be enforced in equity by a decree requiring specific performance. Without limiting the foregoing, if any dispute arises concerning the sale or other disposition of any of the shares of Stock subject to this Agreement, the parties to this Agreement agree that an injunction may be issued restraining the sale or other disposition of such shares of Stock or rescinding any such sale or other disposition, ending resolution of such controversy. Such remedies shall be cumulative and non-exclusive and shall be in addition to any other rights and remedies the parties may have under this Agreement.

3.2 Governing Law. This Agreement shall be governed by and construed in accordance with the laws of the state of Nebraska without giving effect to the principles of conflicts of law thereof.

3.3 Notices. Unless otherwise expressly provided herein, all notices, requests, demands or other instruments which may or are required to be given by any party to the others shall be in writing, and each shall be deemed to have been properly given when served personally on

6

any party who is an individual or on an officer of any party which is an entity to whom such notice is to be given, or upon expiration of a period of 48 hours from and after the postmark thereof when mailed postage prepaid by registered or certified mail, requesting return receipt, addressed as follows:

If to the Company:

UNIPAC Service Corporation
3015 South Parker Road, Suite 400
Aurora, CO 80014
Attention: K. Jon Kern
Phone: (303) 696-9600
Fax: (303) 696-5640

If to the Class A Shareholders:

Farmers & Merchants Investment Inc. and
Michael S. Dunlap
6801 S. 27th Street
Lincoln, NE 68512
Phone: (402) 483-8131
Fax: (402) 483-8286

Stephen F. Butterfield
6991 East Camelback Road, Suite B290
Scottsdale AZ 85251
Phone: (480) 947-7703
Fax: (480) 947-5452

If to Great Plains:

Great Plains Financial, LLC
7070 Lincolnshire Road
Lincoln, NE 68506
Attention: Don Bouc
Phone: (402) 458-2300

Fax: (402) 458-2399

If to New Horizon Holdings:

New Horizon Holdings
3015 S Parker Road Ste 400

7

Aurora CO 80014
Attention: K. Jon Kern Phone: (303) 696-3699 Fax: (303) 696-5640

If to other Shareholders:

Addressed to the parties indicated in Attachment A hereto.

Any party may change the address and name of the addressee to which subsequent notices are to be sent to it, by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the 5th day after it is mailed.

3.4 Severability. Any term or provision of this Agreement that is invalid or unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective to the extent of such invalidity or unenforceability without rendering invalid or unenforceable the remaining terms and provisions of this Agreement or affecting the validity or enforceability of any of the terms or provisions of this Agreement in any other jurisdiction.

3.5 Amendment; Termination. This Agreement may not be modified or amended except by an instrument in writing signed by the Shareholders subject to this Agreement. This Agreement shall terminate and all rights and obligations hereunder shall cease if (i) the Company is adjudicated as a bankrupt, executes an assignment for the benefit of creditors, or a receiver is appointed for the Company, or (ii) the Company is voluntarily or involuntarily dissolved.

3.6 Binding Effect. This Agreement shall be binding upon and enure solely to the benefit of each party hereto and their respective heirs, legal representatives, successors and permitted assigns.

3.7 Counterparts. This Agreement may be executed by the parties hereto in counterparts, each of which shall be deemed to be an original instrument, but all of which together shall constitute one and the same instrument.

3.8 Recapitalizations, Exchanges, Etc. The provisions of this Agreement shall apply, to the full extent set forth herein with respect to shares of Stock, to any and all shares of Stock of the Company or any successor or assign of the Company (whether by merger, consolidation, sale of assets, or otherwise) that may be issued in respect of, in exchange for, or in substitution of the shares of Stock, by reason of a stock dividend, stock split, stock issuance, reverse stock split, combination, recapitalization, reclassification, merger, consolidation or otherwise. Upon the occurrence of any such events, amounts hereunder shall be appropriately adjusted.

8

3.9 Assignment. This Agreement is personal to the parties and may not be assigned without unanimous written consent of all parties hereto.

3.10 Entire Agreement. This Agreement constitutes the entire agreement among the parties hereto relating to the subject matter hereof and supercedes all prior agreements, understandings and arrangements, oral or written, among the parties hereto with respect to the subject matter hereof. The section headings in this Agreement are for reference purposes only and shall not affect in any way the meaning or interpretation of this Agreement.

9

IN WITNESS WHEREOF, the parties hereto have executed this Stockholders Agreement for UNIPAC Service Corporation as of the date first written above.

UNIPAC SERVICE CORPORATION

By:      /s/ Michael S. Dunlap
         ________________________________
Title:   Chairman
         ________________________________

FARMERS & MERCHANTS INVESTMENT
INC.

By:      /s/ Michael S. Dunlap
         ________________________________
Title:   President
         ________________________________

PACKERS SERVICE GROUP, INC.

By:      /s/ Jay Dunlap
         ________________________________
Title:   ________________________________

GREAT PLAINS FINANCIAL, LLC

By:      ________________________________
Title:   ________________________________

         NEW HORIZON HOLDINGS, LLC


By:      /s/ K. Jon Kern
         ________________________________
Title:   Manager
         ________________________________

    By:   /s/Michael S. Dunlap
          --------------------------------
          Michael S. Dunlap

    By:   /s/Stephen F. Butterfield
          --------------------------------
          Stephen F. Butterfield



    By:   /s/Angie Mulheisen
          --------------------------------
          Angie Mulheisen

    By:   /s/Dan Mulheisen
          --------------------------------
          Dan Mulheisen

    By:   /s/Ross Wilcox
          --------------------------------
          Ross Wilcox

    By:   /s/Jeffrey Schumacher
          --------------------------------

          /s/Laura Schumacher
          --------------------------------
          Jeffrey and Laura Schumacher

    By:   /s/Ed Perry
          --------------------------------
          Ed Perry

    By:   /s/Joan Perry
          --------------------------------
          Joan Perry

    By:   /s/Jay Dunlap
          --------------------------------
          Jay Dunlap

    By:   /s/Mary C.  Mills
          --------------------------------
          Mary C. Mills



    By:   /s/Judy Phipps
          --------------------------------
          Judy Phipps

    By:   /s/James Perry
          --------------------------------
          James Perry

    By:   /s/Gregory Perry
          --------------------------------
          Gregory Perry

    By:   /s/Jack Y. Perry
          --------------------------------
          Jack Young Perry

    By:   /s/Priscilla Perry Heffelfinger
          --------------------------------
          Priscilla Perry Heffelfinger

    By:   /s/Dan Mulheisen
          --------------------------------

          /s/Angie Mulheisen
          --------------------------------
          Dan and Angie Mulheisen

    By:   /s/Steve Bartels
          --------------------------------
          /s/ Deborah Bartels
          --------------------------------
          Steve and Deborah Bartels

    By:   /s/Diane Kremer
          --------------------------------
          Diane Kremer

    By:   /s/Judith Eicher
          --------------------------------
          Judith Eicher

-2-

By:   /s/Deborah Bartels
      --------------------------------
      Deborah Bartels

By:   /s/Jeffrey Noordhoek
      --------------------------------
      Jeffrey Noordhoek

By:   /s/Kenneth Backemeyer
      --------------------------------
      Kenneth Backemeyer

By:   /s/Darrin Jameson
      --------------------------------
      Darrin Jameson

By:   /s/Scott Butterfield
      --------------------------------
      Scott Butterfield

By:   /s/Charles Norris
      --------------------------------
      Charles Norris

By:   /s/Charles Sweet
      --------------------------------
      Charles Sweet

By:   /s/Hilario Arguinchona
      --------------------------------
      Hilario Arguinchona

By:   /s/Dave Bottegal
      --------------------------------
      Dave Bottegal

By:   /s/Mike Pohl
      --------------------------------
      Mike Pohl

-3-

By:   /s/Ray Ciarvella
      --------------------------------
      Ray Ciarvella

By:   /s/K. Jon Kern
      --------------------------------
      K. Jon Kern



By:   /s/Dennis Leach
      --------------------------------
      Dennis Leach

By:   /s/Mark Voegele
      --------------------------------
      Mark Voegele

By:   /s/Michael Randash
      --------------------------------
      Michael Randash

By:   /s/Mark Boyd
      --------------------------------
      Mark Boyd

By:   /s/Mathew Hall
      --------------------------------
      Mathew Hall

By:   /s/Cheryl Watson
      --------------------------------
      Cheryl Watson

By:   /s/Richard Pierce
      --------------------------------
      Richard Pierce

By:   /s/Tim Sabo
      --------------------------------
      Tim Sabo

-4-

By:   /s/Nichole Arguinchona
      --------------------------------
      Nichole Arguinchona

By:   /s/Kenneth Cobbs
      --------------------------------
      Kenneth Cobbs

By:   /s/Janet Elam
      --------------------------------
      Janet Elam

By:   /s/Robert Gabica
      --------------------------------
      Robert Gabica

By:   /s/Mary Hall
      --------------------------------
      Mary Hall

By:   /s/John Harding
      --------------------------------
      John Harding

By:   /s/Jeffrey Johnson
      --------------------------------
      Jeffrey Johnson

By:   /s/Laura King
      --------------------------------
      Laura King

By:   /s/Charlene Lang
      --------------------------------
      Charlene Lang

By:   /s/Margaret Laytham
      --------------------------------
      Margaret Laytham

-5-

By:   /s/Michael Marchant
      --------------------------------
      Michael Marchant

By:   /s/Holly Martin
      --------------------------------
      Holly Martin

By:   /s/Frank McCrink
      --------------------------------
      Frank McCrink

By:   /s/Marcella Towner
      --------------------------------
      Marcella Towner

By:   /s/Craig Reynick
      --------------------------------
      Craig Reynick

By:   /s/John Zamora
      --------------------------------
      John Zamora

By:   /s/Thomas Zimmerman
      --------------------------------
      Thomas Zimmerman

By:   /s/Natalie Artibee
      --------------------------------
      Natalie Artibee

By:   /s/K. Craig Church, Jr.
      --------------------------------
      K. Craig Chruch, Jr.

By:   /s/Donna DeWispelaere
      --------------------------------
      Donna DeWispelaere

-6-

By:   /s/Robin Jenkins
      --------------------------------
      Robin Jenkins

By:   /s/Henry R. Mertens
      --------------------------------
      Henry R. Mertens

By:   /s/William Munn
      --------------------------------
      William Munn

By:   /s/Elise Nowilowski
      --------------------------------
      Elise Nowilowski

By:   /s/Shelia Odom
      --------------------------------
      Sheila Odom

By:   /s/Lori Pederson
      --------------------------------
      Lori Pederson

By:   /s/Dominic L. Rotondi
      --------------------------------
      Dominic L. Rotondi

By:   /s/Gary Schleuger
      --------------------------------
      Gary Schleuger

By:   /s/Paul Shockley
      --------------------------------
      Paul Shockley

By:   /s/Hannah Smitterberg
      --------------------------------
      Hannah Smitterberg

-7-

By:   /s/Jolynn M. Snyder
      --------------------------------
      Jolynn M. Snyder

By:   /s/Bradley Walcher
      --------------------------------
      Bradley Walcher

By:   /s/Dean Wildman
      --------------------------------
      Dean Wildman

By:   /s/Linde Hoff
      --------------------------------
      Linde Hoff

-8-

Exhibit 10.2

AGREEMENT TO TERMINATE STOCKHOLDERS AGREEMENT

This Agreement to Terminate Stockholders Agreement is made and entered into as of the 4th day of August, 2003, by and among Nelnet Loan Services, Inc., f/k/a UNIPAC Service Corporation (the "Company"), and stockholders of the Company (and, if applicable, their respective spouses) who have executed that certain Stockholders Agreement for UNIPAC Service Corporation dated as of March 2, 2000 (the "Stockholders Aggregate").

WHEREAS, the parties hereto entered into the Stockholders Agreement, and now wish to terminate the Stockholders Agreement in full in the manner specified herein.

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

1. Termination of Stockholders Agreement. The Stockholders Agreement shall be terminated, voided and cancelled, effective upon the closing of the Company's initial public offering of shares of common stock of the Company. Such termination shall be effected without further action by the parties to the Stockholders Agreement. This Agreement to Terminate Stockholders Agreement is conditioned upon the closing of said initial public offering, and thus shall not terminate the Stockholders Agreement until and unless such closing occurs.

2. Counterparts. This Agreement to Terminate Stockholders Agreement may be executed by the parties in counterparts, each of which shall be deemed to be an original instrument, but all of which together shall constitute one and the same instrument.

Nelnet Loan Services, Inc., f/k/a UNIPAC Service Corporation

By: Michael S. Dunlap

Title: President

By:   /s/Michael S. Dunlap
      -------------------------------
      Michael S. Dunlap



By:   /s/Terri Dunlap
      -------------------------------
      Terri Dunlap



By:   /s/Stephen F. Butterfield
      -------------------------------
      Stephen F. Butterfield



By:   /s/Angie Mulheisen
      -------------------------------
      Angie Mulheisen



By:   /s/Dan Mulheisen
      -------------------------------
      Dan Mulheisen

By:   /s/Ross Wilcox
      -------------------------------
      Ross Wilcox

Packers Service Group, Inc.

By:   /s/William Eastwood
      -------------------------------
      William Eastwood

UBATCO Profit Sharing Plan

By:   /s/Milton G. Willmend
      -------------------------------
      Milton G. Willmend

Ross and Judy Wilcox Charitable Lead Trust


By: Union Bank and Trust Company, as Trustee

By:   /s/R. David Wilcox
      -------------------------------
      R. David Wilcox
      Senior Vice President and Trust
      Officer



By:   /s/Jeffrey Schumacher and
      -------------------------------
      Lauara Schumacher
      -------------------------------
      Jeffrey and Laura Schumacher



By:   /s/Ed Perry
      -------------------------------
      Ed Perry



By:   /s/Joan Perry
      -------------------------------
      Joan Perry



By:   /s/Jay Dunlap
      -------------------------------
      Jay Dunlap

Phyllis Dunlap, Estate of

By:   /s/Gerry A. Dunlap
      -------------------------------
      Gerry A. Dunlap
      Personal Representative



By:   /s/Mary C.  Mills
      -------------------------------
      Mary C. Mills



By:   /s/Steven Mills
      -------------------------------
      Steven Mills

-2-

By:   /s/Mary C. Mills
      -------------------------------
      Mary C. Mills as custodian for
      Katherine Mills



By:   /s/Mary C. Mills
      -------------------------------
      Mary C. Mills as custodian for
      Andrew Mills



By:   /s/Judy Phipps
      -------------------------------
      Judy Phipps




By:   /s/Rand Phipps
      -------------------------------
      Rand Phipps



By:   /s/Laura Phipps
      -------------------------------
      Laura Phipps



By:   /s/Judy Phipps
      -------------------------------
      Judy Phipps as custodian for
      Perry Phipps



By:   /s/Judy Phipps
      -------------------------------
      Judy Phipps as custodian for
      Emily Phipps



By:   /s/James Perry
      -------------------------------
      James Perry



By:   /s/Gail Perry
      -------------------------------
      Gail Perry

-3-

By:   /s/James Perry
      -------------------------------
      James Perry as custodian for
      Hanson Perry



By:   /s/Phoebe Perry
      -------------------------------
      Phoebe Perry



By:   /s/James Perry
      -------------------------------
      James Perry as custodian for
      Bianca Perry



By:   /s/Gregory Perry
      -------------------------------
      Gregory Perry



By:   /s/Genelle Perry
      -------------------------------
      Genelle Perry



By:   /s/Gregory Perry
      -------------------------------
      Gregory Perry
      as custodian for Brittany Perry



By:   /s/Gregory Perry
      -------------------------------
      Gregory Perry
      as custodian for Bailey Perry



By:   /s/Gregory Perry
      -------------------------------
      Gregory Perry
      as custodian for Griffin Perry



By:   /s/Gregory Perry
      -------------------------------
      Gregory Perry
      as custodian for Mason Perry

-4-

By:   /s/Jack Y. Perry
      -------------------------------
      Jack Young Perry



By:   /s/Margaret Perry
      -------------------------------
      Margaret Perry



By:   /s/Jack Young Perry
      -------------------------------
      Jack Young Perry
      as custodian for Carly Young
      Perry



By:   /s/Jack Young Perry
      -------------------------------
      Jack Young Perry
      as custodian for Mitchell Young
      Perry



By:   /s/Jack Young Perry
      -------------------------------
      Jack Young Perry
      as custodian for Edwin James
      Perry



By:   /s/Priscilla Perry Heffelfinger
      -------------------------------
      Priscilla Perry Heffelfinger



By:   /s/James Heffelfinger
      -------------------------------
      James Heffelfinger



By:   /s/Priscilla Perry Heffelfinger
      -------------------------------
      Priscilla Perry Heffelfinger as
      custodian for Cedar
      Heffelfinger



By:   /s/Priscilla Perry Heffelfinger
      -------------------------------
      Priscilla Perry Heffelfinger as
      custodian for Linden
      Heffelfinger

-5-

By:   /s/Tom Ostergard
      -------------------------------
      Tonn Ostergard



By:   /s/Phyllis Acklie
      -------------------------------
      Phyllis Acklie



By:   /s/Dan Muhleisen
      -------------------------------

      Angie Muhleisen
      -------------------------------
      Dan and Angie Muhleisen



By:   /s/Steve Bartels
      -------------------------------

      /s/Deborah Bartels
      -------------------------------
      Steve and Deborah Bartels



By:   /s/Steve Bartels
      -------------------------------
      Steve Bartels



By:   /s/Diane Kremer
      -------------------------------
      Diane Kremer



By:   /s/Judith Eicher
      -------------------------------
      Judith Eicher



By:   /s/Neal Tyner
      -------------------------------
      Neal Tyner

Great Plains Financial LLC

By:   /s/Don Bouc
      -------------------------------
      Don Bouc
      Sole Member

-6-

By:   /s/Don Bouc
      -------------------------------
      Don Bouc



By:   /s/Mark Schilmoeller
      -------------------------------
      Mark Schilmoeller



By:   /s/Tim Bornemeier
      -------------------------------
      Tim Bornemeier



By:   /s/Rebecca Pollock
      -------------------------------
      Rebecca Pollock



By:   /s/Terry J. Heimes
      -------------------------------
      Terry J. Heimes



By:   /s/Anne Frey
      -------------------------------
      Ann Frey



By:   /s/James Kruger
      -------------------------------
      James Kruger



By:   /s/Scott Spethman
      -------------------------------
      Scott Spethman



By:   /s/Deborah Bartels
      -------------------------------
      Deborah Bartels



By:   /s/Shirley Dunlap
      -------------------------------
      Shirley Dunlap

-7-

By:   /s/Jeffrey Noordhoek
      -------------------------------
      Jeffrey Noordhoek



By:   /s/Daniel Kaplan
      -------------------------------
      Daniel Kaplan



By:   /s/Thomas Duncan
      -------------------------------
      Thomas Duncan



By:   /s/Marphy Butterfield
      -------------------------------
      Marphy Butterfield



By:   /s/Kenneth Backemeyer
      -------------------------------
      Kenneth Backemeyer



By:   /s/Darrin Jameson
      -------------------------------
      Darrin Jameson



By:   /s/Todd Eicher
      -------------------------------
      Todd Eicher



By:   /s/Joe Bird
      -------------------------------
      Joe Bird



By:   /s/Edward Martinez
      -------------------------------
      Edward Martinez



By:   /s/Janeen Ortega
      -------------------------------
      Janeen Ortega

-8-

By:   /s/Kent Spuehler
      -------------------------------
      Kent Spuehler



By:   /s/Paul Tone
      -------------------------------
      Paul Tone



By:   /s/Scott Butterfield
      -------------------------------
      Scott Butterfield



By:   /s/Charles Norris
      -------------------------------
      Charles Norris



By:   /s/James Greenwood
      -------------------------------
      James Greenwood



By:   /s/Charles Sweet
      -------------------------------
      Charles Sweet



By:   /s/James H. VanHorn
      -------------------------------
      James H. VanHorn

The Judy Eicher and Todd Eicher Partnership

By:   /s/Todd Eicher
      -------------------------------
      Todd Eicher
      Partner



By:   /s/Jeffrey Jobes
      -------------------------------
      Jeffrey Jobes

-9-

By:   /s/Hilario Arguinchona
      -------------------------------
      Hilario Arguinchona



By:   /s/Dave Bottegal
      -------------------------------
      Dave Bottegal



By:   /s/Mike Pohl
      -------------------------------
      Mike Pohl



By:   /s/Ray Ciarvella
      -------------------------------
      Ray Ciarvella



By:   /s/K. Jon Kern
      -------------------------------
      K. Jon Kern



By:   /s/Fred Henry
      -------------------------------
      Fred Henry



By:   /s/Suzzane Collier
      -------------------------------
      Suzanne Collier



By:   /s/Dennis Leach
      -------------------------------
      Dennis Leach



By:   /s/Mark Voegele
      -------------------------------
      Mark Voegele



By:   /s/Michael Randash
      -------------------------------
      Michael Randash

-10-

By:   /s/Mark Boyd
      -------------------------------
      Mark Boyd



By:   /s/Mathew Hall
      -------------------------------
      Mathew Hall



By:   /s/Cheryl Watson
      -------------------------------
      Cheryl Watson



By:   /s/Richard Pierce
      -------------------------------
      Richard Pierce



By:   /s/Tim Sabo
      -------------------------------
      Tim Sabo



By:   /s/Nichole Arguinchona
      -------------------------------
      Nichole Arguinchona



By:   /s/Kenneth Cobbs
      -------------------------------
      Kenneth Cobbs



By:   /s/Janet Elam
      -------------------------------
      Janet Elam



By:   /s/Robert Gabica
      -------------------------------
      Robert Gabica



By:   /s/Mary Hall
      -------------------------------
      Mary Hall

-11-

By:   /s/John Harding
      -------------------------------
      John Harding



By:   /s/Jeffrey Johnson
      -------------------------------
      Jeffrey Johnson



By:   /s/Laura King
      -------------------------------
      Laura King



By:   /s/Charlene Lang
      -------------------------------
      Charlene Lang



By:   /s/Margaret Laytham
      -------------------------------
      Margaret Laytham



By:   /s/Michael Marchant
      -------------------------------
      Michael Marchant



By:   /s/Holly Martin
      -------------------------------
      Holly Martin



By:   /s/Frank McCrink
      -------------------------------
      Frank McCrink



By:   /s/Marcella Towner
      -------------------------------
      Marcella Towner



By:   /s/Craig Reynick
      -------------------------------
      Craig Reynick

-12-

By:   /s/John Zamora
      -------------------------------
      John Zamora



By:   /s/Thomas Zimmerman
      -------------------------------
      Thomas Zimmerman



By:   /s/Natalie Artibee
      -------------------------------
      Natalie Artibee



By:   /s/K. Craig Church, Jr.
      -------------------------------
      K. Craig Church, Jr.

By:   /s/Donna DeWispelaere
      -------------------------------
      Donna DeWispelaere



By:   /s/Robin Jenkins
      -------------------------------
      Robin Jenkins



By:   /s/Aline Laikola
      -------------------------------
      Aline Laikola



By:   /s/Henry R. Mertens
      -------------------------------
      Henry R. Mertens



By:   /s/William Munn
      -------------------------------
      William Munn



By:   /s/Elise Nowilowski
      -------------------------------
      Elise Nowilowski

-13-

By:   /s/Sheila Odom
      -------------------------------
      Sheila Odom



By:   /s/Lori Pederson
      -------------------------------
      Lori Pederson



By:   /s/Dominic L. Rotondi
      -------------------------------
      Dominic L. Rotondi



By:   /s/Gary Schleuger
      -------------------------------
      Gary Schleuger



By:   /s/Paul Shockley
      -------------------------------
      Paul Shockley



By:   /s/Hannah Smitterberg
      -------------------------------
      Hannah Smitterberg



By:   /s/Jolynn M. Snyder
      -------------------------------
      Jolynn M. Snyder



By:   /s/Kenneth Troy
      -------------------------------
      Kenneth Troy



By:   /s/Bradley Walcher
      -------------------------------
      Bradley Walcher



By:   /s/Dean Wildman
      -------------------------------
      Dean Wildman

-14-

By:   /s/Linde Hoff
      -------------------------------
      Linde Hoff



By:   /s/Elizabeth Jane Frueh
      -------------------------------
      Elizabeth Jane Frueh



By:   /s/Mary Ann Trujillo
      -------------------------------
      Mary Ann Trujillo

New Horizon Holdings, LLC

By:   /s/K. Jon Kern
      -------------------------------
      K. Jon Kern
      Member



By:   /s/Carol Jordan
      -------------------------------
      Carol Jordan



By:   /s/John Jordan
      -------------------------------
      John Jordan

-15-

Exhibit 10.3


WAREHOUSE LOAN AND SECURITY AGREEMENT

among

NHELP-I, INC.,
as the Borrower

and

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
as the Trustee

and

CONCORD MINUTEMEN CAPITAL COMPANY, LLC,
as the Lender

Dated as of September 30, 1998

U.S. $500,000,000



TABLE OF CONTENTS

Page

ARTICLE I

DEFINITIONS

Section 1.01.  Certain Defined Terms ......................................... 1
Section 1.02.  Other Terms .................................................. 19
Section 1.03.  Computation of Time Periods .................................. 19

ARTICLE II

THE FACILITY

Section 2.01.  Borrowings ................................................... 19
Section 2.02.  The Initial Borrowing and Subsequent Borrowings .............. 20
Section 2.03.  Termination or Reduction of the Facility Limit ............... 21
Section 2.04.  [Intentionally Omitted.] ..................................... 21
Section 2.05.  Collection Account ........................................... 21
Section 2.06.  Transfers from Collection Account ............................ 21
Section 2.07.  Cash Reserve Account ......................................... 23
Section 2.08.  Transfers from the Cash Reserve Account ...................... 23
Section 2.09.  Management of Collection Account and Cash Reserve Account .... 24
Section 2.10.  Pledged Collateral Assignment of the Transaction Documents ... 24
Section 2.11.  Grant of a Security Interest ................................. 24
Section 2.12.  Evidence of Debt ............................................. 25
Section 2.13.  Special Provisions Governing Advances ........................ 25
Section 2.14.  Payments by the Borrower ..................................... 25
Section 2.15.  Payment of Stamp Taxes, Etc. ................................. 26
Section 2.16.  Sharing of Payments, Etc. .................................... 26
Section 2.17.  Yield Protection ............................................. 26

ARTICLE III

CONDITIONS OF BORROWINGS

Section 3.01. Conditions Precedent to Initial Borrowing .................... 28
Section 3.02. Conditions Precedent to All Borrowings ....................... 28


TABLE OF CONTENTS
(continued)

Page

ARTICLE IV

REPRESENTATIONS AND WARRANTIES .............................................. 29

ARTICLE V

GENERAL COVENANTS OF THE BORROWER

Section 5.01.  General Covenants ............................................ 31
Section 5.02.  Acquisition, Collection and Assignment of Student Loans ...... 36
Section 5.03.  Enforcement of Financed Loans ................................ 36
Section 5.04.  Enforcement of Servicing Agreements .......................... 37
Section 5.05.  Administration and Collection of Financed Loans .............. 37
Section 5.06.  Amendment of Form of Sale and Purchase Agreement ............. 37
Section 5.07.  Custodian .................................................... 37
Section 5.08.  Prepayments and Refinancing .................................. 37
Section 5.09.  Periodic Reporting ........................................... 38

Section 5.10. UCC Matters; Protection and Perfection of Pledged Collateral; Delivery of Documents ........................................ 38
Section 5.11. Obligations of the Borrower With Respect to Pledged Collateral 39
Section 5.12. Collateral Call .............................................. 40
Section 5.13. Guarantor Limitations ........................................ 40

ARTICLE VI

EVENTS OF DEFAULT ........................................................... 40

ARTICLE VII

TRUSTEE

Section 7.01.  Acceptance of Trust .......................................... 42
Section 7.02.  Trustee's Right to Reliance .................................. 43
Section 7.03.  Compensation of Trustee ...................................... 44
Section 7.04.  Resignation of Trustee ....................................... 44
Section 7.05.  Removal of Trustee ........................................... 44
Section 7.06.  Successor Trustee ............................................ 45
Section 7.07.  Manner of Vesting Title in Trustee ........................... 45
Section 7.08.  Servicing Agreement .......................................... 45
Section 7.09.  Trustee Covenants with Respect to "Eligible Lender" Status ... 45
Section 7.10.  Trustee's Status as an "Eligible Lender." .................... 46

ii

TABLE OF CONTENTS
(continued)

Page

ARTICLE VIII

INDEMNIFICATION ............................................................. 46

ARTICLE IX

MISCELLANEOUS

Section 9.01.  Amendments and Waivers ....................................... 48
Section 9.02.  Notices, Etc. ................................................ 48
Section 9.03.  No Waiver; Remedies .......................................... 49
Section 9.04.  Binding Effect; Assignability ................................ 49
Section 9.05.  Survival ..................................................... 49
Section 9.06.  Governing Law; Severability .................................. 49
Section 9.07.  Submission to Jurisdiction; Waiver of Jury and Bond .......... 50
Section 9.08.  Costs, Expenses and Taxes .................................... 50
Section 9.09.  Recourse Against Certain Parties ............................. 51
Section 9.10.  Execution in Counterparts; Severability; Integration ......... 51
Section 9.11.  Confidentiality .............................................. 51
Section 9.12.  Section Titles ............................................... 52
Section 9.13.  Entire Agreement ............................................. 52
Section 9.14.  No Petition .................................................. 52



EXHIBIT A      FORM OF SALE AND PURCHASE AGREEMENT
EXHIBIT B      FORM OF VALUATION AGENT AGREEMENT
EXHIBIT C      DRAW NOTICE
EXHIBIT D      MONTHLY REPORT
EXHIBIT E      FORMS OF ASSET COVERAGE RATIO AND CASH RELEASE CERTIFICATE
EXHIBIT F      TRUSTEE'S FEE LETTER AGREEMENT
EXHIBIT G      COPIES OF SERVICING AND CUSTODIAN AGREEMENTS

iii

An extra section break has been inserted above this paragraph. Do not delete this section break if you plan to add text after the Table of Contents/ Authorities. Deleting this break will cause Table of Contents/Authorities headers and footers to appear on any pages following the Table of Contents/ Authorities.


THIS WAREHOUSE LOAN AND SECURITY AGREEMENT (the "Agreement") is made as of September 30, 1998, among: NHELP-I, INC., a corporation duly organized under the laws of the state of Nevada (the "Borrower"); CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a Delaware limited liability company ("Concord"); and NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. Concord is engaged in the business of issuing promissory notes in the domestic commercial paper market and using the proceeds from the sale of such commercial paper to acquire interests in financial assets from various sellers from time to time, pursuant to one or more facilities between each seller and Concord, or to make loans to certain entities for the purpose of financing financial assets of such entities.

2. The Borrower proposes to purchase from time to time certain Eligible Loans (as hereinafter defined) in accordance with various Sale and Purchase Agreements (as hereinafter defined) (such purchases constituting the "Transactions").

3. The Borrower desires to fund the Transactions through loans made by Concord up to the Facility Limit on the terms and conditions set forth herein.

4. To provide liquidity support to Concord in connection with the loans made by it hereunder, Concord may, from time to time, assign all or a part of such loans to the Agent or to certain other financial institutions as assignees of the commitment of the Agent pursuant to the terms of the Liquidity Agreement referred to below, and as a result of such assignment, such financial institutions would become Lenders hereunder.

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

ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS.

(a) Certain capitalized terms used throughout this Agreement are defined above or in this Section 1.01.

(b) As used in this Agreement and its exhibits, the following terms shall have the following meanings (such meanings to be equally applicable to both the singular and plural forms of the terms defined).

"Advance" means a loan, including a Rollover Advance, made by the Lenders to the Borrower pursuant to Article II.


"Advance Percentage Calculation Report" means the report prepared by the Valuation Agent and delivered to the Required Lenders, the Agent, the Trustee and the Borrower (a) not later than four Business Days prior to each Advance, other than a Rollover Advance, setting forth the Maximum Advance Percentage for the Eligible Loans to be financed with such Advance, and (b) on each Valuation Date, setting forth the weighted average of the Maximum Advance Percentage and the Eligible Loans financed since the last Advance Percentage Calculation Report, the forms of which are attached as Exhibit A to the Valuation Agreement. The Maximum Advance Percentage determined pursuant to any Advance Percentage Calculation Report with respect to any Financed Loans shall remain in effect with respect to such Financed Loans until the Borrowing Date immediately following the delivery of the next Valuation Report delivered pursuant to
Section 5.09.

"Adverse Claim" means a lien, security interest, charge, encumbrance or other right or claim or restriction in favor of any Person (other than, with respect to the Pledged Collateral, any lien, security interest, charge, encumbrance or other right or claim or restriction in favor of the Trustee for the benefit of the Secured Creditors).

"Affected Party" means each Liquidity Provider and any assignee or participant of any Liquidity Provider.

"Affiliate" when used with respect to a Person means any other Person controlling, controlled by or under common control with such Person. A Person shall be deemed to control another person if the controlling Person possesses, directly or indirectly, the power to direct or cause the direction of the management and policies of the other Person, whether through the ownership of voting securities, membership interests or otherwise.

"Agent" means Mellon Bank, N.A., and its successors and assigns in its capacity as agent of the Liquidity Providers pursuant to the Liquidity Agreement.

"Agent Payment Office" means Three Mellon Bank Center, Loan Administration, Room 1203, Pittsburgh, PA 15259 (Re: Concord Minutemen Capital Company, LLC).

"Aggregate Market Value" means, as of any date of determination, the sum of
(a) with respect to assets in the Trust Estate which are Financed Loans as of such date, (i) the outstanding Principal Balance of such Financed Loans, as set forth in the most recently delivered Valuation Report, multiplied by the Loan Valuation Percentage, plus, without duplication, (ii) 100% of any accrued interest thereon, and all accrued and unpaid Special Allowance Payments and interest subsidies, if any, thereon to such date, (b) with respect to assets in the Trust Estate, which are Permitted Investments and other cash balances, if any, on deposit in the Collection Account and the Cash Reserve Account, the principal balance thereof together with all interest accrued thereon, and (c) payments on Financed Loans or other assets received by a Servicer or the Borrower and not yet transferred to the Trustee.

"Agreement" means this Warehouse Loan and Security Agreement, as the same may be amended, restated, supplemented or otherwise modified from time to time hereafter.

2

"Agreement and Acknowledgement" means the Agreement and Acknowledgement Relating to Student Loan Servicing Agreement dated as of September 30, 1998, by and among the Borrower, the Lender, the Agent and Great Lakes Higher Education Servicing Corporation.

"Alternate Borrowing Rate" means the rate of interest most recently announced by the Agent in Pittsburgh, Pennsylvania, as its prime rate. The Alternate Borrowing Rate is not necessarily intended to be the lowest per annum rate of interest determined by the Agent in connection with extensions of credit. The Alternate Borrowing Rate shall be computed on the basis of a 365 or, when applicable, 366-day year, and shall change from time to time as the Agent's prime rate changes.

"Asset Coverage Ratio" means, as of the date of any Valuation Report or, the ratio of (a) the Aggregate Market Value of assets in the Trust Estate as of such date to (b) the Liabilities as of such date.

"Authorized Officer of the Borrower" means the Borrower's president, chief financial officer or any vice president.

"Bankruptcy Code" means Title 11 of the United States Code (11 U.S.C.
Section 101 et seq.), as amended from time to time, and any successor statute.

"Benefit Plan" means any employee benefit plan as defined in Section 3(3) of ERISA in respect of which the Borrower or any ERISA Affiliate of the Borrower is, or at any time during the immediately preceding six years was, an "employer" as defined in Section 3(5) of ERISA.

"Borrowing" means a borrowing of Advances by the Borrower under this Agreement.

"Borrowing Date" means, with respect to any Borrowing, the date on which such Borrowing is funded.

"Business Day" means a day of the year other than a Saturday or a Sunday on which both (a) banks are not authorized or required to close in New York City and (b) the Agent at the Agent Payment Office is open for business; provided, however, if the term "Business Day" is used in connection with the LIBOR, dealings in dollar deposits are carried on in the London interbank market.

"Calculation Date" means the fourth Business Day preceding the end of each month.

"Calculation Period" means the calendar month in which each Calculation Date occurs.

"Cash Reserve Account" means the special account created pursuant to
Section 2.07 hereof.

"Cash Reserve Requirement" means, as of any date of determination, one-half of one percent (0.50%) of the outstanding Facility Amount as of such date.

"Closing Date" means September 30, 1998.

3

"Code" means the Internal Revenue Code of 1986, as amended, or any successor statute and the regulations promulgated and rulings issued thereunder.

"Collection Account" means the special account created pursuant to Section 2.05 hereof.

"Collections" means, (a) all revenues and recoveries of principal and interest and other payments and reimbursements of principal and accrued interest received with respect to any Financed Loan and any other collection of cash with respect to such Financed Loan (including, but not limited to, Interest Subsidy Payments, Special Allowance Payments, finance charges and payments representing the repurchase of any Financed Loan or rebate of premium thereon pursuant to a Sale and Purchase Agreement) deemed to have been received pursuant to Section 2.05 and (b) all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral.

"Commitment" means the obligation of the Agent in its capacity as a Liquidity Provider to fund Liquidity Advances pursuant to the terms of the Liquidity Agreement.

"Concord" means Concord Minutemen Capital Company, LLC and its successors and assigns.

"Concord Account" means Bankers Trust Company, New York, New York, ABA #021001033 (Concord Minutemen Capital Company, LLC; Account # 00-369-457).

"Consolidation Loan" means a loan made to an Eligible Borrower pursuant to which the Eligible Borrower consolidates two or more of its PLUS/SLS Loans, direct loans made by the Department or Stafford Loans in accordance with the Higher Education Act.

"CP" means the Commercial Paper Notes issued by Concord from time to time in the United States commercial paper market.

"Custodian" means, individually or collectively, UNIPAC Service Corporation, Great Lakes Higher Education Servicing Corporation, and each additional Servicer or bailee with which the Borrower has entered into a Custodian Agreement.

"Custodian Agreement" means, individually or collectively, (a) the Custodian Agreement dated September 30, 1998 among the Borrower, the Trustee and UNIPAC Service Corporation, (b) the Custodian Agreement dated September 30, 1998 among the Borrower, the Trustee and Great Lakes Higher Education Servicing Corporation, and (c) each additional or successor custodian agreement entered into among the Borrower, the Trustee and a Custodian and approved by the Required Lenders and the Agent.

"Custodian Fees" means the fees, expenses and charges of the Custodian pursuant to the Custodian Agreement, except to the extent included in Servicing Fees.

"Debt" of any Person means (a) indebtedness of such Person for borrowed money, (b) obligations of such Person evidenced by bonds, debentures, notes, letters of credit, interest rate and currency swaps or other similar instruments, (c) obligations of such Person to pay the deferred purchase price of property or services, (d) obligations of such Person as lessee under

4

leases which shall have been or should be, in accordance with GAAP, recorded as capital leases, (e) obligations secured by an Adverse Claim upon property or assets owned by such Person, even though such Person has not assumed or become liable for the payment of such obligations and (f) obligations of such Person under direct or indirect guaranties in respect of, and obligations (contingent or otherwise) to purchase or otherwise acquire, or otherwise to assure a creditor against loss in respect of, indebtedness or obligations of other Persons of the kinds referred to in clauses (a) through (e) above.

"Defaulted Student Loan" means any Student Loan (a) as to which any payment, or portion thereof, is more than 180 days past due from the original due date thereof, unless such Student Loan is a Higher Education Act Student Loan and such Student Loan is in Deferment, (b) the Obligor of which is the subject of an Event of Bankruptcy or is deceased or disabled, or (c) as to which a continuing condition that with notice or the lapse of time or both would constitute a default, breach, violation or event permitting acceleration under the terms of such Student Loan (other than payment defaults continuing for a period of not more than 180 days.)

"Deferment" means the period permitted by the Higher Education Act and the policies of applicable Guarantor as being a period during which a borrower under a Student Loan may postpone making payments of principal or interest.

"Department" means the United States Department of Education, or any successor thereto or to the functions thereof.

"Due Diligence Requirements" means the due diligence requirements established from time to time pursuant to the Higher Education Act and any regulations promulgated by the Secretary of Education thereunder from time to time regarding the activities required to be performed by or on behalf of a lender with respect to delinquent or defaulted loans, including the requirements set forth in 34 C.F.R. Section 682.411.

"Eligible Borrower" means a borrower who is eligible under the Higher Education Act to be the obligor of a loan for financing a program of education at an Eligible Institution, including a borrower who is eligible under the Higher Education Act to be an obligor of a loan made pursuant to Section 428A, 428B and 428C of the Higher Education Act.

"Eligible Institution" means (a) an institution of higher education, (b) a vocational school or (c) any other institution which, in all of the above cases, has been approved by the Secretary of Education and the applicable Guarantor.

"Eligible Lender" means any "eligible lender," as defined in the Higher Education Act, and which has received an eligible lender designation from the Guarantor with respect to Guaranteed Loans.

"Eligible Loan" means a Student Loan:

(a) which was originated or acquired by the Borrower in the ordinary course of its business and was originated in the United States, its territories or possessions;

5

(b) that constitutes an account or general intangible as defined in the UCC as in effect in the jurisdiction that governs the perfection of the interests of the Borrower therein and the perfection of the Trustee's interest therein under this Agreement;

(c) the borrower is an Eligible Borrower attending an Eligible Institution;

(d) if such Student Loan is a subsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department; if such Student Loan is a Consolidation Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department to the extent applicable; and if such Student Loan is a PLUS/SLS or an unsubsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Special Allowance Payments from the Department to the extent applicable;

(e) at the time of purchase with proceeds from an Advance, is not a Defaulted Student Loan and has not been tendered at any time to any Guarantor for payment;

(f) that provides or, when the payment schedule with respect thereto is determined, will provide for payments on a periodic basis that will fully amortize the Principal Balance thereof by its maturity, as such maturity may be modified in accordance with applicable deferral and forbearance periods granted in accordance with applicable laws, including the Higher Education Act and any Guarantee Agreements, as applicable;

(g) that is denominated and payable only in Dollars;

(h) that together with the related Student Loan Note therefor represents the genuine, legal, valid and binding payment obligation of the related borrower, enforceable by or on behalf of the holder thereof against such borrower in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, fraudulent conveyance and similar laws relating to creditors' rights generally and subject to general principles of equity; and that has not been satisfied, subordinated or rescinded and no right of rescission, setoff, counterclaim or defense has been asserted or, to the knowledge of the Borrower, overtly threatened in writing with respect to such Student Loan;

(i) that (i) is the subject of a valid Guarantee Agreement with an eligible Guarantor, (ii) with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Guarantee Agreement, and (iii) with respect to which all amounts due and payable to the Department or a Guarantor, as the case may be, have been paid in full;

(j) that (i) is the subject of a valid Servicing Agreement with an eligible Servicer, with respect to which the Borrower has executed and delivered a Custodian Agreement, (ii) with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Servicing Agreement, and (iii) with respect to which all amounts due and payable to the Servicer have been paid in full;

6

(k) the payment terms of which have not been altered or amended except in accordance with the Higher Education Act;

(l) if such Student Loan is a Proprietary Loan, the outstanding Principal Balance of which when added to the outstanding Principal Balance of all other Financed Loans that are Proprietary Loans does not exceed 20% of the aggregate outstanding Principal Balance of all Financed Loans; and

(m) if such Student Loan is serviced by a Servicer for which the reporting of financial information concerning such Servicer to the Agent is not permitted under its Servicing Agreement, the outstanding Principal Balance of which when added to the aggregate outstanding Principal Balance of all other Financed Loans serviced by such Servicer or other Servicers for which the reporting of financial information to the Agent is not permitted under their Servicing Agreements shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans.

"ERISA means the U.S. Employee Retirement Income Security Act of 1974, as amended from time to time, and the regulations promulgated and rulings issued thereunder.

"ERISA Affiliate" means (a) any corporation which is a member of the same controlled group of corporations (within the meaning of Section 414(b) of the Code) as the Borrower; (b) a trade or business (whether or not incorporated) under common control (within the meaning of Section 414(c) of the Code) with the Borrower of (c) a member of the same affiliated service group (within the meaning of Section 414(m) of the Code) as the Borrower, any corporation described in clause (a) above or any trade or business described in clause (b) above.

"Event of Bankruptcy" shall be deemed to have occurred with respect to a Person if either:

(a) a case or other proceeding shall be commenced, without the application or consent of such Person, in any court, seeking the liquidation, reorganization, debt arrangement, dissolution, winding up, or composition or readjustment of debts of such Person, the appointment of a trustee, receiver, custodian, liquidator, assignee sequestrator or the like for such Person or all or substantially all of its assets, or any similar action with respect to such Person under any law relating to bankruptcy, insolvency, reorganization, winding up or composition or adjustment of debts, and such case or proceeding shall continue undismissed, or unstayed and in effect, for a period of 60 consecutive days; or an order for relief in respect of such Person shall be entered in an involuntary case under the federal bankruptcy laws or other similar laws now or hereafter in effect; or

(b) such Person shall commence a voluntary case or other proceeding under any applicable bankruptcy, insolvency, reorganization, debt arrangement, dissolution or other similar law now or hereafter in effect, or shall consent to the appointment of or taking possession by a receiver, liquidator, assignee, trustee, custodian, sequestrator (or other similar official) for, such Person or for any substantial part of its property, or shall make any general assignment for the benefit of creditors, or shall fail to, or admit in

7

writing its inability to, pay its debts generally as they become due, or, if a corporation or similar entity, its board of directors shall vote to implement any of the foregoing.

"Event of Default" has the meaning assigned to that term in Section 6.01.

"Facility Amount" means at any time the aggregate principal amount of outstanding Advances made to the Borrower under this Agreement.

"Facility Limit" means, at any time, $500,000,000 as such amount may be adjusted from time to time pursuant to Section 2.03; provided, however, that at all times on or after the termination of the Revolving Period, the "Facility Limit" shall mean the Facility Amount.

"Federal Reimbursement Contracts" means any agreement between any Guarantor and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including but not necessarily limited to reimbursement of amounts paid or payable upon defaulted Financed Loans and other student loans Guaranteed by any Guarantor and federal Interest Subsidy Payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantor.

"FFEL Program" means the Federal Family Education Loan Program authorized under the Higher Education Act, including Federal Stafford Loans authorized under Sections 427 and 428 thereof, Federal Supplemental Loans for Students authorized under Section 428A thereof, Federal PLUS Loans authorized under
Section 428B thereof, Federal Consolidation Loans authorized under Section 428C thereof and Unsubsidized Stafford Loans authorized under Section 428H thereof.

"Financed Loans" means any loans financed with Advances under this Agreement that were purchased by the Borrower from a Seller pursuant to a Sale and Purchase Agreement with the proceeds of Advances.

"Fitch" means Fitch IBCA Inc. or its successor.

"GAAP" means generally accepted accounting principles as in effect from time to time in the United States.

"Governmental Authority" means the United States of America, any state or other political subdivision thereof and any entity exercising executive, legislative, judicial, regulatory or administrative functions of or pertaining to government.

"Grant" or "Granted" means to pledge, create and grant a first priority security interest in and with regard to property free and clear of all Adverse Claims. A Grant of Financed Loans, other assets or of any other agreement includes all rights, powers and options (but none of the obligations) of the granting party thereunder.

"Guarantee" or "Guaranteed" means, with respect to a Student Loan, the insurance or guarantee by the Guarantor, in accordance with the terms and conditions of the Guarantee Agreement, of at least the minimum required by law of the principal of the Student Loan and the

8

coverage of the Student Loan by the Federal Reimbursement Contracts providing, among other things, for reimbursement to the Guarantor for losses incurred by it on defaulted Student Loans insured or guaranteed by the Guarantor up to the minimum required by law of such losses.

"Guarantee Agreements" means the Federal Reimbursement Contracts, the Trustee Guarantee Agreement and any other similar guarantee or agreement issued by a Guarantor to the Trustee, which pertain to Student Loans.

"Guarantee Program" means the Guarantor's student loan guarantee program pursuant to which the Guarantor guarantees or insures Student Loans.

"Guaranteed Loan" means an Eligible Loan which is Guaranteed.

"Guarantor" means any entity authorized to guarantee Student Loans under the Higher Education Act and with which the Trustee maintains in effect a Guarantee Agreement.

"Higher Education Act" means Title IV, Parts B, F and G of the Higher Education Act of 1965, as amended or supplemented from time to time, and all regulations and guidelines promulgated thereunder.

"Indemnified Amounts" has the meaning assigned to that term in Article
VIII.

"Independent Director" means a Person who (a) is not a stockholder or other securityholder (whether direct, indirect or beneficial), customer or supplier of the Borrower or any of its Affiliates; (b) is not a director, officer, employee, former employee, Affiliate, member, manager or associate of the Borrower or any of its Affiliates (other than in its capacity as the Independent Director for the Borrower or any of its Affiliates); (c) is not related to any Person referred to in clauses (a) or (b); and (d) is not a trustee, conservator or receiver for the Borrower or any of its Affiliates (other than in its capacity as Independent Director for the Borrower or any of its Affiliates).

"Interest period" means a (a) period of one month, commencing on the first Business Day of each month and ending on (but excluding) the first Business Day of the immediately succeeding calendar month or (b) such other period as may be agreed on from time to time by the Borrower and the Required Lenders. At no time may there be more than one Interest Period outstanding, unless otherwise approved by the Required Lenders.

"Interest Rate" means, (a) with respect to a Regular Advance, the Regular Interest Rate and (b) with respect to a Liquidity Advance, the applicable Liquidity Interest Rate; provided, however, that while any Event of Default shall have occurred and be continuing, the Borrower shall pay interest (after as well as before entry of judgment thereon to the extent permitted by law) on the principal amount of all outstanding Advances and other Obligations, at a rate per annum which is equal to the rate otherwise in effect plus 2.0%.

"Interest Subsidy Payments" means the interest subsidy payments on Student Loans received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulations.

9

"Investment" means, with respect to any Person, any direct or indirect loan, advance or investment by such Person in any other Person, whether by means of share purchase, capital contribution, loan or otherwise, excluding commission, travel and similar advances to officers, employees and directors made in the ordinary course of business.

"Lenders" means Concord, the Agent and the Liquidity Providers, and their respective successors and assigns.

"Liabilities" means the sum of (a) the Facility Amount and (b) all accrued Yield and Liquidity Fees applicable thereto plus (c) any accrued and unpaid fees, including Custodian Fees, Liquidity Fees, Servicing Fees, Portfolio Administration Fees, Trustee Fees and any other fees payable pursuant to the Transaction Documents or the Liquidity Agreement by the Borrower.

"LIBOR" means for any Interest Period, the rate determined as of the first day of such Interest Period for Eurodollar deposits corresponding to the number of months in such Interest Period which appears on Telerate Page 3750 (as defined in the International Swaps and Derivatives Associations, Inc. 1991 Interest Rate and Currency Definitions) or such other page as may replace Telerate Page 3750. In the event that LIBOR is not so quoted for the length of any particular Interest Period, LIBOR for such Interest Period shall be determined by Concord or, if Concord is not the sole Lender, the Agent using an interpolated rate for LIBOR.

"Liquidity Advances" means Advances owed to the Liquidity Providers.

"Liquidity Agreement" means the Liquidity Agreement dated as of September 30, 1998, among Concord, each of the Liquidity Providers named therein and the Agent, as the same may be amended, restated, supplemented or otherwise modified from time to time hereafter.

"Liquidity Facility" means, individually or collectively, (a) the Liquidity Agreement and (b) any other such agreement entered into between Concord and any Person providing liquidity support for the CP issued to finance the Financed Loans.

"Liquidity Fee" means fees payable to the Liquidity Provider(s) pursuant to the terms of the Liquidity Facility, and any other fees or expenses of the Agent or the Liquidity Providers that the Borrower may from time to time agree to pay.

"Liquidity Interest Rate" means the yield to be paid on Liquidity Advances. The Liquidity Interest Rate shall be equal to either (a) the sum of: (i) LIBOR and (ii) 0.625%, or (b) the Alternate Borrowing Rate, as selected in accordance with Section 2.02.

"Liquidity Provider" means, collectively, one or more financial institutions having a short-term unsecured debt rating of at least "A-1"/"P-1" by S&P and Moody's, respectively, and which are now or hereafter parties to the Liquidity Agreement, or otherwise providing all or a portion of the Liquidity Facility.

"Liquidity Termination Event" means the occurrence of any of the following events: (a) any Liquidity Provider then providing liquidity to Concord has its rating lowered below A-1 by S&P or P-1 by Moody's, unless a replacement Liquidity Provider having ratings of at least A-1 from S&P and P-1 by Moody's is substituted within 30 days of such downgrade, (b) any

10

Liquidity Provider shall fail to honor any of its payment obligations under the Liquidity Agreement, or (c) the Liquidity Agreement shall cease for any reason to be in full force and effect or be declared null and void.

"Loan Valuation Percentage" as determined by the Valuation Agent means
(a)(i) the present value of the Net Revenues (using the Portfolio Characteristics and the Valuation Report Assumptions) divided by (ii) the outstanding Principal Balance of Financed Loans, plus (b) 100%.

"Material Adverse Effect" means a material adverse effect on:

(a) the ability of the Borrower to perform its obligations under this Agreement or any other Transaction Document; or

(b) the status, existence, perfection, priority or enforceability of the interest in the Pledged Collateral.

"Maturity Date" means the specified maturity of each Advance, which, unless otherwise extended by mutual agreement between the Required Lenders and the Borrower, shall be the last day of the applicable Interest Period.

"Maximum Advance Percentage" means the rate, stated as percentage, of the aggregate outstanding amount of the Eligible Loans financed or to be financed, as determined by the Valuation Agent, all as calculated by the Valuation Agent pursuant to Article III of the Valuation Agent Agreement. The Maximum Advance Percentage determined pursuant to any Advance Percentage Calculation Report with respect to any Financed Loans shall remain in effect with respect to such Financed Loans until the Borrowing Date immediately following the delivery of the next Valuation Report delivered pursuant to Section 5.09.

"Minimum Asset Coverage Requirement" means an Asset Coverage Ratio of 100.25%.

"Monthly Report" means a report, in substantially the form of Exhibit D, furnished by the Borrower to the Agent, the Valuation Agent and the Required Lenders.

"Moody's" means Moody's Investors Service, Inc. or its successor.

"Multiemployer Plan" means a "multiemployer plan" as defined in Section 4001(a)(3) of ERISA which is or was at any time during the current year or the immediately preceding five years contributed to by the Borrower or any ERISA Affiliate on behalf of its employees.

"NELNET" means National Education Loan Network, Inc., a Nevada corporation.

"Obligations" means all present and future indebtedness and other liabilities and obligations (howsoever created, arising or evidenced, whether direct or indirect, absolute or contingent, or due or to become due) of the Borrower to the Lenders, the Trustee and/or any other Person, arising under or in connection with this Agreement or any other Transaction Document or the transactions contemplated hereby or thereby and shall include, without limitation, all liability for principal of and interest on the Advances, closing fees, unused line

11

fees, audit fees, expense reimbursements, indemnifications, and other amounts due or to become due under the Transaction Documents, including, without limitation, interest, fees and other obligations that accrue after the commencement of an insolvency proceeding (in each case whether or not allowed as a claim in such insolvency proceeding).

"Obligor" means a Person obligated to make payments with respect to a Student Loan including the student, Guarantors and the Department.

"Outstanding Balance" means, with respect to a Financed Loan on any day, the aggregate amount (including outstanding principal and accrued and unpaid interest) owed by the Obligor thereunder as of the close of business on the prior Business Day.

"Permitted Investments" means (a) securities issued or directly and fully guaranteed or insured by the United States government or any agency or instrumentality thereof having maturities of no more than 90 days from the date of acquisition; (b) time deposits and certificates of deposit having maturities of no more than 90 days from the date of acquisition, maintained with or issued by any commercial bank having capital and surplus in excess of $500,000,000 and having a short-term rating not less than "A-1" or the equivalent thereof from S&P and, if rated by Fitch, not less than "F-1" or the equivalent thereof from Fitch; (c) repurchase obligations for underlying securities of the types described in clauses (a) or (b) above with a term of not more than ten days and maturing no later than 90 days after the date of acquisition; (d) commercial paper (other than CP) maturing within 90 days after the date of acquisition and having a rating of not less than "A-1" or the equivalent thereof from S&P and if rated by Fitch, not less than "F-1" or the equivalent thereof from Fitch; (e) freely redeemable shares in money market funds having a rating of "AAA-m" or "AAAM-G" from S&P and, if rated by Fitch, "AAA" from Fitch; and (f) any other investment approved in writing by the Required Lenders.

"Person" means an individual, partnership, corporation (including a business trust), joint stock company, trust, unincorporated association, joint venture, government (or any agency or political subdivision thereof) or other entity.

"Pledged Collateral" has the meaning specified in Section 2.11 hereof.

"PLUS/SLS" means a Student Loan originated under the authority set forth in
Section 428A or B (or a predecessor section thereto) of the Higher Education Act and shall include Student Loans designated as "ALAS Loans" or "SLS Loans," as defined, under the Higher Education Act.

"Portfolio Administration Fee" means, for each Calculation Period, a per annum fee payable monthly in arrears equal to 0.45% on the average outstanding principal balance of the Financed Loans during such Calculation Period and paid to the Portfolio Administrator.

"Portfolio Administrator" means NELNET or its successors and assigns.

"Principal Balance" means, with respect to any Student Loan, any Financed Loan and any specified date, the original principal amount of such Student Loan or Financed Loan, plus capitalized interest thereon, if any, minus prior payments of principal by or on behalf of the Obligor of such Student Loan or Financed Loan as of such date.

12

"Proprietary Institution" means a for-profit vocational school, including a proprietary institution.

"Proprietary Loan" means a loan made to or for the benefit of a student attending a Proprietary Institution.

"Pro Rata Share" means with respect to any Lender at any time, a fraction (expressed as a percentage) the numerator of which is the outstanding principal balance of the Advances owing to such Lender and the denominator of which is the outstanding principal balance of all Advances outstanding under this Agreement. As of the date of this Agreement and at all times prior to any drawing by Concord under the Liquidity Agreement, the Pro Rata Share of Concord shall be 100%.

"Records" means all documents, books, records and other information (including without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to Financed Loans or otherwise in respect of the Pledged Collateral.

"Regular Interest Rate" means LIBOR plus 0.10%.

"Regular Advances" means Advances owed to Concord.

"Regulatory Change" means, relative to any Affected Party:

(a) any change after the date of this Agreement in (or the adoption, implementation, change in phase-in or commencement or effectiveness of) any:

(i) United States federal or state law or foreign law applicable to such Affected Party;

(ii) regulation, interpretation, directive, requirement or request (whether or not having the force of law) applicable to such Affected Party of (A) any court, governmental authority charged with the interpretation or administration of any law referred to in clause
(a)(i) or of (B) any fiscal, monetary or other authority having jurisdiction over such Affected Party; or

(iii) generally accepted accounting principles or regulatory accounting principles applicable to such Affected Party and affecting the application to such Affected Party of any law, regulation, interpretation, directive, requirement or request referred to in clause (a)(i) or (a)(ii) above; or

(b) any change after the date of this Agreement in the application to such Affected Party of any existing law, regulation, interpretation, directive, requirement, request or accounting principles referred to in clause (a)(i), (a)(ii) or (a)(iii) above.

"Requested Advance Percentage" means the rate, stated as a percentage, of the aggregate Principal Balance of the Eligible Loans to be financed by an Advance that is requested by the Borrower, not to exceed the Maximum Advance Percentage.

13

"Required Lenders" means (a) prior to any drawing by Concord under the Liquidity Facility, Concord, except as otherwise provided in Section 4.1(d) of the Liquidity Agreement, (b) subsequent to any drawing by Concord under the Liquidity Facility and written notice to the Borrower of such drawing by the Agent, so long as any amounts are owed under this Agreement to Concord, Concord and the Agent, except as otherwise provided in Section 4.9 of the Liquidity Agreement, and (c) at all other times, the Agent.

"Revolving Period" means the period commencing on the Closing Date and terminating on the earlier of (a) the Termination Date or (b) the date on which Concord ceases to be the sole Required Lenders under this Agreement. So long as no Event of Default or an event which with the lapse of time or the giving of notice, or both, would constitute an Event of Default, shall have occurred and be continuing, the Revolving Period may be reinstated at any time prior to the occurrence of the Termination Date with the consent of the Required Lenders.

"Rollover Advance" means an Advance the funding of which would not and does not have the effect of increasing the Facility Amount.

"S&P" means Standard & Poor's Ratings Group, a division of McGraw Hill (or its predecessor or successors in interest) if an so long as it has rated and is continuing to rate commercial paper notes of Concord, and otherwise means such other nationally recognized statistical rating organization as may be designated by Concord.

"Sale and Purchase Agreements" means a student loan purchase agreement between the Borrower and a Seller, substantially in the form attached hereto as Exhibit A, for the purchase of Eligible Loans.

"Schedule of Purchased Student Loans" means a listing of certain Financed Loans of the Borrower delivered to and held by the Trustee pursuant to Section
5.01(c)(vii) (which Schedule may be in the form of microfiche or computer file or other medium acceptable to the Trustee), as from time to time amended, supplemented, or modified, which Schedule shall be the master list of all Financed Loans then compromising a part of the Pledged Collateral pursuant to this Agreement.

"Secretary of Education" or "Secretary" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any other officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Secured Creditors" means the Trustee and the Lenders.

"Sellers" means any entity which sells Eligible Loans to the Borrower pursuant to the terms of a Sale and Purchase Agreement; including, but not limited to, NEBHELP, INC. and Union Bank and Trust Company.

"Servicer" means, individually or collectively, (a) UNIPAC Service Corporation, (b) Great Lakes Higher Education Servicing Corporation, and (c) any other organization with

14

which the Borrower has entered into a Servicing Agreement with respect to Eligible Loans, with the prior written approval of the Required Lenders and the Agent.

"Servicer Event of Default" means (a) any Servicer shall fail in any material respect to perform or observe any term, covenant or agreement that is an obligation of such Servicer under a Servicing Agreement (other than as referred to in clause (b) below) and such failure continues unremedied for 10 days after (i) written notice thereof shall have been given by the Borrower or the Trustee to the Borrower or the Servicer or (ii) the Servicer has actual knowledge thereof; (b) any Servicer shall fail to make any payment or deposit to be made by it under a Servicing Agreement when due and such failure shall remain unremedied for three Business Days; (c) any representation or warranty made or deemed to be made by any Servicer (or any of its officers) under or in connection with a Servicing Agreement or any information or report delivered pursuant to a Servicing Agreement shall prove to have been false or incorrect in any material respect when made; (d) an Event of Bankruptcy shall have occurred with respect to a Servicer; (e)(i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings not disclosed in writing by the Borrower to the Lenders prior to the execution and delivery of this Agreement is pending against a Servicer or any of its Affiliates at the time execution hereof, or (ii) any material development not so disclosed has occurred in any such litigation or proceedings so disclosed, which in the case of clause (i) or (ii), in the opinion of the Agent and the Required Lenders, has a material adverse effect on the ability of such Servicer to perform its obligations under a Servicing Agreement.

"Servicing Agreement" means, individually or collectively, (a) the Servicing Agreement dated September 30, 1998, between the Borrower and UNIPAC Service Corporation, (b) the Servicing Agreement dated as of September 30, 1998, between Great Lakes Higher Education Servicing Corporation and the Borrower, and (c) with the prior written consent of the Required Lenders and the Agent, any other servicing agreement between the Borrower and any Servicer, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Agent and the Required Lenders, under which the respective Servicer agrees to administer and collect the Financed Loans.

"Servicing Fees" means any fees payable by the Borrower to a Servicer with respect of servicing Financed Loans pursuant to the provisions of a Servicing Agreement, including legal fees and expenses.

"Settlement Date" means the first Business Day of each month.

"Solvent" means, at any time, a condition under which:

(a) the fair value and present fair saleable value of such Person's total assets is, on the date of determination, greater than such Person's total liabilities (including contingent and unliquidated liabilities) at such time;

(b) the fair value and present fair saleable value of such Person's assets is greater than the amount that will be required to pay such Person's probable liability on its existing debts as they become absolute and matured ("debts," for this purpose, includes

15

all legal liabilities, whether matured or unmatured, liquidated or unliquidated, absolute, fixed, or contingent);

(c) such Person is and shall continue to be able to pay all of its liabilities as such liabilities mature; and

(d) such Person does not have unreasonably small capital with which to engage in its current and in its anticipated business.

For purposes of this definition:

(i) the amount of a Person's contingent or unliquidated liabilities at any time shall be that amount which, in light of all the facts and circumstances then existing, represents the amount which can reasonably be expected to become an actual or matured liability;

(ii) the "fair value" of an asset shall be the amount which may be realized within a reasonable time either through collection or sale of such asset at its regular market value;

(iii) the "regular market value" of an asset shall be the amount which a capable and diligent business person could obtain for such asset from an interested buyer who is willing to purchase such asset under ordinary selling conditions; and

(iv) the "present fair saleable value" of an asset means the amount which can be obtained if such asset is sold with reasonable promptness in an arms-length transaction in an existing and not theoretical market.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education by Section 438 of the Higher Education Act, or similar allowances authorized from time to time by federal law or regulation.

"Stafford Loan" means a loan made to an Eligible Borrower designated as such that is made under the Robert T. Stafford Student Loan Program in accordance with the Higher Education Act.

"Stock" means all shares, options, general or limited partnership interests, limited liability membership interests, or other equivalents (regardless of how designated), participation or other equivalents (however designated) of or in a corporation, partnership, limited liability company or equivalent entity, whether voting or non-voting, including, without limitation, common stock, warrants, preferred stock, convertible debentures or any other equity security, and all agreements, instruments and documents convertible, in whole or in part, into any one or more of all of the foregoing.

"Student Loan" means a Consolidation Loan, a PLUS/SLS Loan, a Stafford Loan or a Proprietary Loan.

16

"Student Loan Notes" means the promissory notes or other writings evidencing the Student Loans.

"Termination Date" means the earliest to occur of (a) September 30, 2003,
(b) such other date as may be agreed in writing by the Agent and the Required Lenders and the Borrower, (c) the date of termination of the Facility Limit pursuant to Section 2.03, (d) the date of the declaration or automatic occurrence of the Termination Date pursuant to Article VI, (e) failure by the Servicer to perform or observe any material term, covenant or agreement under the Servicing Agreement and such failure shall remain unremedied for three Business Days, unless such Servicer is replaced by either the Borrower or the Required Lenders in accordance with the provisions of the related Servicing Agreement, (f) if Concord shall be owed any Advances under this Agreement on such date, the date on which the Liquidity Facility is terminated or expires or
(g) the occurrence of any Liquidity Termination Event.

"Transaction Documents" means, collectively, this Agreement, the Valuation Agent Agreement, all Servicing Agreements, all Custodian Agreements, all Sale and Purchase Agreements, all Guarantee Agreements, the Agreement and Acknowledgement and all other instruments, documents and agreements executed in connection with any of the foregoing.

"Treasury Regulations" means any regulations promulgated by the Internal Revenue Service interpreting the provisions of the Code.

"Trigger Rate" means, as to any Guarantor, such Guarantor's default rate as defined in Section 428(c)(1)(B) of the Higher Education Act.

"Trust Estate" means all of the Pledged Collateral of the Borrower pledged and assigned to the Trustee for the benefit of the Secured Creditors pursuant to this Agreement.

"Trustee" means Norwest Bank Minnesota, National Association, Minneapolis, Minnesota, and its successor or successors and any other corporation which may at any time be substituted in its place pursuant to this Agreement.

"Trustee Fees" means the fees, expenses and charges of the Trustee, including legal fees and expenses.

"Trustee Guarantee Agreement" means, collectively, the Lender Agreements for Guarantee of Student Loans with Federal Reinsurance between the Trustee and the Nebraska Student Loan Program, Inc., as amended, the Agreement to Guarantee Loans between the Trustee and United Student Aid Funds, as amended, the Certificate for Comprehensive Insurance between the Trustee and the Colorado Student Loan Program, as amended, the Student Loan Guaranty between the Trustee and Great Lakes Higher Education Guaranty Corporation, as amended, the Lender Agreement for Guarantee of Student Loans with Federal Reinsurance between the Trustee and Education Assistance Corporation, as amended, the Lender Participation Agreement and Contract of Insurance between the Trustee and Kentucky Higher Education Assistance Authority, as amended, the Holder Agreement for Payment on Guarantee of Student Loans with Federal Insurance between the Trustee and Educational Credit Management Corporation, as amended, the Agreement to Endorse Loans between the Trustee and Oklahoma Guaranteed Student Loan Program, as amended, the Lender Agreement between

17

the Trustee and Texas Guaranteed Student Loan Program, as amended, the Agreement to Guarantee Loans for Secondary Market between the Trustee and Student Loan Guarantee Foundation of Arkansas, Inc., as amended, and other guarantee or agreement issued by any Guarantor to the Trustee, and any amendment thereto entered into in accordance with the provisions thereof and hereof.

"UCC" means the Uniform Commercial Code as from time to time in effect in the specified jurisdiction.

"United States" means the United States of America.

"Valuation Agent" means Dain Rauscher Incorporated, or any other entity appointed as Valuation Agent by the Borrower and approved by the Agent and the Required Lenders, which approval shall not be unreasonably withheld.

"Valuation Agent Agreement" means the Valuation Agent Agreement dated September 30, 1998, among the Borrower, Concord and the Valuation Agent and any other valuation agent agreement in the form attached hereto as Exhibit B among the Borrower, Concord and the Valuation Agent, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Required Lenders and the Agent.

"Valuation Agent Fee" means for each Calculation Period, a per annum fee payable monthly in arrears equal to 0.025% on the average outstanding principal balance of the Advances during such Calculation Period.

"Valuation Date" means the day either (a) within 30 days after the Valuation Agent's receipt of a written request for a Valuation Report from any of the Agent, Concord or the Borrower or (b) not later than the fourth Business Day preceding each April 30, July 31, October 31 or January 31.

"Valuation Report" means a report furnished by the Valuation Agent to the Agent, the Required Lenders, the Trustee and the Borrower pursuant to Section 5.09(a) hereof, the form of which is attached as Exhibit B to the Valuation Agreement.

"Yield" means, for all Advances allocated to any Interest Period during any such Interest Period, the product of

IRT x C x ED

360

where:

C = the principal amount of the Advances allocated to such Interest Period,

ED = the actual number of days elapsed during such Interest Period, and

IRT = the Interest Rate for such Interest Period;

18

provided, however that (a) no provision of this Agreement shall require the payment or permit the collection of Yield in excess of the maximum permitted by applicable law and (b) Yield shall not be considered paid by any distribution if at any time such distribution is rescinded or otherwise returned by the Required Lenders to the Borrower or any other Person for any reason.

SECTION 1.02. OTHER TERMS. All accounting terms not specifically defined herein shall be construed in accordance with GAAP. All terms used in Article 9 of the UCC in the State of Illinois, and not specifically defined herein, are used herein as defined in such Article 9.

SECTION 1.03. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

ARTICLE II

THE FACILITY

SECTION 2.01. BORROWINGS.

(a) On the terms and conditions hereinafter set forth, the Lenders severally agree to make Advances to the Borrower in proportion to their respective Pro Rata Shares from time to time up to an aggregate principal amount outstanding at any one time not to exceed the Facility Limit in effect at the time of such Advance. In addition to the other terms and conditions hereinafter set forth, under no circumstances shall Concord be obligated or committed to make any Advance (i) unless the amount available for drawing by Concord under the Liquidity Agreement from Liquidity Providers rated at least "A-1" and "P-1" by S&P and Moody's, respectively, shall equal or exceed the aggregate amount of the principal and interest due on the Advances then outstanding (including any requested Advance) to Concord plus accrued and unpaid interest owing or which will be owing at the end of all then outstanding Interest Periods (and the Interest Period with respect to any requested Advance) on such Advances, (ii) if Concord is unable for any reason to raise funds in the United States commercial paper market to make such Advances, (iii) if Concord, in good faith, determines there is a general disruption in the United States commercial paper market or Concord's ability to access the commercial paper market or (iv) if any Liquidity Provider fails to honor its payment obligations under the Liquidity Facility. Within the limits set forth in this Section 2.01 and the other terms and conditions of this Agreement, during the Revolving Period, the Borrower may borrow, prepay and reborrow under this Section 2.01. In addition, the aggregate principal amount of any Advance, which is not a Rollover Advance, during the Revolving Period shall not exceed the result of (x) the aggregate Principal Balance of Eligible Loans to be financed by such Advance, multiplied by (y) the Requested Advance Percentage related thereto, plus accrued interest thereon. All Advances hereunder shall be denominated in and be payable in United States dollars. All then outstanding Advances and other Obligations hereunder shall be due and payable on September 30, 2003 or such earlier date as provided in Article VI hereof.

19

(b) Each Lender's obligations under this Section 2.01 are several and the failure of any Lender to make available its Pro Rata Share of any requested Advance shall not relieve any other Lender of its obligations hereunder or obligate any other Lender to honor the obligations of any defaulting Lender. Notwithstanding anything contained in this Agreement to the contrary, no Lender shall be obligated or committed to fund any portion of any Advance in excess of its Pro Rata Share thereof.

SECTION 2.02. THE INITIAL BORROWING AND SUBSEQUENT BORROWINGS.

(a) Any Advances made by the Lenders during the Revolving Period, will be made on the first Business Day of a calendar month (unless otherwise agreed by the Borrower and the Required Lenders) at the request of the Borrower, subject to and in accordance with the terms and conditions of Section 2.01 and this
Section 2.02. After the Revolving Period, the Lenders shall make Advances on the first Business Day of any calendar month (unless otherwise agreed by the Borrower and the Required Lenders) at the request of the Borrower, subject to and in accordance with the terms and conditions of Section 2.01 and this
Section 2.02, solely to the extent necessary to refund any maturing Advances.

(b) Subject to satisfaction of the conditions precedent set forth in this Agreement and, if the Advance to be made is a Liquidity Advance, to satisfaction of the conditions precedent in the Liquidity Agreement, the Borrower may request an Advance hereunder by giving written notice to the Lenders in the form of Exhibit C hereto not later than 12:00 noon, Chicago time, at least three Business Days' prior to the proposed date of such Borrowing. Each such notice shall specify (i) the aggregate amount of such Borrowing, which shall be in an amount equal to or greater than $1,000,000, (ii) the date of such Borrowing (which may only be the first Business Day of a calendar month unless otherwise agreed by the Borrower and the Required Lenders), (iii) if the Advance to be made is a Liquidity Advance, the requested applicable Liquidity Interest Rate for such Borrowing and (iv) the Requested Advance Percentage. On the date of such Borrowing, each Lender shall, upon satisfaction of the applicable conditions set forth in this Agreement, make available to the Borrower in same day funds, their respective Pro Rata Share of the amount of such Borrowing by payment to the account which the Borrower has designated in writing. Unless otherwise agreed by the Required Lenders, the duration of all Interest Periods shall be one (1) calendar month.

(c) Except as otherwise provided in Article VIII of this Agreement, principal and accrued Yield on the Advances shall be payable solely from the Pledged Collateral and from payments made or owing pursuant to the "Collateral Calls" made in accordance with Section 5.12. The Advances plus accrued Yield will be payable in full so as received by the Lenders no later than 10:00 a.m. (Chicago time) on the applicable Maturity Date and may not be prepaid in whole or in part on any day other than the applicable Maturity Date without the consent of the Required Lenders.

(d) If as a result of a draw under the Liquidity Agreement the Agent shall become a Lender on any day other than the first day of an Interest Period, the Liquidity Interest Rate applicable to the Agent's Advances for the remainder of such Interest

20

Period shall be (i) the Alternate Borrowing Rate plus 2.0% if such draw is the result of the occurrence of an Event of Default hereunder or the Agent shall not be given notice of such draw request not later than 12:00 noon, Pittsburgh time, at least three Business Days prior to the date of such draw, or (ii) the sum of (A) LIBOR and (B) 0.625% if such draw is not the result of the occurrence of an Event of Default hereunder and provided that the Agent shall be given written notice of such draw request not later than 12:00 noon, Pittsburgh time, at least three Business Days prior to the date of such draw, unless otherwise agreed to by the Agent.

SECTION 2.03. TERMINATION OR REDUCTION OF THE FACILITY LIMIT. The Borrower may, upon at least 60 days' written notice to the Required Lenders, (i) at any time, but only after the first anniversary of the Closing Date or (ii) at any time prior to the first anniversary of the Closing date if the Lenders shall fail to respond (whether affirmatively or negatively) to any written request for a waiver, amendment or modification to any of the prohibitions set forth in any of Section 5.01(j), 5.04, 5.06 or 5.07 within 30 days after Concord's receipt of such request, terminate in whole or reduce in part the portion of the Facility Limit that exceeds the outstanding Advances; provided, however, that each partial reduction of the Facility Limit shall be in an aggregate amount equal to $5,000,000 or an integral multiple thereof.

SECTION 2.04. [INTENTIONALLY OMITTED.]

SECTION 2.05. COLLECTION ACCOUNT. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Collection Account. The Collection Account shall be maintained as a segregated trust account in the trust department of the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. Any Collections received by the Borrower, the Trustee, the student loan depositaries or co-depositaries, the Custodians, the Sellers or the Servicers, or any agent thereof, as the case may be, are to be transmitted to the Collection Account within two Business Days or receipt. The Borrower shall direct each Servicer, Seller, Custodian, student loan depository or co-depositories, or agent thereof, to transmit any collections it receives with respect to the Financed Loans directly to the Trustee for deposit to the Collection Account. Funds on deposit in the Collection Account may be invested from time to time in Permitted Investments in accordance with Section 2.09. The Trustee shall apply funds on deposit in the Collection Account as described in Section 2.06.

SECTIONS 2.06. TRANSFERS FROM COLLECTION ACCOUNT.

(a) On each date on which any principal or interest is due with respect to any Advance, the Trustee shall promptly apply moneys held in the Collection Account to pay to the Lenders the accrued and unpaid Yield and principal amounts then due and owing; provided, however, that during the Revolving Period, if more than $10,000,000 from either the Collection Account or the Cash Reserve Account shall be applied at the end of any one Interest Period to repay the principal balance of the Advances, a fee of 1/12th of 0.10% shall be applied to all such principal payments over $10,000,000 made at the end of any such Interest Period.

21

(b) On each Calculation Date, the Borrower shall direct the Portfolio Administrator to prepare the Monthly Report and shall provide or cause to be provided to the Portfolio Administrator all information necessary or appropriate to accurately prepare such Monthly Report, all calculations, unless otherwise specified, to be made as of the end of the current Calculation Period, and cause the Portfolio Administrator to forward such Monthly Report to the Trustee, the Agent, the Valuation Agent and the Required Lenders.

(c) The Trustee, on each Settlement Date, shall apply the moneys held by the Trustee in the Collection Account, in the following amounts and priority:

(i) pay as directed by the Borrower, an amount equal to the estimated taxes owed by the Borrower that are payable prior to the next Settlement Date and not previously paid, which relate to the net income of the Borrower realized on the Financed Loans and other assets in the Trust Estate, as certified by the Portfolio Administrator;

(ii) pay to each Servicer and Custodian an amount equal to the Servicing Fee and Custodian Fee which is accrued and unpaid as of the close of business on the immediately preceding Calculation Period, as certified by the Portfolio Administrator;

(iii) pay to the Lenders an amount equal to the accrued and unpaid Yield, principal and all other Obligations, net of any Rollover Advances, in each case, due and owing as of such Settlement Date; provided, however, that during the Revolving Period, if more than $10,000,000 from either the Collection Account or the Cash Reserve Account shall be applied at the end of any one Interest Period to repay the principal balance of the Advances, a fee of 1/12th of 0.10% shall be applied to all such principal payments over $10,000,000 made at the end of any such Interest Period;

(iv) pay to the Liquidity Providers the Liquidity Fee which is accrued and unpaid as of the close of business on the current Calculation Period due and owing as of such Settlement Date;

(v) pay fees and expenses which are accrued and unpaid as of the close of business on the immediately preceding Calculation Period with respect to the Financed Loans (as certified by the Portfolio Administrator or the Borrower);

(vi) pay to the Trustee an amount equal to the Trustee Fee which is accrued and unpaid as of the close of business on the immediately preceding Calculation Period;

(vii) transfer to the Cash Reserve Account the amount, if any, necessary to restore the Cash Reserve Account to the Cash Reserve Requirement;

22

(viii) pay to the Portfolio Administrator the Portfolio Administration Fee which is accrued and unpaid as of the close of business on the current Calculation Period, as certified by the Portfolio Administrator;

(ix) pay to the Valuation Agent the Valuation Agent Fee which is accrued and unpaid as of the close of business on the current Calculation Period, as certified by the Portfolio Administrator; and

(x) on the Settlement Date immediately following each April 30, July 31, October 31 or January 31, if the Asset Coverage Ratio is greater than 101.25% and any transfer hereunder will not result in an Event of Default or require a collateral call pursuant to any provision contained in this Agreement, transfer to the Borrower or any other Person as directed by the Borrower (by wire transfer as directed by the Borrower), any amounts calculated pursuant to the provisions of Exhibit E hereto the form of which shall not be changed or amended without the prior written consent of the Agent and the Required Lenders.

(d) Any moneys allocated to the payment of Trustee Fees, Liquidity Fees, Valuation Agent Fees, Portfolio Administration Fees, Servicing Fees, Custodian Fees, Advances, Yield on Advances and other Obligations pursuant to this Section 2.06 shall be transferred to the applicable payee, to the extent such Obligations are then due and payable. The Trustee shall make the foregoing transfers in accordance with this Section 2.06.

SECTION 2.07. CASH RESERVE ACCOUNT. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Cash Reserve Account. The Cash Reserve Account shall be maintained in a segregated trust account in the trust department of the Trustee or another commercial bank designated by the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. The Cash Reserve Requirement shall be deposited to the Cash Reserve Account from proceeds of the Initial Borrowing and additional amounts shall be deposited to the Cash Reserve Account pursuant to Section 2.06(c)(vii) hereof. Funds on Deposit in the Cash Reserve Account may be invested from time to time in Permitted Investments in accordance with Section 2.09. The Trustee shall apply funds on deposit in the Cash Reserve Account as described in Section 2.08.

SECTION 2.08. TRANSFERS FROM THE CASH RESERVE ACCOUNT. To the extent there are insufficient moneys in the Collection Account to pay the following amounts in accordance with the provisions of Section 2.06, the Trustee shall transfer moneys held by the Trustee in the Cash Reserve Account, to the extent available for distribution on the specified day, in the following amounts and priority:

(a) On each date on which any principal or interest is due with respect to any Advance, the Trustee shall promptly apply moneys held in the Cash Reserve Account to pay to the Lenders the accrued and unpaid Yield and principal amounts then due and owing; provided, however, that during the Revolving Period, if more than $10,000,000 from either the Collection Account or the Cash Reserve Account shall be applied at the end of any one Interest Period to repay the principal balance of the Advances, a fee of

23

l/12th of 0.10% shall be applied to all such principal payments over $10,000,000 made at the end of any such Interest Period; and

(b) on any Settlement Date, to the Collection Account for the payment of accrued and unpaid fees and expenses described in
Section 2.06(c)(i) through (vi).

SECTION 2.09. MANAGEMENT OF COLLECTION ACCOUNT AND CASH RESERVE
ACCOUNT. All funds held in the Collection Account and the Cash Reserve Account (or any subaccount thereof), including investment earnings thereon, shall be invested at the direction of the Borrower of the Portfolio Administrator in Permitted Investments having a maturity date not later than the next date on which any distributions are to be made from funds on deposit in the Collection Account and/or the Cash Reserve Account; provided, however, that from and after the Termination Date or otherwise upon the occurrence and during the continuance of any Event of Default the Required Lenders shall have the sole right to restrict the maturities of any investments held in the Collection Account and/or the Cash Reserve Account and to direct the withdrawal of any such investments for the purposes of paying the Obligations, including the principal on the Advances. All investment earnings (net of losses) on such Permitted Investments shall be credited to and retained in the Collection Account or the Cash Reserve Account, as the case may be.

SECTION 2.10. PLEDGED COLLATERAL ASSIGNMENT OF THE TRANSACTION DOCUMENTS. To secure the prompt and complete payment when due of the Obligations and the performance by the Borrower of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Borrower hereby assigns to the Trustee, and Grants to the Trustee a security interest, in each case, for the benefit of the Secured Creditors in accordance with their interests, in all of the Borrower's right and title to and interest in (but not the obligations of) the Transaction Documents. The Borrower confirms and agrees that the Trustee shall have, following an Event of Default, the sole right to enforce the Borrower's rights and remedies under the Transaction Documents with respect to the Pledged Collateral for the benefit of the Secured Creditors, but without any obligation on the part of the Trustee or any other Secured Creditor or any of their respective Affiliates, to perform any of the obligations of the Borrower under the Transaction Documents.

SECTION 2.11. GRANT OF A SECURITY INTEREST. To secure the prompt and complete payment when due of the Obligations and the performance by the Borrower of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Borrower hereby Grants to the Trustee on behalf of the Secured Creditors (and their respective successors and assigns), a security interest in all of the Borrower's right, title and interest in and to all of the following property and interests in property (collectively, the "Pledged Collateral"), whether tangible or intangible and whether now owned or existing or hereafter arising or acquired and wheresoever located:

(a) all Financed Loans;

(b) all revenues and recoveries of principal from Financed Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

24

(c) any other Collections, funds and accrued earnings thereon held in the various funds and accounts created under this Agreement, including the Collection Account and the Cash Reserve Account;

(d) all rights and remedies (but none of the obligations) under each of the Transaction Documents;

(e) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Financed Loans, whether pursuant to the contract related to such Financed Loan or otherwise;

(f) all Records relating to such Financed Loans; and

(g) all proceeds of any of the foregoing.

SECTION 2.12. EVIDENCE OF DEBT. Each Lender shall maintain a loan account (the "Loan Account") on its books in which shall be recorded (a) all Advances owed to such Lender by the Borrower pursuant to this Agreement, (b) all payments made by the Borrower on all such Advances and (c) all appropriate debits and credits as provided in this Agreement including, without limitation, all fees, charges, expenses and interest. All entries in the Loan Account shall be made in accordance with such Lender's customary accounting practices as in effect to from time to time. The entries in the Loan Account shall be conclusive and binding for all purposes, absent manifest error. Any failure to so record or any errors in doing so shall not, however, limit or otherwise affect the obligation of the Borrower to pay any amount owing with respect to the Loans or any of the other Obligations.

SECTION 2.13. SPECIAL PROVISIONS GOVERNING ADVANCES. The Borrower shall indemnify each Lender, upon written request (which request shall set forth in reasonable detail the basis for requesting such amounts and which shall, absent manifest error, be presumed correct and binding upon all parties hereto), for losses, expenses and liabilities (including, without limitation, any loss (including interest paid) sustained by it in connection with the liquidation or re-employment of funds acquired to fund or maintain the Advances), that such Person may sustain: (a) if for any reason other than an act, default or omission by the Lenders (of any of them) a borrowing of any Advance does not occur on a date specified therefor; (b) if the Borrower elects, or is required by reason of a breach by the Borrower of this Agreement, to prepay any Advance on a date that is not the last day of the Interest Period applicable to that Advance; or (c) as a consequence of any other default by the Borrower to repay its Advances when required by the terms of this Agreement. Unless otherwise provided herein, the amount specified in the written statement of any Lender shall be payable on demand after receipt by the Borrower thereof.

SECTION 2.14. PAYMENTS BY THE BORROWER. All payments to be made by the Borrower shall be made without set-off, recoupment or counterclaim. Except as otherwise expressly provided herein, all payments by the Borrower shall be made, if to Concord, directly to the Concord Account, and if to any other Lender, to the Agent for the account of such Lender at the Agent's Payment Office in Dollars. Such payments shall be made in immediately available funds so as to be received by the Lenders no later than 10:00 a.m., Chicago time, on the date specified herein. Payments shall be applied first against interest amounts then due and unpaid in

25

respect of any Advance, second, after all such interest has been paid in full, against fees then due and unpaid hereunder, and third, after all such interest and fees have been paid in full, against any principal amounts then due and unpaid in respect of any Advance. Any payment which is received by any Lender later than 10:00 a.m., Chicago time, shall be deemed to have been received on the following Business Day and any applicable interest or fee shall continue to accrue.

SECTION 2.15. PAYMENT OF STAMP TAXES, ETC. The Borrower agrees to pay any present or future stamp, mortgage, value-added, court or documentary taxes or any other excise or property taxes, charges or similar levies imposed by any federal, state or local governmental body, agency or instrumentality (hereinafter referred to as "Other Applicable Taxes") relating to this Agreement, any of the other Transaction Documents or any recordings or filings made pursuant hereto and thereto and shall hold the Trustee and each Lender harmless from and against any and all liabilities with respect to or resulting from any delay or omission to pay such Other Applicable Taxes.

SECTION 2.16. SHARING OF PAYMENTS, ETC. If, other than as expressly provided elsewhere herein, any Lender shall obtain on account of the Advances owed to it any payment (whether voluntary, involuntary, through the exercise of any right of set-off or otherwise) in excess of its Pro Rata Share (or other share contemplated hereunder), such Lender shall immediately (a) notify the Agent of such fact, and (b) purchase from the other Lenders such participations in the Advances made by them as shall be necessary to cause such purchasing Lender to share the excess payment pro rata (based on the Pro Rata Share of each Lender) with each of them; provided, however, that if all or any portion of such excess payment is thereafter recovered from the purchasing Lender, such purchase shall to that extent be rescinded and each other Lender shall repay to the purchasing Lender the purchase price paid therefor, together with an amount equal to such paying Lender's ratable share (according to the proportion of (i) the amount of such paying Lender's required repayment to (ii) the total amount so recovered from the purchasing Lender) of any interest or other amount paid or payable by the purchasing Lender in respect of the total amount so recovered. The Borrower agrees that any Lender so purchasing a participation from another Lender may, to the fullest extent permitted by law, exercise all its rights of payment (including the right of set-off) with respect to such participation as fully as if such Lender were the direct creditor of the Borrower in the amount of such participation. The Agent will keep records (which shall be conclusive and binding in the absence of manifest error) of participations purchased under this Section 2.16 and will in each case notify the Lenders following any such purchases or repayments.

SECTION 2.17. YIELD PROTECTION.

(a) If any Regulatory Change (including a change to Regulation D under the Securities Exchange Act of 1933, as amended) occurring after the date hereof:

(i) shall subject any Affected Party to any tax, duty or other charge with respect to any portion of the Obligations owned or funded by it or with respect to its Unused Commitment (as defined in the Liquidity Agreement) (other than taxes, duties or charges based on income or gross receipts), or shall change the basis of taxation (other than taxes based on income or gross receipts) of

26

payments to the Affected Party of any yield on or reductions to the Obligations owed to or with respect to the Obligations funded in whole or in part by it or any other amounts due under this Agreement in respect of any portion of the Obligations owned by or funded by it or its obligations or rights, if any, to fund Advances or in respect of its Unused Commitment (except for changes in the rate of tax on the overall net income or gross receipts of such Affected Party imposed by the United States of America, by the jurisdiction in which such Affected Party's principal executive office is located and, if such Affected Party's principal executive office is not in the United States of America, by the jurisdiction where such Affected Party's principal office in the United States is located); or

(ii) shall impose, modify or deem applicable any reserve (including, without limitation, any reserve imposed by the Federal Reserve Board, but excluding any reserve included in the determination of yield on the Obligations), special deposit or similar requirement against assets of any Affected Party, deposits or obligations with or for the account of any Affected Party or with or for the account of any Affiliate (or entity deemed by the Federal Reserve Board to be an affiliate) of an Affected Party, or credit extended to any Affected Party; or

(iii) shall change the amount of capital maintained or required or requested or directed to be maintained by any Affected Party;

(iv) shall impose any other condition affecting any portion of the Obligations owned or funded in whole or in part by any Affected Party, or its obligations or rights, if any, to pay any portion of the Unused Commitment or to provide funding therefor; or

(v) shall change the rate for, or the manner in which the Federal Deposit Insurance Corporation (or any successor thereto) assesses deposit insurance premiums or similar charges;

and the result of any of the foregoing is or would be:

(A) to increase the cost to or to impose a cost on an Affected Party funding or making or maintaining any portion of the Obligations, or any purchases, reinvestments or loans or other extensions of credit under the Liquidity Agreement or any other Transaction Document or any commitment of such Affected Party with respect to the foregoing;

(B) to reduce the amount of any sum received or receivable by an Affected Party under this Agreement, or under the Liquidity Agreement or any other Transaction Document with respect thereto; or

(C) in the sole determination of such Affected Party, to reduce the rate of return on the capital of an Affected Party as a consequence of its obligations hereunder or under the Liquidity Agreement or arising in

27

connection herewith to a level below that which the Affected Party could otherwise have achieved;

then within 30 days after demand by such Affected Party (which demand shall be accompanied by a statement setting forth in reasonable detail the basis of such demand), the Borrower shall pay directly to such Affected Party such additional amount or amounts as will compensate such Affected Party for such additional or increased cost or such reduction; provided such additional amount or amounts shall not be payable with respect to any period in excess of 180 days prior to the date of demand by the Affected Party unless (1) the effect of the Regulatory Change is retroactive by its terms to a period prior to the date of the Regulatory Change, in which case any additional amount or amounts shall be payable for the retroactive period but only if the Affected Party provides its written demand not later than 180 days after the Regulatory Change, of (2) the Affected Party reasonably and in good faith did not believe the Regulatory Change resulted in such an additional or increased cost or such a reduction.

(b) Each Affected Party will promptly notify the Borrower, the Required Lenders and the Agent of any event of which it has actual knowledge which will entitle such Affected Party to any compensation pursuant to this Section 2.17; provided, however, no failure or delay in giving such notification shall adversely affect the rights of any Affected Party to such compensation unless such failure or delay results in a Material Adverse Effect.

(b) In determining any amount provided for or referred to in this Section 2.17, an Affected Party may use any reasonable averaging or attribution methods that it (in its sole discretion exercised in good faith) shall deem applicable and which it applies on a consistent basis. Any Affected Party when making a claim under this
Section 2.17 shall submit to the Borrower a statement as to such increased cost or reduced return (including calculation thereof in reasonable detail), which statement shall, in the absence of; manifest error, be conclusive and binding upon the Borrower.

ARTICLE III

CONDITIONS OF BORROWINGS

SECTION 3.01. CONDITIONS PRECEDENT TO INITIAL BORROWING. The initial Borrowing hereunder is subject to the condition precedent that Concord or the Agent or both, as the case may be, shall have received on or before the date of such Borrowing the items listed in the Exhibits hereto, in form and substance satisfactory to Concord or the Agent or both, as the case may be.

SECTION 3.02. CONDITIONS PRECEDENT TO ALL BORROWINGS. Each Borrowing (including the initial Borrowing) by the Borrower from any Lender shall be subject to the further conditions precedent that:

(a) on or prior to the date of such Borrowing, the Borrower shall have delivered to the Agent, each Required Lender and the Trustee (i) a Advance Percentage

28

Calculation Report from the Valuation Agent and (ii) if requested by the Agent or a Required Lender, copies of the relevant Sale and Purchase Agreement; and

(b) on the date of such Borrowing, the following statements shall be true, and the Borrower by accepting the amount of such Borrowing shall be deemed to have certified that:

(i) the representations and warranties contained in Article IV are correct on and as of such day as though made on and as of such date;

(ii) no event has occurred and is continuing, or would result from such Borrowing, which constitutes an Event of Default or an event which, with the giving of notice or the passage of time, or both, would constitute an Event of Default;

(iii) on and as of such day, after giving effect to such Borrowing, the Facility Amount would not exceed the Facility Limit; and

(iv) no law or regulation shall prohibit, and no order, judgment or decree of any federal, state or local court or governmental body, agency or instrumentality shall prohibit or enjoin, the making of such Advances by such Lender in accordance with the provisions hereof.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

The Borrower represents and warrants as follows:

(a) The Borrower is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Borrower of this Agreement and all Transaction Documents to be delivered by it in connection herewith or therewith, including the Borrower's use of the proceeds of Advances, are within the Borrower's organizational powers, have been duly authorized by all necessary organizational action, do not contravene (i) the Borrower's Articles of Incorporation or bylaws, (ii) any law, rule or regulation applicable to the Borrower, (iii) any contractual restriction binding on or affecting the Borrower or its property or (iv) any order, writ, judgment, award, injunction or decree binding on or affecting the Borrower or its property, and do not result in or require the creation of any lien, security interest or other charge or encumbrance upon or with respect to any of its properties (other than in favor of the Trustee for the benefit of the Secured Creditors with respect to the Pledged Collateral); and no transaction contemplated hereby or by the other Transaction Documents to which it is a party requires compliance with any bulk sales act or similar

29

law. This Agreement and the other Transaction Documents to which it is named as a party have each been duly executed and delivered by the Borrower.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Borrower of this Agreement or any other Transaction Document to which it is a party, except for the filing of certain UCC financing statements, all of which financing statements have been duly filed and are in full force and effect.

(d) This Agreement and each other Transaction Document to which the Borrower is a party constitute the legal, valid and binding obligations of the Borrower enforceable against the Borrower in accordance with their respective terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors and (ii) general principals of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Borrower, threatened, action or proceeding affecting the Borrower before any court, governmental agency or arbitrator that may materially adversely affect the financial condition of the Borrower or the ability of the Borrower to perform its obligations under each Transaction Document to which it is a party. The Borrower is not in default with respect to any order of any court, arbitrator or any other Governmental Authority.

(f) No proceeds of any Advances will be used by the Borrower to acquire any security in any transaction which is subject to
Section 13 or 14 of the Securities Exchange Act of 1934, as amended.

(g) The Pledged Collateral shall, at all times, be owned by the Borrower free and clear of any Adverse Claim except as provided herein, and the Trustee, for the benefit of the Secured Creditors, has a valid and perfected first priority security interest in such Pledged Collateral. No effective financing statement or other instrument similar in effect covering any Pledged Collateral shall at any time be on file in any recording office except such as may be filed in favor of the Trustee relating to this Agreement.

(h) As of the close of business on each Business Day, the Facility Amount shall not exceed the Facility Limit on such Business Day.

(i) No Valuation Report (to the extent that information contained therein is supplied by the Borrower), information, exhibit, financial statement, document, book, record or report furnished or to be furnished by the Borrower to the Agent or any Required Lender in connection with this Agreement is or will be inaccurate in any material respect as of the date it is or shall be dated or (except as otherwise disclosed to the Agent or such Required Lender in writing) as of the date so furnished, and no such document contains or will contain any material misstatement of fact or omits or shall omit to state a material fact necessary to make the statements contained therein not misleading.

30

(j) The principal place of business and chief executive office of the Borrower and the office where the Borrower keeps all the Records are located at the address of the Borrower referred to in
Section 9.02 or such other location as the Borrower shall have given notice of to the Required Lenders pursuant to Section 5.10.

(k) The Borrower has no trade names, fictitious names, assumed names or "doing business as" names or other names under which it has done or is doing business.

(1) The Borrower is Solvent at the time of (and immediately after) each "Advance" and each purchase of Eligible Loans made by the Borrower.

(m) The Borrower is not an "investment company" or a company "controlled" by an "investment company," within the meaning of the Investment Company Act of 1940, as amended.

(n) The Borrower has directed (or caused to be directed) all Servicers to transmit Collections on the Financed Loans and the other Pledged Collateral to the Trustee for deposit to the Collection Account.

(o) All representations and warranties of the Borrower set forth in the Transaction Documents to which it is a party are true and correct in all material respects.

(p) Each Student Loan to be financed with the proceeds of any Advance constitutes an Eligible Loan as of the date of such Advance purchased from a Seller pursuant to a Sale and Purchase Agreement.

(q) The Borrower and its Affiliates have reviewed the areas within their business and operations which could be adversely affected by, and have developed or are developing a program to address on a timely basis, the risk that certain computer applications used by the Borrower or its Affiliates (or their respective material suppliers or vendors (other than the Department), including, but not limited to, any Servicer and the Valuation Agent) may be unable to recognize or perform properly date-sensitive functions involving dates prior to and after December 31, 1999 (the "Year 2000 Problem"). On the basis of the foregoing, to the best knowledge of the Borrower, the Year 2000 Problem will not have a Material Adverse Effect

ARTICLE V

GENERAL COVENANTS OF THE BORROWER

SECTION 5.01. GENERAL COVENANTS.

(a) COMPLIANCE WITH LAWS; PRESERVATION OF CORPORATE EXISTENCE. The Borrower will comply in all material respects with all applicable laws, rules, regulations and orders and preserve and maintain its legal existence, and will preserve and maintain its rights, franchises, qualifications and privileges in all material respects.

31

(b) SALES, LIENS, ETC. Except as otherwise provided herein, the Borrower will not (i) sell, assign (by operation of law or otherwise) or otherwise dispose of, or create or suffer to exist any Adverse Claim upon or with respect to, any Pledged Collateral or (ii) create or suffer to exist any Adverse Claim upon or with respect to any of the Borrower's assets.

(c) GENERAL REPORTING REQUIREMENTS. The Borrower will provide to the Agent and to each Required Lender the following:

(i) as soon as available and in any event within 120 days after the end of each fiscal year of the Borrower, a copy of the balance sheet of the Borrower and the related statements of income, beneficial interest holders' (or securityholders') equity and cash flows for such year, each prepared in accordance with GAAP consistently applied and duly certified by nationally recognized independent certified public accountants selected by the Borrower;

(ii) as soon as possible and in any event within five days after the occurrence of each Event of Default and each event which, with the giving of notice or lapse of time or both, would constitute an Event of Default, a statement of the Borrower setting forth details of such Event of Default or event and the action which the Borrower has taken and proposes to take with respect thereto;

(iii) promptly following receipt thereof; to the extent requested by the Agent or any Required Lender, copies of all financial statements, settlement statements, portfolio and other material reports, notices, disclosures, certificates and other written material delivered or made available to the Borrower by any Person pursuant to the terms of any Transaction Document;

(iv) promptly following the Agent's or any Required Lender's request therefor, such other information respecting the Financed Loans and the other Pledged Collateral or the conditions or operations, financial or otherwise, of the Borrower as the Agent or any Required Lender may from time to time reasonably request;

(v) with respect to each Guarantor, promptly after receipt thereof as made available to the Borrower after request therefor, copies of any audited financial statements of such Guarantor certified by an independent certified public accounting firm and a written statement setting forth the Trigger Rate of such Guarantor and the source of the Borrower's representation thereof;

(vi) with respect to each Servicer and promptly after receipt thereof after a good faith effort to obtain such material is made by the Borrower, (A) copies of any annual audited financial statements of such Servicer, certified by an independent certified public accounting firm; (B) on an annual basis within 10 days after receipt thereof, copies of SAS 70 reports for such Servicer, or, if not available, the annual compliance audit for each Servicer required by Section 428(b)(l)(4) of the Higher Education Act; and (C) to the extent not included in

32

the financial information provided pursuant to clauses (A) and (B) hereof, such Servicer's net dollar loss for the year due to servicing errors;

(vii) upon request, a Schedule of Purchased Loans;

(viii) as soon as available and in any event within 120 days after the end of each fiscal year of Union Financial Services, Inc., copies of consolidated financial statements for it and its consolidated subsidiaries prepared in accordance with generally accepted accounting principles, duly certified by independent certified public accountants of recognized standing selected by it, including consolidating statements;

(ix) promptly after the filing or receiving thereof, copies of all reports and notices with respect to any Reportable Event defined in Article IV of ERISA which the Borrower files under ERISA with the Internal Revenue Service, the Pension Benefit Guarantee Corporation or the U.S. Department of Labor or which the Borrower receives from the Pension Benefit Guarantee Corporation;

(x) immediately upon becoming aware of the existence of any Event of Default, a written statement of an Authorized Officer of the Borrower setting forth details of such event and the action that the Borrower proposes to take with respect thereto; and immediately upon becoming aware of any Servicer Event of Default, written notice thereof;

(xi) as soon as possible and in any event within three Business Days of the Borrower's actual knowledge thereof, written notice of (A) any litigation investigation or proceeding which may exist at any time which could have a Material Adverse Effect and (B) any material adverse development in previously disclosed litigation, including in each case, if known to the Borrower, any of the same against a Servicer; and

(xii) promptly after the occurrence thereof, written notice of changes in the Higher Education Act or any other law of the United States that could have a Material Adverse Effect or could materially and adversely affect (A) the ability of a Servicer to perform its obligations under any Servicing Agreement, or (B) the collectibility or enforceability of a material amount of the Financed Loans, or any Guarantee Agreement or Federal Reimbursement Contract with respect to a material amount of Financed Loans.

(d) MERGER, ETC. The Borrower will not merge or consolidate with, or convey, transfer, lease or otherwise dispose of (whether in one transaction or in a series of transactions), all or substantially all of its assets (whether now owned or hereafter acquired), or acquire all or substantially all of the assets or capital stock or other ownership interest of any Person, other than, with respect to asset dispositions, in connection herewith.

(e) NATURE OF BUSINESS. The Borrower will engage in no business other than (i) purchases and sales of Eligible Loans and (ii) the other transactions permitted or

33

contemplated by this Agreement and its Articles of Incorporation and bylaws as they exist on the Closing Date, or as amended with the consent of the Required Lenders.

(f) TRANSACTION DOCUMENTS. The Borrower (i) will take all action necessary to perfect, protect and more fully evidence the ownership interest of the Borrower and the security interest of the Trustee in favor of the Secured Creditors in the Financed Loans and Collections with respect thereto and in the other Pledged Collateral and the Transaction Documents including, without limitation, (A) filing and maintaining effective financing statements (Form UCC-1) in all necessary or appropriate filing offices, (B) filing continuation statements, amendments or assignments with respect thereto in such filing offices and (C) executing or causing to be executed such other instruments or notices as may be necessary or appropriate and (ii) will take all additional action to perfect, protect and fully evidence the security interest of the Trustee, for the benefit of the Secured Creditors, in the Financed Loans and other Pledged Collateral related thereto.

(g) MAINTENANCE OF SEPARATE EXISTENCE. The Borrower will do all things necessary to maintain its existence as a Nevada corporation separate and apart from all Affiliates of the Borrower, including, without limitation, (i) practicing and adhering to corporate formalities, such as maintaining appropriate books and records; (ii) maintaining [a] Person who is an Independent Director; (iii) owning or leasing pursuant to written leases all office furniture and equipment necessary to operate its business; (iv) refraining from (A) guaranteeing or otherwise becoming liable for any obligations of any of its Affiliates, (B) having obligations guaranteed by its Affiliates,
(C) holding itself out as responsible for debts of any of its Affiliates or for decisions or actions with respect to the affairs of any of its Affiliates, and (D) being directly or indirectly named as a direct or contingent beneficiary or loss payee on any insurance policy of any Affiliate; (v) maintaining all of its deposit and other bank accounts and all of its assets separate from those of any other Person; (vi) maintaining all of its financial records separate and apart from those of any other Person; (vii) compensating all its employees, officers, directors, consultants and agents for services provided to it by such Persons, or reimbursing any of its Affiliates in respect of services provided to it by employees, officers, directors, consultants and agents of such Affiliate, out of its own funds; (viii) accounting for and managing all of its liabilities separately from those of any of its Affiliates, including, without limitation, payment directly by the Borrower of all payroll, accounting and other administrative expenses and taxes; (ix) allocating, on arm's-length basis, all shared operating services, leases and expenses, including, without limitation, those associated with the services of shared consultants and agents and shared computer equipment and software; (x) refraining from paying dividends or making distributions, loans or other advances to any of its Affiliates more frequently than once during any calendar month and, in each case, as duly authorized by its Directors and in accordance with applicable law; (xi) refraining from filing or otherwise initiating or supporting the filing of a motion in any bankruptcy or other insolvency proceeding involving the Borrower or any other Affiliate of the Borrower to substantively consolidate the assets and liabilities of the Borrower with the assets and liabilities of any such Person or any other Affiliate of the Borrower; (xii) maintaining adequate

34

capitalization in light of its business and purpose; and (xiii) conducting all of its business (whether written or oral) solely in its own name.

(h) TRANSACTIONS WITH AFFILIATES. The Borrower will not enter into, or be a party to, any transaction with any of its Affiliates, except (i) the transactions permitted or contemplated by this Agreement (including the sale and purchase of Eligible Loans to Affiliates) and (ii) other transactions (including, without limitation, the lease of office space or computer equipment or software by the Borrower to or from an Affiliate (A) in the ordinary course of business, (B) pursuant to the reasonable requirements of the Borrower's business, (C) upon fair and reasonable terms that are no less favorable to the Borrower than could be obtained in a comparable arm's-length transaction with a Person not an Affiliate of the Borrower, and (D) not inconsistent with the factual assumptions set forth in the opinion letter issued as of the Closing Date by Kutak Rock to the Secured Creditors relating to the issues of substantive consolidation.

(i) DEBT. Except as provided in the Borrower's Articles of Incorporation, the Borrower will not incur any Debt other than Debt arising hereunder. The Borrower will not make any Investments other than Permitted Investments and purchases of Eligible Loans.

(j) EXTENSION OR AMENDMENT OF TRANSACTION DOCUMENTS. Without the written consent of the Agent and the Required Lenders, the Borrower will not:

(i) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of any Transaction Document;

(ii) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of any Sale and Purchase Agreement, Servicing Agreement, Custodian Agreement, Financed Loan or other instrument, document or agreement included in the Pledged Collateral in any manner that (A) may reduce the amount owing by the Obligor under a Financed Loan, by a Servicer, or defer or extend the date scheduled for the final payment thereof, except for extensions of past-due Financed Loans entered into by a Servicer in accordance with the Higher Education Act in order to maximize Collections thereof, or (B) may permit or result in the release of any portion of the Pledged Collateral;

(iii) take or consent to any other action that may impair the rights of any Secured Creditor to any Pledged Collateral or modify, in a manner adverse to any Secured Creditor, the right of such Secured Creditor to demand or receive payment under any of the Transaction Documents; or

(iv) take or consent to any other action that may impair the interests of the Borrower or its assignees to any Pledged Collateral or modify, in a manner adverse to the Borrower or its assignees, the right of the Borrower and its assignees to demand or receive payment under any of the Transaction Documents.

35

(k) ERISA. The Borrower will not adopt, maintain, contribute to or incur or assume any legal obligation with respect to any Benefit Plan or Multiemployer Plan or permit any of its ERISA Affiliates to do any of the foregoing.

(l) SERVICERS. The Borrower will not permit any Person other than the Servicer to collect, service or administer the Financed Loans.

(m) ELIGIBLE LOANS NOT ORIGINATED BY SELLERS. The Borrower shall not purchase from a Seller pursuant to a Sale and Purchase Agreement any Eligible Loan that was originated by a Person other than the applicable Seller unless the Borrower shall have taken (or caused to be taken) all steps reasonably necessary to ensure that
(i) after giving effect to such purchase, the Borrower shall have acquired all legal and beneficial ownership in such Financed Loan, free and clear of any Adverse Claim and (ii) that the Person that originated such Eligible Loan (and any transferee thereof other than the Seller) shall have received reasonable equivalent value for the transfer of such Eligible Loan made by it.

SECTION 5.02. ACQUISITION, COLLECTION AND ASSIGNMENT OF STUDENT LOANS. The Borrower shall acquire only Eligible Loans (or beneficial interests therein) with proceeds of the Advances and shall diligently cause to be collected all principal and interest payments on all the Financed Loans and all sums to which the Borrower or Trustee is entitled pursuant to any Sale and Purchase Agreement, and all grants, subsidies, donations, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor which relate to such Financed Loans. The Borrower shall also make, or cause to be made by Sellers or Servicers or Trustees, every effort to collect the Borrower's or such Seller's or Servicer's or Trustee's claims for payment from the Secretary of Education or any Guarantor as soon as possible, of all payments related to such Financed Loans. The Borrower will assign or direct the assignment of such Financed Loans for payment of guarantee benefits as required by applicable law and regulations. The Borrower will comply with all United States and state statutes, rules and regulations and any Guarantor's rules and regulations which apply to such Financed Loans.

SECTION 5.03. ENFORCEMENT OF FINANCED LOANS. The Borrower shall cause to be diligently enforced and taken all steps, actions and proceedings reasonably necessary for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due the Borrower and Trustee, as applicable thereunder. The Borrower shall not permit the release of the obligations of any Eligible Borrower under any Financed Loan and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower, the Trustee and the Lenders under or with respect to each Financed Loan and agreement in connection therewith. The Borrower shall not consent or agree to or permit any amendment or modification of any Financed Loan or agreement in connection therewith which will in any manner materially adversely affect the rights or security of the Trustee or the Lenders (with respect to the rights of the Lenders, without the approval of the Agent and the Required Lenders, which approval shall not be unreasonably withheld). Nothing in this Agreement shall be construed to prevent the Borrower and Trustee, as applicable, from settling a default or curing a delinquency on any Financed Loan on such terms as shall be permitted by law.

36

SECTION 5.04. ENFORCEMENT OF SERVICING AGREEMENTS. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements, including the prompt payment of all principal and interest payments and all other amounts due the Borrower or Trustee, as applicable, thereunder, including all grants, subsidies, donations, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor and/or by the Secretary of Education which relate to any Financed Loans. The Borrower shall not permit the release of the obligations of any Servicer under any Servicing Agreement and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower and of the Trustee under or with respect to each Servicing Agreement. The Borrower shall not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the rights or security of the Trustee or the Lenders, without the written consent of the Agent and the Required Lenders, except (a) as required by the Higher Education Act, (b) solely for the purpose of extending the term thereof or adding to the Financed Loans serviced thereunder Eligible Loans financed under an indenture or similar agreement other than this Agreement and/or (c) in any other manner, if such modification, amendment or supplement so made without the prior written consent of the Agent and the Required Lenders shall not be effective with respect to the servicing of Financed Loans; provided, however, that the Agent and the Required Lenders shall respond as promptly as may be practicable after receipt by the Required Lenders of a request of the Borrower for the Agents' and the Required Lenders' consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of any Servicing Agreement.

SECTION 5.05. ADMINISTRATION AND COLLECTION OF FINANCED LOANS. All Financed Loans shall be administered and collected either by the Borrower or by a Servicer in a competent, diligent and orderly fashion and in accordance with all requirements of the Higher Education Act, the Secretary of Education, this Agreement, the Federal Reinsurance Agreements, the Trustee Guarantee Agreement and any other guarantee agreement issued by any Guarantor to the Trustee.

SECTION 5.06. AMENDMENT OF FORM OF SALE AND PURCHASE AGREEMENT. The Borrower shall notify the Trustee, the Agent and the Required Lenders in writing of any proposed material amendments to the form of Sale and Purchase Agreement. No such amendment shall become effective unless and until the Agent and the Required Lenders consent in writing thereto (which consent shall not be unreasonably withheld).

SECTION 5.07. CUSTODIAN. Each Custodian shall hold the Student Loan Notes in a safe and secure manner for purposes of perfecting the security interest in and lien on such Financed Loans as herein provided. The Student Loan Notes shall be held in a limited access vault facility with a two-hour fire rating and shall be assigned a designation which is distinct from other promissory notes held to secure any other financings of the Borrower, if any, for which the Trustee acts in a fiduciary capacity.

SECTION 5.08. PREPAYMENTS AND REFINANCING. The Borrower or its Affiliates has entered into, and intend to enter into in the future, agreements pursuant to which the Borrower or an Affiliate may borrow moneys thereunder, and pledge Financed Loans or its interest therein (previously pledged hereunder) to secure the same, or sell Financed Loans or its interest therein

37

(previously pledged hereunder), none of which agreements constitute or will constitute an Adverse Claim on the Financed Loans continuing to be Pledged Collateral. Notwithstanding any provision to the contrary herein, if and to the extent the Borrower or an Affiliate so borrows money or sells Financed Loans or its interest therein, upon either (a) payment in full of, or (b) deposit of cash into a segregated account maintained with the Trustee for the sole benefit of the Lenders, and in which the Trustee is granted a valid and perfected first priority security interest subject to no other lien, claim or encumbrance in an amount equal to, all Advances and other Obligations relating to such Financed Loans and the Trust Estate or any interest therein affected by such action (together with all accrued and unpaid Yield thereon together with all Yield which would accrue through the end of the related Interest Periods) such Financed Loans shall no longer be security for the Advances. Notwithstanding anything to the contrary contained herein, without the prior written consent of the Required Lenders, in no event shall any such payment to the Lenders occur
(i) more than three Business Days after the delivery by the Valuation Agent of a Valuation Report, (ii) if, after giving effect to such repayment and the release of the Trustee's security interest in or removal from the Pledged Collateral of the Related Financed Loans, an Event of Default (or an event that with the passage of time or the giving of notice, or both, would constitute an Event of Default) or the requirements giving rise to a collateral call under any provision of this Agreement would exist or result therefrom, and (iii) on a day other than the first Business Day of a calendar month.

SECTION 5.09. PERIODIC REPORTING.

(a) The Borrower will cause the Valuation Agent to deliver to the Agent (at the address provided in the Liquidity Agreement) and to the Required Lenders and the Trustee:

(i) not later than each Valuation Date, a Valuation Report setting forth the Aggregate Market Value, the Liabilities and the Asset Coverage Ratio; and

(ii) not later than four Business Days prior to each Advance, a Advance Percentage Calculation Report.

(b) The Borrower will cause to be provided to the Agent, the Required Lenders and the Valuation Agent, (i) not later than the third Business Day prior to each Calculation Date, a summary of each servicer report setting forth the material characteristics of the Financed Loans, all as of the last day of the immediately preceding calendar month and (ii) not later than one Business Day prior to each Calculation Date, (A) the balances in the Collection Account (including a breakout of principal and interest received with respect to the Financed Loans) and the Cash Reserve Account and (B) the Liabilities, all as of the last day of the immediately preceding calendar month.

SECTION 5.10. UCC MATTERS; PROTECTION AND PERFECTION OF PLEDGED COLLATERAL; DELIVERY OF DOCUMENTS. The Borrower will keep its principal place of business and chief executive office, and the office where it keeps the Records, at the address of the Borrower referred to in Article IV (j) or, upon 30 days' prior written notice to the Trustee and the Lenders, at such other locations within the United States where all actions reasonably requested by the Agent or any Required Lender to protect and perfect the interest of the Borrower and the Secured

38

Creditors in the Pledged Collateral have been taken and completed. The Borrower will not make any change to its name or use any tradenames, fictitious names, assumed names, "doing business as" names or other names, unless prior to the effective date of any such name change or use, the Borrower delivers to the Agent and the Required Lenders such executed financing statements as any Required Lender may request to reflect such name change or use, together with such other documents and instruments as the Agent or any such Required Lender may request in connection therewith. The Borrower agrees that from time to time, at its expense, it will promptly execute and deliver all further instruments and documents, and take all further action that the Agent or any Required Lender may reasonably request in order to perfect, protect or more fully evidence the Trustee's interest in the Pledged Collateral for the benefit of the Secured Creditors, or to enable the Trustee or the Required Lenders to exercise or enforce any of their respective rights hereunder. Without limiting the generality of the foregoing, the Borrower will upon the request of any Required Lender: (a) execute and file such financing or continuation statements, or amendments thereto or assignments thereof, and such other instruments or notices, as may be necessary or appropriate or as any such Required Lender may request, and (b) mark its master data processing records evidencing such Pledged Collateral with a legend acceptable to the Required Lenders, evidencing that the Trustee, for the benefit of the Secured Creditors, has acquired an interest therein as provided in this Agreement. The Borrower hereby authorizes the Trustee, or any Secured Creditor on behalf of the Borrower, to file one or more financing or continuation statements, and amendments thereto and assignments thereof, relative to all or any of the Pledged Collateral now existing or hereafter arising without the signature of the Borrower where permitted by law. A carbon, photographic or other reproduction of this Agreement or any financing statement covering the Pledged Collateral, or any part thereof shall be sufficient as a financing statement. If the Borrower fails to perform any of its agreements or obligations under this Section 5.10, any Secured Creditor may (but shall not be required to) itself perform, or cause performance of, such agreement or obligation, and the expenses of such Secured Creditor incurred in connection therewith shall be payable by the Borrower upon the such Secured Creditor's demand therefor. For purposes of enabling any such Secured Creditor and the Trustee to exercise their respective rights described in the preceding sentence and elsewhere in this Agreement, the Borrower hereby authorizes, and irrevocably grants a power of attorney to, the Secured Creditors, the Trustee and their respective successors and assigns to take any and all steps in the Borrower's name and on behalf of the Borrower necessary or desirable, in the determination of the Secured Creditors or the Trustee, as the case may be, to collect all amounts due under any and all Financed Loans and other Pledged Collateral, including, without limitation, endorsing the Borrower's name on checks and other instruments representing Collections and enforcing such Financed Loans and other Pledged Collateral.

SECTION 5.11. OBLIGATIONS OF THE BORROWER WITH RESPECT TO PLEDGED COLLATERAL. The Borrower will (a) at its expense, regardless of any exercise by any Secured Creditor of its rights hereunder, timely and fully perform and comply with all provisions, covenants and other promises required to be observed by it under the Transaction Documents included in the Pledged Collateral to the same extent as if Pledged Collateral had not been pledged hereunder and (b) pay when due any taxes, including without limitation, sales and excise taxes, payable in connection with the Pledged Collateral. In no event shall any Secured Creditor have any obligation or liability with respect to any Financed Loans or other instrument document or agreement included in the Pledged Collateral, nor shall any of them be obligated to perform any of the obligations of

39

the Borrower or any of its Affiliates thereunder. The Borrower will timely and fully comply in all respects with each Transaction Document.

SECTION 5.12. COLLATERAL CALL. The Borrower shall maintain at all times the Minimum Asset Coverage Requirement. If the Borrower is notified by the Valuation Agent that the Asset Coverage Ratio is below the Minimum Asset Coverage Requirement, fee Borrower shall deposit cash or Eligible Loans (valued at no greater than the aggregate Principal Balance thereon), within three Business Days, or such other period as agreed, to by the Agent and the Required Lenders in writing, of receipt of notice from the Valuation Agent, in the Collection Account or the Trust Estate, as applicable, the amount specified by the Valuation Agent as necessary to meet the Minimum Asset Coverage Requirement.

SECTION 5.13. GUARANTOR LIMITATIONS. The Borrower shall not permit any Financed Loan to be guaranteed by any guaranty agency or entity other than
(a) those specifically named in the definition of the term "Trustee Guarantee Agreements" in Section 1.01 hereof or (b) any other guaranty agency or entity specifically approved as a Guarantor by the Agent and the Required Lenders in advance in writing.

ARTICLE VI

EVENTS OF DEFAULT

If any of the following events ("Events of Default") shall occur:

(a) the Borrower fails to pay any of its Obligations under this Agreement or any of the other Transaction Documents when such Obligations are due or are declared due and such failure shall remain unremedied for one Business Day;

(b) any representation or warranty made or deemed to be made by the Borrower (or any of its officers) under or in connection with this Agreement or any other Transaction Document, or other information or report delivered pursuant hereto or thereto shall prove to have been false or incorrect in any material respect when made; or

(c) the Borrower shall fail to perform or observe any other term, covenant or agreement contained in any Transaction Document on its part to be performed or observed (other than in Section 5.12 hereof) and any such failure shall remain unremedied for three Business Days after written notice thereof shall have been received; or

(d) the Trustee, for the benefit of the Secured Creditors, shall, for any reason, cease to have a valid and perfected first priority security interest in any of the Pledged Collateral; the Borrower shall, for any reason, cease to have a valid and perfected first priority ownership interest in each Financed Loan and Collections with respect thereto; or

(e) an Event of Bankruptcy shall have occurred with respect to the Borrower;

or

40

(f) entry of a judgment or judgments in the aggregate in excess of $100,000 against the Borrower which are not (i) stayed, bonded, vacated, paid or discharged within 30 days after entry or (ii) fully covered by insurance as to which the insurance carrier acknowledged coverage to the Borrower in writing within 30 days after entry; or

(g) (i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings not disclosed in writing by the Borrower to the Agent and Concord prior to the date of execution and delivery of this Agreement is pending against Borrower or Affiliate hereof, or (ii) any material development not so disclosed has occurred in any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings so disclosed, which, in the case of clause (i) or (ii), in the opinion of the Agent and the Required Lenders, has a Material Adverse Effect; or

(h) the Internal Revenue Service shall file notice of a lien pursuant to 6323 of the Internal Revenue Code with regard to any of the assets of the Borrower such lien shall not have been released within 60 days, or the Pension Benefit Guarantee Corporation shall, or shall indicate its intention to, file notice of a lien pursuant to Section 4068 of the Employee Retirement Income Security Act of 1974 with regard to any of the assets of the Borrower or any of its Affiliates and such lien shall not have been released within 60 days; or

(i) a Servicer Event of Default shall have occurred or any Servicing Agreement shall not be in full force and effect for any reason, and, in either case, such Servicer or Servicing Agreement, as the case may be, shall not be replaced by a Servicer or a Servicing Agreement, as the case may be, acceptable to the Agent and the Required Lenders within 60 days of such event; provided, however, the foregoing event shall not be an "Event of Default" hereunder if such Servicer Event of Default arises under a Servicing Agreement with a Servicer that is not an Affiliate of the Seller and within the 30 days of the occurrence of such event, all Financed Loans then serviced by such Servicer are released from the Pledged Collateral in accordance with the terms of this Agreement; or

(j) at any time the sum of the aggregate outstanding Principal Balance of all Financed Loans that are Proprietary Loans exceeds 20% of the aggregate outstanding Principal Balance of all Financed Loans; or

(k) the Borrower shall fail to perform or observe the covenant set forth in Section 5.12 hereof; or

(l) the occurrence of an event or circumstance that has a Material Adverse Effect; or

(m) at any time the sum of the aggregate outstanding Principal Balance of Financed Loans serviced by Servicers for which the reporting of financial information to the Agent is not permitted under their Servicing Agreements shall exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans; or

41

(n) after 180 days from any drawing by Concord under the Liquidity Agreement, one or more Liquidity Advances remain unpaid to the Liquidity Providers; or

(o) information in any of the reports described in Exhibits C, D or E hereof or in the reports described in the Valuation Agent Agreement, shall prove to have been false or incorrect in any material respect and such false or incorrect information shall remain uncorrected for three Business Days after written notice thereof shall have been received;

then, and in any such event, the Agent or Required Lenders may, by notice to the Borrower and the Trustee, declare the Termination Date to have occurred, whereupon all of the Obligations shall become immediately due and payable, except that, in the case of any event described in subsection (e) above, the Termination Date shall be deemed to have occurred automatically upon the occurrence of such event and all of the Obligations shall automatically become and be immediately due and payable, without presentment, demand, protest or any notice of any kind, all of which are hereby expressly waived by the Borrower. Upon any such declaration or automatic occurrence, the Trustee and the Required Lenders shall have, in addition to all other rights and remedies under this Agreement or otherwise, all other rights and remedies provided to a secured party under the UCC of the applicable jurisdiction and other applicable laws, which rights shall be cumulative. The rights and remedies of a secured party which may be exercised by the Trustee and/or the Required Lenders pursuant to this Article VI shall include, without limitation, the right, without notice except as specified below, to solicit and accept bids for and sell the Pledged Collateral or any part thereof in one or more parcels at a public or private sale, at any exchange, broker's board or at any of the Trustee's offices or elsewhere, for cash, on credit or for future delivery, and upon such other terms as the Trustee or the Required Lenders may deem commercially reasonable. Any sale or transfer by the Trustee and/or the Required Lenders of Financed Loans shall only be made to an Eligible Lender. The Borrower agrees that, to the extent notice of sale shall be required by law, 10 Business Days' notice to the Borrower of the time and place of any public sale or the time after which any private sale is to be made shall constitute reasonable notification and that it shall be commercially reasonable for the Trustee to sell the Pledged Collateral to an Eligible Lender on an "as is" basis, without representation or warranty of any kind. The Trustee shall not be obligated to make any sale of Pledged Collateral regardless of notice of sale having been given and may adjourn any public or private sale from time to time by announcement at the time and place fixed therefor, and such sale may, without further notice, be made at the time and place to which it was so adjourned.

ARTICLE VII

TRUSTEE

SECTION 7.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts imposed upon it by this Agreement, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

42

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Agreement, and no implied covenants or obligations shall be read into this Agreement against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Agreement; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Agreement and whether or not they contain the statements required under this Agreement.

(b) In case an Event of Default has occurred and is continuing, the Trustee, in exercising the rights and powers vested in it by this Agreement, shall use the same degree of care and skill in their exercise as a prudent man would exercise or use under the circumstances in the conduct of his own affairs.

(c) No provision of this Agreement shall require the Trustee to expend or risk its own funds or otherwise incur any financial liability in the performance of any of its duties hereunder, or in the exercise of any of its rights or powers, if it shall have reasonable grounds for believing that repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured to it.

(d) Whether or not herein expressly so provided, every provision of this Agreement relating to the conduct or affecting the liability of or affording protection to the Trustee shall be subject to the provisions of this Section.

SECTION 7.02. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, servicer's report appraisal, opinion or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may be counsel for the Borrower or the Trustee), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall deem it desirable that a matter be proved or established prior to taking, suffering, or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an officer of the Borrower, the Agent or the Required Lenders; provided, however, that the Trustee may not delay any action required hereunder after receipt of a certificate because the Trustee has failed to receive such certificate.

The Trustee shall not be liable for any action taken, suffered, or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred

43

upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

To the extent otherwise permitted by the terms of this Agreement, the Trustee is authorized, to sell, assign, transfer, convey, or repurchase Financed Loans in accordance with a Borrower or Lender request, provided that no such Financed Loan may be sold, assigned, transferred, or conveyed to any Person who is not an Eligible Lender. The Trustee is further authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Agreement.

SECTION 7.03. COMPENSATION OF TRUSTEE. The Borrower shall pay to the Trustee from time to time pursuant to Section 2.06(c)(vi) reasonable compensation for all services rendered by it hereunder, as set forth in the letter agreement dated August 26, 1998 and attached as Exhibit F hereto, and also all its reasonable expenses, charges, and other disbursements and those of its attorneys, agents, and employees incurred in and about the administration and execution of the trusts hereby created. The Trustee may not change the amount of its annual compensation without giving the Borrower at least 90 days' written notice prior to the beginning of a calender year and without the written consent of the Required Lenders.

SECTION 7.04. RESIGNATION OF TRUSTEE. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Agreement by giving to the Borrower and the Lenders notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 7.06 hereof (and is qualified to be the Trustee under the requirements of Section 7.06 hereof). If no successor Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Borrower and the Lenders, whichever period is the longer, the Trustee may (a) appoint a temporary successor Trustee having the qualifications provided in Section 7.06 hereof or (b) request a court of competent jurisdiction to (i) require the Borrower to appoint a successor, as provided in Section 7.06 hereof, within three days of the receipt of citation or notice by the court, or
(ii) appoint a Trustee having the qualifications provided in Section 7.06 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to (a) above, the Borrower may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 7.06 hereof.

SECTION 7.05. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee may be removed (a) by the Borrower for cause or upon the sale or other disposition of the Trustee or its trust functions or (b) by the Borrower without cause so long as no Event of Default exists or has existed within the last 90 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Borrower and acceptance thereof by said successor.

In the event a Trustee (or successor Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until the successor Trustee has accepted appointment as such.

44

SECTION 7.06. SUCCESSOR TRUSTEE. In case at any time the Trustee or any successor Trustee shall resign, be dissolved, cease to be an "eligible lender" as defined in the Higher Education Act, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Borrower by an instrument in writing duly authorized by resolution. In the case of any such appointment by the Borrower of a successor to the Trustee, the Borrower shall forthwith cause notice thereof to the Lenders.

Every successor Trustee appointed by the Borrower shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender.

SECTION 7.07. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee appointed hereunder shall execute, acknowledge, and deliver to its predecessor Trustee, and also to the Borrower and the Lenders, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed, or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties, and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of the Borrower, or an authorized officer of the successor Trustee, execute, acknowledge, and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor Trustee all the right, title, and interest of the Trustee which it succeeds, in and to the Pledged Collateral and such rights, powers, trusts, duties, and obligations, and the Trustee ceasing to act also, upon like request, pay over, assign, and deliver to the successor Trustee any money or other property or rights subject to the lien of this Agreement, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Borrower be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers, and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Borrower.

SECTION 7.08. SERVICING AGREEMENT. The Trustee acknowledges the receipt of copies of the Servicing Agreements and Custodian Agreements attached as Exhibit G hereto.

SECTION 7.09. TRUSTEE COVENANTS WITH RESPECT TO "ELIGIBLE LENDER" STATUS. The Trustee covenants as follows:

(a) The Trustee represents and warrants that it satisfies the requirements to be an "eligible lender" as that term is defined in the Higher Education Act and covenants that it will remain an "eligible lender" so long as the Trustee remains Trustee under this Agreement provided, however, that the Trustee shall have no responsibility or liability

45

hereunder if it fails to remain as an "eligible lender" as a result of the actions or inactions of the Borrower or any Servicer; and

(b) The Trustee shall take such actions, but only such actions, with respect to being an "eligible lender" as shall be reasonably requested by the Borrower; such actions do not include taking steps or instituting suits, actions or proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder, for which the Borrower is solely responsible.

SECTION 7.10. TRUSTEE'S STATUS AS AN "ELIGIBLE LENDER." For the purposes of this Agreement, all documents, agreements, understandings and arrangements relating to this Agreement that are executed by the Trustee have been executed by the Trustee with the understanding that it may be deemed to be an "eligible lender" under the Higher Education Act. The Borrower hereby acknowledges the fact that the Trustee may be deemed an "eligible lender" under the Higher Education Act and thus may be subject to certain liabilities because of such status and that the Trustee is willing to accept the status of "eligible lender" hereunder as an accommodation to the Borrower, and the Borrower hereby agrees that it will indemnify and hold harmless the Trustee and its officers, directors, employees and agents for any and all liability which may be incurred because of Trustee's status as an "eligible lender" or because of the Trustee's entering into the Agreement or any of the other Transaction Documents that results from the actions or inactions of the Borrower or any Servicer.

ARTICLE VIII

INDEMNIFICATION

Without limiting any other rights which the Lenders, the Trustee or any of their respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Borrower set forth in this Agreement or any of the other Transaction Documents or the Liquidity Agreement, the Borrower hereby agrees to indemnify the Lenders, the Trustee and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, the Liquidity Agreement or the Pledged Collateral, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Person seeking indemnification. Without limiting the foregoing, the Borrower shall indemnify the Lenders, the Trustee and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(a) any Financed Loan treated as or represented by the Borrower to be an Eligible Loan which is not at the applicable time an Eligible Loan;

46

(b) any representation or warranty made or deemed made by the Borrower, the Servicer or any of their respective officers under or in connection with this Agreement or any other Transaction Document, which shall have been false or incorrect when made or deemed made or delivered;

(c) the failure by the Borrower or the Servicer to comply with any term, provision or covenant contained in this Agreement or any other Transaction Document, or with any applicable law, rule or regulation with respect to any Pledged Collateral, or the nonconformity of any Financed Loan or any other Pledged Collateral with any such applicable law, rule or regulation;

(d) the failure to vest and maintain vested in the Trustee for the benefit of the Secured Creditors or to transfer to the Trustee, a first priority security interest in any of the Pledged Collateral, free and clear of any Adverse Claim (except as otherwise provided herein);

(e) the failure to file, or any delay in filing, financing statements or other similar instruments or documents under the UCC of any applicable jurisdiction or other applicable laws with respect to any Pledged Collateral;

(f) any dispute, claim, offset or defense (other than the discharge in bankruptcy of the Obligor) of the Obligor to the payment of any Financed Loan or any Servicer to the payment of any obligation otherwise owing under a Transaction Document (including, without limitation, a defense based on such Financed Loan or obligation or the related Transaction Document not being a legal, valid and binding obligation of such Person enforceable against it in accordance with its terms);

(g) any failure of the Borrower to perform its duties or obligations in accordance with the provisions of this Agreement or any other Transaction Document or any failure by the Borrower to perform its respective duties in respect of the Financed Loans;

(h) any breach of contract by the Borrower or any claim or action of whatever sort arising out of or in connection with any Transaction Document or the transactions contemplated thereby;

(i) the failure to pay when due any taxes, including without limitation, sales, excise or personal property taxes payable in connection with the Pledged Collateral;

(j) any repayment by the Lenders of any amount previously distributed in payment of Advances or payment of Yield or any other amount due hereunder, in each case which amount any such Lender believes in good faith is required to be repaid;

(k) the commingling by the Borrower or any of its Affiliates of Collections at any time with other funds;

47

(l) any investigation, litigation or proceeding expressly related to this Agreement, the Liquidity Agreement or any other Transaction Document or the use of proceeds of Advances or the Pledged Collateral or in respect of any Financed Loan;

(m) any failure by the Borrower to give reasonably equivalent value to any Seller in consideration for the Financed Loans sold, or deemed to have been sold, to it by such Seller, or any attempt by any Person to void or otherwise avoid any such transaction under any statutory provision or common law or equitable action, including, without limitation, any provision of the Bankruptcy Code; or

(n) any failure of the Borrower or any of its agents or representatives to remit to the Trustee, Collections of Financed Loans and other Pledged Collateral remitted to the Borrower or any such agent or representative.

Any amounts subject to the indemnification provisions of this Article VIII shall be paid by the Borrower to the Lenders, the Trustee or their respective officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

ARTICLE IX

MISCELLANEOUS

SECTION 9.01. AMENDMENTS AND WAIVERS. No amendment or modification of any provision of this Agreement shall be effective without the written agreement of the Borrower, the Required Lenders and, to the extent affected thereby, the Trustee, and no termination or waiver of any provision of this Agreement or consent to any departure therefrom by the Borrower shall be effective without the written concurrence of the Required Lenders. Any waiver or consent shall be effective only in the specific instance and for the specific purpose for which given. Notwithstanding the foregoing, the Borrower, the Required Lenders and, if applicable, the Trustee shall not amend, modify, terminate, waive or consent to any departure from any provision contained herein which would require the consent, approval, concurrence or other action of the Agent, or which would otherwise affect in an adverse way the rights of the Agent or the Liquidity Providers hereunder, nor amend or modify any of the defined terms used in the foregoing provisions, without the prior written concurrence of the Agent.

SECTION 9.02. NOTICES, ETC. All notices and other communications provided for hereunder shall, unless otherwise stated herein, be in writing (including telex communication and communication by facsimile copy) and mailed, delivered by nationally recognized overnight courier service, telexed, transmitted or delivered by hand, as to each party hereto, at its address set forth under its name on the signature pages hereof or at such other address as shall be designated by such party in a written notice to the other parties hereto. All such notices and communications shall be effective, upon receipt, or in the case of (a) notice by mail, five days after being deposited in the United States mails, first class postage prepaid, (b) notice by telex, when telexed against receipt of answerback, or (c) notice by facsimile copy, when verbal communication of receipt is obtained, except that notices and communications pursuant to Article II shall not be effective until received.

48

SECTION 9.03. NO WAIVER; REMEDIES. No failure on the part of the Trustee or the Lenders to exercise, and no delay in exercising, any right hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right hereunder preclude any other or further exercise thereof or the exercise of any other right. The remedies herein provided are cumulative and not exclusive of any remedies provided by law.

SECTION 9.04. BINDING EFFECT; ASSIGNABILITY. This Agreement shall be binding upon and inure to the benefit of the Borrower, the Lenders, the Trustee and their respective successors and permitted assigns. This Agreement and the Lenders' rights and obligations hereunder and interest herein shall be assignable in whole or in part (including by way of the sale of participation interests therein or by assignment by the Agent of any of its assigns of the whole or any part of the Commitment) by the Lenders and its successors and assigns; provided, however, that the Lender shall not transfer or assign its interests in the Advances if immediately after such transfer or assignment, the Advances would be owned by more than 100 persons as described in Treasury Regulation 1.7704-l(h). The Borrower may not assign any of its rights and obligations hereunder or any interest herein without the prior written consent of the Agent and the Required Lenders. The parties to each assignment or participation made pursuant to this Section 9.04 shall execute and deliver to Concord and the Agent for their acceptance and recording in their respective books and records, an assignment or a participation agreement or other transfer instrument reasonably satisfactory in form and substance to the Borrower. Each such assignment or participation shall be effective as of the date specified in the agreement or instrument only after the execution, delivery, acceptance and recording as described in the preceding sentence. The Lenders shall notify the Borrower of any assignment or participation thereof made pursuant to this
Section 9.04. Subject to Section 9.11, the Lenders may not, in connection with any assignment or participation or any proposed assignment or participation pursuant to this Section 9.04, disclose to the assignee or participant or proposed assignee or participant any information relating to the Borrower and the Pledged Collateral furnished to the Lenders by or on behalf of the Borrower, without either (a) first obtaining the prior written consent of the Borrower, which consent shall not be unreasonably withheld, or (b) delivering to the Borrower a written agreement signed by the proposed assignee or participant, for the Borrower's benefit and otherwise in form and substance reasonably acceptable to the Borrower pursuant to which the proposed assignee or participant agrees to maintain the confidentiality of the information concerning the Borrower and the Financed Loans that may be provided to it by the Agent or any Lender.

SECTION 9.05. SURVIVAL. The rights and remedies with respect to any breach of a representation and warranty made by the Borrower pursuant to Article IV and the indemnification and payment provisions of Articles VII and VIII and Sections 2.17, 9.08, 9.09 and 9.14 shall be continuing and shall survive the termination of this Agreement.

SECTION 9.06. GOVERNING LAW; SEVERABILITY. This Agreement shall be construed in all respects in accordance with, and governed by the internal laws (as opposed to conflicts of law provisions) of the State of Illinois. Whenever possible, each provision of this Agreement shall be interpreted in such a manner as to be effective and valid under applicable law, but if any provision of this Agreement shall be prohibited by or invalid under applicable law, such provision shall be ineffective only to the extent of such prohibition or invalidity, without invalidating the remainder of such provisions or the remaining provisions of this Agreement.

49

SECTION 9.07. SUBMISSION TO JURISDICTION; WAIVER OF JURY AND BOND. THE BORROWER AND EACH OF THE LENDERS HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE COUNTY OF COOK, STATE OF ILLINOIS, AND IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS AGREEMENT (OTHER THAN PROCEEDINGS WITH RESPECT TO THE FORECLOSURE ON THE PLEDGED COLLATERAL WHICH MAY BE BROUGHT IN THE JURISDICTION IN WHICH SUCH PLEDGED COLLATERAL IS LOCATED) SHALL BE LITIGATED IN SUCH COURTS, AND THE BORROWER AND EACH LENDER EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY SUCH COURT AND EACH WAIVES PERSONAL SERVICE OF ANY AND ALL PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH ON THE SIGNATURE PAGES TO THIS AGREEMENT AND THAT SERVICE SO MADE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER OF ACTUAL RECEIPT OR FIVE
(5) DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

THE LENDERS AND THE BORROWER ACKNOWLEDGE THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION WITH THIS AGREEMENT, ANY OF THE TRANSACTION DOCUMENTS OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF THE LENDERS. NOTHING CONTAINED IN THIS SECTION 9.07 SHALL AFFECT THE RIGHT OF THE LENDERS TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR AFFECT THE RIGHT OF THE LENDERS TO BRING ANY ACTION OR PROCEEDING AGAINST THE BORROWER OR ITS PROPERTY IN THE COURTS OF ANY OTHER JURISDICTION TO THE EXTENT NECESSARY TO ENFORCE ITS LIENS AGAINST PROPERTY LOCATED IN SUCH JURISDICTIONS. THE BORROWER WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

SECTION 9.08. COSTS, EXPENSES AND TAXES. In addition to the rights of indemnification granted to the Lenders, the Trustee and their respective Affiliates under Article VIII hereof, and notwithstanding any limitation on recourse set forth herein, the Borrower agrees to pay on demand all reasonable costs and expenses of the Lender and the Trustee incurred in connection with the preparation, execution, delivery, administration (including periodic auditing), or any amendment or modification of, or any waiver or consent issued in connection with, this Agreement, the Liquidity Agreement or any other Transaction Document, including, without limitation, the reasonable fees and out-of-pocket expenses of counsel for the Trustee and each of

50

the Lenders with respect thereto and with respect to advising the Trustee and the Lenders as to their respective rights and remedies hereunder or thereunder, and all costs and expenses, if any (including reasonable counsel fees and expenses), incurred by the Trustee or the Lenders in connection with the enforcement of this Agreement, the Liquidity Agreement and the other Transaction Documents.

SECTION 9.09. RECOURSE AGAINST CERTAIN PARTIES. No recourse under or with respect to any obligation, covenant or agreement (including, without limitation, the payment of any fees or any other obligations) of the Lenders as contained in this Agreement or any other agreement, instrument or document entered into by it pursuant hereto or in connection herewith shall be had against any administrator of any Lenders or any incorporator, affiliate, stockholder, officer, employee or director of any Lenders or of any such administrator, as such, by the enforcement of any assessment or by any legal or equitable proceeding, by virtue of any statute or otherwise; it being expressly agreed and understood that the agreements of the Lenders contained in this Agreement and all of the other agreements, instruments and documents entered into by each such Lender pursuant hereto or in connection herewith are, in each case, solely the corporate obligations of such Lender, and that no personal liability whatsoever shall attach to or be incurred by any administrator of any Lender or any incorporator, stockholder, affiliate, officer, employee or director of any Lender or of any such administrator, as such, or any other them, under or by reason of any of the obligations, covenants or agreements of any such Lender contained in this Agreement or in any other such instruments, documents or agreements, or which are implied therefrom, and that any and all personal liability of every such administrator of any Lender and each incorporator, stockholder, affiliate, officer, employee or director, of any such Lender or of any such administrator, or any of them, for breaches by any Lender of any such obligations, covenants or agreements, which liability may arise either at common law or at equity, by statute or constitution, or otherwise, is hereby expressly waived as a condition of and in consideration for the execution of this Agreement. The provisions of this Section 9.09 shall survive the termination of this Agreement.

SECTION 9.10. EXECUTION IN COUNTERPARTS; SEVERABILITY; INTEGRATION. This Agreement may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed shall be deemed to be an original and all of which when taken together shall constitute one and the same agreement. In case any provision in or obligation under this Agreement shall be invalid, illegal or unenforceable in any jurisdiction, the validity, legality and enforceability of the remaining provisions or obligations, or of such provision or obligation in any other jurisdiction, shall not in any way be affected or impaired thereby. This Agreement contains the final and complete integration of all prior expressions by the parties hereto with respect to the subject matter hereof and shall constitute the entire agreement among the parties hereto with respect to the subject matter hereof, superseding all prior oral or written understandings.

SECTION 9.11. CONFIDENTIALITY. The Trustee and each of the Lenders each agree to keep confidential and not disclose any non-public information or documents related to the Borrower or any Affiliate of the Borrower delivered or provided to such Person in connection with this Agreement, any other Transaction Document or the transactions contemplated hereby or thereby and which are clearly identified in writing by the Borrower or such Affiliate as being confidential; provided, however, that each of the Trustee and each of the Lenders may disclose

51

any such information (a) to the extent required or deemed necessary and/or advisable by such Person's counsel in any judicial, regulatory, arbitration or governmental proceeding or under any law, regulation, order, subpoena or decree,
(b) to its officers, directors, employees, accountants, auditors and outside counsel, in each case, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality, (c) to or by any liquidity or credit provider for Concord, any potential liquidity or credit provider for Concord, or any assignee or participant or potential assignee or participant of any liquidity or credit provider for Concord, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality, (d) to any assignee, participant, or potential assignee or participant of or with any Lender or the Trustee, provided such Person agrees to be bound by the confidentiality provisions hereof or similar hereto, (e) to bank examiners and any other Person to whom the Trustee, any Lender, any such liquidity or credit support provider or assignee or participant is required by law, regulation, decree or order to make such disclosure, (f) in connection with the enforcement hereof or of any of the other Transaction Documents or the Liquidity Agreement,
(g) to any rating agency rating the commercial paper notes of the Lender, and
(h) to such other Persons as may be approved by the Borrower. Notwithstanding the foregoing, the foregoing obligations shall not apply to any such information, documents or portions thereof that: (i) were of public knowledge or literature generally available to the public at the time of such disclosure or
(ii) have become part of the public domain by publication or otherwise, other than as a result of the failure of the Trustee, the applicable Lender, or any of their respective employees, directors, officers, advisors, accountants, auditors, or legal counsel to preserve the confidentiality thereof.

SECTION 9.12. SECTION TITLES. The section titles contained in this Agreement shall be without substantive meaning or content of any kind whatsoever and are not a part of the agreement between the parties.

SECTION 9.13. ENTIRE AGREEMENT. This Agreement, including all Exhibits, Schedules and other documents attached hereto or incorporated by reference herein, together with the other Transaction Documents constitutes the entire agreement of the parties with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, oral or written, with respect to the subject matter hereof.

SECTION 9.14. NO PETITION. Each of the Borrower and the Trustee hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding CP of Concord, it will not institute against or join any other person or entity in instituting against Concord, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

52

IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE BORROWER:

NHELP-I, INC.

By /s/ TERRY J. HEIMES
  ------------------------------------------
  Terry J. Heimes
  Vice President and Treasurer

c/o National Higher Education Loan Program 121 South 13 Street, Suite 301 Lincoln, NE 68508 Atta: Terry J. Heimes (402) 458-2303 Fax: (402) 458-2399

THE LENDER:

CONCORD MINUTEMEN CAPITAL
COMPANY, LLC

By /s/ THOMAS J. IRVIN
  ------------------------------------------
  Thomas J. Irvin
  Managing Director

c/o The Liberty Hampshire Company, LLC 227 West Monroe Suite 4000 Chicago, Illinois 60606 Attn: Lisa Gajewski (312) 997-4583 Fax: (312) 977-1699

53

THE TRUSTEE:

NORWEST BANK MINNESOTA, NATIONAL
ASSOCIATION

By /s/ ALAN J. SPADINE
  ------------------------------------------
  Alan J. Spadine, Vice President

Norwest Bank Minnesota, National Association 6th & Marquette Avenue Minneapolis, MN 55479-0069 Attn: Corporate Trust Services (612) 667-5745 Fax: (612) 667-2149

54

EXHIBIT A

FORM OF SALE AND PURCHASE AGREEMENT


LOAN SALE AGREEMENT

This LOAN SALE AGREEMENT (the "Agreement") is made and entered into as of the _____ day of ________________, 1998, by and between ____________________, as seller ("Seller") and NHELP-I, Inc., a Nevada corporation, as purchaser ("Purchaser").

WITNESSETH:

WHEREAS, Purchaser is engaged or wishes to engage in a program of purchasing, holding and selling loans made to eligible borrowers in accordance with the provisions of the Higher Education Act (as defined herein), the proceeds of which are used to pay the costs incurred by students attending post-secondary educational institutions;

WHEREAS, Seller is engaged in a program of originating, purchasing, holding and selling student loans;

WHEREAS, Seller desires to sell to Purchaser, and Purchaser desires to purchase from Seller, certain student loans, including Federal Stafford Loans, Federal PLUS Loans and Federal Supplemental Loans for Students, made and guaranteed or insured pursuant to the Higher Education Act, in accordance with the terms and conditions of this Agreement.

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

ARTICLE I
DEFINITIONS

The following words and terms used in this Agreement shall have the following meanings unless otherwise provided herein or unless the context or use clearly indicates another or different meaning or intent:

"Adverse Claim" shall mean a lien, security interest, charge, encumbrance or other right or claim or restriction in favor of any Person (other than, with respect to the Pledged Collateral, as defined in the Warehouse Loan Agreement, any lien, security interest, charge, encumbrance or other right or claim or restriction in favor of the Trustee, as defined in the Warehouse Loan Agreement, for the benefit of the Secured Creditors, as defined in the Warehouse Loan Agreement).


"Agreement" shall mean this Agreement, including all exhibits attached hereto, and any supplements or amendments hereto.

"Business Day" shall mean a day of the year other than a Saturday or a Sunday on which banks are not authorized or required to close in the State of Nebraska.

"Certificate of Insurance" shall mean a certificate of federal loan insurance issued with respect to an Eligible Loan by the Secretary pursuant to the provisions of the Higher Education Act

"Commitment" shall mean Seller's commitment to sell Eligible Loans to Purchaser pursuant to Section 2.1 hereof.

"Consolidation Loan" shall mean a Student Loan authorized under
Section 428C of the Act consolidating Eligible Loans.

"Contract of Insurance" shall mean a contract of insurance under the Higher Education Act between the Secretary and Seller or the Secretary and the Purchaser, providing for the Insurance of Student Loans.

"Department" shall mean the United States Department of Education, or any successor thereto or to the functions thereof.

"Eligible Borrower" shall mean a borrower who is eligible under the Higher Education Act to be the obligor of a loan for financing a program of education at an Eligible Institution, or for consolidating two or more such loans, including, without limitation, a borrower who is eligible under the Higher Education Act to be an obliger of a loan made pursuant to Section 428A, 428B or 428C of the Higher Education Act.

"Eligible Institution" shall mean (i) an institution of higher education; (ii) a vocational school; or (iii) any other institution which, in all of the above cases, has been approved by the Secretary and the applicable Guarantee Agency.

"Eligible Loan" shall mean a Student Loan:

(a) which was originated or acquired by the Seller in the ordinary course of its business and was originated in the United States, its territories or possessions;

(b) that constitutes an account or general intangible as defined in the UCC as in effect in the jurisdiction that governs the perfection of the interests of

2

the Purchaser therein and the perfection of the interest of the Trustee (as defined in the Warehouse Loan Agreement) therein under the Warehouse Loan Agreement;

(c) on which the borrower is an Eligible Borrower attending an Eligible Institution;

(d) if such Student Loan is a subsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department if such Student Loan is a Consolidation Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department to the extent applicable; and if such Student Loan is a PLUS/SLS or an unsubsidized Stafford Loan, such Student Loan qualifies the holder thereof receive Special Allowance Payments from the Department, to the extent applicable;

(e) at the time of purchase pursuant to this Agreement, is not a Defaulted Student (as defined in the Warehouse Loan Agreement), and has not been tendered at any time to any Guarantor for payment;

(f) that provides or, when the payment schedule with respect thereto is determined, will provide for payments on a periodic basis that will fully amortize the Principal Balance thereof by its maturity, as such maturity may be modified in accordance with applicable deferral and forbearance periods granted in accordance with applicable laws, including the Higher Education Act and any Guarantee Agreements, as applicable;

(g) that is denominated and payable only in Dollars (as defined in the Warehouse Loan Agreement);

(h) that together with the related Student Loan Note (as defined in the Warehouse Loan Agreement) therefor represents the genuine, legal, valid and binding payment obligation of the related borrower, enforceable by or on behalf of the holder thereof against such borrower in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, fraudulent conveyance and similar laws relating to creditors' rights generally and subject to general principles of equity; and that has not been satisfied, subordinated or rescinded and no right of rescission, setoff, counterclaim or defense has been asserted or, to the knowledge of the Seller, overtly threatened in writing with respect to such Student Loan;

(i) that (i) is the subject of a valid Guarantee Agreement with an eligible Guarantor, (ii) with respect to which the Seller is not in default in any material

3

respect in the performance of any covenants and agreements made in the applicable Guarantee Agreement, and (iii) with respect to which all amounts due and payable to the Department or a Guarantor, as the case may be, have been paid in full;

(j) that (i) is the subject of a valid servicing agreement with Servicer, (ii) with respect to which the Seller is not in default in any material respect in the performance of any covenants and agreements made in the applicable agreement with the Servicer and
(iii) with respect to which all amounts due and payable to the Servicer have been paid in full;

(k) the payment terms of which have not been altered or amended except in accordance with the Higher Education Act; and

(1) if such Student Loan is a Proprietary Loan (as defined in the Warehouse Loan Agreement), the outstanding Principal Balance of which when added to the outstanding Principal Balance of all other Financed Loans (as defined in the Warehouse Loan Agreement) that are Proprietary Loans (as defined in the Warehouse Loan Agreement) does not exceed 20% of the aggregate outstanding Principal Balance of all Financed Loans (as defined in the Warehouse Loan Agreement); and

(m) if such Student Loan is serviced by a Servicer for which the reporting of financial information concerning such Servicer to the Agent (as defined in the Warehouse Loan Agreement) is not permitted under its servicing agreement, the outstanding Principal Balance of which when added to the aggregate outstanding Principal Balance of all other Financed Loans (as defined in the Warehouse Loan Agreement) serviced by such Servicer or other Servicers for which the reporting of financial information to the Agent (as defined in the Warehouse Loan Agreement) is not permitted under their servicing agreements shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans (as defined in the Warehouse Loan Agreement).

"Federal Reimbursement Contract" shall mean the agreement between the Guarantee Agency and the Secretary providing for the payment by the Secretary of amounts authorized to be paid pursuant to the Higher Education Act, including (but not limited to) reimbursement of amounts paid or payable upon defaulted Eligible Loans and other Student Loans Guaranteed or Insured by the Guarantee Agency and Interest Benefit Payments and Special Allowance Payments to holders of qualifying Student Loans Guaranteed or Insured by the Guarantee Agency.

4

"Guarantee" or "Guaranteed" shall mean, with respect to a Student Loan, (i) the guarantee by the Guarantee Agency pursuant to such Guarantee Agency's Guarantee Agreement of the maximum percentage of the principal of and accrued interest on such Student Loan allowed by the terms of the Act with respect to such Student Loan, and (ii) the coverage of such Student Loan by a Federal Reimbursement Contract, providing, among other things, for reimbursement to the Guarantee Agency for payments made by it on defaulted Student Loans insured or guaranteed by the Guarantee Agency of at least the minimum reimbursement allowed by the Federal Reimbursement Contract and the Higher Education Act with respect to a particular Student Loan.

"Guarantee Agency" shall mean a guarantee agency mutually acceptable to the parties which is authorized to Guarantee Student Loans under the Higher Education Act and with which the Trustee maintains a Guarantee Agreement.

"Guarantee Agreement" shall mean any guarantee or lender agreement with any other Guarantee Agency, and any amendments to the foregoing.

"Guaranteed Loan" shall mean a Student Loan which is Guaranteed or Insured.

"Higher Education Act" shall mean Parts B, F and G of Title IV of the Higher Education Act of 1965, as amended or supplemented from time to time, or any successor federal act, and all regulations, directives, bulletins and guidelines proposed or promulgated from time to time thereunder.

"Insurance" or "Insured" or "Insure" shall mean, with respect to a Student Loan, the insurance by the Secretary under the Higher Education Act (as evidenced by a Contract of Insurance issued or entered into under the provisions of the Higher Education Act) of the maximum percentage of the principal of and accrued interest on such Student Loan allowed under the Higher Education Act with respect to such Student Loan.

"Insured Loan" shall mean a Student Loan which is Insured.

"Interest Benefit Payments" shall mean interest payments on Student Loans received pursuant to the agreement between the Guarantee Agency and the Secretary whereby the Secretary agrees to pay holders of Student Loans guaranteed by the Guarantee Agency the portion of interest charges on such loans which students are entitled to have paid on their behalf pursuant to
Section 428(a) of the Higher Education Act.

"PLUS Loan" shall mean a Student Loan authorized under Section 428B of the Higher Education Act.

5

"Portfolio" shall mean a group of Eligible Loans sold to Purchaser by Seller pursuant to Section 2.1 hereof on a Scheduled Sale Date.

"Principal Balance" shall mean the original principal amount of a Student Loan, plus capitalized interest (if any) and items which may not be Guaranteed or Insured (such as late charges), less payments by or on behalf of the Student Borrower applied to reduce such amounts.

"Purchase Price" shall mean, with respect to a Portfolio of Eligible Loans, ___ % of the aggregate Principal Balance of the Eligible Loans included in the Portfolio, plus accrued and unpaid interest thereon, each as of the Scheduled Sale Date.

"Purchaser" shall mean NHELP-I, Inc., or its successors or assigns.

"Scheduled Sale Date" shall mean the date on which the sale and purchase of Eligible Loans pursuant to Section 2.1 hereof is to be consummated.

"Schedule of Student Loans" shall have the meaning set forth in
Section 4.1 hereof.

"Secured Creditors" shall have the same meaning ascribed thereto in the Warehouse Loan Agreement

"Seller" shall mean _____________________________, or its successors or assigns.

"Secretary" shall mean the Secretary of the United States Department of Education or any successor to the pertinent functions of that official or department under the Higher Education Act, or, when the context so requires, the former Commissioner of Education of the former United States Department of Health, Education and Welfare.

"Servicer" shall mean, individually or collectively, UNIPAC Service Corporation and Great Lakes Higher Education Servicing Corporation as applicable with respect to the particular Eligible Loan.

"SLS Loan" shall mean a Student Loan made under Section 428A of the Higher Education Act.

"Special Allowance Payments" shall mean the special allowance payments authorized to be made by the Secretary by Section 438 of the Higher Education Act, or similar allowances authorized from time to time by federal law or regulation.

"Student Borrower" shall mean the obligor on a Student Loan.

6

"Student Loan" shall mean a loan under the Higher Education Act to an Eligible Borrower for education at an Eligible Institution (or loan to consolidate the same).

"Trustee" shall mean Norwest Bank Minnesota, National Association, in its capacity as trustee for NHELP-I, Inc., or its successors or assigns.

"UNIPAC" shall mean UNIPAC Service Corporation, or its successors or assigns.

"Warehouse Loan Agreement" shall mean that certain Warehouse Loan and Security Agreement among the Purchaser, the Trustee and Concord Minutemen Capital Company, LLC dated as of September 30, 1998.

"Unsubsidized Loan" shall mean a Student Loan authorized under Section 428H of the Higher Education Act.

ARTICLE II
LOAN SALE COMMITMENT

2.1 Loan Sale Commitment. Subject to the terms and conditions of this Agreement, and in express reliance upon the representations, warranties and covenants set forth herein, Seller agrees to sell, and Purchaser agrees to purchase free and clear of all Adverse Claims at the Purchase Price all right, title and interest of the Seller in and to Eligible Loans having an aggregate Principal Balance of approximately $ _________________, which sale and purchase is to be consummated on or before ___________________________, 199_ (the "Scheduled Sale Date").

Upon sale of the Eligible Loans to the Purchaser, the Seller shall relinquish all power and control over the original promissory notes relating to such Eligible Loans, and any related documents, instruments or records.

2.2 Delivery Prior to Scheduled Sale Date. The parties agree that consummation of the sale of a Portfolio of Eligible Loans may occur prior to the Scheduled Sale Date set forth above at the discretion of the Seller; provided, however, that the requirements of Article IV shall be met in connection with such sale regardless of the timing of such sale; and provided further, that the sale of the Portfolios of Eligible Loans shall be consummated no later than the Scheduled Sale D.

2.3 Rebate of Premium. In the event the Seller originates or purchases a Consolidation Loan under Section 428C of the Higher Education Act and the proceeds of such Consolidation Loan are used to repay the principal and interest due on an Eligible Loan sold by Seller to Purchaser under this agreement, then, upon demand by Purchaser

7

(or without demand if Seller has actual knowledge of such repayment), Seller shall rebate the premium paid by Purchaser to Seller in connection with the purchase of said Eligible Loan by paying to Purchaser an amount equal to __% of the principal balance of said Eligible Loan then outstanding; provided, that the rebate specified herein shall not be payable to the extent paid pursuant to
Section 5.2 hereof.

2.4 Characterization of Transfer. The Purchaser and each Seller intend that each transfer under Section 2.1 be treated as a true and absolute sale of all of the Seller's right, title and interest in and under the Eligible Loans and not a transfer intended as a security interest.

ARTICLE III
SERVICING

3.1 Servicing. All of the Eligible Loans that may be sold by Seller to Purchaser pursuant to this Agreement are currently serviced (or will be serviced on the Scheduled Sale Date) by Servicer pursuant to a servicing agreement. On the effective date (determined under Section 4.4 hereof) for the sale of a Portfolio of Eligible Loans, Purchaser shall cause the Servicer which had serviced such Eligible Loans prior to the Scheduled Sale Date to commence servicing such Portfolio at Purchaser's expense and under the identification number of Purchaser or its designee.

ARTICLE IV
SALE/PURCHASE OF PORTFOLIOS

4.1 Tender of Eligible Loans to Purchaser. With respect to a Portfolio of Eligible Loans to be sold to Purchaser pursuant to Section 2.1 hereof, prior to the Scheduled Sale Date (or at such other time as the parties may agree), Seller shall furnish Purchaser or its designee with a list of the Eligible Loans (each, a "Schedule of Student Loans") to be included in such Portfolio, and shall authorize and direct the applicable Servicer to release such information and documentation to Purchaser or its designee as Purchaser, in its reasonable judgement, deems necessary and appropriate to undertake a review of such loans to determine whether such loans constitute Eligible Loans under this Agreement.

4.2 Conditions of Purchase. Purchaser's obligation to purchase and pay for Eligible Loans in a Portfolio hereunder shall be subject to the following conditions precedent:

(a) all representations, warranties and statements by or on behalf of Seller contained in this Agreement are true on the Scheduled Sale Date;

8

(b) any notification to or approval by the Secretary or Guarantee Agency required by the Higher Education Act or the Guarantee Agreement as a condition to the assignment of Eligible Loans shall have been made or received and evidence thereof delivered to Purchaser, and

(c) the entire interest of Seller in each Eligible Loan shall have been duly assigned by endorsement, such endorsement to be without recourse except as provided in Article V hereof.

4.3 Rejection of Student Loans by Purchaser Prior to Purchase.

(a) If (i) Seller is unable to make or furnish the representations and warranties required to be made or furnished by it pursuant to this Agreement as to a Student Loan, or (ii) Seller is unable to fulfill one or more covenants or conditions of this Agreement as to a Student Loan, or
(iii) Purchaser in its reasonable judgment deems that such Student Loan does not comply with the terms and conditions of this Agreement or is not being delivered in compliance with such terms and conditions; or (iv) the conditions of Section 4.2 shall not have been complied with, then Purchaser may, in its sole discretion, refuse to accept and purchase any such Student Loan.

(b) If Purchaser rejects a Student Loan, any such Student Loan shall be excluded from the sale, and Seller shall be furnished with a letter identifying each excluded Student Loan and stating the basis for its exclusion. If Purchaser rejects a Student Loan, Seller may substitute a different Eligible Loan for the rejected Student Loan, provided, however, that the terms and conditions of such Eligible Loan are in compliance with the terms and conditions of this Agreement and Seller shall have complied with the requirements of Section 4.1 with respect to each Eligible Loan.

4.4 Consummation of Sale and Purchase of Portfolio.

(a) To consummate the sale and purchase of a Portfolio of Eligible Loans, on or before the Scheduled Sale Date, Seller shall deliver to Purchaser such instruments of transfer, including a bill of sale and blanket endorsement, as Purchaser shall reasonably deem necessary for conveyance of title of the Eligible Loans contained in the Portfolio free and clear of all Adverse Claims and, upon receipt by Purchaser of such instruments of transfer (which may occur by delivery of facsimile copies to be followed by delivery of the original executed instruments), the Purchaser shall pay to the Seller on said date the Purchase Price for such Portfolio. The purchase and sale of the Portfolio shall be effective as of the date of the bill of sale. Seller shall retain all ownership rights with respect to Eligible Loans in a Portfolio at all times prior to the effective date of the sale of such Portfolio.

9

(b) Unless otherwise agreed by Seller and Purchaser, payment of the Purchase Price for a Portfolio of Eligible Loans shall be made by wire transfer of immediately available funds to the Seller or its designated agent, with no offset, deduction, reserve or other holdback by Purchaser.

4.5 Other Information and Documents. Seller shall furnish or make available to Purchaser such additional information concerning Seller's Student Loan portfolio as Purchaser may reasonably request. Seller shall execute all other documents and take all other steps as may be reasonably requested by Purchaser from time to time to effect the sale hereunder of a Portfolio of Eligible Loans.

ARTICLE V
REPURCHASE OBLIGATION OF SELLER

5.1 Conditions Precedent to Repurchase Obligation. At the request of Purchaser, Seller shall repurchase any Student Loan purchased by Purchaser pursuant to this Agreement if:

(a) any representation or warranty made or furnished by Seller in or pursuant to this Agreement shall prove to have been materially inaccurate as to such Student Loan;

(b) the Secretary or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim filed with respect to a Student Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, Insurance, reinsurance or Guarantee Payments) on account of any circumstances or event that occurred prior to the sale of such Student Loan to Purchaser; or

(c) on account of any wrongful or negligent act or omission of Seller or its servicing agent that occurred prior to the sale of a Student Loan to Purchaser, a maker (or endorser, if any) has a valid defense that makes the Student Loan unenforceable with respect to his or her obligation to pay all or any part of the Student Loan.

5.2 Repurchase by Seller. Upon the occurrence of any of the conditions set forth in Section 5.1 hereof and upon the request of Purchaser, Seller shall pay to Purchaser, an amount equal to ______% of the then- outstanding principal balance of such Student Loan, plus interest and Special Allowance Payments accrued and unpaid with respect to such Student Loan from the Scheduled Sale Date to and including the date of repurchase, plus any attorney's fees, legal expenses, court costs, servicing fees or other expenses incurred by Purchaser or the appropriate successors or assigns in connection with such Student Loans and arising out of the reasons for the repurchase. The repurchase obligation of Seller pursuant to this Section 5.2 shall constitute the sole remedy to the

10

Purchaser against the Seller with respect to any event described in Section 5.1. With respect to any Student Loan repurchased by Seller pursuant to this Agreement, the Purchaser shall assign, without recourse, representation or warranty, to the Seller all of Purchaser's right, title and interest in and to such Student Loan, and all security and documents relating thereto.

ARTICLE VI
COVENANTS AND ONGOING OBLIGATIONS OF SELLER

6.1 OBLIGATION OF SELLER TO FORWARD PAYMENTS. Seller shall promptly remit, or cause to be remitted, to the Servicer as it may direct, all funds received by Seller after the Scheduled Sale Date which constitute payments of principal or interest or Special Allowance Payments accrued after the Scheduled Sale Date with respect to any Student Loan sold pursuant to Section 2.1 hereof.

6.2 OBLIGATION OF SELLER TO FORWARD COMMUNICATIONS. Seller shall immediately transmit to Purchaser any communication received by Seller after the Scheduled Sale Date with respect to a Student Loan or the borrower under such a Student Loan. Such communication shall include, but not be limited to, letters, notices of death or disability, adjudication of bankruptcy and similar documents and forms requesting deferment of repayment or loan cancellations.

6.3 NOTIFICATION TO STUDENT BORROWERS. Seller and Purchaser shall provide each borrower under the Eligible Loans purchased under this Agreement with notice of the assignment and transfer to the Trustee for the account and on behalf of Purchaser of Seller's interest in such Eligible Loans as required by the Higher Education Act.

6.4 NO MODIFICATION OF LENDER AGREEMENTS. Seller will consent to no amendments to, or modifications of the Contract of Insurance or Guarantee Agreement that may affect Eligible Loans which are sold or to be sold pursuant to this Agreement without the prior written consent of Purchaser, which consent shall not be unreasonably withheld. Amendments or modifications required by the Higher Education Act are excluded from the requirement of this Section 6.4.

6.5 CLEAR TITLE. Upon the request of the Purchaser the Seller shall cause all termination statements, or partial releases, as the case may be, with respect to all existing liens, financing statements and continuation statements and any other necessary documents covering the right, title and interest of the Purchaser in and to the Student Loans to be promptly filed, and at all times (except with respect to termination statements) to be kept recorded, registered and filed, all in such manner and in such places as may be required by law fully to preserve and protect the right, title and interest of the Purchaser hereunder

11

to the Student Loans. The Seller shall deliver to the Purchaser file-stamped copies of, or filing receipts for, any document recorded, registered or filed as provided above, as soon as available following such recordation, registration or filing. The Purchaser shall cooperate fully with the Seller in connection with the obligations set forth above and will execute any and all documents reasonably required to fulfill the intent of this Section 6.5. The Seller shall be under no obligation hereunder in the event no Adverse Claims exist with respect to the Student Loans.

Except for the conveyances hereunder or as specified herein, the Seller will not purport to sell, pledge, assign or transfer to any other person, or grant, create, incur, assume or suffer to exist any Adverse Claims on the Student Loans purchased and assigned hereunder or on any interest therein, and the Seller shall defend the right, title, and interest of the Purchaser in, to and under such Student Loans against all Adverse Claims of third parties claiming through or under the Seller.

6.6 Defenses. Seller shall take all reasonable actions to assure that no maker of an Eligible Loan has or may acquire a defense to the payment thereof on account of Seller's action or inaction during the time in which Seller owned the Eligible Loan.

6.7 Release of Guarantee Agency or Secretary. Seller will not, with respect to any Eligible Loan subject to this Agreement, agree to release the Guarantee Agency or the Secretary from any of its contractual obligations to Guarantee or Insure such loan, or agree to otherwise alter, amend or renegotiate any terms or conditions under which such Eligible Loan is Guaranteed or Insured, without the express prior written consent of Purchaser and the Secured Creditors.

6.8 Borrower Withdrawal. In the event a Student Borrower withdraws within the period specified as qualifying for a cancellation refund by the Guarantee Agency, Seller agrees to pay the amount of the premium to be refunded to Purchaser.

ARTICLE VII
REPRESENTATIONS, WARRANTIES AND COVENANTS

7.1 Representations and Warranties of Seller. Seller hereby represents and warrants to Purchaser as of the date hereof and on the date of sale of any Eligible Loans hereunder that:

(a) Organization and Authority of Seller. Seller is duly organized, validly existing and in good standing under the laws of the State of Nebraska, and has all necessary statutory power and authority to own its assets and carry on its business as now being conducted; Seller has, and its officers acting on its behalf have, all necessary

12

statutory power and authority to make and perform this Agreement, including (without limitation) the power and authority to sell, assign and transfer Student Loans to Purchaser, and to repurchase Student Loans as required under the terms hereof.

(b) Eligible Lender Status. Seller has applied for and received the Secretary's or Guarantee Agency's designation, as the case may be, as an "eligible lender" under the Higher Education Act.

(c) Legal and Binding Obligation. The execution, delivery and performance of this Agreement by Seller have been duly authorized by all necessary corporate action, and do not require any stockholder approval or approval or consent of or notice to holders of indebtedness or obligations of Seller, upon due execution and delivery by the parties hereto, this Agreement will constitute the legal, valid and binding obligation of Seller, enforceable in accordance with its terms.

(d) No Conflicts. Neither the execution, delivery or performance by Seller of this Agreement, nor the consummation or performance by Seller of the transactions contemplated hereby, will conflict with, result in a violation of or constitute a default (or an event which could constitute a default with the passage of time or notice or both) under, (i) any of the terms of Seller's charter or bylaws, or (ii) any indenture, mortgage, contract or other agreement to which Seller is a party or by which it or its properties are bound, or any law or regulation by which it or its properties are bound, where, in the case of this clause (ii), such conflict, violation or default could have a material adverse effect on Seller's ability to perform its obligations hereunder. Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restrictions or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Seller to perform its obligations under this Agreement.

(e) No Defaults or Violations. Seller is not in default under any mortgage, deed of trust, indenture or other instrument or agreement to which Seller is a party or by which it or its properties are bound, or in violation of any law or regulation, which default or violation could have a material adverse effect on Seller's ability to perform its obligations hereunder.

(f) No Consents. No consent, approval or authorization of any government or governmental body, including (without limitation) the Office of Thrift Supervision, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the execution, delivery and performance of this Agreement, or the consummation of the transactions contemplated hereby.

13

(g) No Litigation. There are no pending or threatened actions or proceedings by or before any court, administrative agency or arbitrator, that could if adversely determined, materially and adversely affect the ability of Seller to perform its obligations hereunder, and there are no presently existing orders of any court, administrative agency or arbitrator that could have a material and adverse effect on the ability of Seller to perform its obligations hereunder.

(h) Continuing Obligation of Seller. Seller agrees that during the term of this Agreement, it will (i) remain in good standing and qualified to do business under the laws of the State of Nebraska and the jurisdictions in which it operates, (ii) conduct its business in accordance with all applicable state and federal laws, and (iii) continue to be qualified to carry out this Agreement.

(i) Solvency. The fair salable value of the assets on a going concern basis of the Seller and its subsidiaries, on a consolidated basis, as of the time of each Scheduled Sale Date is in excess of the total amount of their liabilities.

7.2 Representations and Warranties of Seller with Respect to Student Loans. Seller hereby represents and warrants to Purchaser that as of the date of sale of any Eligible Loan:

(a) Accuracy of Information. Any information furnished by Seller to Purchaser or its agents with respect to any Eligible Loan is true, complete and correct.

(b) Validity of Loans. Each Eligible Loan has been duly executed and delivered and constitutes the legal valid and binding obligation of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

(c) No Defenses Against Repayment of Loans. The amount of the unpaid principal balance of each Eligible Loan is true and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any Eligible Loan which can be asserted and maintained or which, with notice, lapse of time, or the occurrence or failure to occur of any act or event, could be asserted and maintained by the Eligible Borrower against Purchaser as assignee thereof. The rate of interest carried by each Eligible Loan is currently allowable and was allowable by law at the time the loan was made, and no such Eligible Loan carries a rate of interest in excess of that permitted by the provisions of the Higher Education Act.

(d) Ownership and Location of Loans; Existence of Liens. Seller is the sole owner and holder of each Eligible Loan and has full right and authority to sell and assign the same free and clear of all Adverse Claims, and upon the endorsement and delivery of

14

promissory notes evidencing such Eligible Loan to Purchaser pursuant to this Agreement Purchaser will acquire full right, title and interest in the Eligible Loan free and clear of all Adverse Claims whatsoever. All documentation relating to the Eligible Loans including the original promissory note for each Eligible Loan, is in the possession of the applicable Servicer.

(e) Guarantee and Insurance on Loans. Each Eligible Loan sold hereunder is either Insured or Guaranteed. With respect to all Insured Loans being acquired, a Contract of Insurance is in full force and effect with respect thereto, the applicable Certificates of Insurance are valid and binding upon the parties thereto in all respects, Seller is not in default in the performance of any of its covenants and agreements made in respect thereof and such Insurance is freely transferable as an incident to the sale of each Eligible Loan to be sold. With respect to all Guaranteed Loans being acquired, a Guarantee Agreement is in full force and effect with respect thereto and is valid and binding upon the parties thereto in all material respects, Seller is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement, and such Guarantee is freely transferable as an incident to the sale of each Eligible Loan to be sold. All amounts due and payable to the Secretary or the Guarantee Agency, as the case may be have been paid in full by Seller, and none of the Eligible Loans to be sold to Purchaser has at any time been tendered to either the Secretary or the Guarantee Agency for payment.

(f) Compliance with Higher Education Act. Each Eligible Loan complies in all respects with the requirements of the Higher Education Act and is an Eligible Loan as those terms are defined in this Agreement.

(g) Compliance with Federal Laws. Each Eligible Loan was made in compliance with all applicable local, state and federal laws, rules and regulations, including without limitation all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

(h) No Discrimination. In making each Eligible Loan to be purchased by Purchaser pursuant to this Agreement, Seller has not discriminated based upon the Eligible Institutions attended by, or the age, sex, race, national origin, color, religion, handicapped status, income, attendance at a particular Eligible Institution within the area served by Purchaser, length of the Student Borrower's educational program, or the Student Borrower's academic year in school.

(i) Serial Loans. The Eligible Loans to be purchased pursuant to this Agreement include all Eligible Loans of any one Eligible Borrower held by Seller.

15

(j) Due Diligence in Servicing Loans. Seller and any independent servicer have each exercised and shall continue until the Scheduled Sale Date to exercise due diligence and reasonable care in making, administering, servicing and collecting the Eligible Loans in compliance with the requirements of the Higher Education Act and the rules and regulations of the Secretary and the applicable Guaranty Agency, and Seller has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Agreement. Seller has paid the costs and expenses incident to origination of the Eligible Loans, and has no right of reimbursement therefor from Purchaser.

(k) Origination Fees. Seller has reported the amount of origination fees (if any) authorized to be collected with respect to any Eligible Loan pursuant to Section 438(c) of the Higher Education Act to the Secretary for the period in which such fee was authorized to be collected; and Seller has made any refund of an origination fee collected in connection with any Eligible Loan which may be required pursuant to the Higher Education Act.

(l) Insurance Premium. For each Eligible Loan, Seller has reported the amount of the insurance premium authorized to be collected, and has paid said premium to the Guarantee Agency or the Secretary with all rights therein inuring to Purchaser.

(m) Schedule of Student Loans. This information set forth in each Schedule of Student Loans is true and correct in all material respects as of the opening of business on the respective Scheduled Sale Date, and no selection procedures believed to be adverse to the Purchaser have been utilized in selecting the Student Loans for inclusion therein.

(n) Title. It is the intention of the Seller that the transfer and assignment from the Seller to the Purchaser herein contemplated constitute a true sale of the Student Loans to the Purchaser and that neither the interest in nor title to the Student Loans shall become or be deemed property of the Seller for any purpose under state or federal law.

(o) Documents. The Seller shall furnish and file, if appropriate, any document reasonably requested by the Purchaser to perfect the Purchaser's ownership interest in the Student Loans.

(p) No Fraudulent Conveyance. The transactions contemplated by this Agreement are and will be in the ordinary course of the Seller's business and the Seller has valid business reasons for transferring the Student Loans rather than obtaining a secured loan with the Student Loans as collateral. Both before and immediately after giving effect to any transfer: (i) the Seller transferred or will transfer the Student Loans to the Purchaser without any intent to hinder, delay or defraud any current or future

16

creditor of the Seller; (ii) the Seller was not engaged and was not about to engage, and will not engage, in any business or transaction for which any property remaining with the Seller was or will constitute unreasonably small capital in relation to the business of the Seller or the transaction; (iii) the Seller did not intend or will not intend to incur, and did not believe or reasonably should not have believed, or will not believe or reasonably shall not have believed, that it would incur debts beyond its ability to pay as they become due; and (iv) the Seller was not and will not be insolvent or did not or will not become insolvent as a result of any transfer.

(q) Sales Not Subject to Bulk Transfer. Each sale, transfer, assignment and conveyance of the Student Loans by the Seller pursuant to this Agreement is not subject to the bulk transfer or any similar statutory provisions in effect in any applicable jurisdiction.

(r) No Transfer Taxes Due. Each sale, transfer, assignment and conveyance of the Student Loans (including all payments due or to become due thereunder) by the Seller pursuant to this Agreement is not subject to and will not result in any tax, fee or governmental charge payable by the Purchaser or the Seller to any federal, state or local government ("Transfer Taxes") except such Transfer Taxes as are paid by the Seller at the time of transfer, assignment and conveyance and except UCC filing fees. In the event that the Purchaser receives actual notice of any unpaid Transfer Taxes arising out of the transfer, assignment and conveyance of the Student Loans, on written demand by the Purchaser, or upon the Seller otherwise being given notice thereof, the Seller shall pay, and otherwise indemnify and hold the Purchaser harmless therefor. The Seller shall not be responsible for the Purchaser's income taxes.

7.3 Representations, Warranties and Covenants of Purchaser. Purchase hereby represents, covenants and warrants to Seller that:

(a) Organization and Authority of Purchaser. Purchaser is a duly organized, validly existing corporation in good standing under the laws of the State of Nevada; Purchaser has, and its officers acting on its behalf have, all necessary statutory power and authority to make and perform this Agreement, including (without limitation) the power and authority to purchase Student Loans from Seller under the terms and conditions of this Agreement.

(b) Legal and Binding Obligation. The execution, delivery and performance of this Agreement by Purchaser have been duly authorized by all necessary corporate action, and do not require any stockholder approval or approval or consent of, or notice to, holders of indebtedness or obligations of Purchaser, upon due execution and delivery by

17

the parties hereto, this Agreement will constitute the legal, valid and binding obligation of Purchaser, enforceable in accordance with its terms.

(c) No Conflict. Neither the execution, delivery and performance by Purchaser of this Agreement, nor the consummation or performance by Purchaser of the transactions, contemplated hereby, will conflict with, result in a violation of, or constitute a default (or an event which could constitute a default with the passage of time or notice of both) under, (i) any of the terms of Purchaser's charter or bylaws, or (ii) any indenture, mortgage, contract or other agreement to which Purchaser is a party or by which it or its properties are bound, or any law or regulation by which it or its properties are bound, where, in the case of this clause (ii), such conflict, violation or default could have a material adverse effect on Purchaser's ability to perform its obligations hereunder. Purchaser is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restrictions or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Purchaser to perform its obligations under this Agreement.

(d) No Defaults or Violations. Purchaser is not in default under any mortgage, deed of trust, indenture or other instrument or agreement to which Purchaser is a party or by which it or its properties are bound, or in violation of any law or regulation, which default or violation could have a material adverse effect on Purchaser's ability to perform its obligations hereunder.

(e) No Consents. No consent, approval or authorization of any government or governmental body is required in connection with the execution, delivery and performance of this Agreement, or the consummation of the transactions contemplated hereby.

(f) No Litigation. There are no pending or threatened actions or proceedings by or before any court, administrative agency or arbitrator, that could if adversely determined, materially and adversely affect the ability of Purchaser to perform its obligations hereunder, and there are no presently existing orders of any court, administrative agency or arbitrator that could have a material and adverse affect on the ability of Purchaser to perform its obligations hereunder.

(g) Continuing Obligation of Purchaser. Purchaser agrees that during the term of this Agreement, it will (i) remain in good standing and qualified to do business under the laws of the State of Nevada, and any other jurisdictions in which it operates, (ii) conduct its business in accordance with all applicable state and federal laws, and (iii) continue to be qualified to carry out this Agreement.

18

ARTICLE VIII
MISCELLANEOUS

8.1 Communications and Notices. Unless otherwise expressly provided herein, all notices, requests, demands or other instruments which may or are required to be given by either party to the other shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is to be given, or upon expiration of a period of 48 hours from and after the postmark thereof when mailed postage prepaid by registered or certified mail, requesting return receipt, addressed as follows:

If to Seller:




Attention: ________________________

Phone: (___) ______________________

Fax: (___) ________________________

If to Purchaser:

NHELP-I, Inc.




Attention: ________________________

Phone: (___) ______________________

Fax: (___) ________________________

Any party may change the address and name of the addressee to which subsequent notices are to be sent to it, by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the 5th day after it is mailed.

8.2 Forms of Instruments Proceedings. All instruments relating to the sale and purchase of the Student Loans, and all proceedings to be taken in connection with this Agreement and the transactions contemplated herein, shall be in form and substance mutually satisfactory to Seller and Purchaser and their respective counsel.

8.3 Payment of Expenses. Each party to this Agreement shall pay its own expenses incurred in connection with the preparation, execution and delivery of this

19

Agreement and the transactions herein contemplated, including, but not limited to, the fees and disbursements of counsel.

8.4 NON-BUSINESS DAYS. If the date for taking any action required hereunder is not a Business Day, then such action can be taken, without interest or penalty, on the next succeeding Business Day, with the same force and effect as if such action was taken on the required date.

8.5 AMENDMENTS, MODIFICATIONS AND WAIVERS. The provisions of this Agreement cannot be amended, waived or modified unless such amendment, waiver or modification be in writing and signed by the parties hereto. Inaction or failure to demand strict performance shall not be deemed a waiver.

8.6 SEVERABILITY. If any provision of this Agreement shall be held, or deemed to be or shall, in fact, be inoperative or unenforceable as applied in any particular situation, such circumstance shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained shall not affect the remaining portions of this Agreement or any part hereof.

8.7 REMEDIES. Unless otherwise expressly provided herein, no remedy by the terms of this Agreement conferred upon or reserved to the Purchaser is intended to be exclusive of any other remedy, but each and every such remedy shall be cumulative and in addition to every other remedy given under this Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction), or statute on or after the date of this Agreement.

8.8 ASSIGNMENT. This Agreement may not be assigned or otherwise transferred, in whole or in part, by one party without the prior written consent of the other parties, which consent shall not unreasonably be withheld; provided, however, that the Seller consents to assignment by the Purchaser of rights hereunder to the Trustee on behalf of the Secured Creditors.

8.9 BINDING EFFECT. All covenants and agreements herein contained shall extend to and be obligatory upon all successors of the respective parties hereto.

8.10 GOVERNING LAW. This Agreement shall be construed in accordance with and governed by the internal laws of the State of Nebraska, without reference to its conflicts-of-laws principles.

20

8.11 Entire Agreement. This Agreement embodies and constitutes the entire understanding between the parties with respect to the transactions contemplated by this Agreement, and all prior or contemporaneous agreements, understandings, representations and statements between the parties, written or oral, between the parties, are merged into and superseded by this Agreement.

8.12 Counterparts. This Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

8.13 Consolidation Reimbursement. If Purchaser acquires any Eligible Loan from Seller through the consolidation procedures of Section 428C of the Higher Education Act, Purchaser shall pay Seller an amount equal to ____% of the Principal Balance of such Eligible Loans so acquired, plus accrued interest to the date of consolidation.

8.14 Trustee as Eligible Lender; Third Party Beneficiaries. The Trustee, as eligible lender under the Higher Education Act, shall take title to all Eligible Loans to be purchased hereunder on behalf of and for the account of the Purchaser. This Agreement shall inure to the benefit of the Trustee, the Secured Creditors and their respective successors and assigns. Without limiting the generality of the foregoing, all representations, covenants and agreements in this Agreement which expressly confer rights upon the Purchaser shall run directly to the Trustee and the Secured Creditors and the Trustee and the Secured Creditors shall be entitled to rely on and enforce such representations, covenants and agreements to the same extent as if they were a party hereto. The foregoing creates a permissive right on behalf of the Trustee and the Secured Creditors, and the Trustee and the Secured Creditors shall be under no duties or obligations hereunder. All bills of sale and endorsements shall be made to the Trustee on behalf of the Purchaser.

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

[THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.]

21

NHELP-I, INC.

By:                                         By:
      ----------------------------                -----------------------------

Title:                                      Title:
      ----------------------------                -----------------------------

22

EXHIBIT B
FORM OF VALUATION AGENT AGREEMENT


FORM OF VALUATION AGENT AGREEMENT

among

[VALUATION AGENT],
as the Valuation Agent

NHELP-I, INC.,
as the Borrower

And

CONCORD MINUTEMEN CAPITAL COMPANY, LLC,
as the Lender

Dated as of ____________, ____


TABLE OF CONTENTS

                                                                                                               Page
                                                                                                               ----
                                    ARTICLE I
                                   DEFINITIONS

Section 1.01. Certain Defined Terms......................................................................        1
Section 1.02. Computation of Time Periods................................................................        5

                                  ARTICLE II
                          VALUATION AGENT; FEES; TERM
                                 OF AGREEMENT

Section 2.01. Appointment and Acceptance.................................................................        5
Section 2.02. Performance by Other Parties...............................................................        6
Section 2.03. Resignation and Discharge..................................................................        6
Section 2.04. Valuation Agent Fees.......................................................................        6
Section 2.05. Term of Agreement..........................................................................        6

                                   ARTICLE III
                                  CALCULATIONS

Section 3.01. Maximum Advance Percentage Calculations....................................................        7
Section 3.02. Loan Valuation Percentage Calculations.....................................................        7

                                   ARTICLE IV

REPRESENTATIONS AND WARRANTIES...........................................................................        8

                                    ARTICLE V

INDEMNIFICATION..........................................................................................        9

                                   ARTICLE VI
                                  MISCELLANEOUS

Section 6.01. Confidentiality............................................................................       10
Section 6.02. Amendment..................................................................................       10
Section 6.03. Governing Law..............................................................................       10
Section 6.04. Notices....................................................................................       10
Section 6.05. Third Party Beneficiary....................................................................       12
Section 6.06. Assignment by the Lender...................................................................       12


TABLE OF CONTENTS
(continued)

Section 6.07. Submission to Jurisdiction; Waiver of Jury and Bond........................................       12
Section 6.08. No Petition................................................................................       13
Section 6.09. Limited Recourse Nature of Transactions....................................................       13
Section 6.10. Execution in Counterparts..................................................................       13
Section 6.11. Severability...............................................................................       13
Section 6.12. Section Titles.............................................................................       13
Section 6.13. Entire Agreement...........................................................................       13

EXHIBIT A     FORM OF ADVANCE PERCENTAGE CALCULATION REPORT
EXHIBIT B     FORM OF VALUATION REPORT
EXHIBIT C     FORM OF REQUEST FOR VALUATION REPORT
EXHIBIT D     INITIAL LOAN SERVICING FEES

ii

THIS VALUATION AGENT AGREEMENT (the "Agreement") is made as of _____, _____ by and among [VALUATION AGENT], a corporation duly organized under the laws of the State of Delaware (the "Valuation Agent"); NHELP-1, INC, a corporation duly organized under the laws of the State of Nevada (the "Borrower"); and CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a special purpose finance company administered by the Liberty Hampshire Company, LLC ("Concord").

PRELIMINARY STATEMENTS

WHEREAS the Borrower, Concord and Norwest Bank Minnesota, National Association (the "Trustee") have entered into a Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Loan Agreement"), pursuant to which Concord has agreed to make loans to the Borrower from time to time subject to the conditions set forth therein for the purpose of financing the purchase of certain types of education loans (the "Student Loans", and when financed under the Loan Agreement, the "Financed Loans");

WHEREAS Concord has entered into a Liquidity Agreement dated as of September 30, 1998 (the "Liquidity Agreement") pursuant to which Concord may assign to the Liquidity Providers (as defined in the Loan Agreement) its right, title and interest to the whole or part of the loans made by Concord;

WHEREAS the Loan Agreement and the Liquidity Agreement provide that, in order to secure the prompt and complete payment of all amounts due and payable thereunder, the Borrower will grant to the Trustee, for the benefit of Concord and the Liquidity Providers, a security interest in the Financed Loans, all revenues and recoveries of principal from the Financed Loans and any other collections, funds and accrued earnings held thereon held in the various funds and accounts created under the Loan Agreement (collectively, the "Pledged Collateral");

WHEREAS the maximum amount of funds the Lender and the Agent will make available to the Borrower from time to time for the purpose of financing Student Loans is in part based upon the characteristics of the Financed Loans and certain other assumptions as described herein; and

WHEREAS the Valuation Agent has agreed to perform certain calculations relating to the Pledged Collateral, in accordance with the assumptions and procedures described herein and at the times and under the circumstances specified in the Loan Agreement

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

ARTICLE I

DEFINITIONS

SECTION 1.01 CERTAIN DEFINED TERMS. As used in this Agreement and its exhibits, the terms set forth above and in this Section 1.01 shall have the meanings ascribed thereto (such meanings to be equally applicable to both the singular and plural forms of the terms defined)


unless a contrary definition is given to such term in the Loan Agreement, in which case the definition in the Loan Agreement shall be controlling.

"Advance Percentage Calculation Assumptions" means the following cash flow and related assumptions to be used by the Valuation Agent in connection with its preparation of each Advance Percentage Calculation Report:

(a) The 91-day Treasury bill rate shall equal Current T-Bill;

(b) LIBOR shall be a rate per annum equal to the sum of: (i) Current T-Bill, (ii) the Current TED Spread, and (iii) 0.20%;

(c) the Cost of Funds shall be a rate per annum equal to the sum of (i) LIBOR, and (ii) 0.225%;

(d) the Discount Rate to be applied to the Net Revenues shall be a rate per annum equal to the sum of (i) the Cost of Funds, and (ii) 0.80%;

(e) interest earnings on short-term balances shall be a rate per annum equal (i) LIBOR, less (ii) 0.10%;

(f) the cumulative default rate shall be 15%;

(g) default occurrences shall be spread out evenly over each year of repayment in accordance with the following schedule: 70% in the first year of repayment; 20% in the second year of repayment; 10% in the third year of repayment; and 0% thereafter;

(h) the principal balance of Student Loans that receive an interest rate reduction pursuant to any Borrower Incentive Program will equal the product of: (i) the aggregate principal balance (not including any capitalized interest) of Student Loans eligible to participate in any such program, and (ii) 20%;

(i) servicing fees for Student Loans will be based upon the fees stated in the applicable Servicing Agreements covering the Financed Loans that are then in effect. The presently effective servicing fees for UNIPAC Service Corporation ("UNIPAC") and Great Lakes Higher Education Servicing Corporation ("Great Lakes") are attached hereto as Exhibit D;

(j) fees payable to the U.S. Department of Education on Consolidation Loans made after October 1, 1993 will be charged at a rate of 1.05% (or such other rate as may be provided for under applicable law) per annum on the outstanding principal balance of such loans, payable monthly; and

(k) the Portfolio Administration Fee shall be 0.45% per annum, payable monthly in arrears based upon the unpaid principal balance of Financed Loans at the end of the prior month.

2

Pursuant to the terms of the Loan Agreement, the assumptions in paragraphs (a) through (k) above may be amended from time to time with the mutual consent of the Borrower, the Required Lenders and the Agent (with notice to the Valuation Agent stating the specific nature of such changes and that any and all consents and approvals necessary to effect such changes have been obtained). All other assumptions regarding Financed Loans shall be as set forth in the Portfolio Characteristics.

"Advance Percentage Calculation Report" has the meaning set forth in the Loan Agreement, and is to be provided by the Valuation Agent to the Borrower, Concord, the Agent and the Trustee prior to each new financing of Student Loans, in the form attached hereto as Exhibit A.

"Borrower Incentive Program" means any interest rate reduction program applicable to any Financed Loans or Student Loans to be financed.

"Cash Flow Projections" mean the estimates prepared by the Valuation Agent for the period commencing on the most recent date for which the Valuation Agent has received the Portfolio Characteristics illustrating: (a) the income to be received from the Financed Loans (excluding borrower interest, federal interest subsidy and federal special allowance payments accrued thereon and unpaid as of the date of the Portfolio Characteristics) and Permitted Investments, including borrower principal and interest payments, federal interest subsidy payments, federal special allowance payments, guaranty payments, sale proceeds and investment earnings (collectively, the "Revenues"),
(b) the costs incurred in the financing of such Financed Loans, including acquisition fees, debt service, servicing fees, valuation fees, trustee fees, administrative fees, consolidation loan rebate and any other charges relating to the financing, servicing and administration of such loans (collectively, the "Expenses"), and (c) the periodic and cumulative Revenues less the periodic and cumulative Expenses (the "Net Revenues").

"Cost of Funds" means the interest rate per annum used by the Valuation Agent in the Cash Flow Projections for computing debt interest expense.

"Current LIBOR" means the most recent interest rate per annum available to the Valuation Agent for one-month eurodollar deposits, as published in The Wall Street Journal.

"Current T-Bill" means the most recent bond equivalent yield per annum available to the Valuation Agent for the auction of 13-week U.S. Treasury Bills, as published in The Wall Street Journal.

"Current TED Spread" means (a) Current LIBOR, less (b) Current T-Bill.

"Discount Rate" means the rate of discount per annum stipulated in the Advance Percentage Calculation Assumptions and the Valuation Report Assumptions, as applicable, to be used by the Valuation Agent in connection with its determination of the present value of Net Revenues.

"Loan Valuation Percentage" has the meaning set forth in the Loan Agreement, and is to be determined by the Valuation Agent by: (a) dividing (i) the present value of the Net Revenues

3

(using the Portfolio Characteristics and the Valuation Report Assumptions) by
(ii) the outstanding principal balance of Student Loans, and (b) adding 100% to the resulting percentage.

"Net Revenues" means the projected net income to be received from the Student Loans after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Advance Percentage Calculation Assumptions and the Valuation Report Assumptions, as applicable.

"Portfolio Characteristics" means the information contained in the reports provided to the Valuation Agent by or at the direction of the Borrower, in a form acceptable to the Valuation Agent (such form could also include a computer tape provided by any Servicer), prior to: (a) each proposed financing of new Student Loans, and (b) each Valuation Date. Such reports shall set forth all of the particular characteristics of Student Loans to be financed or Financed Loans, as the case may be, necessary in order that the Valuation Agent shall be able to perform the calculations required hereunder or under the Loan Agreement, including, but not limited to breakdowns by loan type, borrower interest rate, borrower status, special allowance margin, disbursement date, remaining term by status, applicable loan servicer, guarantee level and eligibility for, level of participation in and terms of any Borrower Incentive Program.

"Valuation Agent Fees" means the fees payable to the Valuation Agent, pursuant to Section 3.01 hereof and Section 2.06(c)(ix) of the Loan Agreement, in such amounts and on such dates equal to 0.025% times the average outstanding principal balance of Advances during each Calculation Period.

"Valuation Report" means a report furnished by the Valuation Agent to the Required Lenders, the Borrower and the Trustee pursuant to Section 5.09(a)(i) of the Loan Agreement, in the form attached hereto as Exhibit B.

"Valuation Report Assumptions" means the following cash flow and related assumptions to be used by the Valuation Agent in connection with its preparation of each Valuation Report required under the Loan Agreement:

(a) T-Bill shall equal Current T-Bill;

(b) LIBOR shall be a rate per annum equal to the sum of:
(i) Current T-Bill, and (ii) the Current TED Spread;

(c) the Cost of Funds shall be a rate per annum equal to the sum of (i) LIBOR, and (ii) 0.20%;

(d) the Discount Rate to be applied to the Net Revenues shall be a rate per annum equal to the sum of (i) the Cost of Funds, and (ii) 0.80%;

(e) interest earnings on short-term balances shall be a rate per annum equal to: (i) LIBOR, less (ii) 0.10%;

(f) the cumulative default rate shall be 15%;

4

(g) default occurrences shall be spread out evenly over each year of repayment in accordance with the following schedule: 70% in the first year of repayment; 20% in the second year of repayment; 10% in the third year of repayment; and 0% thereafter;

(h) the principal balance of Student Loans that receive an interest rate reduction pursuant to any Borrower Incentive Program will equal the product of: (i) the aggregate principal balance of Student Loans receiving any such reduced interest rate as shown in the Portfolio Characteristics, and (ii) 105%;

(i) servicing fees for Student Loans will be based upon the fees stated in the applicable Servicing Agreements covering the Financed Loans that are then in effect. The presently effective servicing fees for UNIPAC Service Corporation ("UNIPAC") and Great Lakes Higher Education Servicing Corporation ("Great Lakes") are attached hereto as Exhibit D;

(j) fees payable to the U.S. Department of Education on Consolidation Loans made after October 1, 1993 will be charged at a rate of 1.05% per annum (or such other rate as may be provided for under applicable law) on the outstanding principal balance of such loans, payable monthly; and

(k) the Portfolio Administration fee shall be 0.45% per annum, payable monthly in arrears based upon the unpaid principal balance of loans at the end of the prior month.

(l) Pursuant to the terms of the Loan Agreement, the assumptions in paragraphs (a) through (k) above may be amended from time to time with the mutual consent of the Borrower, the Required Lenders and the Agent (with notice to the Valuation Agent stating the specific nature of such changes and that any and all consents and approvals necessary to effect such changes have been obtained). All other assumptions regarding Financed Loans shall be as set forth in the Portfolio Characteristics.

SECTION 1.02. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

ARTICLE II

VALUATION AGENT; FEES; TERM OF AGREEMENT

SECTION 2.01 APPOINTMENT AND ACCEPTANCE. The Borrower and the Lender hereby appoint [VALUATION AGENT] as Valuation Agent under this Agreement in connection with the Loan Agreement and [VALUATION AGENT] hereby accepts such appointment. For purposes of this Valuation Agent Agreement the principal office of [VALUATION AGENT] shall be _______________________, unless otherwise indicated to the other parties hereto and the Agent in writing by [VALUATION AGENT].

5

SECTION 2.02. PERFORMANCE BY OTHER PARTIES. The Valuation Agent shall be obligated to perform hereunder only upon performance in all material respects by the Borrower (a) to provide statistical information to the Valuation Agent at the times and in the manner described in the Loan Agreement, and (b) of its duties and responsibilities hereunder.

SECTION 2.02. RESIGNATION AND DISCHARGE.

(a) The Valuation Agent may at any time resign and be discharged of the duties and obligations created by this Agreement by giving at least sixty (60) days' written notice to the Borrower, Concord, the Trustee and the Agent.

(b) The Valuation Agent may be removed upon at least sixty (60) days' written notice to the Valuation Agent, at the direction of the Borrower with the consent of the Required Lenders, by an instrument signed by the Borrower and filed with the Valuation Agent, Concord, the Trustee and the Agent. Upon the occurrence of an Event of Default (as defined in the Loan Agreement), the Required Lenders may remove the Valuation Agent at any time.

Notwithstanding the foregoing, no resignation or removal of the Valuation Agent shall be effective until a successor shall have been appointed by the Borrower with the consent of Concord and the Agent, which shall not be unreasonably withheld, or by the Required Lenders after an Event of Default (as defined in the Loan Agreement), provided that such resignation by the Valuation Agent shall be effective upon sixty days' written notice whether or not a successor has been appointed if and when the Valuation Agent reasonably determines that one of the following shall occur: (i) the Borrower is not diligently pursuing the appointment of a successor Valuation Agent at the level of compensation generally paid in the marketplace for the services to be performed by the Valuation Agent, (ii) the Loan Agreement or the Liquidity Agreement has been amended or modified in such a manner as would affect the Valuation Agent in general or its ability to properly perform its duties hereunder without the consent of the Valuation Agent, or (iii) any condition to performance by the Valuation Agent hereunder or under the Loan Agreement has not been satisfied.

SECTION 2.04. VALUATION AGENT FEES. In accordance with the priorities set forth in Section 2.06 of the Loan Agreement, the Borrower agrees to cause the Trustee to pay to the Valuation Agent, on each Settlement Date, the Valuation Agent Fee. Such fees should be remitted to the Valuation Agent in immediately available funds using the following instructions:






SECTION 2.05. TERM OF AGREEMENT. Unless otherwise terminated pursuant to the provisions of Section 2.03 hereof, this Agreement shall terminate on September 30, 2003, unless extended to such later date as mutually agreed to in writing by the Borrower and the Valuation Agent, with the consent of the Required Lenders and the Agent.

6

ARTICLE III

CALCULATIONS

SECTION 3.01. MAXIMUM ADVANCE PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Loan Agreement, the Valuation Agent shall compute the Maximum Advance Percentage by undertaking certain analytical procedures with respect to the Student Loans to be financed thereunder. The Maximum Advance Percentage shall be determined by:
(i) dividing (A) the present value of the Net Revenues (using the Portfolio Characteristics and the Advance Percentage Calculation Assumptions) by (B) the outstanding principal balance of Student Loans, and (ii) adding 100% to the resulting percentage.

(b) Not later than three Business Days prior to each Advance that does not constitute a Rollover Advance, and in any case not later than the fourth Business Day preceding each January 31, April 30, July 31 and October 31, the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Advance Percentage Calculation Assumptions (both as defined herein);

(ii) calculate the Maximum Advance Percentage (as defined herein and in the Loan Agreement) using the results of the Cash Flow Projections described in Section 3.01(b)(i) above; and

(iii) submit a report to the Lender, the Agent, the Borrower and the Trustee in the form of Exhibit A attached hereto.

SECTION 3.02. LOAN VALUATION PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Loan Agreement, the Valuation Agent shall compute the Loan Valuation Percentage by undertaking certain analytical procedures with respect to the Financed Loans.

(b) Within 30 days after the Valuation Agent's receipt of a written request for a Valuation Report from any of Concord, the Agent or the Borrower, in the form of Exhibit C attached hereto, and in any case not later than the fourth Business Day preceding each January 31, April 30, July 31, and October 31, (each a "Valuation Date") the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Valuation Report Assumptions (both as defined herein);

(ii) calculate the Loan Valuation Percentage using the results of the Cash Flow Projections describe in Section 3.02(b)(i) above; and

7

(iii) submit a report to Concord, the Agent, the Borrower and the Trustee in the form of Exhibit B attached hereto.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

The Valuation Agent represents and warrants as follows:

(a) The Valuation Agent is a corporation duly organized, validly existing and in good standing under the laws of the State of Delaware and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Valuation Agent of this Agreement is within the Valuation Agent's organizational powers, has been duly authorized by all necessary organizational action, does not contravene
(i) the Valuation Agent's Articles of Incorporation or bylaws, (ii) any law, rule or regulation applicable to the Valuation Agent, (iii) any contractual restriction binding on or affecting the Valuation Agent or its property or
(iv) any order, writ, judgment, award, injunction or decree binding on or affecting the Valuation Agent or its property. This Agreement has been duly executed and delivered by the Valuation Agent.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Valuation Agent of this Agreement.

(d) This Agreement constitutes the legal, valid and binding obligations of the Valuation Agent enforceable against the Valuation Agent in accordance with its terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors, and (ii) general principals of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Valuation Agent, threatened, action or proceeding affecting the Valuation Agent before any court, governmental agency or arbitrator that may materially adversely affect the financial condition of the Valuation Agent or the ability of the Valuation Agent to perform its obligations under this Agreement. The Valuation Agent is not in default with respect to any order of any court, arbitrator or any other Governmental Authority.

(f) Each document and report delivered by, or to be delivered by, the Valuation Agent pursuant to the terms of Articles II or III hereof shall be executed on behalf of the Valuation Agent by a duly authorized officer of the Valuation Agent.

8

ARTICLE V

INDEMNIFICATION

(a) Without limiting any other rights which the Lender, the Borrower or any of their respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Valuation Agent set forth in this Agreement, the Valuation Agent hereby agrees to indemnify Concord, the Borrower and each of their respective officers, directors, employees, agents, attorneys-in-fact, Affiliates and assigns (including without limitation the Liquidity Providers) from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Person seeking indemnification. Without limiting the foregoing, the Valuation Agent shall indemnify the Lender, the Borrower and each of their respective officers, directors, employees, agents, attorneys-in-fact, Affiliates and assigns (including without limitation the Liquidity Providers) for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Valuation Agent, under or in connection with this Agreement, which shall have been false or incorrect when made or deemed made or delivered;

(ii) the failure by the Valuation Agent to comply with any term, provision or covenant contained in this Agreement; and

(iii) any failure of the Valuation Agent to perform its duties or obligations in accordance with the provisions of this Agreement.

(b) Without limiting any other rights which the Valuation Agent or any of its respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Borrower set forth in this Agreement, the Borrower hereby agrees to indemnify the Valuation Agent and each of its officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Valuation Agent or its Affiliates. Without limiting the foregoing, the Borrower shall indemnify the Valuation Agent and each of its respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Borrower under or in connection with this Agreement, which shall have been false or incorrect when made or deemed made or delivered;

9

(ii) the failure by the Borrower to comply with any term, provision or covenant contained in this Agreement; and

(iii) any failure of the Borrower to perform its duties or obligations in accordance with the provisions of this Agreement.

Any amounts determined by a court of competent jurisdiction as a result of a proceeding brought which is subject to the indemnification provisions of this Article V shall be paid by the Valuation Agent to Concord, the Borrower or their respective officers, directors, employees, agents, attorneys-in-fact, Affiliates or the Liquidity Providers, or by the Borrower to the Valuation Agent or its officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

ARTICLE VI

MISCELLANEOUS

SECTION 6.01. CONFIDENTIALITY. Except as permitted by the Loan Agreement, the Valuation Agent, Concord and the Borrower each agree to keep confidential and not to disclose any non-public information, calculations, exhibits or documents related to this Agreement or the Loan Agreement, without the express written consent of the other parties thereto.

SECTION 6.02. AMENDMENT. This Valuation Agent Agreement may be amended only by a written agreement signed by those parties hereto and with the prior written consent of the Agent.

SECTION 6.03. GOVERNING LAW. This Agreement shall be governed by and construed in accordance with the laws of the State of Illinois.

SECTION 6.04. NOTICES.

(a) Concord agrees to provide written notice to the Valuation Agent within three Business Days of the following: (i) a new Agent, (ii) a new Liquidity Fee, and (iii) the assignment by the Secured Creditors of the Investment of Concord in the Advances to the Borrower, such notice to include the amount of such assignment and the Liquidity Interest Rate applicable to such assignment.

(b) All notices, requests or other communications to the Valuation Agent, Borrower, Trustee, Lender and Agent, including the notices required in paragraph (a) above, shall be in writing (unless otherwise specified herein) and shall be deemed to have been validly given or made when delivered (via telecopy or by hand) or mailed, registered or certified mail, return receipt requested and postage prepaid, addressed as follows:

10

If to the Valuation Agent,

  addressed to:            ____________________________________________________
                           ____________________________________________________
                           ____________________________________________________
                           Attn.:______________________________________________
                           Telephone:__________________________________________
                           Facsimile:__________________________________________

If to the Borrower,
  addressed to it at:      NHELP-1, INC.
                           c/o National Higher Education Loan Program
                           121 South 13 Street
                           Suite 301
                           Lincoln, NE 68508
                           Attn.: Terry J. Heimes
                           Telephone: (402) 458-2303
                           Facsimile: (402) 458-2399

If to the Lender,          Concord Minutemen Capital Company, LLC
  addressed to it at:      227 West Monroe, Suite 4000
                           Chicago, IL 60606
                           Attn.: Lisa Gajewski
                           Telephone: (312) 977-4583
                           Facsimile: (312) 977-1699

If to the Agent,
  addressed to it at:      Mellon Bank, N.A.
                           One Mellon Bank Center, Room 410
                           Pittsburgh, PA 15258
                           Attn: Robert F. Wagner
                           Telephone: (412) 234-0783
                           Telecopy: (412) 236-6592

If to the Trustee,
  addressed to it at:      Norwest Bank Minnesota, National Association
                           6th Street & Marquette Avenue
                           Minneapolis, MN 55479
                           Attn.: Alan J. Spadine, Corporate Trust Services
                           Telephone: (612) 667-5745
                           Facsimile: (612) 667-9165

Each entity listed above may change the address for service of notice upon it by a notice in writing to the other entities named above. Each such notice, request or communication shall be effective when delivered to the address specified herein.

11

SECTION 6.05. THIRD PARTY BENEFICIARY. The Valuation Agent acknowledges that the Borrower has granted a security interest in favor of the Trustee for the benefit of the Secured Creditors (as defined in the Loan Agreement) all of the Borrower's right, title and interest in, to and under this Agreement. The Valuation Agent consents to the grant of such security interest and agrees (a) that the representations, warranties, covenants and other agreements of the Valuation Agent contained herein (including, but not limited to, the Valuation Agent's indemnity obligations hereunder) shall run directly to the Trustee and Secured Creditors and (b) that the Trustee and the Secured Creditors shall be entitled to rely on and enforce such representations, warranties, covenants and other agreements (including, but not limited to, the Valuation Agent's indemnity obligations hereunder) to the same extent as if they were a party hereto. The foregoing creates a permissive right on behalf of the Trustee and the Secured Creditors, and the Trustee and the Secured Creditors shall be under no duties or obligations hereunder.

SECTION 6.06. ASSIGNMENT BY THE LENDER. The Valuation Agent and the Borrower acknowledge and agree that to the extent of any assignment by Concord of its right, title and interest in and to the Investment of Concord in the Advances to the Borrower pursuant to the terms of the Liquidity Agreement, the Agent shall succeed to the rights and obligations of Concord hereunder and Concord shall be released from such obligations without any further act by the Borrower or the Valuation Agent.

SECTION 6.07. SUBMISSION TO JURISDICTION; WAIVER OF JURY AND BOND. EACH OF THE BORROWER, CONCORD AND THE VALUATION AGENT HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE COUNTY OF COOK, STATE OF ILLINOIS, AND IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS AGREEMENT SHALL BE LITIGATED IN SUCH COURTS, AND THE BORROWER, THE LENDER AND THE VALUATION AGENT EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH HEREIN THAT SERVICE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER OF ACTUAL RECEIPT OR FIVE DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

EACH OF THE BORROWER, CONCORD AND THE VALUATION AGENT ACKNOWLEDGE THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION WITH THIS AGREEMENT, ANY OTHER DOCUMENT, INSTRUMENT OR AGREEMENT EXECUTED AND/OR DELIVERED IN CONNECTION HEREWITH OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF THE LENDER. NOTHING CONTAINED IN THIS SECTION 6.07 SHALL AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE LEGAL PROCESS IN ANY

12

OTHER MANNER PERMITTED BY LAW. EACH OF THE VALUATION AGENT, CONCORD AND THE BORROWER WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

SECTION 6.08. NO PETITION. Each of the Borrower and the Valuation Agent hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding commercial paper of Concord, it will not institute against or join any other person or entity in instituting against Concord, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

SECTION 6.09. LIMITED RECOURSE NATURE OF TRANSACTIONS. Each of the Borrower and the Valuation Agent hereby acknowledges and agrees that all transactions with Concord hereunder shall be without recourse of any kind to Concord. Concord shall have no obligation to pay any amounts owing hereunder unless and until Concord has received such amounts pursuant to the Financed Loans. In addition, each of the Borrower and the Valuation Agent agrees that Concord shall have no obligation to pay any amounts constituting fees, a reimbursement for expenses or indemnities (collectively, "Expense Claims") and such Expense Claims shall not constitute a claim against Concord (as defined in
Section 101 of Title 11 of the United States Bankruptcy Code), unless or until Concord has received amounts sufficient to pay such Expense Claims pursuant to the Financial Loans and such amounts are not required to pay the commercial paper of Concord.

SECTION 6.10. EXECUTION IN COUNTERPARTS. This Agreement may be executed in any number of counterparts, each of which when so executed and delivered shall constitute an original, but such counterparts together shall constitute but one and the same instrument.

SECTION 6.11. SEVERABILITY. In the event any one or more of the provisions of this Agreement shall for any reason be held to be illegal or invalid, such illegality or invalidity shall not affect any other provisions of this Agreement, and this Agreement shall be construed and enforced as if such illegal or invalid provisions had not been contained herein.

SECTION 6.12. SECTION TITLES. The section titles contained in this Agreement are for convenience of reference only and shall be without substantive meaning or content of any kind whatsoever and are not a part of the Agreement among the parties hereto.

SECTION 6.13. ENTIRE AGREEMENT. This Agreement, including all Exhibits attached hereto or incorporated by reference therein constitutes the entire Agreement among the undersigned with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, both oral and written, with respect to the subject matter hereof.

13

IN WITNESS WHEREOF, the undersigned have caused this Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE VALUATION AGENT:

[VALUATION AGENT]

By_______________________________________
Name:
Title:

THE BORROWER:

NHELP-1, INC.

By_______________________________________
Terry J. Heimes
Vice President

CONCORD:

CONCORD MINUTEMAN CAPITAL
COMPANY, LLC

By_______________________________________
Thomas J. Irvin
Managing Director

14

EXHIBIT A

FORM OF ADVANCE PERCENTAGE CALCULATION REPORT

In accordance with the Valuation Agreement among [VALUATION AGENT], NHELP-1, INC. and Concord Minutemen Capital Company, LLC dated as of ________, _____, [VALUATION AGENT] has acted as Valuation Agent for purposes of preparing this Advance Percentage Calculation Report. Based upon the Portfolio Characteristics and the Advance Percentage Calculation Assumptions (both as defined therein), we hereby submit the following summary of our calculations:

Date of Report:
Date of Proposed Advance:
Cut-off Date for Portfolio Characteristics:

A.       Principal of loans                                             $

B.       Total Revenues                                                 $

C.       Total Expenses                                                 $

D.       Total Net Revenues (B - C)                                     $

E.       Present value of Net Revenues ("PV")                           $

F.       PV AS A % OF LOAN PRINCIPAL BALANCE (E / A),
           PLUS 100% ("MAXIMUM ADVANCE PERCENTAGE")                            %


EXHIBIT B

FORM OF VALUATION REPORT

In accordance with the Valuation Agreement among [VALUATION AGENT], NHELP-1, INC. and Concord Minutemen Capital Company, LLC dated as of _________, ____, [VALUATION AGENT] acted as Valuation Agent for purposes of preparing this Valuation Report. Based upon the Portfolio Characteristics and the Valuation Report Assumptions (both as defined therein), we hereby submit the following summary of our calculations.

Valuation Date:
Date of Report:
Cut-off Date for Portfolio Characteristics:

A.     Principal balance of loans                              $

B.     Total Revenues                                          $

C.     Total Expenses                                          $

D.     Total Net Revenues (B - C)                              $

E.     Present value of Net Revenues ("PV")                    $

F.     PV AS A % OF LOAN PRINCIPLE BALANCE (E / A), PLUS
       100% ("LOAN VALUATION PERCENTAGE")                               %


EXHIBIT C

FORM OF REQUEST FOR VALUATION REPORT

[VALUATION AGENT]




Attn.:_________________________________

[and, if requested by the Lender or the Agent:

NHELP-1, INC.
121 South 13 Street
Suite 301
Lincoln, NE 68508
Attn.: ]

Ladies and Gentlemen:

Pursuant to the terms of the Valuation Agent Agreement among [VALUATION AGENT], NHELP Trust Inc. (the "Borrower") and Concord Minutemen Capital Company, LLC (the "Lender") dated as of ______________, __, and in particular
Section 2.02(b) thereof, we hereby request that you provide us with a Valuation Report.

[Such notice is also being provided at this time to the Borrower, in order that they can prepare the Portfolio Characteristics and other information required by you to compute the Aggregate Market Value and Liabilities.]

or, if requested by the Borrower:

[The information required for you to prepare the Valuation Report, including the Portfolio Characteristics and other information required to compute the Aggregate Market Value and Liabilities is attached hereto.]

In accordance with the terms of the Valuation Agent Agreement, please submit your report to us on or before [insert date], which is 30 days from the date this notice has been provided to you.

Sincerely,

[Concord Minuteman Capital Company, LLC], or

[Agent], or

[NHELP-1, INC.]

02-16403.01


EXHIBIT D
INITIAL LOAN SERVICING FEES

I. STUDENT LOANS SERVICED BY UNIPAC SERVICE CORPORATION

                                         STAFFORD, SLS               CONSOLIDATION
PER ACCOUNT SERVICING FEES               & PLUS LOANS                     LOANS

Enrolled                                $1.50 per month                 N/A
Grace                                   $3.20 per month                 N/A
Deferment                               $3.20 per month                 $3.75
Forbearance                             $3.20 per month                 $3.75
Repayment (Current)                     $3.20 per month                 $3.75
Repayment (more than 30 days past due)  $5.45 per month                 $6.00
Default claim filing                    $20 per claim filed             $20 per claim filed

II.      STUDENT LOANS SERVICED BY GREAT LAKES HIGHER EDUCATION SERVICING
         CORPORATION

                                                          STAFFORD, SLS
        PER ACCOUNTING SERVICING FEES                     & PLUS LOANS


Enrolled                                                 $1.45 per month
Grace                                                    $3.05 per month
Deferment                                                $3.05 per month
Forbearance                                              $3.05 per month
Repayment (Current; months 1 through 12)                 $3.23 per month
Repayment (Current; months 13+)                          $2.86 per month
Repayment (More than 30 days past due;
   months 1 through 12)                                  $3.55 per month
Repayment (More than 30 pays past due; months 13+)       $3.18 per month
Default claim filing                                     $15.90 per claim filed


EXHIBIT C
DRAW NOTICE

NHELP-I, INC. 1998 WAREHOUSING FINANCING
WITH CONCORD MINUTEMEN CAPITAL COMPANY, LLC, AS THE LENDER
DRAW NOTICE
EXHIBIT C

Date: [3 Business Days prior to date Advance is to be made]

In accordance with Section 2.02 of the Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Agreement"), by and among NHELP-I, Inc.
(the "Borrower"), Norwest Bank Minnesota, National Association (the "Trustee")
and Concord Minutemen Capital Company, LLC, the Borrower hereby requests an Advance in the amount and as of the date provided below. This request is accompanied by an Advance Percentage Calculation Report as required pursuant to
Section 3.02 of the Agreement.

Date of Borrowing                                                                                               _____________

Additional Borrowings/Rollover Amounts:
Total Required Additional Borrowings/Rollover Amounts as required
pursuant to Exhibit D of the Agreement                                                                          _____________

NEW BORROWINGS FOR THE FUNDING OF STUDENT LOANS:
Aggregate Amount of Student Loans to be Financed Principal                              _____________

Maximum Advance Percentage, as provided
in the Advance Percentage Calculation Report
for the most recently ended quarter                                          _______%

Requested Advance Percentage, not to exceed
the Maximum Advance Percentage provided above                                           _____________%


Amount of borrowing required for principal funding
  (Student Loan Principal multiplied by Requested Advance %)                            _____________
Amount of borrowing required for interest funding                                       _____________
Total Amount of New Borrowing                                                                                   =============


TOTAL BORROWINGS TO BE ADVANCED                                                                                 =============
(Sum of Additional Borrowings/Rollover Amounts and
Amount of New Borrowing, provided above)

If a Liquidity Advance, the requested Applicable
Liquidity Interest Rate                                                                 Not Applicable%
                                                                                        _______________
TEST OF FACILITY AMOUNT:
Total available Facility Amount                                                                                 500,000,000

Less the sum of:
Total outstanding Advances                                                              _______________
Total projected Yield due on all outstanding Advances                                   _______________
  Total outstanding Advances & Yield                                                                            ____________


Remaining facility amount                                                                                       ============

Capitalized terms not otherwise defined herein shall have the meanings assigned to them in the Agreement.


Please consider this proper authorization to transfer the Total Borrowings to be Advanced in the Amount noted above to the Collection Account held by the Trustee on [DATE OF BORROWING]. Pursuant to Article III of the Agreement, I hereby certify that NHELP-I, Inc. has met the Conditions precedent to all borrowings as required and as described in such section. I further certify that to the best of my knowledge and belief, the amounts provided above are accurate and complete.

NHELP-I, Inc.


Terry J. Heimes, Vice President

C-2

EXHIBIT D

MONTHLY REPORT

NHELP-l Inc. 1998 Warehousing Financing

with Concord Minutemen Capital Company, LLC, as the Lender

                                 Monthly Report
                                   Exhibit D

Calculation Date:   [4th Business Day preceding the end of each month]
Calculation Period: [Calendar month in which calculation date occurs]
Settlement Date:    [First Business Day of each month]
Collection Date:    [6th Business Day preceding the end of each month]

                                                                                   INTEREST          PRINCIPAL
                                                                                  COLLECTIONS        COLLECTIONS         TOTAL
                                                                                  -----------        -----------         -----
Collections:
Interest Payments received by Servicers                                           ___________        ___________        __________
Government Interest & Special Allowance Payments received (from DOE)              ___________        ___________        __________
Interest on Collection Account                                                    ___________        ___________        __________
Interest on Cash Reserve Account                                                  ___________        ___________        __________
Principal Payments received by Servicer                                           ___________        ___________        __________
Reimbursement of Origination Fees (DOE)                                           ___________        ___________        __________
Reimbursement of Guarantee Fees (guarantor or prior lender)                       ___________        ___________        __________
Adjustments & Misc.                                                               ___________        ___________        __________

Total Interest & Principal Collections received during the period from the
prior Collection Date to the current Collection Date occurring during this        ___________        ___________        __________
Calculation Period                                                                ===========        ===========        ==========

Required Additional Borrowings                                                                                          __________
TOTAL COLLECTIONS AND ADDITIONAL BORROWINGS                                                                             ==========

Payment Waterfall:
 1. Estimated Taxes payable prior to the next Settlement Date
 2. Accrued and unpaid Servicer Fees and Custodian Fees as of the prior
    Calculation Period                                                                                                  __________
 3. Accrued and unpaid Yield due and owing as of such Settlement Date                                                   __________
 4. Maturing Principal Amount of Advances which are due as the Settlement Date    ____________                          __________
    Borrower designated Principal Reductions or Additions                         ____________
      Total Net Rollover Amount of Advances                                       ____________
 5. Accrued and unpaid Liquidity Fees as of the current Calculation Period                                              __________
 6. Accrued and unpaid fees and expenses with respect to the Financed Loans as
    of the prior Calculation Period                                                                                     __________
 7. Accrued and unpaid Trustee Fees as of the prior Calculation Period                                                  __________
 8. Amounts necessary to restore the Cash Reserve Account to the Cash Reserve
    Requirement or amounts allowed to be withdrawn from the Cash Reserve Account                                        __________
 9. Accrued and unpaid Portfolio Administration Fees as of the current
    Calculation Period
10. Accrued and unpaid Valuation Agent Fees as of the current Calculation Period                                         __________
11. Amounts due for fees incurred in connection with the payment of Advances in
    excess of $10,000,000.                                                                                               __________
12. On the Settlement Date immediately following each Valuation Date, amounts
    Calculated pursuant to the provisions of Exhibit E, and as further directed
    by the Borrower                                                                                                      __________
Total Required Payments pursuant to Section 2.06(c) of the Agreement                                                     __________
                                                                                                                         ==========

As an authorized representative of NHELP-I, Inc., I hereby certify that to the best of my knowledge and belief the amounts provided above are accurate and complete as determined on the Calculation Date and in accordance with the provisions of the Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Agreement"), by and among NHELP-I, Inc., the Lender and Norwest Bank Minnesota, National Association.


Capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

NHELP-I, Inc.


Terry J. Heimes, Vice President

Date:__________________________

D-2

EXHIBIT E
FORMS OF ASSET COVERAGE RATIO AND CASH RELEASE CERTIFICATE

NBELP-l, Inc. 1998 Warehousing Financing

with Concord Minutemen Capital Company, LLC, as the Lender Asset Coverage Ratio Exhibit E

Aggregate Market Value*:

(i) Outstanding principal balance of Financed Loans, multiplied by the Loan Valuation Percentage
(ii) Accrued and unpaid borrower interest, federal interest subsidies and special allowance payments
(iii) Outstanding principal balance of Permitted Investments, including accrued and unpaid interest thereon
(iv) Payments on Financed Loans or other assets received by the Servicer or the Borrower and not yet transferred to the Trustee
(v) The unamortized value of any prepaid expenses TOTAL AGGREGATE MARKET VALUE

Liabilities*:
(i) Facility Amount Advances
(ii) Accrued and unpaid Yield and Liquidity Fees
(iii) Any other accrued and unpaid fees:
(a) Custodian Fees
(b) Liquidity Fees
(c) Servicing Fees
(d) Trustee Fees
(e) Portfolio Administration Fees
(f) Other Total Fees
TOTAL LIABILITIES

ASSET COVERAGE RATIO (TOTAL AGGREGATE MARKET VALUE/TOTAL LIABILITIES) %

* Certain summary reports have been attached providing detailed calculations for the amounts provided above, or are available upon request.

As an authorized representative of NHELP-I, Inc., I hereby certify that to the best of my knowledge and belief the calculation of the Asset Coverage Ratio is accurate and complete as determined on the Calculation Date and in accordance with the provisions of the Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Agreement"), by and among NHELP-I, Inc., the Lender and Norwest Bank Minnesota, National Association.

All capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

NHELP-I, Inc.


Terry J. Heimes, Vice President

Date: __________________________


NHELP-I, Inc. 1998 Warehousing Financing with Concord Minutemen Capital Company, LLC, as the Lender Form of Cash Release Certificate Exhibit E

Calculation Date (Quarterly): [4th Business Day preceding the end of each January 31, April 30, July 31, and October 31] Settlement Date following each Quarterly Valuation Date:
[February 1, May 1, August 1, November 1]

Corporate Trust Officer
Norwest Bank Minnesota, National Association 6th & Marquette
Minneapolis, MN

Pursuant to Section 2.06(c)(x) of the Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Agreement"), by and among NHELP-I (the "Borrower"), Norwest Bank Minnesota, National Association and the Lender, you are hereby instructed to release funds in the amount of $_____________ (the "Cash Release Amount") to be transferred to the Borrower or any other Person as directed by the Borrower (by wire transfer as directed by the Borrower) on the Settlement Date of__________. The Cash Release Amount is the amount of funds permitted to be withdrawn pursuant to Exhibit D to the Agreement and as further permitted by the calculation of the Asset Coverage Ratio, included herewith. Provided below is the calculation of the restated Asset Coverage Ratio following the withdrawal of the Cash Release Amount. Additionally, provided in connection with this Cash Release Certificate is the Asset Coverage Ratio and the Valuation Report. As an authorized representative of NHELP-I, Inc., I hereby certify that to the best of my knowledge and belief the calculation of the Cash Release Amount and the restated Asset Coverage Ratio are accurate and complete as determined on the Calculation Date; and I further certify that any transfer hereunder shall not result in an Event of Default or a required collateral call pursuant to the provisions of the Agreement.

All capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

RESTATED ASSET COVERAGE RATIO:

Total Aggregate Market Value
Less: Permitted Cash Release Amount                          (        )
Total Restated Aggregate Market Value

Total Liabilities calculated pursuant to Exhibit _____

RESTATED ASSET COVERAGE RATIO                                         %

Required Release Ratio                                         101.25%

NHELP-I, Inc.


Terry J. Heimes, Vice President Date:______________

E-2

EXHIBIT F

TRUSTEE'S FEE LETTER AGREEMENT


[NORWEST BANKS LETTERHEAD]

August 26, 1998

Mr. Terry J. Heimes
Vice President
NHELP, Inc.
1300 "O" Street
Lincoln, NE 68508

NHELP TRUST, INC.

1998 EDUCATIONAL LOAN WAREHOUSING FACILITY

Dear Mr. Heimes:

On behalf of Norwest Bank I am pleased to provide this fee letter to serve as Indenture Trustee and Eligible Lender Trustee on the referenced transaction. Norwest Corporate Trust Services appreciates its present relationship with NEBHELP and affiliates, and we value the opportunity to expand this relationship through this credit facility.

Norwest Corporate Trust Services' fee schedule relating to the 1998 Educational Loan Warehousing Facility are as follows:

I. INITIAL FEE: $4,500.00

This fee covers all initial services in connection with acceptance of the Trust, including the examination and execution of the Trust agreement and all supporting documents, and establishing the necessary accounts and records. THIS FEE ALSO INCLUDES AN ENFORCEABILITY OPINION FROM IN-HOUSE LEGAL COUNSEL ASSOCIATED WITH REVIEW OF THE ORIGINAL DOCUMENTS. Should other opinions be required, notice will be given in advance concerning the billing of additional amounts. This is a one-time fee payable at closing.

LEGAL EXPENSES INCURRED RELATING TO THE PREPARATION OF AMENDMENTS TO
EXISTING GUARANTEE AGREEMENTS WILL BE BILLED TO NHELP AT COST.


II. ADMINISTRATION FEE: $750.00 / MONTH

For ordinary services of the Trustee typical of commercial paper facilities. This fee is payable monthly in arrears.

Management and distribution fees are charged on all Mutual Fund sweep vehicles as disclosed in each individual prospectus. These fees are deducted from the yield of the fund before the yield to the investor is stated.

III. ELIGIBLE LENDER TRUSTEE 1.0 BASIS POINTS PER ANNUM

Eligible lender fees are compensation for the duties and responsibilities, as well as risks associated with the use of Norwest Bank's Department of Education Eligible Lender number. This fee is based on the number of loans outstanding utilizing Norwest Bank's Eligible Lender number. The fee is payable monthly.

IV. EXTRAORDINARY FEES

Fees and expenses for extraordinary services will be billed as incurred including, without limitation, (i) losses and damages suffered in connection with any legal action brought against the Trustee, whether threatened or filed and whether settled or adjudicated, not resulting from the Trustee's negligence or willful misconduct, (ii) legal or other professional fees and expenses incurred or added administrative time involved in carrying out the Trustee's duties after an event of default or an event which, with the passage of time, would become an event of default; and (iii) legal or other fees incurred as a result of collection proceedings.

Finally, please note that this pricing and our commitment to serve as Trustee on this facility in contingent on final review and approval of the governing documents.

Mr. Heimes, again Norwest is pleased to provide this fee letter. I look forward to working with you on this transaction.

Sincerely,

/s/ Alan J. Spadine

Alan J. Spadine
Vice President


EXHIBIT G

COPIES OF SERVICING AND CUSTODIAN AGREEMENTS


UNIPAC SERVICE CORPORATION
GUARANTEED STUDENT LOAN PROGRAM

SERVICING AGREEMENT

THIS AGREEMENT entered into and effective as of the 30th day of September, 1998, by and between UNIPAC SERVICE CORPORATION, a Nebraska corporation, Aurora, Colorado, herein referred to as "UNIPAC", and NHELP-I, INC. herein referred to as "NHELP".

WHEREAS, UNIPAC is in the loan servicing business in the State of Colorado, and in the ordinary course of such business has processed and serviced loans to student/parent borrowers (the "Education Loans") which are made and guaranteed in accordance with the provisions of the Higher Education Act of 1965, as amended (the "Education Act") (references hereinafter to the "Education Act" include rules and regulations promulgated thereunder as in effect from time to time) including, but not limited to, the due diligence requirements established from time to time thereunder regarding the activities required to be performed by or on behalf of a lender with respect to delinquent or defaulted loans, including the requirements set forth in 34 C.F.R. Section 682.411 (the "Due Diligence Requirements"); and

UNIPAC has developed and/or has available to it the systems and services to enable it to process and service Education Loans in accordance with (i) the Education Act; and (ii) the rules, regulations and requirements of any entity authorized under the Higher Education Act to guarantee the Education Loans that UNIPAC and NHELP mutually agree as the guarantor of the Education Loans owned by NHELP and serviced by UNIPAC pursuant to this Agreement (each a "Guarantor" and the rules, regulations and requirements of such Guarantor being hereafter called the Regulations); and

NHELP in the ordinary course of its business acquires Education Loans; and

NHELP desires to retain UNIPAC to process and service certain of its Education Loans.

NOW THEREFORE, in consideration of the premises and the mutual covenants hereinafter set forth, the parties agree as follows:

1. TERM.

1.1 The term of the Agreement shall be from the date of this Agreement for a period of five (5) years ("Initial Term") with respect to certain of NHELP's Financed Loans that are funded with advances made pursuant to that certain Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Loan Agreement"), among NHELP, Norwest Bank Minnesota, National Association (the "Trustee") and Concord Minutemen Capital Company, LLC, including its assigns and successors, ("Concord"), (the "Finance Loans") subject to earlier termination as provided for in Section 15. This Agreement may be renewed for an additional five
(5) year term ("Additional Term") provided, (a) NHELP gives written notice not less than Ninety (90) days and not more than One Hundred Twenty (120) days prior to expiration of the Initial Term to UNIPAC of its intent to renew and (b) after delivery of such notice and prior to expiration of the Initial Term, UNIPAC and NHELP mutually agree on the fees to be charged pursuant to Section 8 hereof for the services to be provided by UNIPAC during the Additional Term. Upon expiration of the Initial or Additional Terms of this Agreement, all terms and conditions

-CONFIDENTIAL-
PROPRIETARY PROPERTY OF
UNIPAC SERVICE CORPORATION


of this Agreement (except for the fees to be charged pursuant to Section 8 hereof for the services to be provided by UNIPAC, which shall be subject to redetermination by UNIPAC as provided below) shall continue on a month to month basis until such time that either party may terminate this Agreement, with or without cause, upon Sixty (60) days' prior written notice to the other party. Should this Agreement continue in force on a month to month basis after expiration, UNIPAC reserves the right to, at any time, increase, decrease, modify and/or change the Service Fee as provided for in Section 8 and Schedule A attached hereto, in such manner as UNIPAC may determine upon Sixty (60) days' prior written notice to NHELP.

1.2 (a) Upon the termination of this Agreement, UNIPAC shall turn over to NHELP all Financed Loan files complete with all information contained therein and all current computer information on the Financed Loans under service pursuant to this Agreement in such form or fashion as NHELP shall reasonably specify. At such deconversion, a fee of $12.00 per account plus any other reasonable expenses incurred in connection with the transfer of such files and other information shall be paid by NHELP.

(b) UNIPAC and NHELP specifically agree that the format used to transfer NHELP's data contains confidential and proprietary trade secret information which is the exclusive property of UNIPAC. UNIPAC and NHELP agree, however, that all aspects of the underlying computer program, algorithms, methods of processing, specific design and layout, report format, and the unique processing techniques and interactions of the various aspects of UNIPAC's computer program are trade secrets of, proprietary to, and owned exclusively by UNIPAC. The confidentiality provisions of this Section 1.2(b) shall survive any termination or expiration of this Agreement. NHELP covenants and agrees to keep confidential all such information, processes, designs, layouts, and ideas described in this Section 2(b) and all Trade Secrets (as defined in Section 11 below and, collectively with the information described in this Section 2(b), the "UNIPAC Proprietary Information") and to disclose UNIPAC Confidential Information only with the prior written consent of UNIPAC. Notwithstanding the foregoing, NHELP shall be permitted (without UNIPAC's prior consent) to disclose UNIPAC Proprietary Information to any third party lender or credit provider that has an interest in the Education Loans serviced by UNIPAC hereunder or for whose benefit any such loans are pledged as collateral to secure obligations of NHELP (each a "NHELP Lender"), provided that, prior to such disclosure, such NHELP Lender delivers to NHELP (for the benefit of UNIPAC) its written acknowledgment of the proprietary nature of the UNIPAC Proprietary Information and its agreement to keep such information confidential and executes a UNIPAC non-disclosure agreement. The specific data contained in any reports or computer printouts produced by UNIPAC shall not constitute UNIPAC Proprietary Information and all such data is and shall remain the exclusive property of NHELP.

1.3 NHELP shall have the right to transfer and assign all rights under this servicing agreement to any affiliate, trustee or other party of interest, including, but not limited to one or more NHELP Lenders, for the purpose of securing servicing arrangements for student loans financed through the issuance of debt instruments or other financing arrangements.

2. DELIVERY OF FINANCED LOANS FOR SERVICING AND COLLECTION. Subject to UNIPAC's scheduling requirements, NHELP may from time to time deliver or cause to

Page 2

be delivered to UNIPAC, Financed Loans with respect to which loan processing has been completed and loan proceeds have been disbursed to the student/parent borrowers prior to the date of delivery to be serviced pursuant to the terms of this Agreement. NHELP shall transmit to UNIPAC all such loan documentation as required by UNIPAC to enable it to service the Financed Loans as provided herein.

3. SERVICING OF FINANCED LOANS. Upon acceptance of any Financed Loan into UNIPAC's computer system and after the sale date (if applicable) of the Financed Loan to NHELP, UNIPAC shall service such Financed Loan in accordance with the Education Act, the Regulations, and except to the extent contrary to the Education Act or the appropriate Regulations, in accordance with the provisions of this Agreement, including the following:

(a) UNIPAC shall take all steps necessary to maintain the insurance on Financed Loans in full force at all times.

(b) UNIPAC shall prepare and mail directly to the student/parent borrower all required statements, notices, disclosures and demands.

(c) UNIPAC shall retain records (tracked by Financed Loan) of contacts, follow-ups, collection efforts and correspondence regarding each Financed Loan.

(d) UNIPAC shall maintain books of account which shall reflect for each Financed Loan all transactions related thereto, including, but not limited to, accounting for all payments of principal and interest upon such Financed Loans.

(e) UNIPAC shall process all deferments and forbearances.

(f) UNIPAC shall process all address changes and update address changes accordingly.

(g) UNIPAC shall retain all documents received by UNIPAC pertaining to each Financed Loan.

(h) When necessary and allowable by the Education Act, UNIPAC shall take all steps necessary to file a claim for loss with Guarantor, and shall be responsible for all communication and contact with that agency necessary or appropriate to accomplish the same.

(i) UNIPAC shall provide a Lender's Manifest of Financed Loans on all new accounts, accounts paid in full or converted to repayment, and provide any other information required by Guarantor.

(j) UNIPAC shall process and add to the UNIPAC Servicing System repurchased loans from the Guarantor as required by the Regulations or upon the request of NHELP. The Repurchase Fee as provided in Schedule A shall apply. This fee will be waived if such repurchase is due to a UNIPAC servicing error or violations by UNIPAC of the Due Diligence Requirements.

(k) UNIPAC shall provide such other services as UNIPAC customarily provides and deems appropriate or as shall be necessary to maintain at all times the eligibility under the Education Act and the Regulations of the Education Loans for all subsidies, benefits, guarantees and insurance payments.

Page 3

4. ADDITIONAL SERVICING ACTIVITIES. At NHELP's request UNIPAC agrees to perform additional servicing activities not required under the terms of this Agreement for those Financed Loans transferred to UNIPAC which have not been previously serviced in accordance with the Education Act and Regulations, and which require additional servicing activity to attempt to maintain or reinstate the loans' principal and interest guarantee from the Guarantor ("Cure Procedures"). UNIPAC, utilizing Cure Procedures approved by the Guarantor, will use its best efforts to cure all defects caused by NHELP. UNIPAC makes no representation or warranty that the guarantee on each Financed Loan will be reinstated regardless of UNIPAC following the Cure Procedures as approved by the Guarantor. NHELP agrees to pay UNIPAC those fees for Cure Services described in Schedule A under the topic entitled "Additional Servicing Activity".

5. PORTFOLIOS SUBJECT TO REJECTION BY UNIPAC. NHELP acknowledges that certain loan portfolio types pose a risk of financial hardship for UNIPAC to service under this Agreement. UNIPAC may in its discretion, prior to placing such loans in the UNIPAC system, reject certain loans or loan portfolios ("Rejected Loans"). UNIPAC shall provide NHELP with reasonable advance notice as to any Rejected Loans which UNIPAC declines to place on its system. UNIPAC shall have no right to reject or decline loans after the loans are transferred to the UNIPAC system.

6. REPORTS TO NHELP. (a) On or before the 15th day of each month, unless some other time is provided herein, UNIPAC shall prepare and deliver to NHELP, or to such other person as NHELP may designate, the following reports with respect to activity during the preceding month:

(i) As of the last day of each month, an unaudited statement, in reasonable detail, of all transactions during that month on Financed Loans serviced by UNIPAC for NHELP;

(ii) Processing Status Report (daily);

(iii) Check Register (daily);

(iv) Posting Ledger (daily/monthly);

(v) Statistical Report (monthly);

(vi) Loan ledger/Alpha Report (monthly);

(vii) Guarantor Manifest (monthly);

(viii) Delinquency Report (daily/monthly);

(ix) Claims Activity Report (monthly).

NHELP shall receive at no cost one copy of each of the foregoing reports. UNIPAC will provide extra copies at the request of NHELP. NHELP shall reimburse UNIPAC its cost in producing such extra copies.

(b) UNIPAC will provide to NHELP; (i) as soon as available and in any event within 120 days after the end of each fiscal year, copies of consolidated financial statements for it and its subsidiaries prepared in accordance with generally accepted accounting principles, duly certified by independent certified public accountants of recognized standing selected by UNIPAC, including consolidating statements, which shall set forth

Page 4

therein or in the footnotes thereto UNIPAC's estimate of the amount of losses which could be incurred from known and potential errors on Education Loans currently serviced by UNIPAC, as well as the amount charged off or expensed for such losses during the year; (ii) on annual basis within ten (10) days after receipt thereof, copies of SAS 70 reports and any other annual compliance audit required by the Education Act; and (iii) to the extent not provided in (i) and
(ii) above on an annual basis, its error rate in complying with the Due Diligence Requirements as such error rate is determined by the annual compliance audit referred to in clause (b) hereof.

(c) NHELP covenants and agrees to keep confidential all financial statements and other information provided to it pursuant to Section 7(b) (collectively, "UNIPAC Financial Information") and to disclose UNIPAC Financial Information only with the prior written consent of UNIPAC. Notwithstanding the foregoing, NHELP shall be permitted (without UNIPAC's prior consent) to disclose UNIPAC Financial Information to any NHELP Lender, provided that, prior to such disclosure, such NHELP Lender delivers to NHELP (for the benefit of UNIPAC) its written acknowledgement of the proprietary nature of the UNIPAC Financial Information and its agreement to keep such information confidential by execution of a UNIPAC non-disclosure agreement.

7. INTEREST COMPUTATION. UNIPAC shall provide on a quarterly basis statistical data for the computation of interest and special allowance billable to the U.S. Department of Education for NHELP's Financed Loans. Data will be computed commencing with the date Financed Loans appear on the records of UNIPAC.

8. SERVICE FEE TO UNIPAC.

(a) NHELP shall pay to UNIPAC, but solely from moneys on deposit in the Collection Account held pursuant to the Loan Agreement, within fifteen
(15) days of billing statement, for and in consideration of the services performed by UNIPAC hereunder for the preceding month, the fee provided for in Schedule A of this Agreement, as follows:

(i) The Servicing Fee shall be as described in Schedule A of this Agreement which is attached hereto and incorporated herein by this reference.

(b) In the event Servicing Fees are not paid within Forty-Five (45) days of the billing statement, (except in the event NHELP has a bona fide dispute with the accuracy of said billing statement), NHELP agrees UNIPAC will have the following rights to (a) withhold reports otherwise due; (b) impose a late charge of one and one-half percent (1 1/2%) per month against the entire outstanding balance of the account including any prior late charge; and (c) terminate services without notice if nonpayment persists for sixty (60) days from billing or more.

(c) The parties agree that should UNIPAC be required to make system wide substantive or material changes to its current lender servicing practices or servicing system due to changes to the Education Act, or Regulations or to other costs beyond UNIPAC's control, UNIPAC may renegotiate the Servicing Fees with NHELP to reasonably reflect the financial impact on UNIPAC due to these events at any time during the term of this Agreement.

9. LOAN PAYMENTS. Student/parent borrowers will make all loan payments to a third party lockbox established by UNIPAC. All cash receipts will be remitted daily to the

Page 5

Trustee or as NHELP may otherwise reasonably request. UNIPAC shall not be entitled to any lien or charge on, or right to set off against any Financed Loans or proceeds therein coming into its possession or otherwise.

10. DISCLOSURE OF INFORMATION. All data, information, records, correspondence, reports or other documentation received by UNIPAC pursuant to this Agreement from NHELP or the school which the student attended or from the student/parent borrower, or prepared and maintained by UNIPAC in the course of its activities under this Agreement shall be released or divulged only to NHELP, or with respect to information or documents relating to a particular student/parent borrower, to that student/parent borrower, or to such other parties as UNIPAC may be directed in writing by NHELP or such student/parent borrower.

11. INTELLECTUAL PROPERTY PROTECTION. Notwithstanding anything in this Agreement to the contrary, it is the express intention of the parties to this Agreement that all right, title and interest of whatever nature in UNIPAC's user manuals, training materials, all computer programs, routines, structures, layout, report formats, together with all subsequent versions, enhancements and supplements to said programs, all copyright rights (including both source and object code) and all oral or written information relating to UNIPAC's programs conveyed in confidence by UNIPAC to NHELP pursuant to this Agreement which is not generally known to the public and which give UNIPAC an advantage over its competitors who do not know or use such information (hereinafter collectively referred to as "Trade Secrets"), and all other forms of intellectual property of whatever nature is and shall remain the sole and exclusive property of UNIPAC.

12. INQUIRIES; INSPECTIONS. (a) UNIPAC shall answer all inquiries received by it (including, but not limited to, from NHELP Lenders) pertaining to Financed Loans, school status or refunds, and NHELP shall cooperate to the extent necessary to gather the information needed to answer such inquiries. Such inquiries may be referred to the school which the Student Borrower attended or is attending, if necessary. UNIPAC shall have no responsibility for any disputes between student/parent borrowers and schools regarding tuition, registration, attendance, or quality of education/training.

(b) NHELP, any of NHELP's Lenders or any of their respective designated representatives may at any time during UNIPAC's regular business hours examine, at its or their sole cost and expense, the records which UNIPAC maintains on the Education Loans serviced by UNIPAC hereunder.

13. AGENT AUTHORIZATION. NHELP hereby authorizes UNIPAC to act on behalf of and as NHELP's Agent in the servicing of certain of NHELP's Financed Loans. Such authorization will include but not be limited to all correspondence and liaison necessary with Guarantor regarding NHELP's Financed Loans, assignment of claims to Guarantor and any/or all other communications, correspondence, signatures or other acts appropriate to service NHELP's Financed Loans in accordance with the Education Act and/or Regulations.

14. LIABILITY OF UNIPAC. UNIPAC assumes no responsibility or liability for failure of NHELP to exercise reasonable care and due diligence and the results thereof, in making or servicing a Financed Loan prior to placing of the Financed Loan on UNIPAC's system and prior to the date NHELP holds ownership of the Financed Loan. UNIPAC also assumes no liability for the failure of any student/parent borrower to repay his or her loan, nor the failure of the United States government to pay any principal, interest, subsidy or special allowance, nor for the failure of Guarantor to make payment of any principal and/or interest on any of NHELP's Financed Loans. UNIPAC shall not be responsible

Page 6

for consequences of unreasonable acts of any Guarantor. In the event UNIPAC shall take any action or fail to take any action which causes any Financed Loan in NHELP's portfolio to be denied the benefit of any applicable guarantee, UNIPAC shall have a reasonable time to cause the benefits of the guarantee to be reinstated. If the guarantee is not reinstated within twelve (12) months of denial by Guarantor, UNIPAC shall pay NHELP an amount equal to the outstanding principal balance plus all accrued interest and other fees due on the Education Loan to the date of purchase ("Reimbursed Education Loan"), up to the amounts the applicable Guarantor would have paid under the Education Act, as amended and the Regulations (as well as the Guarantor's reinsurance agreement with the U.S. Secretary of Education), but for the action or inaction of UNIPAC relating to servicing errors of UNIPAC, and thereupon UNIPAC shall be authorized by NHELP, without limitation, the right to collect on the Reimbursed Education Loan, the right to federal subsidies otherwise entitled to NHELP, and agency authorization to utilize litigation in its collection efforts. For any Reimbursed Education Loan for which the guarantee is fully reinstated by Guarantor, NHELP shall pay UNIPAC an amount equal to the then outstanding principle balance plus all accrued interest due thereon, up to the amounts the applicable Guarantor would have paid under the Education Act, as amended and the Regulations (as well as Guarantor's reinsurance agreement with the U.S. Secretary of Education), but for the servicing errors of UNIPAC, whereupon the aforementioned authorization of UNIPAC shall terminate.

15. TERMINATION OPTION. If at any time during the term of this Agreement either party refuses or fails to perform in a material fashion any portion of this Agreement, and fails or refuses to correct said action or lack of action within Thirty (30) days after receipt of written notice, the other party may, upon an additional Thirty (30) days' written notice to NHELP, the NHELP Lender and the Trustee, terminate this Agreement, but only so long as a Servicer has been appointed pursuant to the terms of the Loan Agreement.

16. INDEMNIFICATION. NHELP shall indemnify and hold UNIPAC harmless from and against all claims, liabilities, losses, damages, costs and expenses (including reasonable attorney's fees)("Losses") asserted against or incurred by UNIPAC as a result of UNIPAC complying with any instruction or directive by NHELP and UNIPAC shall in like manner indemnify NHELP for any miscompliance with any such instruction or directive by UNIPAC.

17. STATUTE OF LIMITATIONS. Any action for the breach of any provisions of this Agreement shall be commenced in accordance with any limitation on actions for contracts under Nebraska law.

18. THIRD PARTY BENEFICIARIES. The parties hereto acknowledge and agree that Concord, the NHELP Lenders and the Trustee shall be third party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against the parties hereto and that a security interest in the Financed Loans has been granted to the Trustee, the NHELP Lenders and Concord pursuant to the terms of the Loan Agreement. In the event that either Concord, the NHELP Lenders or the Trustee become the assignee or successor of NHELP (under the circumstances contemplated in the Loan Agreement) and, as such assignee or successor of NHELP, enforces this Agreement against UNIPAC, Concord, and the NHELP Lenders or the Trustee shall succeed to the duties and obligations of NHELP under this Agreement.

19. NOTICES. All notices or communications by one of the parties hereto to the other shall respectively be addressed as follows: UNIPAC Service Corporation, 3015 South Parker Road, Suite 400, Aurora, Colorado 80014 and NHELP-I, Inc., 121 South 13th Street, Suite 301, Lincoln, Nebraska 68508, or to such other address as may be indicated

Page 7

from time to time by one of the parties to the other party. Except as otherwise expressly provided, any notice shall have been deemed to have been given upon mailing thereof when mailed by registered or certified mail, and upon receipt in every other case.

20. GOVERNING LAW. This Agreement is executed and delivered within the State of Nebraska, and the parties hereto agree that is shall be construed, interpreted and applied in accordance with the internal laws of that State without reference to its conflicts of law principles, and that the courts and authorities within the State of Nebraska shall have sole jurisdiction and venue over all controversies which may arise with respect to the execution, interpretation and compliance with this Agreement.

21. CHANGES IN WRITING. This Agreement, including this provision hereof, shall not be modified or changed in any manner except only by a writing signed by all parties hereto.

22. SEVERABILITY. In the event a court of competent jurisdiction finds any of the provisions of this Agreement to be so overly broad as to be unenforceable or invalid for any other reason, it is the parties' intent that such invalid provisions be reduced in scope or eliminated by the court, but only to the extent deemed necessary by the court to render the provisions of this Agreement reasonable and enforceable.

23. PERSONS BOUND. This Agreement shall be binding upon and inure to the benefit of the parties hereto, their legal representatives, heirs, successors and assigns.

24. ASSIGNMENT. Except as provided in Section 1.3 hereof, this Agreement shall not be assigned by either party without the prior written consent of the other party which consent shall not be unreasonably withheld.

25. TITLES. The titles used in this Agreement are intended for convenience and reference only. They are not intended and shall not be construed to be a substantive part of this Agreement or in any other way to affect the validity, construction or effect of any of the provisions of this Agreement.

26. WAIVER. The waiver of failure of either party to exercise in any respect any right provided for herein shall be in writing, and shall not be deemed a waiver of any further right hereunder.

27. CONTINUITY OF LOAN SERVICING.

27.1 In the event NHELP desires to sell any of its Financed Loans, NHELP shall sell the Financed Loans, subject to this Agreement, to a lender also maintaining an agreement with UNIPAC, in order for the sale to cause no disruption in service, or change in UNIPAC for the Borrower. If NHELP elects for any reason to remove from the servicing system of UNIPAC all or any of the Financed Loans that NHELP now owns or hereafter acquires, NHELP shall give UNIPAC written notice of such election at least Ninety (90) days prior to the date NHELP intends to remove such Financed Loans. NHELP hereby grants to UNIPAC or its designee the option then to purchase from NHELP all or any portion of the Financed Loans that NHELP owns on any date selected by UNIPAC prior to such removal, at a purchase price equal to the fair market value of the Financed Loan(s) as established by third party certification on the date of purchase. UNIPAC's option to purchase may be exercised by sending written notice thereof to NHELP within ninety (90) days after UNIPAC's receipt of NHELP's notice of election to remove Financed Loans from the UNIPAC servicing system. The option to purchase referred to above shall not apply or be available to UNIPAC in the event UNIPAC terminates the

Page 8

servicing agreement for any reason other than non-payment of servicing fees applicable under this Agreement.

27.2 Section 27.1 will not apply in (i) the event of UNIPAC breach or default, (ii) with respect to a sale of the Financed Loan to a holder of other loans for the same borrower, or (iii) upon a sale of a Financed Loan by the Trustee if an Event of Default has occurred under the Loan Agreement.

27.3 The intent of this Section 27 is to assure that every Financed Loan will remain with UNIPAC for servicing for the life of the loan.

27.4 The foregoing provisions of this Section 27 are and shall at all times remain subordinate and inferior to the rights and interests of any NHELP Lender in the Education Loans of NHELP and, in the event of a foreclosure of ownership of the Education Loans of NHELP pursuant to any security interest held for the benefit of an NHELP Lender, the foregoing provisions shall terminate and shall have no force or effect.

28. REMOVAL FEE. Should NHELP remove any of its Financed Loans from the UNIPAC system prior to a scheduled termination or breach of this Agreement, NHELP agrees to pay to UNIPAC a removal fee of Fifteen Dollars ($15.00) per loan transferred off the UNIPAC computer system. This removal fee shall be exclusive of those charges described in Section 1.2 of this Agreement.

29. FORCE MAJEURE. The foregoing provisions of this Agreement are subject to the following limitation: If by reason of a force majeure UNIPAC is unable in whole or in part to carry out any agreement on its part herein contained, UNIPAC shall not be deemed in default during the continuance of such inability. The term "force majeure" as used herein shall mean, without limitation, the following: acts of God; acts of public enemies; insurrections; riots; landslides; earthquakes; fires; storms; droughts; floods; explosions.

UNIPAC shall at all times during the term of this Agreement, maintain a business continuance or disaster recovery plan. NHELP and Concord shall have the right to inspect such plan at any time upon request by NHELP.

30. HIRING. NHELP agrees that during the term of this Agreement and any extensions or renewals thereof, and for one year thereafter, NHELP shall not solicit for hire, or knowingly allow its employees to solicit for hire, any employees of UNIPAC.

31. ENTIRE AGREEMENT. This is the entire and exclusive statement of the Agreement between the parties, which supersedes and merges all prior proposals, understandings and all other agreements oral and written, between the parties relating to this Agreement.

32. CONSENTS AND APPROVALS. The parties acknowledge that this Agreement is subject to certain consents and approvals from Concord and that the Education Loans of NHELP being serviced hereunder shall in part be pledged as collateral security to or for the benefit of NHELP Lenders. The parties consent to the pledge of such Education Loans as collateral security and agree that, after any assignment, transfer or foreclosure of ownership of the Education Loans pursuant to such collateral security arrangements, an NHELP Lender shall, without further action or approval from UNIPAC, succeed to the rights and obligations of NHELP under this Agreement (except those obligations in Section 27 above) in respect of the transferred Education Loans. In addition, subsequent to the execution of this Agreement, the parties shall use their best efforts in good faith to obtain any required consents and approvals; provided however, that the parties shall

Page 9

amend or modify this agreement to the extent necessary to obtain any required consent or approval.

Page 10

IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of the date first written above.

UNIPAC SERVICE CORPORATION

By: /s/ Edward P. Martinez
    ---------------------------

Name: Edward P. Martinez

Title: Senior Vice President

Date: September 30, 1998

NHELP-I INC.

By: /s/ Terry J. Heimes
    ---------------------------

Name: Terry J. Heimes

Title: Vice President

Date: September 30, 1998

Page 11


SCHEDULE "A"

A. Conversion Fee.

Five Dollars ($5.00) per account acquired by NHELP and added to the UNIPAC Servicing System during the period of time the borrower is in school. For periods of time other than when the borrower is in school, the fee will be Ten Dollars ($10.00) per account. Notwithstanding the foregoing, no fee will be assessed for the first twenty thousand Financed Loans converted to UNIPAC for full servicing after execution of this Agreement. All on-system conversions to or from a full service client of UNIPAC will be performed at no charge to NHELP.

Notwithstanding the foregoing, should any portfolio present an "Extraordinary Conversion", requiring additional conversion services materially beyond that customarily provided for a normal acquisition of Financed Loans, then NHELP agrees to pay a conversion fee mutually agreed to between NHELP and UNIPAC.

For purposes of this Agreement, whether a portfolio presents an Extraordinary Conversion shall be determined after the data analysis, and file review, have been conducted of the portfolio by UNIPAC. Factors to consider in determining whether a portfolio presents an Extraordinary Conversion are as follows:

1. Unprocessed data.

2. Degree to which the conversion may be automated versus manual.

3. Integrity of the documentation. Are the files complete? Does the data match the file content?

4. Presence of backlogged processing in the portfolio

5. Whether prior servicing had substantial noncompliance with the Education Act and Regulations.

After consideration of the foregoing factors, NHELP and UNIPAC agree to come to mutual agreement at the beginning and once again at the end of the conversion of a particular portfolio as to whether they need to negotiate a mutually agreeable conversion fee.

B. Monthly Servicing Fee - GSL (Stafford) Loans in School Status.

One Dollar and Fifty Cents ($1.50) per in-school account per month.

C. Monthly Servicing Fee - GSL (Stafford, PLUS, SLS) Loans in Other Than School Status.

Three Dollars and Twenty Cents ($3.20) per account per month.

D. Consolidation Loans.

Page 12

Three Dollars and Seventy-Five Cents ($3.75) per account per month.

E. Billing for Servicing Fees.

The full monthly servicing fee shall be paid commencing with the calendar month an account is disbursed on or converted to the UNIPAC system.

F. Additional Servicing Activity.

Thirty-Five Dollars ($35.00) per Financed Loan referred for such cure services, plus ten percent (10%) of all sums made eligible for reinstatement of guarantee (including principal, interest and special allowance) as a result of successful performance of the Cure Procedures required by Guarantor. (This fee shall not apply to loans that have lost their guarantee due to an error or omission of UNIPAC.)

G. Delinquency Fee.

A surcharge of Two Dollars and Twenty-Five Cents ($2.25) for each account thirty (30) or more days past due through date of claim payment by Guarantor, or until account becomes current.

H. Appeal Fee.

A fee of Ten Dollars ($10.00) per month per account will be assessed for UNIPAC to research and appeal accounts which are rejected or returned by the guarantor due to acts, errors or omissions that occurred on the account prior to servicing by UNIPAC.

I. Minimum Monthly Fee.

There will be a minimum monthly fee of Seven Hundred and Fifty Dollars ($750.00) per month.

J. Repurchase Fee. Twenty Dollars ($20.00) per account repurchased from the Guarantor and added to the UNIPAC Servicing System.

K. Removal Fee. Loans transferred off the UNIPAC Servicing System prior to termination of this Agreement will be assessed a fee of Fifteen Dollars ($15.00) per account.

L. Deconversion Fee. Loans transferred off the UNIPAC Servicing System on or after termination of this Agreement will be assessed a fee of Twelve Dollars ($12.00) per account.

M. PLUS (or Other Loan) Loan Credit Checks. Fees for obtaining a credit bureau report and evaluation will be Two Dollars and Fifty Cents ($2.50) per loan application. An additional fee of Fifty Cents ($.50) will be charged for those applications in which written authorization must first be obtained prior to pulling a credit bureau report

Page 13

N. Other Services

For services requested by NHELP that are beyond the scope of those described in this Agreement, the fees shall be as quoted and mutually agreed in accordance with the following guidelines:

(1) Supplies             Cost
(2) Training             $40.00 per hour
(3) Programming          $70.00 per hour
(4) Consulting           $80.00 per hour

Projects and services of this type shall be provided only after request by NHELP and after time and total cost estimate is provided by UNIPAC.

O. Legal Opinions

Cost of the opinion.

Page 14

GREAT LAKES HIGHER EDUCATION CORPORATION

STUDENT LOAN SERVICING AGREEMENT

THIS AGREEMENT, is made as of September 30, 1998, between the GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION ("Great Lakes"), a non-profit corporation, and NHELP-I, INC., (the "Lender"), Lender #833501, an eligible institution engaged in providing loans ("Loans") to students and parents under Title IV, Part B of the Higher Education Act of 1965, as amended (hereinafter the "Act").

W I T N E S S E T H:

WHEREAS, Great Lakes has established a program for originating and servicing Loans under the Act; and

WHEREAS, the Lender desires that Great Lakes service certain Loans which are made or purchased by the Lender with advances made pursuant to that certain Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Loan Agreement") among the Lender, Norwest Bank Minnesota, National Association (the "Trustee") and Concord Minutemen Capital Company LLC (including its assigns or successors "Concord"), and which are covered by the Act, according to the terms and conditions set forth herein.

NOW THEREFORE, in consideration of the promises and the terms and conditions set forth herein, the Lender agrees as follows:

1. LOANS TO BE SERVICED. Great Lakes and the Lender agree that Great Lakes shall service all Loans covered by the Act which are made or purchased by the Lender pursuant to the terms of the Loan Agreement and which are guaranteed by Great Lakes Higher Education Guaranty Corporation ("GLHEGC"), and which are submitted to Great Lakes by the Lender and accepted by Great Lakes for servicing.

2. GREAT LAKES' DUTIES AS SERVICER.

(a) Great Lakes as servicer of the Loans shall perform all of the Lender's obligations as holder of Loans as required by the Act and all regulations issued by the U.S. Department of Education or by GLHEGC to implement the Act. Great Lakes shall have full power to sign and act on the Lender's behalf as the Lender's agent in all transactions with borrowers serviced hereunder. Lender does hereby authorize, constitute and appoint Great Lakes on its behalf and as its attorney in fact, to endorse those promissory notes for which a claim has been filed with the Guarantor. Great Lakes will carry out its responsibilities hereunder in a diligent and lawful manner.

(b) Great Lakes shall complete all forms and reports required by the U.S. Department of Education and by GLHEGC as guarantor of the Loans.

(c) Great Lakes shall prepare a "Lender's Request for Payment of Interest and Special Allowance" to be used in billing the U.S. Department of Education (the "Department") for interest and the special allowance for all eligible loans on a quarterly basis. If requested by Lender, Great Lakes agrees to submit the billing to the Department within 30 days following the last day of each quarter (March 31, June 30, September 30, December 31).

Great Lakes shall accrue and capitalize interest on those Loans not eligible for interest subsidy.

(d) Great Lakes shall verify the current status of all borrowers not less often than annually through direct contact with each borrower to ensure correct amount information. Great Lakes shall also seek to verify the borrower's status by direct or indirect contact with educational institutions.

(e) Great Lakes shall respond to all borrower inquiries in a prompt, courteous and thorough manner.


(f) When a Loan becomes due for repayment, Great Lakes shall prepare a payment schedule and disclosures statement and mail it to the borrower for signature(s). Prior to the first payment due date, repayment coupons will be prepared and sent to the borrowers.

(g) Great Lakes shall post to the borrower's account all payments of principal, interest and other charges. The day after receipt, Great Lakes will initiate an ACH transfer of all collections to an account established by the Lender.

(h) Great Lakes shall provide reports to the Lender of all monetary transactions as well as periodic summary and account information as required in the "Lender Service Manual" including such items as:

(1) A "monetary transactions journal" including a detailed report to support all cash transactions processed;

(2) A monthly "portfolio status report" including a listing of each account with key activity and performance data;

(3) A monthly listing of delinquent accounts; and

(4) A quarterly report of billings to the U.S. Department of Education for interest and special allowances.

(i) Great Lakes shall automatically credit the Lender's account whenever a borrower overpays an account by less than $5.00, and the Lender, at its discretion, can reimburse the borrower. When the overpayment is more than $5.00, Great Lakes shall remit the overpayment directly to the borrower. When a borrower's balance owing is less than $10.00, Great Lakes may, at its discretion, write-off the balance.

(j) Great Lakes shall handle all required borrower contact functions and shall meet all servicing "due diligence" requirements, as that term is used under the Act. Such functions include, for example, skip tracing, contacting delinquent borrowers, handling borrower's requests for extensions or deferments and preparing and processing default claims, including death, disability and bankruptcy.

(k) Great Lakes agrees to prepare and submit all papers and documents necessary to strictly follow reimbursement procedures specified in the guarantor's Common Manual upon default of borrower and further agrees to promptly remit proceeds to Lender upon receipt from the guarantor.

(l) Great Lakes shall capture and retain a copy of all purchased promissory notes and supporting documentation on its image system and shall store a backup image copy in a facility remote from Great Lakes' premises. Great Lakes shall hold the original loan documents for safekeeping in accordance with the terms of the Custodian Agreement dated as of September 30, 1998 between Great Lakes and the Lender.

3. LENDER'S RESPONSIBILITIES. Lender further agrees to promptly notify Great Lakes in such form as may from time to time be specified by Great Lakes in the Lender Service Manual, of any transaction involving the Lender and the borrower and/or changes in status or demographic data on any of its accounts if received from sources other than Great Lakes. Lender specifically agrees to promptly notify Great Lakes of any bankruptcy action taken with respect to any Loan.

4. FEES. The Lender agrees to pay Great Lakes the fees established by Great Lakes from time to time for services rendered pursuant to this Agreement. The current fee schedule is attached to this Agreement as Schedule A. Increases or decreases in such schedule may be made from time to time; provided however, that the Lender shall be given 60 days written notice prior to the effective date of any change in the fee schedule. Such effective date shall be the beginning of a calendar quarter (April 1, July 1, October 1, January 1). The current fee schedule cannot be changed for at least twelve months from the date of this contract. Statements for services rendered will be provided on a

-2-

monthly basis and are payable upon receipt. If servicing fees are not paid within 60 days of the Lender's receipt of a statement, Great Lakes shall have the option to offset servicing fees against borrower payment collections or submit a 30-day termination notice to the Lender.

5. LIABILITY. Great Lakes shall exercise care and due diligence in performing the services required by this Agreement. To the extent that Great Lakes is required to appear in, or is made a defendant in any legal action or other proceeding commenced by a party other than Lender with respect to any matter arising hereunder, Lender shall indemnify and hold Great Lakes harmless from all loss, liability and expense (including reasonable attorney's fees) except for any loss, liability or expense arising out of or relating to Great Lakes' acts or omissions with regard to the performance of services hereunder. Subject to
Section 13 below, if by reason of any (direct or indirect) negligent act or omission of Great Lakes in the servicing of any Loan, the guarantor shall deny or reject any claim made to the guarantor with respect to such Loan or such Loan shall be ineligible for interest benefits or for special allowance payments, then, upon demand by Lender, and after attempted mitigation by Great Lakes (to the extent mitigation by Great Lakes is possible), but in no event later than one year after such demand by Lender, Great Lakes shall purchase such Loan at a price equal to the unpaid principal amount thereof plus accrued and unpaid interest thereon; provided, however, that if such Loan has been removed from Great Lakes' system, Great Lakes' liability with respect to such Loan shall be limited to a return of the actual amount of the servicing fees paid by Lender to Great Lakes with respect to such Loan, unless Great Lakes is provided with the loan documentation and all servicing history entries with respect to such Loan within one year of the first denial or rejection or the first determination of ineligibility of such Loan and is afforded the opportunity to exercise its right of mitigation with respect to such Loan; and provided further, however, that in no event shall Great Lakes be responsible or liable for any consequential damages with respect to any matter whatsoever arising out of this Agreement, (other than the payment as aforesaid of the principal, and interest on Loans).

Either party shall have the right, at its own cost and expense, to mitigate its liability under this Agreement by taking such actions as may be appropriate, including but not limited to reperformance; provided, however, that such right on the part of Great Lakes shall not extend the time for purchase of Loans by Great Lakes under the preceding paragraph of this Section 5.

Great Lakes does not assume, and acceptance for servicing shall not result in, any responsibility for the correctness or completeness of Loan-related papers transmitted to Great Lakes as a part of or in conjunction with the commitment of any Loans to Great Lakes for servicing, and Great Lakes shall not be responsible for any procedural errors or omissions (including due diligence violations) which may have occurred prior to initiation of servicing of a Loan hereunder by Great Lakes.

6. CONFIDENTIALITY. Information about each borrower furnished to Great Lakes hereunder is furnished upon the express condition that the information will be kept confidential by Great Lakes. All such information, except as may be otherwise required by statute, by court order or as may be necessary in Great Lakes' reasonable judgment to the performance of the services required under this Agreement, shall be held in confidence by Great Lakes.

7. EXAMINATION OF RECORDS. The Lender or its designated representative may at any time during Great Lakes' regular business hours examine, at the sole expense of the Lender, the records which Great Lakes maintains on the Lender's loans.

8. TERMINATION.

(a) This Agreement shall remain in full force and effect until terminated or modified as provided herein. This Agreement may be terminated only at the end of a calendar quarter (March 31, June 30, September 30, December 31), and only if written notice is given: (i) by the Lender to Great Lakes at least 60 days prior to the end of a calendar quarter; provided, however, that no termination shall become effective until a new servicer, satisfactory to the Lender and Concord, shall be appointed, or (ii) by Great Lakes to the Lender at least 180 days prior to the end of a calendar quarter.

(b) In the event that this Agreement is terminated as provided in subsection
(a) above, Great Lakes shall continue its full servicing until the date of termination and shall provide to the Lender a full set of periodic reports, adjusted through the date of termination. Great Lakes shall retain all notes, records and papers, as well as a copy of all computer stored data relating to the Lender's accounts as required by the Act. Great Lakes shall make available to the Lender on demand copies of all records relating to the Lender's accounts. Such copies of the records will be

-3-

provided and updated at the times and in the format desired by Lender in order to facilitate a transfer to another servicing agent. The Lender agrees to pay Great Lakes the servicing removal fee identified on Schedule A. Upon the Lender's request, Great Lakes may agree to provide servicing removal services beyond those identified in this section. Such agreement between Great Lakes and the Lender shall include sufficient additional charges to cover Great Lakes' costs. Great Lakes agrees that Lender shall be entitled to injunctive relief to enforce the provisions of this subsection.

(c) The Lender shall be liable for all charges incurred for services performed pursuant to this Agreement up to the termination date.

(d) Great Lakes shall continue to be liable for all acts or failures to act prior to termination but not after except that Great Lakes shall be obligated to remit to the Lender any collections received by Great Lakes subsequent to termination and to provide the reports and records herein required.

(e) Great Lakes' servicing obligations hereunder and, except as specifically provided in Section 5, Great Lakes' liabilities hereunder, in each case, on individual loans shall terminate if the loan is sold or transferred to another Lender or guarantor, is returned to the Lender with the Lender's consent, is purchased by the guarantor or is paid in full.

9. AMENDMENTS. Except as provided in section 4, this Agreement may be amended by Great Lakes at anytime upon 30 days written notice to the Lender, provided that the provisions of this Agreement shall at all times be consistent with the Act and applicable regulations. In the event of any such modification by Great Lakes the Lender has 30 days in which to accept or reject the modification by notice in writing. In the event of rejection of proposed modification, either party may exercise its right to terminate as provided in section 8. In the event of termination for this reason, such modification shall not apply to the Lender.

10. GOVERNING LAW. This Agreement shall be interpreted under the laws of the State of Wisconsin.

11. NO IMPLIED WAIVER. Any waiver or modification, expressed or implied, by Great Lakes or by the Lender of any breach of this Agreement shall not be construed to be a waiver of any such breach or any acquiescence thereto; nor shall any delay or omission by Great Lakes or by the Lender to exercise any right arising from any such breach affect or impair the respective party's right to such breach or any future breach.

12. ARBITRATION. In the event that the parties hereto shall fail to agree regarding any provision of this Agreement, such disputes shall be resolved by arbitration procedures established by the American Arbitration Association. The decision of any arbitrator under this paragraph shall be fined and binding upon the parties.

13. LIMITATION OF LIABILITY. Great Lakes and the Lender recognize that Great Lakes' Lender servicing program is separate and distinct from GLHEGC's guarantee program. The Lender specifically agrees to look only to Great Lakes in its capacity as a servicing agent for any claims under this Agreement relating to its functions as servicing agent. Lender specifically waives any claim against GLHEGC's Guarantee Fund as defined in 34 CFR 682.410(a)(1) for claims under this Agreement.

14. OTHER AGREEMENTS. The parties acknowledge that this agreement is an integral element of and shall be construed in conjunction with the following related agreements: (1) Custodian Agreement and (2) Agreement and Acknowledgement Relating to Student Loan Servicing Agreement. The parties acknowledge that the above-identified agreements are interrelated and shall be construed and interpreted as part of the contractual servicing relationship.

15. NOTICES. All notices, requests, demands or other instruments which may or are required to be given by any party to any other party shall be in writing and such shall be deemed to have been properly given when served personally on an officer of the entity to which such notice is to be given, or upon expiration of a period of 48 hours from and after the postmark thereof when mailed postage prepaid by registered or certified mail, requesting return receipt, addressed as follows:

-4-

If intended for Great Lakes Higher Education Servicing Corporation:

Executive Vice President
Great Lakes Higher Education Servicing Corporation 2401 International Lane
P.O. Box 7858
Madison, WI 53707

If intended for Lender:

NHELP-I, Inc.

c/o National Higher Education Loan Program 121 South 13th Street, Suite 301 Lincoln, NE 68508
Attn: Terry J. Heimes

IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of the date and year first above written.

NHELP-I, INC.                              GREAT LAKES HIGHER
                                           EDUCATION SERVICING CORPORATION

By: /s/ Terry J. Heimes                    By: /s/ Michael J. Noack
    ---------------------------------          ---------------------------------
    Terry J. Heimes                            Michael J. Noack
    Vice President & Treasurer                 Executive Vice President

-5-

GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION

STUDENT LOAN SERVICING AGREEMENT

NHELP-I, INC.

SCHEDULE A -- FEES

The lender agrees to pay the following fees to Great Lakes upon receipt of a monthly statement for services rendered pursuant to this agreement:

MONTHLY SERVICE FEES:

$1.45  per borrower per month during interim (in-school) period
$3.05  per borrower per month during grace period
$3.23  per borrower per month during first 12 months of repayment
       servicing
$2.86  per borrower per month during the remainder of the repayment
       period

SERVICING REMOVAL FEE:

$14.00 per account or actual cost, if higher, to remove an active account from the servicing system

Both PLUS and SLS loans made for attendance at non-proprietary schools will be considered in-school loans for fee purposes as long as they are initially deferred and interest is to be capitalized and not collected on an on-going basis. All other PLUS and SLS loans will be charged the standard repayment servicing fees.

The total monthly amount due will be the actual fees calculated as described above or $75, whichever is greater.

Great Lakes may agree to provide the lender with services beyond those normally included in the servicing program. Such agreement between Great Lakes and the lender shall include sufficient additional charges to cover Great Lakes' costs.

Increases or decreases to this fee schedule may be made from time to time as provided in Section 4 of this agreement.

-6-

AGREEMENT AND ACKNOWLEDGEMENT RELATING TO
STUDENT LOAN SERVICING AGREEMENT

THIS AGREEMENT AND ACKNOWLEDGEMENT RELATING TO STUDENT LOAN SERVICING AGREEMENT, dated as of September 30, 1998 (this "Agreement"), is by and among GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION ("Great Lakes"), NHELP-I, INC. ("NHELP"), MELLON BANK, N.A. ("Mellon") and CONCORD MINUTEMEN CAPITAL COMPANY LLC ("Concord", and together with Mellon, the "Credit Providers"), relates to and supplements the Student Loan Servicing Agreement dated as of September 30, 1998 (the "Servicing Agreement"), between Great Lakes and NHELP.

WHEREAS, pursuant to the Servicing Agreement, and as more fully described therein, NHELP has retained Great Lakes to process and service certain student loans which are made and guaranteed in accordance with the provisions of the Act and which are acquired by NHELP;

WHEREAS, pursuant to a Warehouse Loan and Security Agreement dated as of September 30, 1998 (as amended and supplemented from time to time in accordance with its terms, the "Loan Agreement"), among NHELP, Concord and Norwest Bank Minnesota, National Association, as trustee (together with its successors as trustee under the Loan Agreement, the "Trustee"), NHELP intends to acquire Financed Loans (as defined in the Loan Agreement) from time to time (all such Financed Loans so acquired from time to time, and constituting part of the Trust Estate under and as defined in the Loan Agreement, being referred to herein as the "Loans");

WHEREAS, in order to provide liquidity under the Loan Agreement, Mellon and Concord will enter into a Liquidity Agreement dated as of September 30, 1998 (the "Liquidity Agreement");

WHEREAS, the Loans are security for the obligations of NHELP under the Loan Agreement, upon the terms and conditions provided in the Loan Agreement;

WHEREAS, it is a condition to the servicing of the Loans by Great Lakes that the Credit Providers consent to the Servicing Agreement and such servicing; and

WHEREAS, it is a condition to the consent of the Credit Providers that the parties hereto enter into this Agreement.

NOW, THEREFORE, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

SECTION 1. DEFINITIONS. Except as otherwise defined herein, all capitalized terms used herein shall have the respective meanings stated or ascribed in the Servicing Agreement.

SECTION 2. AGREEMENTS RELATING TO THE LOANS. The parties hereto hereby agree that notwithstanding anything to the contrary in the Servicing Agreement, and to the extent the Servicing Agreement relates to the Loans;


(a) In addition to all other requirements of the Servicing Agreement, Great Lakes shall, at the cost and expense of NHELP and without cost to the Credit Providers or the Trustee:

(i) provide to NHELP and the Credit Providers a copy of any report or audit required by the Secretary of Education or by Great Lakes Higher Education Guaranty Corporation to be prepared in connection with Great Lake's servicing activities relating to student loans;

(ii) furnish to NHELP and the Credit Providers, (A) as soon as available and in any event within 180 days following the end of its annual fiscal year, its audited financial statements, certified by a firm of independent certified public accountants, together with any management letter received noting any material failure of Great Lakes to perform any of its duties required by this Agreement, the Servicing Agreement or under the Act; (B) on an annual basis within 10 days after receipt thereof, copies of SAS 70 reports of Great Lakes and the annual compliance audit for Great Lakes required by Section 428(b)(1)(4) of The Higher Education Act; and (C) to the extent not included in the financial information provided pursuant to clauses (A) and (B) hereof, Great Lakes net dollar loss for the year due to servicing errors;

(iii) permit NHELP, the Credit Providers or any person designated by NHELP, the Credit Providers or the Trustee to visit any of the offices of Great Lakes to examine any documentation relating to Loans subject to the Servicing Agreement and this Agreement, and, to the extent permitted by law, to make copies thereof or of extracts therefrom, and to discuss the affairs and accounts of Great Lakes with its principal officers, all at such reasonable times and as often as NHELP, the Credit Providers or the Trustee may reasonably request; and

(iv) permit NHELP, the Credit Providers or the Trustee to conduct, or have auditors suitable to NHELP, the Credit Providers or the Trustee conduct, a procedural audit with respect to Great Lakes's compliance with the servicing rules of the Act and the Guarantor (if NHELP, the Credit Providers or the Trustee shall have reasonable cause to believe that such servicing rules are not being observed) and provide NHELP or the Credit Providers with copies of any similar procedural audits performed by any other third party, so long as such audit does not contain confidential or proprietary information relating to a client of Great Lakes (other than NHELP). Such audits will be at the expense of NHELP.

(b) Subject to the provisions of Sections 2(f), 2(g) and 2(h) of this Agreement, the term of the Servicing Agreement shall continue until the later of: (i) such time as the obligations of NHELP under the Loan Agreement have been paid in full, and (ii) such time as no Loans are held by the Trustee or the Credit Providers (or a nominee of the Credit Providers), whether directly or as security for obligations of NHELP.

2

(c) All reports provided by Great Lakes pursuant to the Servicing Agreement shall be prepared on a basis which accounts for the Loans separately from all other loans serviced by Great Lakes under the Servicing Agreement.

(d) NHELP and the Credit Providers shall have the right, at any time and from time to time, during normal business hours and upon five days' notice to Great Lakes, to examine, copy and audit any and all of Great Lakes's records or accounts pertaining to any Loans, to interview personnel involved in the servicing of such loans and to require Great Lakes to furnish such documents as in the sole discretion of the Credit Providers from time to time either or both of them deem necessary in order to determine that Great Lakes has complied with the Servicing Agreement and this Agreement.

(e) All payments in connection with Loans received by Great Lakes (i) shall be made directly to a third-party lock-box established by Great Lakes at a commercial bank having net assets of no less than $100,000,000 selected by Great Lakes in accordance with applicable legal and regulatory requirements, (ii) shall be held in trust for the benefit of Credit Providers and not subject to any setoff by Great Lakes, and (iii) shall be directed by Great Lakes to be paid to the Trustee.

(f) Notwithstanding Sections 4 and 8 of the Servicing Agreement, Great Lakes shall have the right to terminate the Servicing Agreement with respect to the Loans only if (i) NHELP refuses or fails to pay servicing fees provided in
Section 4 of the Servicing Agreement with respect to the Loans and refuses or fails to resume such payments within 30 days, (ii) Great Lakes furnishes 60 days' prior written notice to NHELP and the Credit Providers of such termination, and (iii) Great Lakes complies with the provisions of Sections 3(c) and 3(e) of this Agreement (it being expressly understood and agreed that (A) refusal or failure by NHELP to pay servicing fees provided in Section 4 of the Servicing Agreement with respect to loans that are not Loans shall not constitute grounds for termination of the Servicing Agreement with respect to the Loans, and (B) all moneys received by Great Lakes from the Trustee or the Credit Providers shall be deemed to be in respect of servicing fees with respect to Loans if and to the extent such fees are due and payable in accordance with the Servicing Agreement).

(g) Unless given by the Trustee or NHELP with the prior written consent of the Credit Providers or at the written direction of the Credit Providers, no notice or other action by the Trustee or NHELP to terminate the Servicing Agreement shall be effective to terminate the same with respect to the Loans.

(h) In addition to any right which NHELP may have to terminate the Servicing Agreement pursuant to Sections 4 and 8 thereof, NHELP may terminate the Servicing Agreement with respect to the Loans if (i) on the basis of a request or directive of the Credit Providers' pursuant to the Loan Agreement predicated on the Credit Providers' judgment that Great Lakes is not servicing a material number of Loans in accordance with the requirements of the Act and the Guarantor, NHELP requests Great Lakes to take remedial action to bring its system into conformity with the requirements of the Act and the Guarantor and Great Lakes fails to complete such remedial action with 60 days of such request, or (ii) on the basis of a request or directive of the Credit Providers

3

pursuant to Loan Agreement predicated on the Credit Providers' judgment that the financial condition of Great Lakes is not sufficient to justify Great Lakes as a servicer of the Loans, NHELP requests such termination. Any such termination of the Servicing Agreement with respect to the Loans shall be effected as promptly as may be practicable.

(i) No amendment or waiver of the Servicing Agreement (other than an amendment in respect to fees under Section 4 thereof) which is made without the prior written consent of the Credit Providers shall be effective with respect to the Loans or the rights, remedies, duties and obligations of Great Lakes, NHELP, the Trustee or the Credit Providers with respect to the Loans.

SECTION 3. ADDITIONAL CONSENTS AND AGREEMENTS RELATING TO THE CREDIT PROVIDERS AND THE TRUSTEE. Great lakes hereby confirms to the Credit Providers that, notwithstanding anything to the contrary in the Servicing Agreement:

(a) Great Lakes acknowledges the assignment of the Servicing Agreement to the extent that it relates to the Loans pursuant to the Loan Agreement (i) to the Trustee, as collateral security for the obligations of NHELP under the Loan Agreement and for the benefit of the Credit Providers as collateral security for the obligations of NHELP to the Credit Providers under the Loan Agreement, (ii) to the Credit Providers as provided in the Loan Agreement (after and by reason of the occurrence of an Event of Default under and as defined in the Loan Agreement), and (iii) to any nominee of or successor to any of the foregoing. Great Lakes agrees and confirms to any assignee permitted under this paragraph (a) that (A) each assignment referred to in this paragraph (a) shall be fully effective against Great Lakes under the terms of the Servicing Agreement, (B) no such assignment shall constitute a breach of or default under the Servicing Agreement, and (C) notwithstanding any such assignment, each provision of the Servicing Agreement shall remain in full force and effect.

(b) Neither the Trustee nor the Credit Providers shall be liable for the performance or observance of any of the obligations or duties of NHELP under the Servicing Agreement, nor shall the assignment referred to in the preceding paragraph (a) give rise to any duties or obligations whatsoever on the part of the Trustee or the Credit Providers owing to Great Lakes except that, insofar as the Trustee or the Credit Providers exercises any of its rights under the Servicing Agreement or makes any claims with respect to any payments, deliveries or other obligations under the Servicing Agreement, in each case, upon the terms described in the following paragraph (d), the terms and conditions of the Servicing Agreement applicable to such exercise of rights or such claims (including, without limitation, the payment of servicing fees with respect to the Loans) shall apply to, and be binding upon, the Trustee or the Credit Providers, as applicable, for the same extent as NHELP.

(c) Great Lakes agrees to provide to the Credit Providers and the Trustee copies of any notice of default or termination sent by Great Lakes to NHELP pursuant to Section 4 or 8 of the Servicing Agreement contemporaneously with sending such notice to NHELP.

4

(d) After the delivery by the Trustee or the Credit Providers to Great Lakes of notice stating that an Event of Default under the Loan Agreement has occurred and is continuing, the Trustee or the Credit Providers, or any nominee acting on behalf of the Credit Providers, shall be entitled (i) notwithstanding the terms and provisions of the Servicing Agreement, to terminate the Servicing Agreement with respect to the Loans at any time (but subject to servicing fees and removal fees otherwise due), and (ii) in the place and stead of NHELP, to exercise any and all rights of NHELP under the Servicing Agreement with respect to the Loans in accordance with the terms thereof. Following the exercise of any or all rights of NHELP under the Servicing Agreement with respect to the Loans as provided in this paragraph (d) and at the request of the Trustee or the Credit Providers (or any nominee of the Credit Providers), Great Lakes shall enter into a separate servicing agreement between Great Lakes and the Trustee or the Credit Providers (or any nominee of the Credit Providers) pertaining to the Loans on the same terms and provisions as are contained in the Servicing Agreement with respect to the Loans. Upon any termination of the Servicing Agreement, neither the Trustee nor the Credit Providers shall have any further liabilities, duties or obligations to the Great Lakes under the Servicing Agreement.

(e) Great Lakes agrees that, notwithstanding any right it may have under the Servicing Agreement, at law, in equity or otherwise, it shall not terminate the Servicing Agreement with respect to the Loans pursuant to Section 4 or 8 of the Servicing Agreement and Section 2(f) of this Agreement unless it shall have given the Trustee and Credit Providers at least 30 days' prior written notice of its intent to terminate the Servicing Agreement with respect to the Loans and neither the Trustee nor the Credit Providers (or any nominee) shall cure or cause to be cured the failure or refusal of NHELP to pay servicing fees with respect to the Loans giving rise to Great Lakes' right of termination of the Servicing Agreement with respect to the Loans within such time period.

SECTION 4. MISCELLANEOUS.

(a) Except as otherwise expressly provided herein, all notices and other communications provided for hereunder shall be given and effective in the manner provided in the Servicing Agreement: if to Great Lakes or NHELP, at its address specified in or pursuant to the Servicing Agreement; or if to the Trustee, at its address at 6th and Marquette, Minneapolis, MN 55479-0069, Attention:
Corporate Trust Department; or if to Concord, % Liberty Hampshire Company, LLC at its address at 227 West Monroe, Suite 4000, Chicago, IL 60606, Attention:
Lisa Gajewski, or if to Mellon, at its address at One Mellon Bank Center, Room 410, Pittsburgh, PA 15258, Attention: Robert F. Wagner, or, as to each of the foregoing, at such other address as shall be designated by such entity in a written notice to others.

(b) If any provision of this Agreement shall be held to be invalid, illegal or unenforceable, the validity, legality and enforceability of the remaining provisions shall not in any way be affected or impaired thereby.

5

(c) THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF WISCONSIN.

(d) The headings hereof are for convenience only and are not intended to affect the meaning or interpretation of this Agreement.

(e) This Agreement may be executed in any number of counterparts and by different parties hereto on separate counterparts, each of which counterparts, when so executed and delivered, shall be deemed to be an original and all of which counterparts, taken together, shall constitute but one and the same Agreement.

SECTION 5. NO PETITION. Each of NHELP, Great Lakes and Mellon hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding commercial paper of Concord, it will not institute against or join any other person or entity in instituting against Concord, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States. Nothing contained in the Section 5 shall be construed in any manner that would preclude, hinder, delay or limit the ability of NHELP, Great Lakes or Mellon to respond to or participate in, any such proceeding instituted by any other Person(s) not affiliated with any such entity, but in no event shall NHELP, Great Lakes or Mellon oppose (or join with any other person or entity in opposing) any motion or other actions by Concord seeking to dismiss or stay any such proceedings.

SECTION 6. LIMITED RECOURSE OF NATURE OF TRANSACTIONS. Each of NHELP, Great Lakes and Mellon hereby acknowledges and agrees that all transactions with Concord hereunder and under the Servicing Agreement shall be without recourse of any kind to Concord. Concord shall have no obligation to pay any amounts owing hereunder or under the Servicing Agreement unless and until Concord has received such amounts pursuant to the Financed Loans (as defined in the Loan Agreement). In addition, each of NHELP, Great Lakes and Mellon agrees that Concord shall have no obligation to pay any amounts constituting fees, a reimbursement for expenses or indemnities (collectively, "Expense Claims") and such Expense Claims shall not constitute a claim against Concord (as defined in Section 101 of Title 11 of the United States Bankruptcy Code), unless or until Concord has received amounts sufficient to pay such Expense Claims pursuant to the Financed Loans and such amounts are not required to pay the commercial paper of Concord.

6

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

GREAT LAKES HIGHER EDUCATION
SERVICING CORPORATION

By /s/ Michael J. Noack
   -------------------------------------
   Michael J. Noack
   Executive Vice President

NHELP-I INC.

By /s/ Terry J. Heimes
   -------------------------------------
   Terry J. Heimes, Vice President

CONCORD MINUTEMEN CAPITAL
COMPANY, LLC

By /s/ Thomas J. Irvin
   -------------------------------------
   Thomas J. Irvin, Manager

MELLON BANK, N.A.

By /s/ Robert F. Wagner
   -------------------------------------
   Robert F. Wagner, Vice President

7

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT dated as of September 30, 1998 is by and among
NHELP-I, INC. (the "Borrower"), NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee (the "Trustee") under the Agreement referred to below, and UNIPAC SERVICE CORPORATION ("UNIPAC" or "Servicer"), as custodian (the "Custodian").

WHEREAS, the Trustee, Concord Minutemen Capital Company, LLC ("Concord") and the Borrower have entered into a Warehouse Loan and Security Agreement dated as of September 30, 1998 (as amended and supplemented from time to time, the "Agreement") pursuant to which Concord and Mellon Bank, N.A. (together with its successors and assigns, "Mellon," and together with Concord, the "Lenders") will make loans to the Borrower ("Advances") to purchase Eligible Loans; and

WHEREAS, pursuant to the Agreement, the Borrower has granted to the Trustee, and its successors and assigns, for the benefit of the Secured Creditors (as defined in the Agreement), as further described in the Agreement, a security interest in, among other things, the promissory notes and certain other instruments, documents and Records (as defined in the Agreement) relating to or evidencing certain Financed Loans as security and protection for the payment when due of the Obligations (as defined in the Agreement) and the performance and observance by the Borrower of all of the covenants, terms and conditions expressed or implied in the Agreement; and

WHEREAS, the Trustee has requested, and the Borrower agrees, that all Financed Loans shall be placed in the possession of the Trustee's custodian for the purpose of perfecting the Trustee's security interest in such collateral under the Uniform Commercial Code; and

WHEREAS, the Borrower has entered into a Servicing Agreement dated as of September 30, 1998 with UNIPAC SERVICE CORPORATION (the "Servicer")(the "Servicing Agreement");

NOW, THEREFORE, the Trustee and the Borrower hereby authorize the Custodian to hold all Deposited Loans (as defined below) as custodian and agent of the Trustee and authorize the Custodian to perform the following functions and duties in connection therewith, and the Custodian agrees to perform such functions and duties as custodian and agent of the Trustee, including perfecting and continuing the perfection of the Trustee's security interest in the Deposited Loans:

DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises hereof, shall have the meanings ascribed to such terms in the Agreement.

"Deposited Loans" means all Financed Loans which now or at any time hereafter are serviced by or in the possession and control of the Servicer pursuant to the Servicing Agreement as well as all Records and other instruments and documents relating thereto.


SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to act as custodian and agent of the Trustee and to perform the following services for the Trustee with respect to the Deposited Loans:

(a) To hold in its fireproof storage vault and under its exclusive possession, dominion and control (subject only to the direction of the Trustee) the following documents with respect to each of the Deposited Loans and to use due care to preserve and protect the same:

(i) A copy of the original student application (with all required supplements);

(ii) The original promissory note;

(iii) The Notification of Loan Approval by the Guarantor;

(iv) Any further documentation required by the Secretary or the Guarantor; and

(v) all Records relating to the Deposited Loans;

provided, however, that to the extent (A) permitted in accordance with the rules and regulations of the Secretary of Education and/or the applicable Guarantor, and (B) not otherwise affecting the ability of the Trustee or the Lenders to enforce against the student obligors under applicable law the Deposited Loans, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm or other similar film storage system;

(b) Upon the written demand of the Trustee or the Lenders and in circumstances authorized in the Agreement, to deliver and immediately release to the Trustee or the Lenders, or the agent or representative of the Trustee, any and all of the Deposited Loans held by Custodian at the time of such demand, as well as all related information and documents required to be held under the Servicing Agreement;

(c) To furnish the Trustee monthly and the Lenders at such time or times the Lenders may reasonably request, a list containing the names and social security numbers of the obligors of the Deposited Loans, the unpaid principal balance of all Deposited Loans of each of said obligors, and such other information with respect to the Deposited Loans which is reasonably requested by the Trustee or the Lenders;

(d) To permit inspection at all reasonable times and upon reasonable advance notice by the Trustee, the Lenders or their respective agents (including auditors and representatives) of the Deposited Loans and the Records, such inspection to include the right to examine and make copies of any documents or other instruments relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans;

2

(e) To furnish the Trustee and the Lenders from time to time upon written request of the Trustee or the Lenders a list of all Deposited Loans submitted for claim and the date of submission and the amount claimed;

(f) To furnish to the Trustee and the Lenders the reports required by the Servicing Agreement upon written request to the Custodian;

(g) To furnish to the Trustee or the Lenders, at the request of the Trustee, the Lenders or the Borrower, prior to any withdrawal of moneys from the Collection Account under the Agreement for the acquisition of Eligible Loans, a confirmation that all Records, documents and other instruments described in clause (a) above with respect to such Eligible Loans have been received by the Custodian; and

(h) To take any and all such other action with respect to the Deposited Loans as the Trustee may, consistent with its rights and obligations under the Agreement, reasonably request.

PAYMENTS IN RESPECT OF DEPOSITED LOANS. The Borrower and the Custodian agree that all amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Agreement.

RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as follows:

(a) The Custodian may release to any Person at any time any Deposited Loan that has been paid in full;

(b) The Custodian may release to an applicable Guarantor any Deposited Loan which is eligible for claim payment and with respect to which a claim is (or is to be) filed; and

(c) The Custodian may, in accordance with the provisions of this Agreement ("Safekeeping of Deposited Loans"--clause(b)), release to the Trustee the Deposited Loans and any Records, documents and instruments relating thereto, subject to the provisions of the Servicing Agreement.

Except as described in this paragraph and except upon termination of this Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee.

NO LIABILITY. Neither the Trustee nor the Lenders shall have any responsibility for loss or damage suffered by the Borrower with respect to any Deposited Loan delivered or released pursuant to this Agreement.

TERMINATION OF AGREEMENT. This Agreement may be terminated by the Trustee for cause and may be terminated at any time (with the consent of the Lenders) by the mutual agreement of the Trustee and the Custodian, but no such termination shall be effective until alternative

3

safekeeping arrangements satisfactory to the Trustee have been effected. This Agreement shall terminate forthwith upon the discharge of the Agreement in accordance with the terms of the Agreement. Upon termination of this Agreement for any reason other than the discharge of the Agreement in accordance with the terms of the Agreement, the Deposited Loans then held by the Custodian shall be forthwith delivered to the Trustee but the Trustee shall not be the Servicer of such Deposited Loans. Upon termination of this Agreement following discharge of the Agreement as described above, all Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Borrower. Any actual costs incurred by the Custodian at the direction of the Borrower in addition to the normal cost of servicing shall be borne by the Borrower.

INSPECTION RIGHTS. To the extent permitted by applicable law, all Records with respect to the Deposited Loans shall be available for inspection or audit from time to time by Trustee, the Borrower and the Lenders (or their respective designees) upon the request of the Trustee, the Borrower or the Lenders made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any Records, documents or instruments relating to the Deposited Loans.

AUTHORIZATIONS. The persons whose signatures appear immediately below are the persons presently authorized to act for the Trustee, the Borrower or the Lenders, as the case may be, whenever written directions or requests are required under this Agreement (it being understood and agreed that different or additional persons may be authorized to act for such Persons without further notice to the Custodian or any other Persons and that the Custodian may rely on directions or requests by such different or additional persons so long as they purport to be authorized officers of the Trustee, the Borrower or the Lenders, as the case may be).

                  TRUSTEE                                 BORROWER

Norwest Bank Minnesota, National Association   NEHELP-I Inc.

/s/ Alan J. Spadine                            /s/ Terry J. Heimes
----------------------------                   --------------------------------
Alan J. Spadine                                Terry J. Heimes, Vice President
                                                 and Treasurer


                CONCORD                                     MELLON

Concord Minutemen Capital Company, LLC         Mellon Bank, N.A.

/s/ Thomas J. Irvin                            /s/ Robert F. Wagner
----------------------------                   --------------------------------
Thomas J. Irvin                                Robert F. Wagner, Vice President

4

REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other Records, documents and instruments pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession, dominion and control over all documents evidencing the Deposited Loans.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to Records, documents and instruments. The Custodian shall name the Trustee as a loss payee with respect to any such insurance relating to loss of the Deposited Loans and shall name the Trustee as an additional insured with respect to all other insurance. No such policy of insurance may be cancelled or altered in any material respect without giving the Trustee at least thirty (30) days' prior written notice of any such cancellation or alternation.

(d) The Custodian shall at all times maintain Records indicating the obligor name and Social Security Number of all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Agreement and indicating that such Deposited Loans have been pledged to the Trustee.

MISCELLANEOUS.

(a) No amendment, modification, termination or waiver of any provision of this Agreement shall be effective unless the same shall be in writing and signed by the parties and then such waiver or consent shall be effective only in the specific instance and for the specific purpose for which given. No amendment of any other agreement or instrument shall affect the Custodian or its duties hereunder.

(b) This Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns, provided that the Custodian may not transfer, assign or terminate all or any part of this Agreement without the prior written consent of the Lenders.

(c) The Custodian acknowledges and agrees that its services under this Agreement are in addition to, and not in lieu of, its services as Servicer of the Deposited Loans under and pursuant to the Servicing Agreement. The Custodian shall not be entitled to, and hereby waives, any lien or charge on, or right of set-off against, any Deposited Loans or proceeds thereof coming into its possession or otherwise.

5

(d) The parties hereto acknowledge and agree that the Lenders shall be third-party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against the parties hereto. In the event that the Lenders become the assignees or successors of the Trustee (under the circumstances contemplated in the Agreement) and, as such assignees or successors of the Trustee, enforce this Agreement against the Custodian, the Lenders shall succeed to be duties and obligations of the Trustee under this Agreement.

(e) This Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(f) Any provision of this Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(g) THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEBRASKA, WITHOUT REFERENCE TO ITS CONFLICTS-OF-LAWS PRINCIPLES.

(h) All notices, requests, demands and other communications under or in respect of this Agreement shall be in writing or shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

If to the Borrower:                NHELP-I, INC.
                                   c/o National Higher Education Loan Program
                                   121 South 13 Street, Suite 301
                                   Lincoln, NE 68508
                                   Attention: Terry Heimes
                                   Telephone: (402) 458-2302
                                   Facsimile: (402) 458-2399

If to the Trustee:                 NORWEST BANK MINNESOTA,
                                    NATIONAL ASSOCIATION
                                   6th and Marquette
                                   Minneapolis, MN 55479-0069
                                   Attention: Corporate Trust Department
                                   Telecopy: (612) 667-2149

If to the Custodian:               UNIPAC SERVICE CORPORATION
                                   Suite 400

6

                         3015 South Parker Road
                         Aurora, CO 80014
                         Attention: Administration/
                              Legal Department

If to the Lenders:       CONCORD MINUTEMEN CAPITAL
                              COMPANY, LLC
                         227 West Monroe, Suite 4000
                         Chicago, IL 60606
                         Attention: Thomas J. Campbell
                         Telephone: (312) 977-4597
                         Facsimile: (312) 977-1699

                         MELLON BANK, N.A.
                         Mellon Bank Center
                         One Mellon Bank, Rm 410
                         Pittsburgh, PA 15258
                         Attention: Robert F. Wagner
                         Telephone: (412) 234-0783
                         Fax: (412) 236-6592

7

IN WITNESS WHEREOF, the parties have signed this Agreement as of September 30, 1998.

NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION, as
Trustee under the Agreement

By /s/ Alan J. Spadine
   --------------------------------
   Alan J. Spadine, Vice President

NHELP-I, INC.

By /s/ Terry J. Heimes
   --------------------------------
   Terry J. Heimes,
   Vice President and Treasurer

UNIPAC SERVICE CORPORATION

By /s/ Edward Martinez
   --------------------------------
   Edward Martinez, Vice President

8

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT dated as of September 30, 1998 is by and among
NHELP-I, INC. (the "Borrower"), NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee (the "Trustee") under the Agreement referred to below, and GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION, as custodian (the "Custodian").

WHEREAS, the Trustee, the Borrower and Concord Minutemen Capital Company, LLC ("Concord") have entered into a Warehouse Loan and Security Agreement dated as of September 30, 1998 (as amended and supplemented from time to time, the "Agreement") pursuant to which Concord and Mellon Bank, N.A. (together with its successors and assigns "Mellon," and together with Concord, the "Lenders") will make loans to the Borrower ("Advances") to purchase Eligible Loans; and

WHEREAS, pursuant to the Agreement, the Borrower has granted to the Trustee, and its successors and assigns, for the benefit of the Secured Creditors (as defined in the Agreement), a security interest in, among other things, the promissory notes and certain other instruments, documents and Records (as defined in the Agreement) relating to or evidencing certain Financed Loans as security and protection for the payment when due of the Obligations (as defined in the Agreement) and the performance and observance by the Borrower of all of the covenants, terms and conditions expressed or implied in the Agreement; and

WHEREAS, the Trustee has requested, and the Borrower agrees, that all Financed Loans shall be placed in the possession of the Trustee's custodian for the purpose of perfecting the Trustee's security interest in such collateral under the Uniform Commercial Code; and

WHEREAS, the Borrower has entered into a Servicing Agreement dated as September 30, 1998, with Great Lakes Higher Education Servicing Corporation (the "Servicer") (the "Servicing Agreement");

NOW, THEREFORE, the Trustee and the Borrower hereby authorize the Custodian to hold all Deposited Loans (as defined below) as custodian and agent of the Trustee and authorize the Custodian to perform the following functions and duties in connection therewith, and the Custodian agrees to perform such functions and duties as custodian and agent of the Trustee.

DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises hereof, shall have the meanings ascribed to such terms in the Agreement.

"Deposited Loans" means all Financed Loans which now or at any time hereafter are serviced by or in the possession and control of the Servicer pursuant to the Servicing Agreement as well as all Records and other instruments and documents relating thereto.


SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to act as custodian and agent of the Trustee and to perform the following services for the Trustee with respect to the Deposited Loans:

(a) To hold in its fireproof storage vault and under its exclusive possession, dominion and control (subject to the direction of the Trustee) the following documents with respect to each of the Deposited Loans and to use due care to preserve and protect the same:

(i) a copy of the original combination student application/promissory note (with all required supplements) or the combination of separate documents representing the same but in all cases, documents shall include the original promissory note;

(ii) the Notification of Loan Approval by the Guarantor or system documentation sufficient to indicate the electronic notification of loan approval by the Guarantor;

(iii) any further documentation required by the Secretary or the Guarantor; and

(iv) all Records (excluding computer programs, tapes, disks, punch cards, data processing software and other computer related records) relating to the Deposited Loans;

provided, however, that to the extent (A) permitted in accordance with the rules and regulations of the Secretary of Education and/or the applicable Guarantor, and (B) not otherwise affecting the ability of the Trustee or the Lenders to enforce against the student obligors under applicable law the Deposited Loans, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm, imaging or other similar storage system;

(b) Upon the written demand of the Trustee or Lenders and in circumstances authorized in the Agreement, to deliver and immediately release to the Trustee, or the agent or representative of the Trustee, any and all of the Deposited Loans held by Custodian at the time of such demand, as well as all related information and documents required to be held under the Servicing Agreement;

(c) To furnish the Trustee monthly and the Lenders at such time or times the Lenders may reasonably request, a list containing the names and Social Security numbers of the obligors of the Deposited Loans, the unpaid principal balance of all Deposited Loans of each of said obligors, and such other information with respect to the Deposited Loans which is reasonably requested by the Trustee or the Lenders;

(d) To permit inspection at all reasonable times and upon reasonable advance notice by the Trustee, the Lenders or their respective agents (including auditors and representatives) of the Deposited Loans and the Records, such inspection to include the right to examine and make copies of any Record, documents or other instruments relating

2

to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans;

(e) To furnish the Trustee and the Lenders from time to time upon written request of the Trustee or the Lenders a list of all Deposited Loans submitted for claim and the date of submission and the amount claimed;

(f) To furnish to the Trustee and the Lenders the reports required by the Servicing Agreement upon written request to the Custodian;

(g) To furnish to the Trustee or the Lenders, at the request of the Trustee, the Lenders or the Borrower, prior to any withdrawal of moneys from the Collection Account under the Agreement for the acquisition of Eligible Loans, a confirmation that all Records, documents and other instruments described in clause (a) above with respect to such Eligible Loans have been received by the Custodian; and

(h) To take any and all such other action with respect to the Deposited Loans as the Trustee may, consistent with its rights and obligations under the Agreement, reasonably request, after compensation to the Custodian from the Borrower of any costs and expenses associated therewith.

PAYMENTS IN RESPECT OF DEPOSITED LOANS. The Borrower and the Custodian agree that all amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Agreement.

RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as follows:

(a) the Custodian may release to any Person at any time any Deposited Loan that has been paid in full;

(b) the Custodian may release to an applicable Guarantor any Deposited Loan which is eligible for claim payment and with respect to which a claim is (or is to be) filed; and

(c) The Custodian may, in accordance with the provisions of this Agreement ("Safekeeping of Deposited Loans" --clause(b)), release to the Trustee the Deposited Loans and any Records, documents and instruments relating thereto, subject to the provisions of the Servicing Agreement.

Except as described in this paragraph E and except upon termination of this Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee (but only under the circumstances set forth in the Agreement for the exercise of remedies by the Lenders).

3

NO LIABILITY. Neither the Trustee nor the Lenders shall have any responsibility for loss or damage suffered by the Borrower with respect to any Deposited Loan delivered or released pursuant to this Agreement.

TERMINATION OF AGREEMENT. This Agreement may be terminated by the Trustee for cause and may be terminated at any time (with the consent of the Lenders) by the mutual agreement of the Trustee and the Custodian, but no such termination shall be effective until alternative safekeeping arrangements satisfactory to the Trustee have been effected. This Agreement shall terminate forthwith upon the discharge of the Agreement in accordance with the terms of the Agreement. Upon termination of this Agreement for any reason other than the discharge of the Agreement in accordance with the terms of the Agreement, the Deposited Loans then held by the Custodian shall be forthwith delivered to the Trustee or other party designated by the Trustee, but the Trustee shall not be the Servicer of such Deposited Loans. Upon termination of this Agreement following discharge of the Agreement as described above, all Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Borrower. Any actual costs incurred by the Custodian at the direction of the Borrower in addition to the normal cost of servicing shall be borne by the Borrower.

INSPECTION RIGHTS. To the extent permitted by applicable law, all Records with respect to the Deposited Loans shall be available for inspection or audit from time to time by Trustee, the Borrower and the Lenders (or their respective designees) upon the request of the Trustee, the Borrower or the Lenders made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any Records, documents or instruments relating to the Deposited Loans.

AUTHORIZATIONS. The persons whose signatures appear immediately below are the persons presently authorized to act for the Trustee, the Borrower or the Lenders, as the case may be, whenever written directions or requests are required under this Agreement (it being understood and agreed that different or additional persons may be authorized to act for such Persons without further notice to the Custodian or any other Persons and that the Custodian may rely on directions or requests by such different or additional persons so long as they purport to be authorized officers of the Trustee, the Borrower or the Lenders, as the case may be).

4

                  TRUSTEE                                BORROWER

Norwest Bank Minnesota, National Association  NEHELP-I, INC.
/s/ Alan J. Spadine                           /s/ Terry J. Heimes
--------------------------------------------  ------------------------------
Alan J. Spadine                               Terry J. Heimes, Vice President
                                              and Treasurer

                  CONCORD                                 MELLON

Concord Minutemen Capital Company, LLC        Mellon Bank, N.A.
/s/ Thomas J. Irvin                           /s/ Robert F. Wagner
--------------------------------------------  ------------------------------
Thomas J. Irvin                               Robert F. Wagner, Vice President

REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other Records, documents and instruments pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession, dominion and control over all documents evidencing the Deposited Loans.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to Records, documents and instruments.

(d) The Custodian shall at all times maintain Records indicating the obligor name and Social Security Number of all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Agreement and maintain sufficient records to indicate that the Deposited Loans have been pledged to the Trustee.

(e) The Custodian makes no representation, express or implied, as to the effectiveness of the bailment hereunder for purposes of perfection under the UCC in effect in Wisconsin or Nebraska.

5

MISCELLANEOUS.

(a) No amendment, modification, termination or waiver of any provision of this Agreement shall be effective unless the same shall be in writing and signed by the parties and then such waiver or consent shall be effective only in the specific instance and for the specific purpose for which given. No amendment of any other agreement or instrument shall affect the Custodian or its duties hereunder.

(b) This Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns, provided that the Custodian may not transfer, assign or terminate all or any part of this Agreement without the prior written consent of the Borrower.

(c) The parties hereto acknowledge and agree that the Lenders shall be third-party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against the parties hereto. In the event that the Lenders become the assignees or successors of the Trustee (under the circumstances contemplated in the Agreement) and, as such assignees or successors of the Trustee, enforce this Agreement against the Custodian, the Lenders shall succeed to the duties and obligations of the Trustee under this Agreement.

(d) The Custodian acknowledges and agrees that its services under this Agreement are in addition to, and not in lieu of, its services as Servicer of the Deposited Loans under and pursuant to the Servicing Agreement. The Custodian shall not be entitled to, and hereby waives, any lien or charge on, or right of set-off against, any Deposited Loans or proceeds thereof coming into its possession or otherwise.

(e) This Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(f) Any provision of this Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(g) THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF WISCONSIN, WITHOUT REFERENCE TO ITS CONFLICTS-OF-LAWS PRINCIPLES.

(h) All notices, requests, demands and other communications under or in respect of this Agreement shall be in writing or shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses

6

(or at such other address for a party as shall be specified by the party to whom addressed):

If to the Borrower:           NHELP-I, INC.
                              c/o National Higher Education Loan Program
                              121 South 13 Street, Suite 301
                              Lincoln, NE 68508
                              Attention: Terry Heimes
                              Telephone: (402) 458-2302
                              Facsimile: (402) 458-2399

If to the Trustee:            NORWEST BANK MINNESOTA,
                              NATIONAL ASSOCIATION
                              6th and Marquette
                              Minneapolis, MN 55479-0069
                              Attention: Corporate Trust Department

If to the Custodian:          GREAT LAKES HIGHER EDUCATION
                                 SERVICING CORPORATION
                              2401 International Lane
                              Madison, WI 53704
                              Attention: President

If to the Lenders:            CONCORD MINUTEMEN CAPITAL
                              COMPANY, LLC
                              227 West Monroe, Suite 4000
                              Chicago, IL 60606
                              Attention: Thomas J. Campbell
                              Telephone: (312) 977-4597
                              Facsimile: (312) 977-1699

                              MELLON BANK, N.A.
                              One Mellon Bank Center, Room 410
                              Pittsburgh, PA 15258
                              Attention: Robert F. Wagner
                                         Vice President
                              Telephone: (412) 234-0783
                              Facsimile: (412) 236-6592

7

IN WITNESS WHEREOF, the parties have signed this Agreement as of September 30, 1998.

NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION, as Trustee
under the Agreement

By
Alan J. Spadine, Vice President

NHELP-I, INC.

By /s/ Terry J. Heimes
  --------------------------------
  Terry J. Heimes, Vice President
  and Treasurer

GREAT LAKES HIGHER EDUCATION
SERVICING CORPORATION

By /s/ Michael J. Noack
  --------------------------------
  Michael J. Noack, Executive Vice
  President

8

IN WITNESS WHEREOF, the parties have signed this Agreement as of September 30, 1998.

NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION, as Trustee
under the Agreement

By /s/ Alan J. Spadine
  -----------------------------------
  Alan J. Spadine, Vice President

NHELP-I, INC.

By /s/ Terry J. Heimes
  -----------------------------------
  Terry J. Heimes, Vice President and
  Treasurer

GREAT LAKES HIGHER EDUCATION
SERVICING CORPORATION

By

Michael J. Noack, Executive Vice President

8

Exhibit 10.4

FIRST AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT

among

NHELP-I, INC.,
as the Borrower

and

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
as the Trustee

and

CONCORD MINUTEMEN CAPITAL COMPANY, LLC,
as the Lender

Dated as of December 15, 1998



                                       ARTICLE

                           AMENDMENTS TO ORIGINAL AGREEMENT

Section 1.01. Definitions......................................................     1
Section 1.02. Amendment to Section 2.02 of Original Agreement..................     2
Section 1.03. Amendment to Section 5.09(a) of the Original Agreement ..........     3
Section 1.04. Amendment to Exhibit B to Original Agreement.....................     3
Section 1.05. Amendment to Exhibit C to Original Agreement.....................     3

                                      ARTICLE II

                                  GENERAL PROVISIONS

Section 2.01. Date of Execution................................................     3
Section 2.02. Laws Governing...................................................     3
Section 2.03. Severability.....................................................     4
Section 2.04. Exhibits.........................................................     4

                                     ARTICLE III

                         APPLICABILITY OF ORIGINAL AGREEMENT

EXHIBIT A     DRAW NOTICE
EXHIBIT B     FORM OF VALUATION AGENT AGREEMENT


THIS FIRST AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT (the "Amendment") is made as of December 15, 1998, among: NHELP-I, INC., a corporation duly organized under the laws of the state of Nevada (the "Borrower"); CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a Delaware limited liability company ("Concord"); and NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. The Borrower, Concord and the Trustee have previously entered into that certain Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Original Agreement").

2. Pursuant to Section 9.01 of the Original Agreement, the Borrower and the Trustee may amend the Original Agreement with the prior written consent of the Agent, the Required Lenders and the Liquidity Providers, if any. As of this date, Concord and the Agent are the Required Lenders, no Liquidity Providers other than the Agent exist and the Agent has given its written consent to the execution of this Amendment.

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

ARTICLE I

AMENDMENTS TO ORIGINAL AGREEMENT

ADDITIONS ARE INDICATED BY UNDERLINING AND DELETIONS ARE INDICATED BY

BRACKETS THROUGHOUT THIS AMENDMENT.

All words and phrases defined in Article I of the Original Agreement shall have the same meaning in this Amendment, except as otherwise appears in this Article.

SECTION 1.01. DEFINITIONS. The definitions set forth below are amended to provide as follows:

"Advance Percentage Calculation Report" means the report prepared by the Valuation Agent and delivered to the Required Lenders, the Agent, the Trustee and the Borrower (a) not later than [four] five Business Days prior to each Advance, other than a Rollover Advance, setting forth the Maximum Advance Percentage for the Eligible Loans to be financed with such Advance, and (b) on each Valuation Date, setting forth the weighted average of the Maximum Advance Percentage and the Eligible Loans financed since the last Advance Percentage Calculation Report, the forms of which are attached as Exhibit A to the Valuation Agreement. The Maximum Advance Percentage determined pursuant to any Advance Percentage Calculation Report with respect to any Financed Loans shall remain in effect with respect to such Financed Loans until the Borrowing


Date immediately following the delivery of the next Valuation Report delivered pursuant to Section 5.09.

"Custodian" means, individually or collectively, UNIPAC Service Corporation, Great Lakes Higher Education Servicing Corporation, InTuition. Inc., United Student Aid Funds, Inc. and each additional Servicer or bailee with which the Borrower has entered into a Custodian Agreement.

"Custodian Agreement" means, individually or collectively, (a) the Custodian Agreement dated September 30, 1998 among the Borrower, the Trustee and UNIPAC Service Corporation, (b) the Custodian Agreement dated September 30, 1998 among the Borrower, the Trustee and Great Lakes Higher Education Servicing Corporation, (c) the Custodian Agreement dated December 22, 1998 among the Borrower, the Trustee and InTuition, Inc., (d) the Custodian Agreement dated December 22, 1998. among the Borrower, the Trustee and United Student Aid Funds, Inc. and
(e) each additional or successor custodian agreement entered into among the Borrower, the Trustee and a Custodian and approved by the Required Lenders and the Agent.

"Interest Period" means a (a) period of one month, commencing on the [first] second Business Day of each month and ending on (but excluding) the [first] second Business Day of the immediately succeeding calendar month or (b) such other period as may be agreed on from time to time by the Borrower and the Required Lenders. At no time may there be more than one Interest Period outstanding, unless otherwise approved by the Required Lenders.

"Settlement Date" means the [first] second Business Day of each month.

SECTION 1.02. AMENDMENT TO SECTION 2.02 OF ORIGINAL AGREEMENT. Section 2.02(a) and Section 2.02(b) of the Original Agreement are hereby amended as follows:

(a) Any Advances made by the Lenders during the Revolving Period, will be made on the [first] second Business Day of a calendar month (unless otherwise agreed by the Borrower and the Required Lenders) at the request of the Borrower, subject to and in accordance with the terms and conditions of Section 2.01 and this Section 2.02. After the Revolving Period, the Lenders shall make Advances on the
[first] second Business Day of any calendar month (unless otherwise agreed by the Borrower and the Required Lenders) at the request of the Borrower, subject to and in accordance with the terms and conditions of Section 2.01 and this Section 2.02, solely to the extent necessary to refund any maturing Advances.

(b) Subject to satisfaction of the conditions precedent set forth in this Agreement and, if the Advance to be made is a Liquidity Advance, to satisfaction of the conditions precedent in the Liquidity Agreement, the Borrower may request an Advance hereunder by giving written notice to the Lenders in the form of Exhibit C hereto not later than 12:00 noon, Chicago time, at least [three] four Business Days' prior to the proposed date of such Borrowing. Each such notice

2

shall specify (i) the aggregate amount of such Borrowing, which shall be in an amount equal to or greater than $1,000,000, (ii) the date of such Borrowing (which may only be the [first] second Business Day of a calendar month unless otherwise agreed by the Borrower and the Required Lenders),
(iii) if the Advance to be made is a Liquidity Advance, the requested applicable Liquidity Interest Rate for such Borrowing and (iv) the Requested Advance Percentage. On the date of such Borrowing, each Lender shall, upon satisfaction of the applicable conditions set forth in this Agreement, make available to the Borrower in same day funds, their respective Pro Rata Share of the amount of such Borrowing by payment to the account which the Borrower has designated in writing. Unless otherwise agreed by the Required Lenders, the duration of all Interest Periods shall be one (1) calendar month.

SECTION 1.03. AMENDMENT TO SECTION 5.09(a) OF THE ORIGINAL AGREEMENT.
Section 5.09(a) of the Original Agreement is hereby amended as follows:

(a) The Borrower will cause the Valuation Agent to deliver to the Agent (at the address provided in the Liquidity Agreement) and to the Required Lenders and the Trustee:

(i) not later than each Valuation Date, a Valuation Report setting forth the Aggregate Market Value, the Liabilities and the Asset Coverage Ratio; and

(ii) not later than [four] five Business Days prior to each Advance, other than a Rollover Advance, an Advance Percentage Calculation Report.

SECTION 1.04. AMENDMENT TO EXHIBIT B TO ORIGINAL AGREEMENT. Exhibit B to the Original Agreement is hereby amended as described in Exhibit A hereto.

SECTION 1.05. AMENDMENT TO EXHIBIT C TO ORIGINAL AGREEMENT. Exhibit C to the Original Agreement is hereby amended as described in Exhibit B hereto.

ARTICLE II

GENERAL PROVISIONS

SECTION 2.01. DATE OF EXECUTION. Although this Amendment for convenience and for the purpose of reference is dated as of December 15, 1998, the actual dates of execution by the Borrower, by Concord and by the Trustee are as indicated by their respective acknowledgments hereto annexed.

SECTION 2.02. LAWS GOVERNING. It is the intent of the parties hereto that this Amendment shall in all respects be governed by the laws of the State of Illinois.

3

SECTION 2.03. SEVERABILITY. If any covenant, agreement, waiver, or part thereof in this Amendment contained be forbidden by any pertinent law or under any pertinent law be effective to render this Amendment invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Amendment shall be construed as if the same were not included herein.

SECTION 2.04. EXHIBITS. The terms of the Exhibits attached to this Amendment are incorporated herein in all particulars.

ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT

The provisions of the Original Agreement are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Amendment. The representations, warranties and covenants contained in the Original Agreement (except as expressly modified herein) are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

4

IN WITNESS WHEREOF, the parties have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE BORROWER:

NHELP-I, INC.

By /s/ Terry J. Heimes
   ---------------------------------------------
   Terry J. Heimes, Vice President and Treasurer

Date 12/22/98

c/o National Higher Education Loan Program
121 South 13 Street, Suite 301
Lincoln, NE 68508
Attn: Terry J. Heimes
(402)458-2303
Fax:(402)458-2399

THE LENDER:

CONCORD MINUTEMEN CAPITAL COMPANY, LLC

By /s/ Thomas J. Irvin
   ---------------------------------------------
    Thomas J. Irvin, Manager

Date--------------------------------------------

c/o The Liberty Hampshire Company, LLC
227 West Monroe
Suite 4000
Chicago, Illinois 60606
Attn: Lisa Gajewski
(312)977-4583
Fax: (312)977-1699

5

THE TRUSTEE:

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION

By /s/ Alan J. Spadine
   ---------------------------------------------
   Alan J. Spadine, Vice President

Date

Norwest Bank Minnesota, National Association
6th & Marquette Avenue
Minneapolis, MN 55479-0069
Attn: Corporate Trust Services
(612)667-5745
Fax: (612) 667-2149

ACKNOWLEDGED:

THE AGENT:

MELLON BANK, N.A.

By /s/ Robert F. Wagner
   ------------------------
   Vice President

Date

Mellon Bank, N.A.
One Mellon Bank Center
Room 410
Pittsburgh, PA 15258
Fax:(412)236-6592

6

EXHIBIT A

DRAW NOTICE

NHELP-I, INC. 1998 WAREHOUSING FINANCING
WITH CONCORD MINUTEMEN CAPITAL COMPANY, LLC, AS THE LENDER
DRAW NOTICE
EXHIBIT C

Date: [4 Business Days prior to date Advance is to be made]

In accordance with Section 2.02 of the Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Agreement"), by and among NHELP-I, Inc.
(the "Borrower"), Norwest Bank Minnesota, National Association (the "Trustee")
and Concord Minutemen Capital Company, LLC, the Borrower hereby requests an Advance in the amount and as of the date provided below. This request is accompanied by an Advance Percentage Calculation Report as required pursuant to
Section 3.02 of the Agreement.

Date of Borrowing                                                                        ________________

ADDITIONAL BORROWINGS/ROLLOVER AMOUNTS:
Total Required Additional Borrowings/Rollover Amounts as required
pursuant to Exhibit D of the Agreement                                                   ________________

NEW BORROWINGS FOR THE FUNDING OF STUDENT LOANS:
Aggregate Amount of Student Loans to be Financed
         Principal                                                   ________________

Maximum Advance Percentage, as provided in the
Advance Percentage Calculation Report
for the most recently ended quarter                                  ________________%

Requested Advance Percentage, not to exceed the
the Maximum Advance Percentage provided above                        ________________%

Amount of borrowing required for principal funding
  (Student Loan Principal multiplied by Requested Advance %)         ________________
Amount of borrowing required for interest funding                    ________________
Total Amount of New Borrowing

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

TOTAL BORROWINGS TO BE ADVANCED                                                          ================
(Sum of Additional Borrowings/Rollover Amounts and
Amount of New Borrowing, provided above)

If a Liquidity Advance, the requested Applicable
Liquidity Interest Rate                                              (Not Applicable)%

TEST OF FACILITY AMOUNT:
Total available Facility Amount                                                               500,000,000

Less the sum of:
Total outstanding Advances                                           ________________
Total projected Yield due on all outstanding Advances                ________________
  Total outstanding Advances & Yield                                                     ________________

Remaining facility amount                                                                ================


Capitalized terms not otherwise defined herein shall have the meanings assigned to them in the Agreement.

Please consider this proper authorization to transfer the Total Borrowings to be Advanced in the Amount noted above to the Collection Account held by the Trustee on [DATE OF BORROWING]. Pursuant to Article III of the Agreement, I hereby certify that NHELP-I, Inc. has met the Conditions precedent to all borrowings as required and as described in such section. I further certify that to the best of my knowledge and belief, the amounts provided above are accurate and complete.

NHELP-I, Inc.


Terry J. Heimes, Vice President

EXHIBIT B


FORM OF VALUATION AGENT AGREEMENT

among

[VALUATION AGENT],
as the Valuation Agent

NHELP-I, INC.,
as the Borrower

and

CONCORD MINUTEMEN CAPITAL COMPANY, LLC,
as the Lender

Dated as of___________,_____



THIS VALUATION AGENT AGREEMENT (the "Agreement") is made as of ________ _,_______by and among [VALUATION AGENT], a corporation duly organized under the laws of the State of Delaware (the "Valuation Agent"); NHELP-1, INC., a corporation duly organized under the laws of the State of Nevada (the "Borrower"); and CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a special purpose finance company administered by the Liberty Hampshire Company, LLC ("Concord").

PRELIMINARY STATEMENTS

WHEREAS the Borrower, Concord and Norwest Bank Minnesota, National Association (the "Trustee") have entered into a Warehouse Loan and Security Agreement dated as of September 30, 1998 (the "Loan Agreement"), pursuant to which Concord has agreed to make loans to the Borrower from time to time subject to the conditions set forth therein for the purpose of financing the purchase of certain types of education loans (the "Student Loans", and when financed under the Loan Agreement, the "Financed Loans");

WHEREAS Concord has entered into a Liquidity Agreement dated as of September 30, 1998 (the "Liquidity Agreement") pursuant to which Concord may assign to the Liquidity Providers (as defined in the Loan Agreement) its right, title and interest to the whole or part of the loans made by Concord;

WHEREAS the Loan Agreement and the Liquidity Agreement provide that, in order to secure the prompt and complete payment of all amounts due and payable thereunder, the Borrower will grant to the Trustee, for the benefit of Concord and the Liquidity Providers, a security interest in the Financed Loans, all revenues and recoveries of principal from the Financed Loans and any other collections, funds and accrued earnings held thereon held in the various funds and accounts, created under the Loan Agreement (collectively, the "Pledged Collateral");

WHEREAS the maximum amount of funds the Lender and the Agent will make available to the Borrower from time to time for the purpose of financing Student Loans is in part based upon the characteristics of the Financed Loans and certain other assumptions as described herein; and

WHEREAS the Valuation Agent has agreed to perform certain calculations relating to the Pledged Collateral, in accordance with the assumptions and procedures described herein and at the times and under the circumstances specified in the Loan Agreement

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


ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS. As used in this Agreement and its exhibits, the terms set forth above and in this Section 1.01 shall have the meanings ascribed thereto (such meanings to be equally applicable to both the singular and plural forms of the terms defined) unless a contrary definition is given to such term in the Loan Agreement, in which case the definition in the Loan Agreement shall be controlling.

"Advance Percentage Calculation Assumptions" means the following cash flow and related assumptions to be used by the Valuation Agent in connection with its preparation of each Advance Percentage Calculation Report:

(a) The 91-day Treasury bill rate shall equal Current T-Bill;

(b) LIBOR shall be a rate per annum equal to the sum of:
(i) Current T-Bill, (ii) the Current TED Spread, and (iii) 0.20%;

(c) the Cost of Funds shall be a rate per annum equal to the sum of (i) LIBOR, and (ii) 0.225%;

(d) the Discount Rate to be applied to the Net Revenues shall be a rate per annum equal to the sum of (i) the Cost of Funds, and (ii) 0.80%;

(e) interest earnings on short-term balances shall be a rate per annum equal to: (i) LIBOR, less (ii) 0.10%;

(f) the cumulative default rate shall be 15%;

(g) default occurrences shall be spread out evenly over each year of repayment in accordance with the following schedule: 70% in the first year of repayment; 20% in the second year of repayment; 10% in the third year of repayment; and 0% thereafter;

(h) the principal balance of Student Loans that receive an interest rate reduction pursuant to any Borrower Incentive Program will equal the product of: (i) the aggregate principal balance (not including any capitalized interest) of Student Loans eligible to participate in any such program, and (ii) 20%;

(i) servicing fees for Student Loans will be based upon the fees stated in the applicable Servicing Agreements covering the Financed Loans that are then in effect. The presently effective servicing fees for UNIPAC Service Corporation ("UNIPAC") and Great Lakes Higher Education Servicing Corporation ("Great Lakes") are attached hereto as Exhibit D;

(j) fees payable to the U.S. Department of Education on Consolidation Loans made after October 1, 1993 will be charged at a rate of 1.05% (or such other rate as may

2

be provided for under applicable law) per annum on the outstanding principal balance of such loans, payable monthly; and

(k) the Portfolio Administration Fee shall be 0.45% per annum, payable monthly in arrears based upon the unpaid principal balance of Financed Loans at the end of the prior month.

Pursuant to the terms of the Loan Agreement, the assumptions in paragraphs (a) through (k) above may be amended from tine to time with the mutual consent of the Borrower, the Required Lenders and the Agent (with notice to the Valuation Agent stating the specific nature of such changes and that any and all consents and approvals necessary to effect such changes have been obtained). All other assumptions regarding Financed Loans shall be as set forth in the Portfolio Characteristics.

"Advance Percentage Calculation Report" has the meaning set forth in the Loan Agreement, and is to be provided by the Valuation Agent to the Borrower, Concord, the Agent and the Trustee prior to each new financing of Student Loans, in the form attached hereto as Exhibit A.

"Borrower Incentive Program" means any interest rate reduction program applicable to any Financed Loans or Student Loans to be financed.

"Cash Flow Projections" mean the estimates prepared by the Valuation Agent for the period commencing on the most recent date for which the Valuation Agent has received the Portfolio Characteristics illustrating: (a) the income to be received from the Financed Loans (excluding borrower interest, federal interest subsidy and federal special allowance payments accrued thereon and unpaid as of the date of the Portfolio Characteristics) and Permitted Investments, including borrower principal and interest payments, federal interest subsidy payments, federal special allowance payments, guaranty payments, sale proceeds and investment earnings (collectively, the "Revenues"),
(b) the costs incurred in the financing of such Financed Loans, including acquisition fees, debt service, servicing fees, valuation fees, trustee fees, administrative fees, consolidation loan rebate and any other charges relating to the financing, servicing and administration of such loans (collectively, the "Expenses"), and (c) the periodic and cumulative Revenues less the periodic and cumulative Expenses (the "Net Revenues").

"Cost of Funds" means the interest rate per annum used by the Valuation Agent in the Cash Flow Projections for computing debt interest expense.

"Current LIBOR" means the most recent interest rate per annum available to the Valuation Agent for one-month eurodollar deposits, as published in The Wall Street Journal.

"Current T-Bill" means the most recent bond equivalent yield per annum available to the Valuation Agent for the auction of 13-week U.S. Treasury Bills, as published in The Wall Street Journal.

3

"Current TED Spread" means (a) Current LIBOR, less (b) Current T-Bill.

"Discount Rate" means the rate of discount per annum stipulated in the Advance Percentage Calculation Assumptions and the Valuation Report Assumptions, as applicable, to be used by the Valuation Agent in connection with its determination of the present value of Net Revenues.

"Loan Valuation Percentage" has the meaning set forth in the Loan Agreement, and is to be determined by the Valuation Agent by: (a) dividing (i) the present value of the Net Revenues (using the Portfolio Characteristics and the Valuation Report Assumptions) by (ii) the outstanding principal balance of Student Loans, and (b) adding 100% to the resulting percentage.

"Net Revenues" means the projected net income to be received from the Student Loans after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Advance Percentage Calculation Assumptions and the Valuation Report Assumptions, as applicable.

"Portfolio Characteristics" means the information contained in the reports provided to the Valuation Agent by or at the direction of the Borrower, in a form acceptable to the Valuation Agent (such form could also include a computer tape provided by any Servicer), prior to: (a) each proposed financing of new Student Loans, and (b) each Valuation Date. Such reports shall set forth all of the particular characteristics of Student Loans to be financed or Financed Loans, as the case may be, necessary in order that the Valuation Agent shall be able to perform the calculations required hereunder or under the Loan Agreement, including, but not limited to breakdowns by loan type, borrower interest rate, borrower status, special allowance margin, disbursement date, remaining term by status, applicable loan servicer, guarantee level and eligibility for, level of participation in and terms of any Borrower Incentive Program.

"Valuation Agent Fees" means the fees payable to the Valuation Agent, pursuant to Section 3.01 hereof and Section 2.06(c)(ix) of the Loan Agreement, in such amounts and on such dates equal to 0.025% times the average outstanding principal balance of Advances during each Calculation Period.

"Valuation Report" means a report furnished by the Valuation Agent to the Required Lenders, the Borrower and the Trustee pursuant to Section 5.09(a)(i) of the Loan Agreement, in the form attached hereto as Exhibit B.

"Valuation Report Assumptions" means the following cash flow and related assumptions to be used by the Valuation Agent in connection with its preparation of each Valuation Report required under the Loan Agreement:

(a) T-Bill shall equal Current T-Bill;

4

(b) LIBOR shall be a rate per annum equal to the sum of:
(i) Current T-Bill, and (ii) the Current TED Spread;

(c) the Cost of Funds shall be a rate per annum equal to the sum of (i) LIBOR, and (ii) 0.20%;

(d) the Discount Rate to be applied to the Net Revenues shall be a rate per annum equal to the sum of (i) the Cost of Funds, and (ii) 0.80%;

(e) interest earnings on short-term balances shall be a rate per annum equal to: (i) LIBOR, less (ii) 0.10%;

(f) the cumulative default rate shall be 15%;

(g) default occurrences shall be spread out evenly over each year of repayment in accordance with the following schedule: 70% in the first year of repayment; 20% in the second year of repayment; 10% in the third year of repayment; and 0% thereafter;

(h) the principal balance of Student Loans that receive an interest rate reduction pursuant to any Borrower Incentive Program will equal the product of: (i) the aggregate principal balance of Student Loans receiving any such reduced interest rate as shown in the Portfolio Characteristics, and (ii) 105%;

(i) servicing fees for Student Loans will be based upon the fees stated in the applicable Servicing Agreements covering the Financed Loans that are then in effect. The presently effective servicing fees for UNIPAC Service Corporation ("UNIPAC") and Great Lakes Higher Education Servicing Corporation ("Great Lakes") are attached hereto as Exhibit D;

(j) fees payable to the U.S. Department of Education on Consolidation Loans made after October 1, 1993 will be charged at a rate of 1.05% per annum (or such other rate as may be provided for under applicable law) on the outstanding principal balance of such loans, payable monthly; and

(k) the Portfolio Administration fee shall be 0.45% per annum, payable monthly in arrears based upon the unpaid principal balance of loans at the end of the prior month.

(1) Pursuant to the terms of the Loan Agreement, the assumptions in paragraphs (a) through (k) above may be amended from time to time with the mutual consent of the Borrower, the Required Lenders and the Agent (with notice to the Valuation Agent stating the specific nature of such changes and that any and all consents and approvals necessary to effect such changes have been obtained). All other assumptions regarding Financed Loans shall be as set forth in the Portfolio Characteristics.

5

SECTION 1.02. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

ARTICLE II

VALUATION AGENT; FEES; TERM OF AGREEMENT

SECTION 2.01. APPOINTMENT AND ACCEPTANCE. The Borrower and the Lender hereby appoint [VALUATION AGENT] as Valuation Agent under this Agreement in connection with the Loan Agreement and [VALUATION AGENT] hereby accepts such appointment. For purposes of this Valuation Agent Agreement the principal office of [VALUATION AGENT] shall be__________________________________________________, unless otherwise indicated to the other parties hereto and the Agent in writing by [VALUATION AGENT].

SECTION 2.02. PERFORMANCE BY OTHER PARTIES. The Valuation Agent shall be obligated to perform hereunder only upon performance in all material respects by the Borrower (a) to provide statistical information to the Valuation Agent at the times and in the manner described in the Loan Agreement, and (b) of its duties and responsibilities hereunder.

SECTION 2.03. RESIGNATION AND DISCHARGE.

(a) The Valuation Agent may at any time resign and be discharged of the duties and obligations created by this Agreement by giving at least sixty (60) days' written notice to the Borrower, Concord, the Trustee and the Agent.

(b) The Valuation Agent may be removed upon at least sixty (60) days' written notice to the Valuation Agent, at the direction of the Borrower with the consent of the Required Lenders, by an instrument signed by the Borrower and filed with the Valuation Agent, Concord, the Trustee and the Agent. Upon the occurrence of an Event of Default (as defined in the Loan Agreement), the Required Lenders may remove the Valuation Agent at any time.

Notwithstanding the foregoing, no resignation or removal of the Valuation Agent shall be effective until a successor shall have been appointed by the Borrower with the consent of Concord and the Agent, which shall not be unreasonably withheld, or by the Required Lenders after an Event of Default (as defined in the Loan Agreement), provided that such resignation by the Valuation Agent shall be effective upon sixty days' written notice whether or not a successor has been appointed if and when the Valuation Agent reasonably determines that one of the following shall occur: (i) the Borrower is not diligently pursuing the appointment of a successor Valuation Agent at the level of compensation generally paid in the marketplace for the services to be performed by the Valuation Agent, (ii) the Loan Agreement or the Liquidity Agreement has been amended or modified in such a manner as would affect the Valuation Agent in general or its ability to properly perform its duties hereunder without the consent of

6

the Valuation Agent, or (iii) any condition to performance by the Valuation Agent hereunder or under the Loan Agreement has not been satisfied.

SECTION 2.04. VALUATION AGENT FEES. In accordance with the priorities set forth in Section 2.06 of the Loan Agreement, the Borrower agrees to cause the Trustee to pay to the Valuation Agent, on each Settlement Date, the Valuation Agent Fee. Such fees should be remitted to the Valuation Agent in immediately available funds using the following instructions:






SECTION 2.05. TERM OF AGREEMENT. Unless otherwise terminated pursuant to the provisions of Section 2.03 hereof, this Agreement shall terminate on September 30, 2003, unless extended to such later date as mutually agreed to in writing by the Borrower and the Valuation Agent, with the consent of the Required Lenders and the Agent.

ARTICLE III

CALCULATIONS

SECTION 3.01. MAXIMUM ADVANCE PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Loan Agreement, the Valuation Agent shall compute the Maximum Advance Percentage by undertaking certain analytical procedures with respect to the Student Loans to be financed thereunder. The Maximum Advance Percentage shall be determined by: (i) dividing (A) the present value of the Net Revenues (using the Portfolio Characteristics and the Advance Percentage Calculation Assumptions) by (B) the outstanding principal balance of Student Loans, and (ii) adding 100% to the resulting percentage.

(b) Not later than four Business Days prior to each Advance that does not constitute a Rollover Advance, and in any case not later than the Business Day preceding each January 31, April 30, July 31 and October 31, the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Advance Percentage Calculation Assumptions (both as defined herein);

(ii) calculate the Maximum Advance Percentage (as defined herein and in the Loan Agreement) using the results of the Cash Flow Projections described in Section 3.01(b)(i) above; and

7

(iii) submit a report to the Lender, the Agent, the Borrower and the Trustee in the form of Exhibit A attached hereto.

SECTION 3.02. LOAN VALUATION PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Loan Agreement, the Valuation Agent shall compute the Loan Valuation Percentage by undertaking certain analytical procedures with respect to the Financed Loans.

(b) Within 30 days after the Valuation Agent's receipt of a written request for a Valuation Report from any of Concord, the Agent or the Borrower, in the form of Exhibit C attached hereto, and in any case not later than the fourth Business Day preceding each January 31, April 30, July 31 and October 31, (each a "Valuation Date") the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Valuation Report Assumptions (both as defined herein);

(ii) calculate the Loan Valuation Percentage using the results of the Cash Flow Projections described in
Section 3.02(b)(i) above; and

(iii) submit a report to Concord, the Agent, the Borrower and the Trustee in the form of Exhibit B attached hereto.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

The Valuation Agent represents and warrants as follows:

(a) The Valuation Agent is a corporation duly organized, validly existing and in good standing under the laws of the State of Delaware and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Valuation Agent of this Agreement is within the Valuation Agent's organizational powers, has been duly authorized by all necessary organizational action, does not contravene (i) the Valuation Agent's Articles of Incorporation or bylaws, (ii) any law, rule or regulation applicable to the Valuation Agent, (iii) any contractual restriction binding on or affecting the Valuation Agent or its property or (iv) any order, writ, judgment, award, injunction or decree binding on or affecting the Valuation Agent or its property. This Agreement has been duly executed and delivered by the Valuation Agent.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Valuation Agent of this Agreement.

8

(d) This Agreement constitutes the legal, valid and binding obligations of the Valuation Agent enforceable against the Valuation Agent in accordance with its terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors, and (ii) general principals of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Valuation Agent, threatened, action or proceeding affecting the Valuation Agent before any court, governmental agency or arbitrator that may materially adversely affect the financial condition of the Valuation Agent or the ability of the Valuation Agent to perform its obligations under this Agreement. The Valuation Agent is not in default with respect to any order of any court, arbitrator or any other Governmental Authority.

(f) Each document and report delivered by, or to be delivered by, the Valuation Agent pursuant to the terms of Articles II or III hereof shall be executed on behalf of the Valuation Agent by a duly authorized officer of the Valuation Agent.

ARTICLE V

INDEMNIFICATION

(a) Without limiting any other rights which the Lender, the Borrower or any of their respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Valuation Agent set forth in this Agreement, the Valuation Agent hereby agrees to indemnify Concord, the Borrower and each of their respective officers, directors, employees, agents, attorneys-in-fact, Affiliates and assigns (including without limitation the Liquidity Providers) from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Person seeking indemnification. Without limiting the foregoing, the Valuation Agent shall indemnify the Lender, the Borrower and each of their respective officers, directors, employees, agents, attorneys-in-fact, Affiliates and assigns (including without limitation the Liquidity Providers) for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Valuation Agent, under or in connection with this Agreement, which shall have been false or incorrect when made or deemed made or delivered;

(ii) the failure by the Valuation Agent to comply with any term, provision or covenant contained in this Agreement; and

(iii) any failure of the Valuation Agent to perform its duties or obligations in accordance with the provisions of this Agreement.

9

(b) Without limiting any other rights which the Valuation Agent or any of its respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Borrower set forth in this Agreement, the Borrower hereby agrees to indemnify the Valuation Agent and each of its officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Valuation Agent or its Affiliates. Without limiting the foregoing, the Borrower shall indemnify the Valuation Agent and each of its respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Borrower under or in connection with this Agreement, which shall have been false or incorrect when made or deemed made or delivered;

(ii) the failure by the Borrower to comply with any term, provision or covenant contained in this Agreement; and

(iii) any failure of the Borrower to perform its duties or obligations in accordance with the provisions of this Agreement.

Any amounts determined by a court of competent jurisdiction as a result of a proceeding brought which is subject to the indemnification provisions of this Article V shall be paid by the Valuation Agent to Concord, the Borrower or their respective officers, directors, employees, agents, attorneys-in-fact, Affiliates or the Liquidity Providers, or by the Borrower to the Valuation Agent or its officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

ARTICLE VI

MISCELLANEOUS

SECTION 6.01. CONFIDENTIALITY. Except as permitted by the Loan Agreement, the Valuation Agent, Concord and the Borrower each agree to keep confidential and not to disclose any non-public information, calculations, exhibits or documents related to this Agreement or the Loan Agreement, without the express written consent of the other parties thereto.

SECTION 6.02. AMENDMENT. This Valuation Agent Agreement may be amended only by a written agreement signed by those parties hereto and with the prior written consent of the Agent.

SECTION 6.03. GOVERNING LAW. This Agreement shall be governed by and construed in accordance with the laws of the State of Illinois.

10

SECTION 6.04. NOTICES.

(a) Concord agrees to provide written notice to the Valuation Agent within three Business Days of the following: (i) a new Agent, (ii) a new Liquidity Fee, and (iii) the assignment by the Secured Creditors of the Investment of Concord in the Advances to the Borrower, such notice to include the amount of such assignment and the Liquidity Interest Rate applicable to such assignment.

(b) All notices, requests or other communications to the Valuation Agent, Borrower, Trustee, Lender and Agent, including the notices required in paragraph (a) above, shall be in writing (unless otherwise specified herein) and shall be deemed to have been validly given or made when delivered (via telecopy or by hand) or mailed, registered or certified mail, return receipt requested and postage prepaid, addressed as follows:

If to the Valuation Agent,

 addressed to:        __________________________
                      __________________________
                      __________________________
                      Attn.:____________________
                      Telephone:________________
                      Facsimile:________________

If to the Borrower,
 addressed to it at:  NHELP-1,INC.
                      c/o National Higher Education Loan
                      Program
                      121 South 13 Street
                      Suite 301
                      Lincoln, NE 68508
                      Attn.: Terry J. Heimes
                      Telephone: (402)458-2303
                      Facsimile: (402) 458-2399

If to the Lender,
 addressed to it at:  Concord Minutemen Capital Company, LLC
                      227 West Monroe, Suite 4000
                      Chicago, IL 60606
                      Attn.: Lisa Gajewski
                      Telephone: (312)977-4583
                      Facsimile: (312)977-1699

                     11

If to the Agent,
 addressed to it at:  Mellon Bank, N.A.
                      One Mellon Bank Center, Room 410
                      Pittsburgh, PA 15258
                      Attn.: Robert F. Wagner
                      Telephone: (412)234-0783
                      Telecopy: (412)236-6592

If to the Trustee,
 addressed to it at:  Norwest Bank Minnesota,
                      National Association
                      6th Street & Marquette Avenue
                      Minneapolis, MN 55479
                      Attn.: Alan J. Spadine, Corporate Trust
                      Services
                      Telephone: (612)667-5745
                      Facsimile: (612) 667-9165

Each entity listed above may change the address for service of notice upon it by a notice in writing to the other entities named above. Each such notice, request or communication shall be effective when delivered to the address specified herein.

SECTION 6.05. THIRD PARTY BENEFICIARY. The Valuation Agent acknowledges that the Borrower has granted a security interest in favor of the Trustee for the benefit of the Secured Creditors (as defined in the Loan Agreement) all of the Borrower's right, title and interest in, to and under this Agreement. The Valuation Agent consents to the grant of such security interest and agrees (a) that the representations, warranties, covenants and other agreements of the Valuation Agent contained herein (including, but not limited to, the Valuation Agent's indemnity obligations hereunder) shall run directly to the Trustee and the Secured Creditors and (b) that the Trustee and the Secured Creditors shall be entitled to rely on and enforce such representations, warranties, covenants and other agreements (including, but not limited to, the Valuation Agent's indemnity obligations hereunder) to the same extent as if they were a party hereto. The foregoing creates a permissive right on behalf of the Trustee and the Secured Creditors, and the Trustee and the Secured Creditors shall be under no duties or obligations hereunder.

SECTION 6.06. ASSIGNMENT BY THE LENDER. The Valuation Agent and the Borrower acknowledge and agree that to the extent of any assignment by Concord of its right, title and interest in and to the Investment of Concord in the Advances to the Borrower pursuant to the terms of the Liquidity Agreement, the Agent shall succeed to the rights and obligations of Concord hereunder and Concord shall be released from such obligations without any further act by the Borrower or the Valuation Agent.

SECTION 6.07. SUBMISSION TO JURISDICTION; WAIVER OF JURY AND BOND. EACH OF THE BORROWER, CONCORD AND THE VALUATION AGENT HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE COUNTY OF COOK, STATE OF ILLINOIS, AND

12

IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS AGREEMENT SHALL BE LITIGATED IN SUCH COURTS, AND THE BORROWER, THE LENDER AND THE VALUATION AGENT EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH HEREIN THAT SERVICE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER OF ACTUAL RECEIPT OR FIVE DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

EACH OF THE BORROWER, CONCORD AND THE VALUATION AGENT ACKNOWLEDGE THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION WITH THIS AGREEMENT, ANY OTHER DOCUMENT, INSTRUMENT OR AGREEMENT EXECUTED AND/OR DELIVERED IN CONNECTION HEREWITH OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF THE LENDER. NOTHING CONTAINED IN THIS SECTION 6.07 SHALL AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW. EACH OF THE VALUATION AGENT, CONCORD AND THE BORROWER WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

SECTION 6.08. NO PETITION. Each of the Borrower and the Valuation Agent hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding commercial paper of Concord, it will not institute against or join any other person or entity in instituting against Concord, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

SECTION 6.09. LIMITED RECOURSE NATURE OF TRANSACTIONS. Each of the Borrower and the Valuation Agent hereby acknowledges and agrees that all transactions with Concord hereunder shall be without recourse of any kind to Concord. Concord shall have no obligation to pay any amounts owing hereunder unless and until Concord has received such amounts pursuant to the Financed Loans. In addition, each of the Borrower and the Valuation Agent agrees that Concord shall have no obligation to pay any amounts constituting fees, a reimbursement for expenses or indemnities (collectively, "Expense Claims") and such Expense Claims shall not constitute a claim against Concord (as defined in
Section 101 of Title

13

11 of the United States Bankruptcy Code), unless or until Concord has received amounts sufficient to pay such Expense Claims pursuant to the Financed Loans and such amounts are not required to pay the commercial paper of Concord.

SECTION 6.10. EXECUTION IN COUNTERPARTS. This Agreement may be executed in any number of counterparts, each of which when so executed and delivered shall constitute an original, but such counterparts together shall constitute but one and the same instrument.

SECTION 6.11. SEVERABILITY. In the event any one or more of the provisions of this Agreement shall for any reason be held to be illegal or invalid, such illegality or invalidity shall not affect any other provisions of this Agreement, and this Agreement shall be construed and enforced as if such illegal or invalid provisions had not been contained herein.

SECTION 6.12. SECTION TITLES. The section titles contained in this Agreement are for convenience of reference only and shall be without substantive meaning or content of any kind whatsoever and are not a part of the Agreement among the parties hereto.

SECTION 6.13. ENTIRE AGREEMENT. This Agreement, including all Exhibits attached hereto or incorporated by reference therein constitutes the entire Agreement among the undersigned with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, both oral and written, with respect to the subject matter hereof.

14

IN WITNESS WHEREOF, the undersigned have caused this Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE VALUATION AGENT:

[VALUATION AGENT]

By ________________________________
Name:
Title:

THE BORROWER:

NHELP-1,INC.

By ________________________________
Terry J. Heimes
Vice President

CONCORD:

CONCORD MINUTEMEN CAPITAL
COMPANY, LLC

By ________________________________
Thomas J. Irvin
Managing Director

15

EXHIBIT A

FORM OF ADVANCE PERCENTAGE CALCULATION REPORT

In accordance with the Valuation Agreement among [VALUATION AGENT], NHELP-1, INC. and Concord Minutemen Capital Company, LLC dated as of__________, ______, [VALUATION AGENT] has acted as Valuation Agent for purposes of preparing this Advance Percentage Calculation Report. Based upon the Portfolio Characteristics and the Advance Percentage Calculation Assumptions (both as defined therein), we hereby submit the following summary of our calculations:

Date of Report:
Date of Proposed Advance:
Cut-off Date for Portfolio Characteristics:

A.       Principal balance of loans                                     $

B.       Total Revenues                                                 $

C.       Total Expenses                                                 $

D.       Total Net Revenues (B - C)                                     $

E.       Present value of Net Revenues ("PV")                           $

F.       PV AS A % OF LOAN PRINCIPAL BALANCE (E / A), PLUS 100%
          ("MAXIMUM ADVANCE PERCENTAGE")                                       %


EXHIBIT B

FORM OF VALUATION REPORT

In accordance with the Valuation Agreement among [VALUATION AGENT], NHELP-1, INC. and Concord Minutemen Capital Company, LLC dated as of___________________________________________, ______, [VALUATION AGENT] acted as Valuation Agent for purposes of preparing this Valuation Report. Based upon the Portfolio Characteristics and the Valuation Report Assumptions (both as defined therein), we hereby submit the following summary of our calculations:

Valuation Date:
Date of Report:
Cut-off Date for Portfolio Characteristics:

A.       Principal balance of loans                                     $

B.       Total Revenues                                                 $

C.       Total Expenses                                                 $

D.       Total Net Revenues (B - C)                                     $

E.       Present value of Net Revenues ("PV")                           $

F.       PV AS A % OF LOAN PRINCIPLE BALANCE (E / A), PLUS 100%
          ("LOAN VALUATION PERCENTAGE")                                         %


EXHIBIT C

FORM OF REQUEST FOR VALUATION REPORT

[VALUATION AGENT]




Attn.:____________

[and, if requested by the Lender or the Agent:

NHELP-1, INC.
121 South 13 Street
Suite 301
Lincoln, NE 68508
Attn.: ]

Ladies and Gentlemen:

Pursuant to the terms of the Valuation Agent Agreement among [VALUATION AGENT], NHELP Trust Inc. (the "Borrower") and Concord Minutemen Capital Company, LLC (the "Lender") dated as of_________________________,_______, and in particular Section 2.02(b) thereof, we hereby request that you provide us with a Valuation Report.

[Such notice is also being provided at this time to the Borrower, in order that they can prepare the Portfolio Characteristics and other information required by you to compute the Aggregate Market Value and Liabilities.]

or, if requested by the Borrower:

[The information required for you to prepare the Valuation Report, including the Portfolio Characteristics and other information required to compute the Aggregate Market Value and Liabilities is attached hereto.]

In accordance with the terms of the Valuation Agent Agreement, please submit your report to us on or before [insert date], which is 30 days from the date this notice has been provided to you.

Sincerely,

[Concord Minutemen Capital Company, LLC], or

[Agent], or

[NHELP-1, INC.]


EXHIBIT D

INITIAL LOAN SERVICING FEES

I. STUDENT LOANS SERVICED BY UNIPAC SERVICE CORPORATION

                                             STAFFORD, SLS            CONSOLIDATION
    PER ACCOUNT SERVICING FEES               & PLUS LOANS                 LOANS
Enrolled                                   $1.50 per month          N/A
Grace                                      $3.20 per month          N/A
Deferment                                  $3.20 per month          $3.75
Forbearance                                $3.20 per month          $3.75
Repayment (Current)                        $3.20 per month          $3.75
Repayment (More than 30 days past due)     $5.45 per month          $6.00
Default claim filing                       $20 per claim filed      $20 per claim filed

II. STUDENT LOANS SERVICED BY GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION

          PER ACCOUNT SERVICING FEES                                STAFFORD, SLS & PLUS LOANS
Enrolled                                                                $ 1.45 per month
Grace                                                                   $ 3.05 per month
Deferment                                                               $ 3.05 per month
Forbearance                                                             $ 3.05 per month
Repayment (Current; months 1 through 12)                                $ 3.23 per month
Repayment (Current; months 13+)                                         $ 2.86 per month
Repayment (More than 30 days past due; months 1 through 12)             $ 3.55 per month
Repayment (More than 30 days past due; months 13+)                      $ 3.18 per month
Default claim filing                                                    $15.90 per claim filed


Exhibit 10.5

SECOND AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT

among

NHELP-I, INC.
as the Borrower

and

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
as the Trustee

and

CONCORD MINUTEMEN CAPITAL COMPANY, LLC,
as the Lender

Dated as of September 29, 1999



                                    ARTICLE I

                        AMENDMENTS TO ORIGINAL AGREEMENT
Section 1.01. Definitions..................................................  1
Section 1.02. Amendment to Section 2.02 of Original Agreement..............  2
Section 1.03. Amendment to Article VI of Original Agreement................  2

                                   ARTICLE II

                               GENERAL PROVISIONS
Section 2.01. Date of Execution............................................  5
Section 2.02. Laws Governing...............................................  6
Section 2.03. Severability.................................................  6
Section 2.04. Counterparts.................................................  6

                                   ARTICLE III

                      APPLICABILITY OF ORIGINAL AGREEMENT


THIS SECOND AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT (this "Amendment") is made as of September 29, 1999 among NHELP-I, INC., a corporation duly organized under the laws of the State of Nevada (the "Borrower"), CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a Delaware limited liability company ("Concord"), and NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. The Borrower, Concord and the Trustee have previously entered into that certain Warehouse Loan and Security Agreement dated as of September 30, 1998 (as heretofore amended by that First Amendment to Warehouse Loan and Security Agreement dated as of December 15, 1998, the "Original Agreement").

2. Pursuant to Section 9.01 of the Original Agreement, the Borrower, the Required Lenders and, to the extent affected thereby, the Trustee may amend the Original Agreement with the prior written consent of the Agent. As of this date, Concord is the Required Lender and the Agent has given its written consent to the execution of this Amendment.

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

ARTICLE I

AMENDMENTS TO ORIGINAL AGREEMENT

ADDITIONS ARE INDICATED BY UNDERLINING AND DELETIONS ARE INDICATED BY

BRACKETS THROUGHOUT THIS AMENDMENT.

All words and phrases defined in Article I of the Original Agreement shall have the same meaning in this Amendment, except as otherwise appears in this Article.

SECTION 1.01 DEFINITIONS. The definitions set forth below are added to the Original Agreement or amended to provide as follows:

"Facility Limit" means, at any time, [$500,000,000] $440,000,000 as such amount may be adjusted from time to time pursuant to Section 2.03; provided, however, at all times on or after the termination of the Revolving Period, the "Facility Limit" shall mean the Facility Amount.

"Liquidity Interest Rate" means the yield to be paid on Liquidity Advances. The Liquidity Interest Rate shall be equal to either (a) the sum of: (i) LIBOR and (ii) [0.625%] 0.95%, or (b) the Alternate Borrowing Rate, as selected in accordance with Section 2.02.

"Rehab-Consolidation Loan" means a Consolidation Loan for which (a) the borrower defaulted after the loan entered repayment (or is a combination of a loan for which a default


occurred after repayment commenced), (b) the borrower is currently making repayments, and (c) the applicable Guarantor has renewed the borrower's eligibility under Title IV of the Higher Education Act.

"Required Lenders" means (a) prior to any drawing by Concord under the Liquidity Facility, Concord, except as otherwise provided in
Section 4.1(d) of the Liquidity Agreement, (b) subsequent to any drawing by Concord under the Liquidity Agreement and written notice to the Borrower of such drawing by the Agent, so long as any amounts are owed under this Agreement to Concord, Concord and the Agent, except as otherwise provided in Section [4.9] 4.1(d) of the Liquidity Agreement, and (c) at all other times, the Agent.

SECTION 1.02 AMENDMENT TO SECTION 2.02 OF ORIGINAL AGREEMENT. Section 2.02(d) of the Original Agreement is hereby amended to read as follows:

(d) If as a result of a draw under the Liquidity Agreement the Agent shall become a Lender on any day other than the first day of an Interest Period, the Liquidity Interest Rate applicable to the Agent's Advances for the remainder of such Interest Period shall be (i) the Alternate Borrowing Rate plus 2.0% if such draw is the result of the occurrence of an Event of Default hereunder or the Agent shall not be given notice of such draw request not later than 12:00 noon, Pittsburgh time, at least three Business Days prior to the date of such draw, or (ii) the sum of (A) LIBOR and (B)
[0.625%]0.95% if such draw is not the result of the occurrence of an Event of Default hereunder and provided that the Agent shall be given written notice of such draw request not later than 12:00 noon, Pittsburgh time, at least three Business Days prior to the date of such draw, unless otherwise agreed to by the Agent.

SECTION 1.03 AMENDMENT TO ARTICLE VI OF THE ORIGINAL AGREEMENT. Article VI of the Original Agreement is hereby amended to read as follows:

If any of the following events ("Events of Default") shall occur:

(a) the Borrower fails to pay any of its Obligations under this Agreement or any of the other Transaction Documents when such Obligations are due or are declared due and such failure shall remain unremedied for one Business Day; or

(b) any representation or warranty made or deemed to be made by the Borrower (or any of its officers) under or in connection with this Agreement or any other Transaction Document, or other information or report delivered pursuant hereto or thereto shall prove to have been false or incorrect in any material respect when made; or

(c) the Borrower shall fail to perform or observe any other term, covenant or agreement contained in any Transaction Document on its part to be performed or observed (other than in Section 5.12 hereof) and any such failure shall remain unremedied for three Business Days after written notice thereof shall have been received; or

2

(d) the Trustee, for the benefit of the Secured Creditors, shall, for any reason, cease to have a valid and perfected first priority security interest in any of the Pledged Collateral; the Borrower shall, for any reason, cease to have a valid and perfected first priority ownership interest in each Financed Loan and Collections with respect thereto; or

(e) an Event of Bankruptcy shall have occurred with respect to the Borrower; or

(f) entry of a judgment or judgments in the aggregate in excess of $100,000 against the Borrower which are not (i) stayed, bonded, vacated, paid or discharged within 30 days after entry or (ii) fully covered by insurance as to which the insurance carrier has acknowledged coverage to the Borrower in writing within 30 days after entry; or

(g) (i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings not disclosed in writing by the Borrower to the Agent and Concord prior to the date of execution and delivery of this Agreement is pending against the Borrower or any of its Affiliates [Affiliate hereof], or
(ii) any material development not so disclosed has occurred in any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings so disclosed, which, in the case of clause (i) or (ii), in the opinion of the Agent and the Required Lenders, has a Material Adverse Effect; or

(h) the Internal Revenue Service shall file notice of a lien pursuant to Section 6323 of the Internal Revenue Code with regard to any of the assets of the Borrower and such lien shall not have been released within 60 days, or the Pension Benefit Guarantee Corporation shall, or shall indicate its intention to, file notice of a lien pursuant to
Section 4068 of the Employee Retirement Income Security Act of 1974 with regard to any of the assets of the Borrower or any of its Affiliates and such lien shall not have been released within 60 days; or

(i) a Servicer Event of Default shall have occurred or any Servicing Agreement shall not be in full force and effect for any reason, and, in either case, such Servicer or Servicing Agreement, as the case may be, shall not be replaced by a Servicer or a Servicing Agreement, as the case may be, acceptable to the Agent and the Required Lenders within 60 days of such event; provided, however, the foregoing event shall not be an "Event of Default" hereunder in such Servicer Event of Default arises under a Servicing Agreement with a Servicer that is not an Affiliate of the Seller and within the 30 days of the occurrence of such event, all Financed Loans then serviced by such Servicer are released from the Pledged Collateral in accordance with the terms of this Agreement; or

(j) at any time the sum of the aggregate outstanding Principal Balance of all Financed Loans that are Proprietary Loans exceeds 20% of the aggregate outstanding Principal Balance of all Financed Loans; or

3

(k) the Borrower shall fail to perform or observe the covenant set forth in Section 5.12 hereof; or

(1) the occurrence of an event or circumstance that has a Material Adverse Effect; or

(m) at any time the sum of the aggregate outstanding Principal Balance of Financed Loans serviced by Servicers for which the reporting of financial information to the Agent is not permitted under their Servicing Agreements shall exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans; or

(n) after [180] 90 days from any drawing by Concord under the Liquidity Agreement, one or more Liquidity Advances remain unpaid to the Liquidity Providers; or

(o) information in any of the reports described in Exhibits C, D or E hereof or in the reports described in the Valuation Agent Agreement[,] shall prove to have been false or incorrect in any material respect and such false or incorrect information shall remain uncorrected for three Business Days after written notice thereof shall have been received; or

(p) at any time the sum of the aggregate outstanding Principal Balance of all Rehab-Consolidation Loans exceeds 20% of the aggregate outstanding Principal Balance of all Financed Loans;

then, and in any such event, the Agent or Required Lenders may, by notice to the Borrower and the Trustee, declare the Termination Date to have occurred, whereupon all of the Obligations shall become immediately due and payable, except that, in the case of any event described in subsection (e) above, the Termination Date shall be deemed to have occurred automatically upon the occurrence of such event and all of the Obligations shall automatically become and be immediately due and payable, without presentment, demand, protest or any notice of any kind, all of which are hereby expressly waived by the Borrower. Upon any such declaration or automatic occurrence, the Trustee and the Required Lenders shall have, in addition to all other rights and remedies under this Agreement or otherwise, all other rights and remedies provided to a secured party under the UCC of the applicable jurisdiction and other applicable laws, which rights shall be cumulative. The rights and remedies of a secured party which may be exercised by the Trustee and/or the Required Lenders pursuant to this Article VI shall include, without limitation, the right, without notice except as specified below, to solicit and accept bids for and sell the Pledged Collateral or any part thereof in one or more parcels at a public or private sale, at any exchange, broker's board or at any of the Trustee's offices or elsewhere, for cash, on credit or for future delivery, and upon such other terms as the Trustee or the Required Lenders may deem commercially reasonable. Any sale or transfer by the Trustee and/or the Required Lenders of Financed Loans shall only be made to an Eligible Lender. The Borrower agrees that, to the extent notice of sale shall be required by law, 10 Business Days' notice to the Borrower of the time and

4

place of any public sale or the time after which any private sale is to be made shall constitute reasonable notification and that it shall be commercially reasonable for the Trustee to sell the Pledged Collateral to an Eligible Lender on an "as is" basis, without representation or warranty of any kind. The Trustee shall not be obligated to make any sale of Pledged Collateral regardless of notice of sale having been given and may adjourn any public or private sale from time to time by announcement at the time and place fixed therefor, and such sale may, without further notice, be made at the time and place to which it was so adjourned.

Notwithstanding the foregoing, upon (i) the occurrence of an event described in subsection (n) above, and
(ii) declaration by the Agent or the Required Lenders, by written notice to the Borrower and the Trustee, of the occurrence of the Termination Date, and provided that no other Event of Default shall then exist, the Trustee and the Lenders shall forbear from exercising their rights and remedies as a secured party to solicit and accept bids for and sell the Financed Loans (A) for a period of fifteen (15) days after such declaration, during which the Borrower may (but shall have no obligation to) deliver written notice to the Agent and Trustee of its intention to pay all of the Obligations (the "Notice of Intention to Pay"), and (B) provided that the Borrower has delivered the Notice of Intention to Pay within such 15-day period, for a period of up to an additional thirty
(30) days, during which the Borrower may (but shall have no obligation to) repay all of the Obligations, including, without limitation, the aggregate amount of principal and interest due on all Advances then outstanding, plus accrued and unpaid interest which will be owing on such Advances upon the date of the repayment of all of the Obligations, plus interest which would accrue and be owing on any such Advances owing to Concord through the end of all outstanding Interest Periods. If (A) the Borrower shall fail to deliver the Notice of Intention to Pay within such 15-day notice period, or (B) after timely delivery of the Notice of Intention to Pay, the Borrower shall fail to repay all of the Obligations within such 30-day repayment period, then the Borrower's right and option hereunder to repay the Obligations shall lapse and expire and shall have no continuing force or effect, time being of the essence. Except for such forbearance, the Borrower's rights hereunder have no affect upon and shall not alter or impair in any way the rights and remedies of the Trustee and the Lenders pursuant to this Article VI. Neither the granting to the Borrower of the rights hereunder to repay all of the Obligations after declaration of the Termination Date, nor the lapse or expiration of such rights, shall constitute a waiver by the Borrower of any rights the Borrower may have under the UCC of the applicable jurisdiction or other applicable laws to repay the Obligations or to purchase the Collateral in connection with a public sale.

ARTICLE II

GENERAL PROVISIONS

SECTION 2.01 DATE OF EXECUTION. Although this Amendment for convenience and for the purpose of reference is dated and shall be effective as of September 29, 1999, the actual dates of execution by the Borrower, by Concord and by the Trustee are as indicated by their respective acknowledgments hereto annexed.

5

SECTION 2.02 LAWS GOVERNING. It is the intent of the parties hereto that this Amendment shall in all respects be governed by the internal law, and not the law of conflicts, of the State of Illinois.

SECTION 2.03 SEVERABILITY. If any covenant, agreement, waiver, or part thereof contained in this Amendment shall be forbidden by any pertinent law or under any pertinent law shall be effective to render this Amendment invalid or unenforceable or to impair the lien hereof, then such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Amendment shall be construed as if the same were not included herein.

SECTION 2.04 COUNTERPARTS. This Amendment may be executed in one or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument. One or more counterparts of this Amendment may be delivered by telecopier, with the intention that they shall have the same effect as an original counterpart thereof.

ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT

The provisions of the Original Agreement are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Amendment. The representations, warranties and covenants contained in the Original Agreement, except as expressly modified herein, are hereby reaffirmed with same force and effect as if fully set forth herein and made again as of the date hereof.

[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]

6

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first written above.

THE BORROWER:

NHELP-I, INC.

By /s/ Terry J. Heimes
   ----------------------------------------------
   Terry J. Heimes, Vice President and Treasurer

Date --------------------------------------------

c/o National Higher Education Loan Program
121 South 13 Street, Suite 301
Lincoln, NE 68508
Attn: Terry J. Heimes
(402) 458-2303
Fax:(402)458-2399

THE LENDER:

CONCORD MINUTEMEN CAPITAL COMPANY, LLC

By /s/ Thomas J. Irvin
   ----------------------------------------------
   Thomas J. Irvin, Manager

Date --------------------------------------------

c/o The Liberty Hampshire Company, LLC
227 West Monroe
Suite 4000
Chicago, Illinois 60606
Attn: Lisa Gajewski
(312)977-4583
Fax: (312)977-1699

7

THE TRUSTEE:

By /s/ Susan E. Jacobsen
   ----------------------------------------------
   Susan E. Jacobsen
   Corporate Trust Officer

Date 9/23/99

Norwest Bank Minnesota, National Association
6th & Marquette Avenue
Minneapolis, MN 55479-0069
Attn: Corporate Trust Services
(612)667-5745
Fax: (612)667-2149

CONSENTED TO AND ACKNOWLEDGED:

THE AGENT:

MELLON BANK: N.A.

By /s/ Robert F. Wagner
   -------------------------------------
   Robert F. Wagner, Vice President

Date 9/19/99

Mellon Bank, N.A.
One Mellon Bank Center
Room 410
Pittsburgh, PA 15258
(412)234-0783
Fax: (412)236-6592

8

Exhibit 10.6

THIS THIRD AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT (this "Amendment") is made as of November 16, 1999 among NHELP-I, INC., a corporation duly organized under the laws of the State of Nevada (the "Borrower"), CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a Delaware limited liability company ("Concord"), and NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. The Borrower, Concord and the Trustee have previously entered into that certain Warehouse Loan and Security Agreement dated as of September 30, 1998 (as heretofore amended by that First Amendment to Warehouse Loan and Security Agreement dated as of December 15, 1998 and that Second Amendment to Warehouse Loan and Security Agreement dated as of September 29, 1999, the "Original Agreement").

2. Pursuant to Section 9.01 of the Original Agreement, the Borrower, the Required Lenders and, to the extent affected thereby, the Trustee may amend the Original Agreement with the prior written consent of the Agent. As of this date, Concord is the Required Lender and the Agent has given its written consent to the execution of this Amendment.

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

ARTICLE I

AMENDMENTS TO ORIGINAL AGREEMENT

ADDITIONS ARE INDICATED BY UNDERLINING AND DELETIONS ARE INDICATED BY

BRACKETS THROUGHOUT THIS AMENDMENT.

All words and phrases defined in Article I of the Original Agreement shall have the same meaning in this Amendment, except as otherwise appears in this Article.

SECTION 1.01. DEFINITIONS. The definitions set forth below are added to the Original Agreement or amended to provide as follows:

"Cost of Funds" shall mean the sum of (i) the rate (excluding dealer fees), or if more than one rate, the daily weighted average of the rates, at which Concord's commercial paper notes having a term equal to the relevant Interest Period, may be sold by any placement agent or commercial paper dealer reasonably selected by Concord, as agreed to between each such placement agent or dealer and Concord to fund or maintain the Advances, plus (ii) the commissions and charges charged as a percentage of such face amount and converted to an interest bearing equivalent rate per annum (0.05%).

"Regular Interest Rate" means Cost of Funds plus 0.08% [LIBOR plus 0.10%].


ARTICLE II

GENERAL PROVISIONS

SECTION 2.01 DATE OF EXECUTION. Although this Amendment for convenience and for the purpose of reference is dated and shall be effective as of the date first written above, the actual dates of execution by the Borrower, by Concord and by the Trustee are as indicated by their respective acknowledgments hereto annexed.

SECTION 2.02 LAWS GOVERNING. It is the intent of the parties hereto that this Amendment shall in all respects be governed by the internal law, and not the conflicts, of the State of Illinois.

SECTION 2.03 SEVERABILITY. If any covenant, agreement, waiver or part thereof contained in this Amendment shall be forbidden by any pertinent law or under any pertinent law shall be effective to render this Amendment invalid or unenforceable or to impair the lien hereof, then such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Amendment shall be construed as if the same were not included therein.

SECTION 2.04 COUNTERPARTS. This Amendment may be executed in one or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument. One or more counterparts of this Amendment may be delivered by telecopier, with the intention that they shall have the same effect as an original counterpart thereof.

ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT

The provisions of the Original Agreement are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Amendment. The representations, warranties and covenants contained in the Original Agreement, except as expressly modified herein, are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

[REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]

2

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first written above.

THE BORROWER:

NHELP-I, INC.

BY /S/ Terry Heimes
   ---------------------------------------
Title: Vice President
Date: 11/16/99

THE LENDER:

CONCORD MINUTEMEN CAPITAL COMPANY, LLC

BY /S/ Thomas Irvin
   ---------------------------------------
Title: Manager
Date: November 16, 1999

THE TRUSTEE:

NORWEST BANK MINNESOTA, NATIONAL
ASSOCIATION

BY /S/ Susan E. Jacobsen
   ---------------------------------------
Title: Corporate Trust Officer
Date: 11/17/99

CONSENTED TO AND ACKNOWLEDGED:

THE AGENT:

MELLON BANK, N.A.

BY /S/ Robert Wagner
   ---------------------------------------
Title: V.P.
Date: 11/17/99

3

Exhibit 10.7

THIS FOURTH AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT (this "Amendment") is made as of February 1, 2000 among NHELP-I, INC., a corporation duly organized under the laws of the State of Nevada (the "Borrower"), CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a Delaware limited liability company ("Concord"), and NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. The Borrower, Concord and the Trustee have previously entered into that certain Warehouse Loan and Security Agreement dated as of September 30, 1998 (as heretofore amended by that First Amendment to Warehouse Loan and Security Agreement dated as of December 15, 1998, that Second Amendment to Warehouse Loan and Security Agreement dated as of September 29, 1999 and that Third Amendment to Warehouse Loan and Security Agreement dated as of November 16, 1999, the "Original Agreement").

2. Pursuant to Section 9.01 of the Original Agreement, the Borrower, the Required Lenders and, to the extent affected thereby, the Trustee may amend the Original Agreement with the prior written consent of the Agent. As of this date, Concord is the Required Lender and the Agent has given its written consent to the execution of this Amendment.

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

ARTICLE I

AMENDMENTS TO ORIGINAL AGREEMENT

All words and phrases defined in Article I of the Original Agreement shall have the same meaning in this Amendment, except as otherwise appears in this Article.

SECTION 1.01. DEFINITIONS. The definition of "Facility Limit" set forth in the Original Agreement is deleted in its entirety and the following inserted therefor:

"Facility Limit" means, at any time, $465,000,000 as such amount may be adjusted from time to time pursuant to Section 2.03; provided, however, at all times on or after the termination of the Revolving Period, the "Facility Limit" shall mean the Facility Amount.

ARTICLE II

GENERAL PROVISIONS

SECTION 2.01 DATE OF EXECUTION. Although this Amendment for convenience and for the purpose of reference is dated as of the date first written above and shall be effective as of March 1, 2000, the actual dates of execution by the Borrower, by Concord and by the Trustee are as indicated by their respective acknowledgments hereto annexed.


SECTION 2.02 LAWS GOVERNING. It is the intent of the parties hereto that this Amendment shall in all respects be governed by the internal law, and not the conflicts, of the State of Illinois.

SECTION 2.03 SEVERABILITY. If any covenant, agreement, waiver or part thereof contained in this Amendment shall be forbidden by any pertinent law or under any pertinent law shall be effective to render this Amendment invalid or unenforceable or to impair the lien hereof, then such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Amendment shall be construed as if the same were not included therein.

SECTION 2.04 COUNTERPARTS. This Amendment may be executed in one or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument. One or more counterparts of this Amendment may be delivered by telecopier, with the intention that they shall have the same effect as an original counterpart thereof.

ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT

The provisions of the Original Agreement are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Amendment. The representations, warranties and covenants contained in the Original Agreement, except as expressly modified herein, are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

[REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]

2

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first written above.

THE BORROWER:

NHELP-I, INC.

By /s/ Terry Heimes
   -------------------------------
Title: Vice President
Date:

THE LENDER:

CONCORD MINUTEMEN CAPITAL COMPANY, LLC

By /s/ Thomas Irvin
   -------------------------------
Title: Manager
Date:  February 1, 2000

THE TRUSTEE:

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION

By /s/ Susan E. Jacobsen
   -------------------------------
Title: Corporate Trust Officer
Date:  2/1/00

CONSENTED TO AND ACKNOWLEDGED:

THE AGENT:

MELLON BANK, N.A., as Agent

By /s/ R. F. Wagner
   ----------------------------
Title: VICE PRESIDENT
Date:  FEBRUARY 23, 2000

3

Exhibit 10.8

FIFTH AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT

among

NHELP-I, INC.,
as the Borrower

and

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as the successor Trustee

and

CONCORD MINUTEMEN CAPITAL COMPANY, LLC,
as the Lender

Dated as of September 1, 2000



TABLE OF CONTENTS

                                                                                                                 PAGE
                                                       ARTICLE I

                                             AMENDMENTS TO ORIGINAL AGREEMENT

Section 1.01.        Definitions..............................................................................     1
Section 1.02.        Additional Amendments....................................................................     3
Section 1.03.        Amendment to Original Agreement..........................................................     4

                                                       ARTICLE II

                                                  GENERAL PROVISIONS

Section 2.01.        Date of Execution........................................................................     4
Section 2.02.        Laws Governing...........................................................................     4
Section 2.03.        Severability.............................................................................     4
Section 2.04.        Exhibits.................................................................................     5
Section 2.05.        Conditions Precedent to Amendment........................................................     5

                                                        ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT...........................................................................     5


THIS FIFTH AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT (the "Amendment") is made as of September 1, 2000, among: NHELP-I, INC., a corporation duly organized under the laws of the state of Nevada (the "Borrower"); CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a Delaware limited liability company ("Concord"); and WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and successor trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. The Borrower, Concord and the Trustee have previously entered into that certain Warehouse Loan and Security Agreement dated as of September 30, 1998, as supplemented and amended by the First Amendment to Warehouse Loan and Security Agreement dated as of December 15, 1998, the Second Amendment to Warehouse Loan and Security Agreement dated as of September 29, 1999, the Third Amendment to Warehouse Loan and Security Agreement dated as of November 16, 1999, the Fourth Amendment to Warehouse Loan and Security Agreement dated as of February 1, 2000 (collectively, the "Original Agreement").

2. Pursuant to Section 9.01 of the Original Agreement, the Borrower and the Trustee may amend the Original Agreement with the prior written consent of the Agent, the Required Lenders and the Liquidity Providers, if any. As of this date, Concord and the Agent are the Required Lenders, no Liquidity Providers other than the Agent exist and the Agent has given its written consent to the execution of this Amendment.

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

ARTICLE I

AMENDMENTS TO ORIGINAL AGREEMENT

ADDITIONS ARE INDICATED BY UNDERLINING AND DELETIONS ARE INDICATED BY

BRACKETS THROUGHOUT THIS AMENDMENT.

All words and phrases defined in Article I of the Original Agreement shall have the same meaning in this Amendment, except as otherwise appears in this Article.

SECTION 1.01. DEFINITIONS. The definitions set forth below are amended to provide as follows:

"Eligible Loan" means a Student Loan:

(a) which was originated or acquired by the Borrower (either directly or through a Participation Agreement in the form attached hereto as Exhibit H) in the ordinary course of its business and was originated in the United States, its territories or possessions;


(b) that constitutes an account or general intangible as defined in the UCC as in effect in the jurisdiction that governs the perfection of the interests of the Borrower therein and the perfection of the Trustee's interest therein under this Agreement;

(c) the borrower is an Eligible Borrower attending an Eligible Institution;

(d) if such Student Loan is a subsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department; if such Student Loan is a Consolidation Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department to the extent applicable; and if such Student Loan is a PLUS/SLS or an unsubsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Special Allowance Payments from the Department to the extent applicable;

(e) at the time of purchase with proceeds from an Advance, is not a Defaulted Student Loan and has not been tendered at any time to any Guarantor for payment;

(f) that provides or, when the payment schedule with respect thereto is determined, will provide for payments on a periodic basis that will fully amortize the Principal Balance thereof by its maturity, as such maturity may be modified in accordance with applicable deferral and forbearance periods granted in accordance with applicable laws, including the Higher Education Act and any Guarantee Agreements, as applicable;

(g) that is denominated and payable only in Dollars;

(h) that together with the related Student Loan Note therefor represents the genuine, legal, valid and binding payment obligation of the related borrower, enforceable by or on behalf of the holder thereof against such borrower in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, fraudulent conveyance and similar laws relating to creditors' rights generally and subject to general principles of equity; and that has not been satisfied, subordinated or rescinded and no right of rescission, setoff, counterclaim or defense has been asserted or, to the knowledge of the Borrower, overtly threatened in writing with respect to such Student Loan;

(i) that (i) is the subject of a valid Guarantee Agreement with an eligible Guarantor, (ii) with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Guarantee Agreement, and (iii) with respect to which all amounts due and payable to the Department or a Guarantor, as the case may be, have been paid in full;

2

(j) that (i) is the subject of a valid Servicing Agreement with an eligible Servicer, with respect to which the Borrower has executed and delivered a Custodian Agreement,
(ii) with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Servicing Agreement, and
(iii) with respect to which all amounts due and payable to the Servicer have been paid in full;

(k) the payment terms of which have not been altered or amended except in accordance with the Higher Education Act;

(l) if such Student Loan is a Proprietary Loan, the outstanding Principal Balance of which when added to the outstanding Principal Balance of all other Financed Loans that are Proprietary Loans does not exceed 20% of the aggregate outstanding Principal Balance of all Financed Loans; and

(m) if such Student Loan is serviced by a Servicer for which the reporting of financial information concerning such Servicer to the Agent is not permitted under its Servicing Agreement, the outstanding Principal Balance of which when added to the aggregate outstanding Principal Balance of all other Financed Loans serviced by such Servicer or other Servicers for which the reporting of financial information to the Agent is not permitted under their Servicing Agreements shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans.

"Sale and Purchase Agreements" means either (a) a student loan purchase agreement between the Borrower and a Seller, substantially in the form attached hereto as Exhibit A, for the purchase of Eligible Loans or (b) a participation agreement between the Borrower and a Seller, substantially in the form attached hereto as Exhibit H, for the purchase of a participation interest in Eligible Loans.

"Sellers" means any entity which sells Eligible Loans or a participation interest in Eligible Loans to the Borrower pursuant to the terms of a Sale and Purchase Agreement; including, but not limited to, NEBHELP, INC., NHELP-III, Inc., Union Bank and Trust Company, NELNET, any Affiliate of NELNET or any other financial institution with which NELNET or any Affiliate of NELNET has a purchase agreement.

SECTION 1.02. ADDITIONAL AMENDMENTS. Section 3.02 is amended to provide as follows:

SECTION 3.02. CONDITIONS PRECEDENT TO ALL BORROWINGS. Each
Borrowing (including the initial Borrowing) by the Borrower from any Lender shall be subject to the further conditions precedent that:

(a) on or prior to the date of such Borrowing, the Borrower shall have delivered to each Agent, each Required Lender and the Trustee (i) an Advance Percentage Calculation Report from the Valuation Agent, [and] (ii) if requested by the Agent or a Required Lender; copies of the relevant Sale and Purchase Agreement (including copies of all schedules, opinions, financing statements and other documents required to be delivered by the applicable Seller as a condition of

3

purchase thereunder, and (iii) an opinion or opinions of counsel to the Borrower addressed to the Agent and the Trustee, in form and substance acceptable to the Agent and the Trustee, concerning the perfection of Borrower's security interest in the Eligible Loans of each Seller; and

(b) on the date of such Borrowing, the following statements shall be true, and the Borrower by accepting the amount of such Borrowing shall be deemed to have certified that:

(i) the representations and warranties contained in Article IV are correct on and as of such day as though made on and as of such date;

(ii) no event has occurred and is continuing, or would result from such Borrowing, which constitutes an Event of Default or an event which, with the giving of notice or the passage of time, or both, would constitute an Event of Default;

(iii) on and as of such day, after giving effect to such Borrowing, the Facility Amount would not exceed the Facility Limit; and

(iv) no law or regulation shall prohibit, and no order, judgment or decree of any federal, state or local court or governmental body, agency or instrumentality shall prohibit or enjoin, the making of such Advances by such Lender in accordance with the provisions hereof.

SECTION 1.03. AMENDMENT TO ORIGINAL AGREEMENT. The Original Agreement is hereby amended to add an Exhibit H to the Original Agreement as described in Exhibit A hereto.

ARTICLE II

GENERAL PROVISIONS

SECTION 2.01. DATE OF EXECUTION. Although this Amendment for convenience and for the purpose of reference is dated as of September 1, 2000, the actual dates of execution by the Borrower, by Concord and by the Trustee are as indicated by their respective acknowledgments hereto annexed.

SECTION 2.02. LAWS GOVERNING. It is the intent of the parties hereto that this Amendment shall in all respects be governed by the laws of the State of Illinois.

SECTION 2.03. SEVERABILITY. If any covenant, agreement, waiver, or part thereof in this Amendment contained be forbidden by any pertinent law or under any pertinent law be effective to render this Amendment invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Amendment shall be construed as if the same were not included herein.

SECTION 2.04. EXHIBITS. The terms of the Exhibit attached to this Amendment is incorporated herein in all particulars.

4

SECTION 2.05. CONDITIONS PRECEDENT TO AMENDMENT. The effectiveness of this Amendment shall be subject to the condition precedent that (a) the Agent and the Trustee shall have received an opinion of counsel to the Borrower, in form and substance satisfactory to the Agent and the Trustee, concerning the treatment of any sales hereunder pursuant to a Participation Agreement as true sale for bankruptcy purposes and (b) Seller shall have paid the fees and expenses of counsel to the Agent in connection with this Amendment.

ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT

The provisions of the Original Agreement are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Amendment. The representations, warranties and covenants contained in the Original Agreement (except as expressly modified herein) are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

5

IN WITNESS WHEREOF, the parties have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE BORROWER:

NHELP-I, INC.

By  /s/ Terry J. Heimes
    ---------------------------------------------
    Terry J. Heimes, Vice President and Treasurer

Date

c/o National Higher Education Loan Program 121 South 13 Street, Suite 301 Lincoln, NE 68508 Attn: Terry J. Heimes (402) 458-2303 Fax: (402) 458-2399

THE LENDER:

CONCORD MINUTEMEN CAPITAL
COMPANY, LLC

By /s/ Thomas J. Irvin
    ---------------------------------------------
   Thomas J. Irvin, Manager

Date

c/o The Liberty Hampshire Company, LLC 227 West Monroe Suite 4000
Chicago, Illinois 60606 Attn: Lisa Gajewski (312)977-4583 Fax:(312)977-1699

6

THE TRUSTEE:

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION

By /s/ Susan E. Jacobsen
   -----------------------------------------
   Susan E. Jacobsen, Corporate Trust Officer

Date 10/11/00

Wells Fargo Bank Minnesota, National Association
6th & Marquette Avenue
Minneapolis, MN 55479-0069
Attn: Corporate Trust Services
(612) 667-5745
Fax:(612)667-2149

ACKNOWLEDGED:

THE AGENT:

MELLON BANK, N.A.

By /s/ R.F. Wagner
   -------------------
   Vice President

Date 9/13/00

Mellon Bank, N.A.
One Mellon Bank Center
Room 410
Pittsburgh, PA 15258
Fax: (412) 236-6592

7

EXHIBIT A


EXHIBIT H

PARTICIPATION AGREEMENT

This Participation Agreement is made and entered into as of the___________day of 20____, by and between__________________, a_____________corporation ("Lender"), and ___________________, a__________________corporation ("Participant").

WHEREAS, Lender is or will be the owner and holder of FFELP Loans (as defined herein), or beneficial interest therein, originated by or on behalf of Lender or acquired by Lender; and

WHEREAS, Lender desires to sell, and Participant desires to purchase, an undivided 100% participation interest in certain FFELP Loans on the terms and conditions hereinafter set forth.

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

I. DEFINITIONS

"Agreement" means this Participation Agreement and any amendment or supplement hereto.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Certificate of Insurance" means a certificate of federal loan insurance issued with respect to an Eligible Loan by the Secretary of Education pursuant to the provisions of the Higher Education Act.

"Commitment Amount" means the aggregate outstanding principal balance of up to ________________________________________ of FFELP Loans, participation interests in which are committed to be sold by Lender and purchased by the Participant pursuant to this Agreement.

"Commitment Period" means the period of time commencing on the date first set forth above and terminating 364 days thereafter, and renewing thereafter for successive 364-day periods, unless either party gives written notice of intent to terminate at least 30 days prior to the termination of the initial Commitment Period or any renewal/extension Commitment Period. The Commitment Period shall terminate immediately upon a default by Lender of any of its obligations hereunder.

"Contract of Insurance" means an agreement between the Secretary of Education and either the Trustee or Lender providing for the insurance by the Secretary of Education of the principal of and accrued interest on a FFELP Loan to the maximum extent permitted under the Higher Education Act.


"Eligible Loan " means a FFELP Loan in which a participation interest is authorized to be acquired by the Participant which (i) is either Insured or Guaranteed; (ii) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments; (iii) complies with each representation and warranty with respect thereto contained herein; and (iv) meets the other applicable criteria set forth in the Loan Purchase Regulations and an undivided participation interest in which is eligible for purchase under the terms of the Financing Agreement.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans insured or guaranteed by any Guarantee Agency and federal interest subsidy payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means those specific loans in which a participation interest is acquired by Participant from Lender pursuant to this Agreement, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated pursuant to the Federal Family Education Loan Program and the Higher Education Act.

"Financing Agreement" means the ______________________________ Agreement, dated as of __________________, __________, by and among the Participant, _________________________________ and ___________________________, which is utilized to finance Participant's purchase of participation interests in the FFELP Loans hereunder.

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contracts providing, among other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with Lender or the Trustee on behalf of Lender.

H-2

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either Lender or the Trustee on behalf of Lender providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans to Borrowers, made or acquired by Lender or the Trustee on behalf of Lender from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to Lender or the Trustee on behalf of Lender pertaining to Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Insurance" or "Insured" or "Insuring" means, with respect to a FFELP Loan, the insuring by the Secretary of Education (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Higher Education Act) under the Higher Education Act of the principal of and accrued interest on such FFELP Loan to the maximum extent permitted under the Higher Education Act for FFELP Loans originated, held and serviced in full compliance with the Higher Education Act.

"Insured Loans " means FFELP Loans which are Insured.

"Interest Subsidy Payments" means interest subsidy payments received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Lender" means _____________________________________, a _______________ corporation, an "eligible lender" under criteria established by the Higher Education Act that has received, an eligible lender designation by the Secretary of Education with respect to Insured Loans or from a Guarantee Agency with respect to Guarantee Loans, which is selling participation interests in FFELP Loans to the Participant hereunder or, if Lender is not designated as an eligible lender under the Higher Education Act, Lender holds beneficial ownership of Eligible Loans through the Trustee, which is an eligible lender under the Higher Education Act.

"Lender's Retained Interest" means that portion of the income earned with respect to Eligible Loans covered by the Participation Certificate which is equal to _________________________basis points(_______. __________%), on an annualized basis, of the average quarterly aggregate principal balance of Eligible Loans covered by the Participation Certificate; provided, however, that if changes in the Higher Education Act subsequently reduce the interest rates, Special Allowance Payments or Interest Subsidy Payments, then Lender's Retained Interest shall be reduced on a pro tanto basis.

H-3

"Loan Purchase Agreement" means the Loan Purchase Agreement including all exhibits and schedules attached thereto, substantially in the form of Schedule A hereto.

"Loan Purchase Regulations" means the rules and regulations of the Participant, as may be adopted by the Participant from time to time with the consent of the parties to (and the consent of any other persons required under the terms of) the Financing Agreement, which pertain to acquisition of participation interests hereunder, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Participant is subject.

"Participant" means ______________________________, a _______________ corporation, and its successors and assigns.

"Participation Certificate " means the master participation certificate in the form attached hereto as Schedule B.

"Purchase Price" means 100% of the outstanding principal balance plus 100% of the accrued and unpaid interest thereon with respect to Eligible Loans covered by the Participation Certificate, each as of the date of purchase.

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Servicer" means_________________________________or any other servicing agent approved as may be required in the Financing Agreement.

"Servicing Agreement" means the agreement in which the Servicer is engaged by Participant to administer and service Eligible Loans covered in the Participation Certificate.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Trust Agreement" means the trust agreement, if any, pursuant to which the Trustee holds legal title to the FFELP Loans.

"Trustee" means___________________________________acting in its capacity as eligible lender trustee under the Trust Agreement, and not in its individual capacity.

H-4

II. PURCHASE OF PARTICIPATION INTEREST

Section 2.01. Purchase of Participation Interest. Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, during the Commitment Period, Lender agrees to sell to Participant, and Participant agrees to purchase from Lender, in an aggregate amount up to a maximum of the Commitment Amount, an undivided participation interest in 100.0% of the outstanding principal balance and accrued interest thereon of Eligible Loans and a portion of the income generated by the Eligible Loans as provided herein. Participant shall pay to Lender or its designee the Purchase Price for the participation interest in each Eligible Loan purchased hereunder, by wire transfer of immediately available funds, on such dates as the parties may mutually agree upon. The participation interest acquired by Participant shall include the promissory note or Official Copy as defined in
Section 2.02 and related documents in connection with each participated Eligible Loan. The participation interest purchased by Participant shall represent a participation interest in each and every Eligible Loan specifically identified in the Participation Certificate with respect thereto, and the parties agree that Participant is not purchasing an interest in an undivided pool of Eligible Loans. It is the intention of Lender, that the transfer from Lender to Participant constitutes a true, absolute sale of the participation interest in Eligible Loans hereunder and that the ownership of such participation interests shall not become or be deemed to be property of Lender for any purposes under applicable law. Except as expressly set forth in this Agreement, the sale of participation interests in Eligible Loans shall be without recourse to Lender in connection with Borrowers' default on such Eligible Loans. If a Borrower defaults on an Eligible Loan, and the proceeds from the liquidation of the Eligible Loan are insufficient to pay the interest accrued on the Eligible Loan, interest shall be distributed on a pro rata basis between the Participant and Lender based on the proportion of the basis points comprising Lender's Retained Interest and the total basis points comprising the interest rate on the Eligible Loan.

Section 2.02. Participation Certificate. On the date of the initial sale of a participation interest with respect to a portfolio of Eligible Loans hereunder, or thereafter as mutually agreed upon by the parties hereto, Lender shall execute and deliver to Participant the Participation Certificate evidencing a 100% participation and beneficial ownership interest in Eligible Loans in that portfolio as identified in Schedule A attached to the Participation Certificate. Lender shall attach or cause to be attached to the executed original Participation Certificate a schedule of the participated Eligible Loans, legal title to which shall be retained by Lender (if an eligible lender under the Higher Education Act) or by the Trustee. As Lender sells additional participation interests in Eligible Loans to Participant hereunder, no less frequently than on a monthly basis, Lender shall issue (or cause to be issued) supplemental schedules to Participant to be substituted and attached to the Participation Certificate. The participation interest shall be deemed to have been transferred to Participant upon payment of the purchase price therefor, irrespective of whether such supplemental schedules are issued by Lender. With respect to any Eligible Loan evidenced by a Master Promissory Note in the form mandated by Section 432(m)(1)(D) of the Higher Education Act, Lender shall make only one copy of the Master Promissory Note evidencing such Eligible Loan, mark the same "Official Copy" in red ink, and deliver such official copy or the original thereof to Servicer on behalf of Participant; Lender shall also perform any reasonable or necessary acts to perfect Participant's ownership of the participation interest in Eligible Loans including, without limitation, providing notice to the Borrowers of the

H-5

transfer of the participation interest if Participant determines such acts are necessary to perfect such sale.

Section 2.03. Distribution of Payments Received. Upon issuance of the Participation Certificate with respect to a particular portfolio of Eligible Loans, Participant shall be entitled to 100% of payments and income earned with respect to the Eligible Loans covered by the Participation Certificate, less Lender's Retained Interest which shall be deducted therefrom and paid to Lender on a quarterly basis. Lender shall pay for all origination fees payable to the Secretary of Education pursuant to the Higher Education Act, servicing fees charged by Servicer pursuant to the Servicing Agreement and any other costs incidental to or associated with origination, Guarantee, ownership, administration, servicing and collection with respect to each of the Eligible Loans covered by the Participation Certificate. Lender agrees to account and deliver to Participant, or cause to be delivered to Participant, all sums of principal, interest, Special Allowance Payments, Interest Subsidy Payments or other income received by Lender or Servicer on behalf of Lender on account of Participant's participation interest in the Eligible Loans covered by the Participation Certificate during the term of this Agreement, less Lender's Retained Interest. Lender shall cause Servicer to furnish to Participant, on a monthly basis, all reports issued by Servicer pursuant to the Servicing Agreement showing the amount of the balances of each of the Eligible Loans covered by the Participation Certificate and other information generated by Servicer, and such other specific information on individual Eligible Loans covered by the Participation Certificate as Participant may reasonably require from time to time, subject to the abilities of Servicer. Participant shall have access to inspect documents in connection with Eligible Loans covered by the Participation Certificate at the Servicer on a day to day basis.

Section 2.04. Servicing and Control of Eligible Loans. Lender and Participant shall cause Servicer to service and collect each of the Eligible Loans covered by the Participation Certificate under the Servicing Agreement, in accordance with the terms of the Higher Education Act, and any rules and any rules adopted by the applicable Guarantee Agency or the Secretary of Education. Servicer shall act at the direction of Participant. The promissory notes or the Official Copies as defined in Section 2.02 and other documents evidencing or relating to the Eligible Loans covered in the Participation Certificate shall be retained by Servicer or its agent for safekeeping as custodian in connection with the Servicing Agreement for the benefit of Lender and Participant. Servicer shall segregate the Eligible Loans in a separate account for servicing purposes for the benefit of Lender and Participant, During the term of this Agreement, Lender shall not (and shall cause the Trustee to not) pledge, encumber, sell, transfer or otherwise dispose of any interest in any Eligible Loan covered by a Participation Certificate, except as may be expressly permitted herein.

Section 2.05. Conditions of Purchase. Participant's obligation to purchase and pay for participation interests in Eligible Loans hereunder shall be subject to each of the following conditions precedent:

H-6

(a) All representations, warranties and statements made by Lender contained in this Agreement shall be true on the applicable date of purchase;

(b) Participant shall receive an opinion of Lender's counsel dated as of the date of the Participation Certificate, in form and substance satisfactory to Participant, to the effect that (i) this Agreement has been duly authorized, executed and delivered by Lender and constitutes the legal, valid, binding and enforceable obligation of Lender, (ii) the Participation Certificate has been duly authorized, executed and delivered by Lender, (iii) with respect to all Insured Loans in which participation interests are being acquired, the applicable Contract of Insurance has been duly authorized, executed and delivered by the Seller, (iv) with respect to participation interests in all FFELP Loans in which participation interests are being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by Participant, (v) assuming the due execution and delivery thereof, each FFELP Loan in which a participation interest is acquired hereunder constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms, (vi) to the knowledge of Lender's counsel, the execution and delivery of the Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of the Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party or by which it is bound or constitute a default thereunder, (vii) to the knowledge of Lender's counsel, Lender is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially or adversely affect the ability of Lender to perform its obligations under the Agreement, and (viii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state banking regulatory agency, is required in connection with the consummation of the transactions contemplated in the Agreement.

(c) Delivery by Lender to Participant on or before applicable date of purchase of the Participation Certificate, original or supplemental schedules to the Participation Certificate listing and identifying each Eligible Loan in which a participation interest is being transferred to Participant; UCC-1 Financing Statements evidencing the transfer from Lender to Participant, UCC Lien Searches, and UCC Termination Statements or Releases, if any, releasing any security interest granted by Lender in any Eligible Loan covered by the Participation Certificate.

H-7

(d) Adequate funds are available to Participant from a Financing Agreement or otherwise which will finance the purchase of participation interests in Eligible Loans under this Agreement.

Section 2.06. Repurchase Obligation. If:

(i) any representation or warranty made or furnished by Lender in or pursuant to this Agreement with respect to a FFELP Loan shall prove to have been materially incorrect;

(ii) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, Insurance, reinsurance or Guarantee Payments);

(iii) a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to a Borrower's obligation to pay all or any part of the FFELP Loan, and Participant, in good faith, believes that the facts reported, if true, raise reasonable doubts as to the legal enforceability of such FFELP Loan; or

(iv) the instrument which Lender purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then Lender shall repurchase the participation interest in such FFELP Loan or purported FFELP Loan upon the request of Participant by paying Participant the then outstanding principal balance of such FFELP Loan or purported FFELP Loan (or such greater amount as may be necessary to make the Participant whole), plus interest and applicable Special Allowance Payments with respect to such FFELP Loan or purported FFELP Loan from the date of purchase of the participation interest therein to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP Loan, plus any attorney fees, legal expenses, court costs, servicing fees or other expenses incurred by Participant in connection with such FFELP Loan or purported FFELP Loan, less Lender's Retained Interest with respect to such FFELP Loan.

III. REPRESENTATIONS AND WARRANTIES

Section 3.01. Lender's Representations and Warranties. Lender hereby represents, warrants and covenants to Participant as follows:

A. Any information furnished by Lender to the Participant, or the Participant's agents with respect to a FFELP Loan is true, complete and correct.

B. The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the

H-8

occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Trustee or the Participant as assignee thereof. Lender shall have taken all reasonable actions to assure that no maker of a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 60 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the applicable Loan Purchase Date, be more than 60 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. If the Higher Education Act permits Lenders to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder bears interest at a rate lower than the applicable rate of interest; provided, however, that the Participant may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of Lender, the terms of which have been fully described in detail and in writing to the Participant.

C. Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

D. Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and is an Eligible Loan, as that term is defined in the Agreement.

E. Lender or Lender's eligible lender trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and Lender has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

F. Lender (and the Trustee, if applicable) is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description.

G. Each FFELP Loan is either Insured or Guaranteed; such Insurance or Guarantee, as the case may be, is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to the Secretary of Education or a Guarantee Agency, as the case may be, have been or will be paid in full by Lender, and none of the FFELP Loans has at any time been tendered to either the Secretary of Education or any Guarantee Agency for payment.

H. There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the creditworthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, the insurance thereof and any applicable Guarantee.

H-9

I. Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

J. Lender has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Agreement; the execution and delivery of the Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party or by which it is bound or constitute a default thereunder; Lender is not a party to or bound by any agreement or instrument or subject to any charter or other Participant restriction, or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Lender to perform its obligations under the Agreement and the Agreement constitutes a valid and binding obligation of Lender enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Participant, the Federal Deposit Insurance Participant, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

K. Lender is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

L. Lender and Servicer have each exercised (and shall continue to exercise) due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and Lender has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Agreement. Lender shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Participant.

M. With respect to all Insured Eligible Loans in which a participation interest is being acquired, Insurance is in effect with respect thereto; the applicable Contract and certificates of Insurance are valid and binding upon the parties thereto in all respects material to the security for any bonds and/or notes issued by the Participant; and Lender is not in default in the performance of any of its covenants and agreements made in respect thereof.

N. With respect to all Guaranteed Eligible Loans in which a participation interest is being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects material to the security of the bonds and/or notes issued by the Participant to finance the FFELP Loans; and Lender is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

O. Lender does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student

H-10

or his family maintain a business relationship with Lender, except as may be permitted under applicable laws or (ii) discriminate on the basis of race, sex, color, creed or national origin.

P. The FFELP Loans are a representative sample of all student loans held by Lender with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrower to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

Q. Each participation interest transferred to the Participant under the Agreement is a participation interest in a FFELP Loan which constitutes an Eligible Loan.

R. The fair salable value of the assets on a going concern basis of Lender and its subsidiaries, on a consolidated basis, as of the time of each sale of participation interests hereunder is in excess of the total amount of their liabilities.

S. Lender has carefully reviewed the Loan Purchase Regulations supplied by the Participant and has complied, and shall continue to comply, with all applicable Loan Purchase Regulations.

T. Each FFELP Loan in which a participation interest is purchased pursuant to this Agreement includes all Eligible Loans of any one Borrower held by Lender.

Section 3.02 Participant's Representations and Warranties. Participant hereby represents and warrants to Lender that execution, delivery and performance of this Agreement by Participant (i) has been duly authorized or ratified effective as of the date of execution by all necessary corporate action on the part of Participant; (ii) does not and will not contravene the laws of the state of its incorporation providing for the organization and governing of Participant; (iii) does not and will not conflict with, or result in a violation of, any applicable laws; and (iv) does not and will not require any consent or approval of any creditor or constitute a violation of or default under any agreement or instrument to which Participant is a party or whereby any of its property may be bound.

IV. TERM

Section 4.01. Termination. The term of this Agreement shall be from the date first set forth above until the termination of the Commitment Period. If Lender or the Trustee transfers title to a specific Eligible Loan covered by the Participation Certificate to Participant, the participation interest with respect to such transferred Eligible Loan shall terminate on the date of such transfer. Immediately upon termination (without renewal) of this Agreement and of the Participation Certificate, or any portion thereof, Lender's Retained Interest, as then accrued and unpaid, shall be paid and if Participant is not in material default of its obligations under this Agreement, Lender shall immediately transfer to Participant or its designee legal title to the Eligible Loans covered by the terminated portion of the Participation Certificate. At or prior to such transfer of legal title, Lender shall execute and deliver to Participant or its designee an executed Loan Purchase Agreement, together with all documents of transfer in connection therewith, between Lender as Seller and Participant or its designee as Purchaser, effective to

H-11

transfer title to the Eligible Loans covered in the terminated portion of the Participation Certificate as of the termination of the participation, free and clear of any liens, encumbrances, pledges, or security interests of any nature. Title to an Eligible Loan which is partially disbursed as of the termination of this Agreement shall be transferred as described in the preceding sentence as soon as possible after such Eligible Loan is fully disbursed.

V. OTHER PROVISIONS

Section 5.01 Indemnification. Lender agrees to indemnify and hold Participant and its successors and assigns harmless from and against any and all loss, liability, cost, damage or expense (including reasonable attorneys fees and costs of litigation) incurred by reason of any breach of Lender's representations, warranties or covenants hereunder or any false or misleading representations or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by Lender in connection herewith. This indemnity obligation shall survive execution of the Agreement and termination of the Commitment Period.

Section 5.02 Assignment. The rights of Participant under this Agreement may be freely assigned or subparticipated, in whole or in part, without prior written consent of Lender. The rights and obligations of Lender under this Agreement may not be assigned in whole or in part without the prior written consent of Participant. This Agreement shall be binding upon the parties hereto, and their permitted successors and assigns. Lender acknowledges that Participant has assigned all of its right, title and interest in and to the Participation Certificate and this Participation Agreement to providers of funding under the Financing Agreements with the power and right to enforce the provisions thereof and hereof.

Section 5.03 No Partnership. This Agreement shall not be construed to create a partnership or joint venture between Lender and Participant. The transaction evidenced by this Agreement is a loan participation transaction pursuant to which Lender and Participant are participating in the Eligible Loans.

Section 5.04 Amendment. This Agreement may be modified or otherwise amended only if such modification or amendment is in writing and signed by both Lender and Participant. The parties agree to make such modifications or amendments to this Agreement from time to time as may be reasonably necessary to maintain compliance with the Higher Education Act.

Section 5.05 Notices. All notices and other communications under this Agreement shall be in writing and shall be deemed to have been duly given if delivered with a written receipt from the recipient or mailed by certified United States mail, sufficient postage pre-paid, or sent by nationally recognized overnight delivery service such as Federal Express, addressed as follows:

If to Lender:


Attention: _________________

H-12



if to Participant:


Attention:__________________

or to any such address as either party may direct in writing delivered to the other party as set forth herein. Notice shall be effective (i) if mailed or delivered, upon receipt, refusal of receipt or the date marked as uncollected, or (ii) if sent by overnight delivery, the earlier of receipt of two business days after deposit with the delivery service.

Section 5.06. Continuing Representations. The warranties and representations of the parties contained in Article III hereof shall survive execution of this Agreement and the Commitment Period and bind the parties hereto as continuing covenants.

Section 5.07. Governing Law. This Agreement shall be governed by and construed in accordance with the laws of the State of Nebraska.

Section 5.08 Counterparts. This Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

Section 5.09 Severability. If any provision of this Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied to any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained, shall not affect the remaining portions of this Agreement or any part hereof.

Section 5.10 Non-exclusive Remedies. No remedy by the terms of this Agreement conferred upon or reserved to Participant is intended to be exclusive of any other remedy, but each and every other remedy shall be cumulative and in addition to every other remedy given under this Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Agreement.

Section 5.11 Servicing. Each Eligible Loan covered by the Participation Certificate shall be serviced pursuant to the Servicing Agreement for the life of such loan by Servicer and shall not be removed from the servicing system of Servicer, except as provided below. Lender agrees that each FFELP Loan participated pursuant to this Agreement which is held by or on behalf of Lender or any of Lender's affiliates after the date of this Agreement shall be serviced by Servicer under a servicing agreement for a term of the life of such loan and shall not be

H-13

removed from the servicing system of Servicer; provided, however, that Lender may engage a servicing agent other than Servicer only if Participant approves such servicing agent in writing and the Borrower attends an educational institution which expressly requires servicing of all student loans made to its students to be performed exclusively by a servicing agent other than Servicer, and provided further, however, that Participant may, at its option, require transfer of servicing to a new servicing agent as approved by Participant upon material default under the Servicing Agreement or insolvency or filing of bankruptcy by Servicer.

Section 5.12 Bankruptcy of Lender. Upon the filing of bankruptcy or receivership by Lender, Lender shall cause title to each Eligible Loan covered by the Participation Certificate to be transferred by Lender or the Trustee to Participant or its designee.

Section 5.13 Further Assurances. Lender shall, at its expense, execute all other documents and take all other steps as may be requested by Participant from time to time to effect the sale of the participation interests in the FFELP Loans hereunder.

Section 5.14 Information. Lender shall, at its expense, furnish to Participant such additional information concerning Lender's FFELP Loan portfolio as Participant may reasonably request.

Section 5.15 Security Interest. The parties to this Agreement intend that the conveyance of Lender's right, title and interest in and to the FFELP Loans shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from Lender to Participant. The parties to this Agreement intend that the arrangements with respect to the participation interest in FFELP Loans shall constitute a purchase and sale of such participation interests and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Agreement would constitute a security agreement under applicable law and that Lender shall be deemed to have granted, and hereby does grant (subject to the condition above), to Participant a first priority perfected security interest in all of Lender's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of Participant hereunder and the obligations of Lender hereunder (collectively, the "Pledged Collateral"):

(i) all participation interests in FFELP Loans;

(ii) all revenues and recoveries of principal from participation interests in FFELP Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(iii) any other revenues and recoveries of principal and interest, other payments and reimbursements of principal and

H-14

accrued interest received with respect to any participation interests in FFELP Loans, any other collection of cash with respect to such FFELP Loans (including, but not limited to, Interest Subsidy Payments and Special Allowance Payments) received and all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral;

(iv) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such participation interests in FFELP Loans, whether pursuant to the contract related to such participation interests in FFELP Loans or otherwise;

(v) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to participation interests in FFELP Loans otherwise in respect of the pledged collateral; and

(vi) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

Lender agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents, and take all further action that Participant may reasonably request in order to perfect, protect or more fully evidence Participant's interest in the Pledged Collateral or to enable Participant to exercise or enforce any of its rights hereunder.

H-15

IN WITNESS WHEREOF, the parties have caused this Participation Agreement to be executed by officers duly authorized as of the day first above written.

H-16

_____________________________________          _________________________________

By:    ______________________________          By:    __________________________
Title: ______________________________          Title: __________________________

H-17

PARTICIPATION CERTIFICATE

Pursuant to that certain Participation Agreement (the "Agreement") dated _____________________ ____________, 2000, by and between _____________________________ (the "Participant") and _______________________ (the "Lender"), Lender hereby issues and delivers this Participation Certificate to evidence Participant's participation interests in student loans guaranteed under the Higher Education Act of 1965, as amended, which are identified by the schedule marked as Exhibit "A," attached hereto and incorporated herein by this reference, which may be amended or supplemented from time to time, which loans or interests therein are owned by Lender and are serviced by ________________ and designated a separate account, in accordance with the terms of the Agreement. This Participation Certificate shall be governed, in all respects, by the Agreement, the terms of which are incorporated herein by this reference as if fully stated herein.


By: _____________________________________ Title: _____________________________________

Accepted this ________ day of ___________, 20______.


By: _____________________________________ Title: _____________________________________

H-18

EXHIBIT "A"

Schedule of Loans

H-19

Exhibit 10.9

THIS SIXTH AMENDMENT TO WAREHOUSE LOAN AND SECURITY AGREEMENT (this "Amendment") is made as of September 24, 2002 among NHELP-I, INC., a corporation duly organized under the laws of the State of Nevada (the "Borrower"), CONCORD MINUTEMEN CAPITAL COMPANY, LLC, a Delaware limited liability company ("Concord"), and WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and successor trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. The Borrower, Concord and the Trustee have previously entered into that certain Warehouse Loan and Security Agreement dated as of September 30, 1998 (as heretofore amended by that First Amendment to Warehouse Loan and Security Agreement dated as of December 15, 1998, that Second Amendment to Warehouse Loan and Security Agreement dated as of September 29, 1999, that Third Amendment to Warehouse Loan and Security Agreement dated as of November 16, 1999, that Fourth Amendment to Warehouse Loan and Security Agreement dated as of February 1, 2000 and that Fifth Amendment to Warehouse Loan and Security Agreement dated as of September 1, 2001 (collectively the "Original Agreement").

2. Pursuant to Section 9.01 of the Original Agreement, the Borrower, the Required Lenders and, to the extent affected thereby, the Trustee may amend the Original Agreement with the prior written consent of the Agent. As of this date, Concord is the Required Lender and the Agent has given its written consent to the execution of this Amendment.

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

ARTICLE I

AMENDMENTS TO ORIGINAL AGREEMENT

All words and phrases defined in Article I of the Original Agreement shall have the same meaning in this Amendment, except as otherwise appears in this Article.

SECTION 1.01. DEFINITIONS.

(a) The definition of "Facility Limit" set forth in the Original Agreement is deleted in its entirety and the following inserted therefor:

"Facility Limit" means, at any time, $345,000,000 as such amount may be adjusted from time to time pursuant to Section 2.03; provided, however, at all times on or after the termination of the Revolving Period, the "Facility Limit" shall mean the Facility Amount.

(b) Clause (a) of the definition of "Termination Date" set forth in the Original Agreement is deleted in its entirety and the phrase "(a) September 22, 2003," inserted therefor.


SECTION 5.10. UCC MATTERS.

The third sentence of Section 5.10 set forth in the Original Agreement is hereby deleted in its entirety and the following sentence is inserted therefor (brackets are used solely to indicate deletions from the existing text; italics are used solely to indicate additions to the existing text):

The Borrower agrees that from time to time, at its expense, it will (a) promptly execute and deliver all further instruments and documents, and take any and all further action that the Agent or any Required Lender may reasonably request (and irrespective of any such request or in the absence of any such request, as may be necessary under applicable law, including without limitation, the UCC and Section 1082(m)(l)(E)(i) of the Higher Education Act (20 U.S.C.
Section 1082 (m)(l)(E)(i)) in order to perfect, protect and more fully evidence the Trustee's interest in the Pledged Collateral for the benefit of the Secured Creditors, [or] and to enable the Trustee or the Required Lenders to exercise or enforce any of their respective rights hereunder, and (b) at all times maintain records evidencing any and all Student Loans intended to constitute Pledged Collateral hereunder, and cause all financing statements intended to cover any such Pledged Collateral to contain such language, in each case sufficient to satisfy the requirements of 20 U.S.C. Section 1082 (m)(l)(E)(ii) (dealing with collateral descriptions and references to records), or any successor thereto."

ARTICLE II

GENERAL PROVISIONS

SECTION 2.01 EFFECTIVENESS. This Amendment shall be effective as of the date hereof when executed by the Borrower, by Concord and by the Trustee; provided, however, that this Amendment shall not be effective (and any counterpart hereto executed by the Agent shall not be deemed to have been delivered), unless and until that certain Amendment No. 7 to Liquidity Agreement dated of even date herewith (a copy of which is attached hereto) has been duly executed and delivered by each of the signatories thereto.

SECTION 2.02 LAWS GOVERNING. It is the intent of the parties hereto that this Amendment shall in all respects be governed by the internal law, and not the law of conflicts, of the State of Illinois.

SECTION 2.03 SEVERABILITY. If any covenant, agreement, waiver or part thereof contained in this Amendment shall be forbidden by any pertinent law or shall be rendered invalid or unenforceable under any pertinent law, or any pertinent law shall be effective to impair the lien hereof, then such covenant, agreement, waiver, or part shall itself be and is hereby declared to be wholly ineffective, and this Amendment shall be construed as if the same were not included therein.

SECTION 2.04 COUNTERPARTS. This Amendment may be executed in one or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument. One or more counterparts of this Amendment may be delivered by


telecopier, with the intention that they shall have the same effect as an original counterpart thereof.

ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT

The provisions of the Original Agreement are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Amendment. The representations, warranties and covenants contained in the Original Agreement, except as expressly modified herein, are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

[REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first written above.

THE BORROWER:

NHELP-I INC.

By /s/ Terry Heimes
   -----------------------------------
Title:
Date:

THE LENDER:

CONCORD MINUTEMEN CAPITAL COMPANY, LLC

By /s/ [ILLEGIBLE]
   ------------------------------------
Title: Manager
Date:  September 24, 2002

THE TRUSTEE:

WELLS FARGO BANK MINNESOTA, NATIONAL
ASSOCIATION

By /s/ Scott Ulven
   ------------------------------------
Title: Corporate Trust Officer
Date:  September 13, 2002

CONSENTED TO AND ACKNOWLEDGED:

THE AGENT:

MELLON BANK, N.A., as Agent

By /s/ R.F. Wagner
   ------------------------------
Title: V.P.
Date:


Exhibit 10.10

2.6.b(3)

EXECUTION COPY


WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT

among

NHELP-III, INC.,
as the Issuer

and

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
as the Trustee

and

DELAWARE FUNDING CORPORATION,
as a Note Purchaser

and

THREE RIVERS FUNDING CORPORATION,
as a Note Purchaser

and

MORGAN GUARANTY TRUST COMPANY OF NEW YORK,
as DFC Agent and Administrative Agent

and

MELLON BANK, N.A.,
as TRFC Agent

Dated as of September 1, 1999

U.S. $400,000,000



TABLE OF CONTENTS

                                                                                                             Page
                                                    ARTICLE I

                                                   DEFINITIONS

Section 1.01.   Certain Defined Terms.....................................................................      1
Section 1.02.   Other Terms............................:..................................................     23
Section 1.03.   Computation of Time Periods...............................................................     23

                                                   ARTICLE II

                                                  THE FACILITY

Section 2.01.   Note Issuances and Purchases..............................................................     24
Section 2.02.   The Initial Note Issuance and Subsequent Note Issuances...................................     25
Section 2.03.   Termination or Reduction of the Facility Limit............................................     26
Section 2.04.   Collection Account........................................................................     26
Section 2.05.   Transfers from Collection Account.........................................................     26
Section 2.06.   Cash Reserve Account......................................................................     28
Section 2.07.   Transfers from the Cash Reserve Account...................................................     28
Section 2.08.   Management of Collection Account and Cash Reserve Account.................................     28
Section 2.09.   Pledged Collateral Assignment of the Transaction Documents................................     29
Section 2.10.   Grant of a Security Interest..............................................................     29
Section 2.11.   Evidence of Debt..........................................................................     30
Section 2.12.   Special Provisions Governing Note Purchases...............................................     30
Section 2.13.   Payments by the Issuer....................................................................     31
Section 2.14.   Payment of Stamp Taxes, Etc................................................................    31
Section 2.15.   Sharing of Payments, Etc...................................................................    31
Section 2.16.   Yield Protection..........................................................................     32

                                                   ARTICLE III

                                                    THE NOTES

Section 3.01.   Form of Notes Generally...................................................................     34
Section 3.02.   Securities Legend.........................................................................     34
Section 3.03.   Priority..................................................................................     35
Section 3.04.   Execution, Delivery and Dating............................................................     35
Section 3.05.   Registration, Registration of Transfer and Exchange, Transfer Restrictions................     35
Section 3.06.   Mutilated, Destroyed, Lost and Stolen Notes...............................................     36
Section 3.07.   Persons Deemed Owners.....................................................................     37
Section 3.08.   Cancellation..............................................................................     37


                                                   ARTICLE IV

                                          CONDITIONS TO NOTE PURCHASES

Section 4.01.   Conditions Precedent to Initial Issuance..................................................   37
Section 4.02.   Conditions Precedent to All Note Purchases................................................   37

                                                    ARTICLE V

REPRESENTATIONS AND WARRANTIES............................................................................   38

                                                   ARTICLE VI

                                         GENERAL COVENANTS OF THE ISSUER

Section 6.01.   General Covenants.........................................................................   41
Section 6.02.   Acquisition, Collection and Assignment of Student Loans...................................   45
Section 6.03.   Enforcement of Financed Loans.............................................................   46
Section 6.04.   Enforcement of Servicing Agreements.......................................................   46
Section 6.05.   Administration and Collection of Financed Loans...........................................   46
Section 6.06.   Amendment of Form of Sale and Purchase Agreement..........................................   47
Section 6.07.   Custodian.................................................................................   47
Section 6.08.   Prepayments and Refinancing...............................................................   47
Section 6.09.   Periodic Reporting........................................................................   47
Section 6.10.   UCC Matters; Protection and Perfection of Pledged Collateral; Delivery of Documents.......   48
Section 6.11.   Obligations of the Issuer With Respect to Pledged Collateral..............................   49
Section 6.12.   Collateral Call...........................................................................   49
Section 6.13.   Guarantor Limitations.....................................................................   49

                                                   ARTICLE VII

EVENTS OF DEFAULT.........................................................................................   49

                                                  ARTICLE VIII

                                                     TRUSTEE

Section 8.01.   Acceptance of Trust.......................................................................   52
Section 8.02.   Trustee's Right to Reliance...............................................................   53
Section 8.03.   Compensation of Trustee...................................................................   53
Section 8.04.   Resignation of Trustee....................................................................   53
Section 8.05.   Removal of Trustee........................................................................   54
Section 8.06.   Successor Trustee.........................................................................   54
Section 8.07.   Manner of Vesting Title in Trustee........................................................   54
Section 8.08.   Servicing Agreement.......................................................................   55

ii

Section 8.09.   Trustee Covenants with Respect to "Eligible Lender" Status................................   55
Section 8.10.   Trustee's Status as an "Eligible Lender"..................................................   55

                                                   ARTICLE IX

INDEMNIFICATION...........................................................................................   56

                                                    ARTICLE X

                                                  MISCELLANEOUS

Section 10.01.  Amendments and Waivers....................................................................   57
Section 10.02.  Notices, Etc..............................................................................   58
Section 10.03.  No Waiver; Remedies.......................................................................   58
Section 10.04.  Binding Effect; Assignability.............................................................   58
Section 10.05.  Survival..................................................................................   59
Section 10.06.  Governing Law; Severability...............................................................   59
Section 10.07.  Governing Law; Jury Waiver................................................................   59
Section 10.08.  Costs, Expenses and Taxes.................................................................   59
Section 10.09.  Recourse Against Certain Parties..........................................................   60
Section 10.10.  Execution in Counterparts; Severability; Integration......................................   60
Section 10.11.  Confidentiality...........................................................................   60
Section 10.12.  No Proceedings............................................................................   61
Section 10.13.  Section Titles............................................................................   61
Section 10.14.  Entire Agreement..........................................................................   61

                                                   ARTICLE XI

                                                   THE AGENTS

Section 11.01.  Authorization and Action of Administrative Agent..........................................   62
Section 11.02.  Authorization and Action of Agents........................................................   62
Section 11.03.  Agency Termination........................................................................   62
Section 11.04.  Agents' Reliance, Etc.....................................................................   62
Section 11.05.  Administrative Agent, Agents, and Affiliates..............................................   63
Section 11.06.  [Reserved]................................................................................   63
Section 11.07.  Purchase Decision.........................................................................   63
Section 11.08.  Successor Agents..........................................................................   63

EXHIBIT A         FORM OF SALE AND PURCHASE AGREEMENT

EXHIBIT B         FORM OF VALUATION AGENT AGREEMENT

EXHIBIT C         DRAW NOTICE

EXHIBIT D         MONTHLY REPORT

EXHIBIT E-1       FORM OF ASSET COVERAGE RATIO CERTIFICATE

EXHIBIT E-2       FORM OF CASH RELEASE CERTIFICATE

EXHIBIT F         TRUSTEE'S FEE LETTER AGREEMENT

iii

EXHIBIT G         COPIES OF SERVICING AND CUSTODIAN AGREEMENTS

EXHIBIT H         FORM OF NOTE

EXHIBIT I         FORM OF SUMMARY OF SERVICER REPORT

EXHIBIT J         FORM OF REPORT ON BALANCES IN COLLECTION ACCOUNT AND
                  CASH RESERVE ACCOUNT AND LIABILITIES

EXHIBIT K         ADDITIONAL CLOSING ITEMS

iv

THIS WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT (this "Agreement") is made as of September 1, 1999, among: NHELP-III, INC., a corporation duly organized under the laws of the state of Nevada (the "Issuer"); DELAWARE FUNDING CORPORATION, a Delaware corporation ("DFC"); THREE RIVERS FUNDING CORPORATION, a Delaware corporation ("TRFC"); MORGAN GUARANTY TRUST COMPANY OF NEW YORK, a New York banking corporation, as DFC Agent (in such capacity, the "DFC Agent") and Administrative Agent (in such capacity, the "Administrative Agent"); MELLON BANK, N.A., a national banking association, as TRFC Agent (the "TRFC Agent") and NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. DFC and TRFC (each, a "Conduit Note Purchaser") are special purpose corporations engaged in the business of issuing promissory notes in the domestic commercial paper market and using the proceeds from the sale of such commercial paper to acquire interests in financial assets from various sellers from time to time, pursuant to one or more facilities among each seller of financial assets and the Conduit Note Purchaser, or to purchase notes of certain entities for the purpose of financing financial assets of such entities.

2. The Issuer proposes to purchase from time to time certain Eligible Loans (as hereinafter defined) in accordance with various Sale and Purchase Agreements (as hereinafter defined) (such purchases constituting the "Transactions").

3. The Issuer desires to fund the Transactions through the issuance of Notes and sale of the same to the Note Purchasers (and other Note Purchasers) up to the Facility Limit on the terms and conditions set forth herein.

4. To provide liquidity support to the Conduit Note Purchasers in connection with the Notes purchased by them hereunder, the Conduit Note Purchasers may, from time to time, assign all or a part of such Notes or assign interests therein or the commitments to purchase such Notes to certain financial institutions pursuant to the terms of the Liquidity Agreements referred to below, and as a result of such assignment, such financial institutions would become Note Purchasers hereunder.

5. Each of the DFC Agent and the TRFC Agent is willing to act as agent on behalf of its related Conduit Note Purchaser and Liquidity Provider(s) pursuant to this Agreement and the applicable Liquidity Agreement.

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

ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS.

(a) Certain capitalized terms used throughout this Agreement are defined above or in this Section 1.01.

'


(b) As used in this Agreement and its exhibits, the following terms shall have the following meanings (such meanings to be equally applicable to both the singular and plural forms of the terms defined).

"Administrative Agent" means Morgan Guaranty Trust Company of New York, and its successors and assigns in its capacity as administrative agent for DFC, the DFC Agent, the DFC Liquidity Providers, TRFC, the TRFC Agent and the TRFC Liquidity Providers.

"Administrative Agent Fee" means, for each Interest Period, the per annum fee paid to the Administrative Agent and agreed to from time to time and as set forth in a letter between the Issuer and the Administrative Agent, payable monthly in arrears on each Settlement Date.

"Adverse Claim" means a lien, security interest, charge, encumbrance or other right or claim or restriction in favor of any Person (other than, with respect to the Pledged Collateral, any lien, security interest, charge, encumbrance or other right or claim or restriction in favor of the Trustee for the benefit of the Secured Creditors).

"Affected Party" means each Liquidity Provider and any assignee or participant of any Liquidity Provider.

"Affiliate" when used with respect to a Person means any other Person controlling, controlled by or under common control with such Person. A Person shall be deemed to control another person if the controlling Person possesses, directly or indirectly, the power to direct or cause the direction of the management and policies of the other Person, whether through the ownership of voting securities, membership interests or otherwise.

"Agent" means the DFC Agent, the TRFC Agent or the Administrative Agent, as applicable, or the successor or assign of any of them.

"Aggregate Cash Reserve Requirement" means, as of any date of determination, one-half of one percent (0.50%) of the outstanding Facility Amount as of such date.

"Aggregate Market Value" means, as of any date of determination, the sum of (a) with respect to assets in the Trust Estate which are Financed Loans as of such date, (i) the outstanding Principal Balance of such Financed Loans, as set forth in the most recently delivered Valuation Report, multiplied by the Loan Valuation Percentage, plus, without duplication, (ii) 100% of any accrued interest thereon, and all accrued and unpaid Special Allowance Payments and interest subsidies, if any, thereon to such date, (b) with respect to assets in the Trust Estate, which are Permitted Investments and other cash balances, if any, on deposit in the Collection Account and the Cash Reserve Account, the principal balance thereof together with all interest accrued thereon, and (c) payments on Financed Loans or other assets received by a Servicer or the Issuer and not yet transferred to the Trustee.

2

"Aggregate Note Balance" means the aggregate principal amount of all Notes Outstanding at the date of determination after giving effect to all distributions of principal and Note Purchases on such date of determination.

"Agreement" means this Warehouse Note Purchase and Security Agreement, as the same may be amended, restated, supplemented or otherwise modified from time to time hereafter.

"Agreement and Acknowledgement" means the Agreement and Acknowledgement Relating to Student Loan Servicing Agreement dated as of September 1, 1999, by and among the Issuer, the Note Purchasers, each Agent and Great Lakes Higher Education Servicing Corporation.

"Alternate Rate" means the higher of (a) the rate of interest most recently announced by the Administrative Agent in New York, New York, as its "prime rate" or (b) rate of interest most recently announced by the Federal Reserve Bank in New York, New York, as the "federal funds rate" + .50%. The Alternate Rate is not necessarily intended to be the lowest per annum rate of interest determined by the Administrative Agent in connection with extensions of credit. The Alternate Rate shall be computed on the basis of a 365 or, when applicable, 366-day year, and shall change from time to time as the Administrative Agent's prime rate changes.

"Asset Coverage Ratio" means, as of the date of any Valuation Report, the ratio of (a) the Aggregate Market Value of assets in the Trust Estate as of such date to (b) the Liabilities as of such date.

"Authorized Officer of the Issuer" means the Issuer's president, chief financial officer or any vice president.

"Bankruptcy Code" means Title 11 of the United States Code (11 U.S.C. Section 101 et seq.), as amended from time to time, and any successor statute.

"Benefit Plan" means any employee benefit plan as defined in
Section 3(3) of ERISA in respect of which the Issuer or any ERISA Affiliate of the Issuer is, or at any time during the immediately preceding six years was, an "employer" as defined in Section 3(5) of ERISA.

"Business Day" means a day of the year other than a Saturday or a Sunday on which (a) banks are not authorized or required to close in New York City, (b) the DFC Agent at the DFC Agent Payment Office is open for business and (c) the TRFC Agent at the TRFC Agent Payment Office is open for business; provided, however, if the term "Business Day" is used in connection with the LIBOR, means any day of the year on which dealings in dollar deposits are carried on in the London interbank market.

"Calculation Date" means the third Business Day preceding the end of each month.

3

"Calculation Period" means the calendar month in which each Calculation Date occurs.

"Cash Reserve Account" means the special account created pursuant to Section 2.06 hereof.

"Cash Reserve Requirement" means, on any Issuance Date, one-half of one percent (0.50%) of the aggregate principal amount of Notes issued on such date other than in connection with a Rollover Note Purchase; provided, however, that in the event that the aggregate outstanding principal amount of Financed Loans that are unsubsidized Stafford Loans in forbearance, grace or deferment exceeds 50% of the aggregate outstanding principal amount of all Financed Loans immediately following any Note Purchase, the "Cash Reserve Requirement" shall be an amount determined by the Administrative Agent after consultation with the Issuer.

"Closing Date" means September 16, 1999.

"Code" means the Internal Revenue Code of 1986, as amended, or any successor statute and the regulations promulgated and rulings issued thereunder.

"Collection Account" means the special account created pursuant to Section 2.04 hereof.

"Collections" means, (a) all revenues and recoveries of principal and interest and other payments and reimbursements of principal and accrued interest received with respect to any Financed Loan and any other collection of cash with respect to such Financed Loan (including, but not limited to, Interest Subsidy Payments, Special Allowance Payments, finance charges and payments representing the repurchase of any Financed Loan or rebate of premium thereon pursuant to a Sale and Purchase Agreement) received or deemed to have been received pursuant to Section 2.04 and (b) all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral.

"Commitment" means the obligation of the Note Purchasers to fund Note Purchases.

"Commitment Fee" means, for each Interest Period and each Agent, the per annum fee agreed to from time to time and as set forth in the Fee Letter between the Issuer and the applicable Agent, payable monthly in arrears on each Settlement Date to such Agent.

"Conduit Note Purchaser" means each of DFC, TRFC and any successors or assigns (subject to Section 10.04 hereof) that are special purpose corporations or other entities that become parties to this Agreement which obtain funds to purchase financial assets from the issuance of CP.

"Consolidation Loan" means a Loan made to an Eligible Borrower pursuant to which the Eligible Borrower consolidates two or more of its PLUS/SLS Loans, direct

4

Loans made by the Department or Stafford Loans in accordance with the Higher Education Act.

"CP" means the commercial paper notes issued by DFC or TRFC or any assignee (subject to Section 10.04 hereof) of either of them which is a Conduit Note Purchaser from time to time in the United States commercial paper market.

"Custodian" means, individually or collectively, UNIPAC Service Corporation, Great Lakes Higher Education Servicing Corporation, InTuition, Inc., United Student Aid Funds, Inc. and each additional Servicer or bailee with which the Issuer has entered into a Custodian Agreement.

"Custodian Agreement" means, individually or collectively, (a) the Custodian Agreement dated as of September 16, 1999, among the Issuer, the Trustee and UNIPAC Service Corporation, (b) the Custodian Agreement dated as of September 16, 1999, among the Issuer, the Trustee and Great Lakes Higher Education Servicing Corporation, (c) the Custodian Agreement dated as of September 16, 1999, among the Issuer, the Trustee and InTuition, Inc., (d) the Custodian Agreement dated as of September 16,1999, among the Issuer, the Trustee and United Student Aid Funds, Inc. and (e) each additional or successor custodian agreement entered into among the Issuer, the Trustee and a Custodian and approved by the Required Note Purchasers.

"Custodian Fees" means the fees, expenses and charges of the Custodian pursuant to the Custodian Agreement, except to the extent included in Servicing Fees.

"Debt" of any Person means (a) indebtedness of such Person for borrowed money, (b) obligations of such Person evidenced by bonds, debentures, notes, letters of credit, interest rate and currency swaps or other similar instruments, (c) obligations of such Person to pay the deferred purchase price of property or services, (d) obligations of such Person as lessee under leases which shall have been or should be, in accordance with GAAP, recorded as capital leases, (e) obligations secured by an Adverse Claim upon property or assets owned by such Person, even though such Person has not assumed or become liable for the payment of such obligations and (f) obligations of such Person under direct or indirect guaranties in respect of, and obligations (contingent or otherwise) to purchase or otherwise acquire, or otherwise to assure a creditor against loss in respect of, indebtedness or obligations of other Persons of the kinds referred to in clauses (a) through (e) above.

"Defaulted Student Loan" means any Student Loan (a) as to which any payment, or portion thereof, is more than the number of days past due from the original due date thereof as allowed by the terms of the Higher Education Act (which number of days, as of the Closing Date, is 270), unless such Student Loan is a Higher Education Act Student Loan and such Student Loan is in Deferment, (b) the Obligor of which is the subject of an Event of Bankruptcy or is deceased or disabled, or
(c) as to which a continuing condition that with notice or the lapse of time or both would constitute a default, breach, violation or event permitting acceleration under the terms of such Student Loan (other than

5

payment defaults continuing for a period of not more than the number of days past due from the original due date thereof as allowed by the terms of the Higher Education Act).

"Deferment" means the period permitted by the Higher Education Act and the policies of applicable Guarantor as being a period during which a borrower under a Student Loan may postpone making payments of principal or interest.

"Department" means the United States Department of Education, or any successor thereto or to the functions thereof.

"DFC" means Delaware Funding Corporation and its successors and assigns.

"DFC Agent" means Morgan Guaranty Trust Company of New York, and its successors and assigns, in its capacity as agent of DFC and the DFC Liquidity Providers pursuant to the DFC Asset Purchase Agreement or any other Liquidity Agreement to which DFC and the DFC Agent are parties.

"DFC Agent Payment Office" means 500 Stanton Christiana Road, Newark, DE 19713.

"DFC Asset Purchase Agreement" means the Asset Purchase Agreement dated as of September 16, 1999, among DFC, each of the Liquidity Providers named therein and the DFC Agent, as the same may be amended, restated, supplemented or otherwise modified from time to time hereafter.

"DFC Liquidity Providers" means the Liquidity Providers under the DFC Asset Purchase Agreement or other Liquidity Agreement as to which DFC and the DFC Agent are parties.

"Due Diligence Requirements" means the due diligence requirements established from time to time pursuant to the Higher Education Act and any regulations promulgated by the Secretary of Education thereunder from time to time regarding the activities required to be performed by or on behalf of a lender with respect to delinquent or defaulted Loans, including the requirements set forth in 34 C.F.R. Section 682.411.

"Eligible Borrower" means a borrower who is eligible under the Higher Education Act to be the obligor of a Loan for financing a program of education at an Eligible Institution, including a borrower who is eligible under the Higher Education Act to be an obligor of a Loan made pursuant to Section 428A, 428B and 428C of the Higher Education Act.

"Eligible Institution" means (a) an institution of higher education, (b) a vocational school or (c) any other institution which, in all of the above cases, has been approved by the Secretary of Education and the applicable Guarantor.

"Eligible Lender" means any "eligible lender," as defined in the Higher Education Act, and which has received an eligible lender designation from the Guarantor with respect to Guaranteed Loans.

6

"Eligible Loan" means a Student Loan:

(a) which was originated or acquired by the Issuer in the ordinary course of its business and was originated in the United States, its territories or possessions;

(b) the payments under which constitute an account or general intangible as defined in the UCC as in effect in the jurisdiction that governs the perfection of the interests of the Issuer therein and the perfection of the Trustee's interest therein under this Agreement and which has only one set of original documentation;

(c) of which the borrower is an Eligible Borrower attending an Eligible Institution;

(d) if such Student Loan is a subsidized Stafford Loan, of which such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department; if such Student Loan is a Consolidation Loan, of which such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department to the extent applicable; and if such Student Loan is a PLUS/SLS or an unsubsidized Stafford Loan, of which such Student Loan qualifies the holder thereof to receive Special Allowance Payments from the Department to the extent applicable;

(e) at the time of purchase with proceeds from a Note Purchase, which is not a Defaulted Student Loan and has not been tendered at any time to any Guarantor for payment;

(f) that provides or, when the payment schedule with respect thereto is determined, will provide for payments on a periodic basis that will fully amortize the Principal Balance thereof by its maturity, as such maturity may be modified in accordance with applicable deferral and forbearance periods granted in accordance with applicable laws, including the Higher Education Act and any Guarantee Agreements, as applicable;

(g) that is denominated and payable only in Dollars;

(h) that together with the related Student Loan Note therefor represents the genuine, legal, valid and binding payment obligation of the related borrower, enforceable by or on behalf of the holder thereof against such borrower in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, fraudulent conveyance and similar laws relating to creditors' rights generally and subject to general principles of equity; and that has not been satisfied, subordinated or rescinded and no right of rescission, setoff, counterclaim or defense has been asserted or, to the knowledge of the Issuer, overtly threatened in writing with respect to such Student Loan;

(i) that (i) is the subject of a valid Guarantee Agreement with an eligible Guarantor, (ii) with respect to which the Issuer is not in default in any material respect in the performance of any covenants and agreements made in the applicable Guarantee

7

Agreement, and (iii) with respect to which all amounts due and payable to the Department or a Guarantor, as the case may be, have been paid in full;

(j) that (i) is the subject of a valid Servicing Agreement with an eligible Servicer, with respect to which the Issuer has executed and delivered a Custodian Agreement, (ii) with respect to which the Issuer is not in default in any material respect in the performance of any covenants and agreements made in the applicable Servicing Agreement, and (iii) with respect to which all amounts due and payable to the Servicer have been paid in full;

(k) the payment terms of which have not been altered or amended except in accordance with the Higher Education Act;

(l) if such Student Loan is a Proprietary Loan, the outstanding Principal Balance of which when added to the outstanding Principal Balance of all other Financed Loans that are Proprietary Loans does not exceed 20% of the aggregate outstanding Principal Balance of all Financed Loans;

(m) if such Student Loan is a rehabilitated Consolidation Loan, the outstanding Principal Balance of which when added to the outstanding Principal Balance of all other Financed Loans that are rehabilitated Consolidation Loans does not exceed 3% of the aggregate outstanding Principal Balance of all Financed Loans; and

(n) if such Student Loan is serviced by a Servicer for which the reporting of financial information concerning such Servicer to the Agents is not permitted under its Servicing Agreement, the outstanding Principal Balance of which when added to the aggregate outstanding Principal Balance of all other Financed Loans serviced by such Servicer or other Servicers for which the reporting of financial information to the Agents is not permitted under their Servicing Agreements shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans.

"ERISA" means the U.S. Employee Retirement Income Security Act of 1974, as amended from time to time, and the regulations promulgated and rulings issued thereunder.

"ERISA Affiliate" means (a) any corporation which is a member of the same controlled group of corporations (within the meaning of
Section 414(b) of the Code) as the Issuer; (b) a trade or business (whether or not incorporated) under common control (within the meaning of Section 414(c) of the Code) with the Issuer or (c) a member of the same affiliated service group (within the meaning of Section 414(m) of the Code) as the Issuer, any corporation described in clause (a) above or any trade or business described in clause (b) above.

"Event of Bankruptcy" shall be deemed to have occurred with respect to a Person if either:

(a) a case or other proceeding shall be commenced, without the application or consent of such Person, in any court, seeking the liquidation, reorganization, debt

8

arrangement, dissolution, winding up, or composition or readjustment of debts of such Person, the appointment of a trustee, receiver, custodian, liquidator, assignee, sequestrator or the like for such Person or all or substantially all of its assets, or any similar action with respect to such Person under any law relating to bankruptcy, insolvency, reorganization, winding up or composition or adjustment of debts, and such case or proceeding shall continue undismissed, or unstayed and in effect, for a period of 60 consecutive days; or an order for relief in respect of such Person shall be entered in an involuntary case under the federal bankruptcy laws or other similar laws now or hereafter in effect; or

(b) such Person shall commence a voluntary case or other proceeding under any applicable bankruptcy, insolvency, reorganization, debt arrangement, dissolution or other similar law now or hereafter in effect, or shall consent to the appointment of or taking possession by a receiver, liquidator, assignee, trustee, custodian, sequestrator (or other similar official) for, such Person or for any substantial part of its property, or shall make any general assignment for the benefit of creditors, or shall fail to, or admit in writing its inability to, pay its debts generally as they become due, or, if a corporation or similar entity, its board of directors shall vote to implement any of the foregoing.

"Event of Default" has the meaning assigned to that term in
Section 7.01.

"Facility Amount" means at any time the aggregate principal amount of outstanding Notes purchased by the Note Purchasers under this Agreement, which amount shall not exceed the Facility Limit.

"Facility Limit" means, at any time, $400,000,000 as such amount may be adjusted from time to time pursuant to Section 2.03; provided, however, that at all times on or after the termination of the Revolving Period, the "Facility Limit" shall mean the Facility Amount.

"Federal Reimbursement Contracts" means any agreement between any Guarantor and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including but not necessarily limited to reimbursement of amounts paid or payable upon defaulted Financed Loans and other student Loans Guaranteed by any Guarantor and federal Interest Subsidy Payments and Special Allowance Payments, if applicable, to holders of qualifying student Loans guaranteed by any Guarantor.

"Fee Letter" means that certain letter agreement, dated as of the Closing Date, by and among the Issuer, the DFC Agent and the TRFC Agent, as the same may be amended from time to time.

"FFEL Program" means the Federal Family Education Loan Program authorized under the Higher Education Act, including Federal Stafford Loans authorized under Sections 427 and 428 thereof, Federal Supplemental Loans for Students authorized under Section 428A thereof, Federal PLUS Loans authorized under Section 428B thereof,

9

Federal Consolidation Loans authorized under Section 428C thereof and Unsubsidized Stafford Loans authorized under Section 428H thereof.

"Financed Loans" means any Eligible Loans purchased by the Issuer from a Seller pursuant to a Sale and Purchase Agreement and financed with the proceeds of Note Purchases under this Agreement.

"Fitch" means Fitch IBCA, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the CP of any Conduit Note Purchaser.

"GAAP" means generally accepted accounting principles as in effect from time to time in the United States.

"Governmental Authority" means the United States of America, any state or other political subdivision thereof and any entity exercising executive, legislative, judicial, regulatory or administrative functions of or pertaining to government.

"Grant" or "Granted" means to pledge, create and grant a first priority perfected security interest in and with regard to property free and clear of all Adverse Claims. A Grant of Financed Loans, other assets or of any other agreement includes all rights, powers and options(but none of the obligations) of the granting party thereunder.

"Guarantee" or "Guaranteed" means, with respect to a Student Loan, the insurance or guarantee by the Guarantor, in accordance with the terms and conditions of the Guarantee Agreement, of at least the minimum required by law of the principal of the Student Loan and the coverage of the Student Loan by the Federal Reimbursement Contracts providing, among other things, for reimbursement to the Guarantor for losses incurred by it on defaulted Student Loans insured or guaranteed by the Guarantor up to the minimum required by law of such losses.

"Guarantee Agreements" means the Federal Reimbursement Contracts, the Trustee Guarantee Agreement and any other similar guarantee or agreement issued by a Guarantor to the Trustee, which pertain to Student Loans.

"Guarantee Program" means the Guarantor's student Loan guarantee program pursuant to which the Guarantor guarantees or insures Student Loans.

"Guaranteed Loan" means an Eligible Loan which is Guaranteed.

"Guarantor" means any entity authorized to guarantee Student Loans under the Higher Education Act and with which the Trustee maintains in effect a Guarantee Agreement.

"Higher Education Act" means Title IV, Parts B, F and G of the Higher Education Act of 1965, as amended or supplemented from time to time, and all regulations and guidelines promulgated thereunder.

10

"Holder" means the Person in whose name a Note is registered in the Note Register. The DFC Agent and TRFC shall be the initial Holders.

"Indemnified Amounts" has the meaning assigned to that term in Article IX.

"Independent Director" means a Person who (a) is not a stockholder or other securityholder (whether direct, indirect or beneficial), customer or supplier of the Issuer or any of its Affiliates; (b) is not a director, officer, employee, former employee, Affiliate, member, manager or associate of the Issuer or any of its Affiliates (other than in its capacity as the Independent Director for the Issuer or any of its Affiliates); (c) is not related to any Person referred to in clauses (a) or (b); and (d) is not a trustee, conservator or receiver for the Issuer or any of its Affiliates (other than in its capacity as Independent Director for the Issuer or any of its Affiliates).

"Interest Period" means a (a) period of one month, commencing on the second Business Day of each calendar month and ending on (but excluding) the second Business Day of the immediately succeeding calendar month or (b) such other period as may be agreed on from time to time by the Issuer and the Required Note Purchasers. At no time may there be more than one Interest Period outstanding, unless otherwise approved by the Required Note Purchasers.

"Interest Rate" means, (a) with respect to a Regular Note Purchase, the Regular Interest Rate and (b) with respect to a Liquidity Note Purchase, the applicable Liquidity Interest Rate; provided, however, that while any Event of Default shall have occurred and be continuing, the Issuer shall pay interest (after as well as before entry of judgment thereon to the extent permitted by law) on the principal amount of all outstanding Note Purchases and other Obligations, at a rate per annum which is equal to the Alternate Rate plus 2.0%.

"Interest Subsidy Payments" means the interest subsidy payments on Student Loans received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulations.

"Investment" means, with respect to any Person, any direct or indirect loan, advance or investment by such Person in any other Person, whether by means of share purchase, capital contribution, loan or otherwise, excluding commission, travel and similar advances to officers, employees and directors made in the ordinary course of business.

"Issuance" means an issuance of Notes by the Issuer to a Holder under this Agreement.

"Issuance Date" means, with respect to any Issuance, the date on which such Issuance is funded.

"Liabilities" means the sum of (a) the Facility Amount and (b) all accrued Yield and Commitment Fees applicable thereto plus (c) any accrued and unpaid fees, including Custodian Fees, Servicing Fees, Portfolio Administration Fees, Trustee Fees and any

11

other fees payable pursuant to the Transaction Documents or the Liquidity Agreements by the Issuer.

"LIBOR" means for any Interest Period, the rate determined as of the second Business Day before the first day of such Interest Period for Eurodollar deposits corresponding to the number of months in such Interest Period which appears on Telerate Page 3750 (as defined in the International Swaps and Derivatives Associations, Inc. 1991 Interest Rate and Currency Definitions) or such other page as may replace Telerate Page 3750. In the event that LIBOR is not so quoted for the length of any particular Interest Period, LIBOR for such Interest Period shall be determined by the Administrative Agent using an interpolated rate for LIBOR.

"Liquidity Agreement" means, individually or collectively, (a) the DFC Asset Purchase Agreement, (b) the TRFC Funding Agreement and
(c) any other such agreement entered into among DFC, TRFC or other Conduit Purchaser, the DFC Agent or TRFC Agent, and any Person providing liquidity or credit support for the CP issued to finance the Financed Loans.

"Liquidity Interest Rate" means the yield to be paid on Liquidity Note Purchases. The Liquidity Interest Rate shall be equal to either (a) LIBOR + 1.00% or (b) the Alternate Rate, as selected in accordance with Section 2.02; provided, however, that if (i) LIBOR cannot be determined, or (ii) it shall become unlawful for the applicable Liquidity Note Purchaser to obtain funds in the London interbank market to fund or maintain its interest in a Note, or (iii) an Agent advises the Issuer that a Note Interest Rate based on LIBOR will not adequately and fairly reflect the cost to the related Liquidity Note Purchaser of funding a Note based on LIBOR, then the Liquidity Interest Rate shall be the Alternate Rate.

"Liquidity Note Purchases" means Note Purchases made by or on behalf of the Liquidity Providers, or by TRFC in the event TRFC does not obtain funds to purchase financial assets from the issuance of CP but instead obtains such funds from a Liquidity Provider.

"Liquidity Note Purchasers" means Note Purchasers who are Liquidity Providers, or TRFC in the event TRFC does not obtain funds to purchase financial assets from the issuance of CP but instead obtains such funds from a Liquidity Provider.

"Liquidity Provider" means, collectively, one or more financial institutions having a short-term unsecured debt rating of at least "A-1"/"P-1" by S&P and Moody's, respectively, and which are now or hereafter parties to a Liquidity Agreement.

"Liquidity Termination Event" means the occurrence of any of the following events: (a) any Liquidity Provider then providing liquidity to a Conduit Note Purchaser has its rating lowered below "A-1" by S&P or "P-1" by Moody's, unless a replacement Liquidity Provider having ratings of at least "A-1" from S&P and "P-1" by Moody's is substituted within 30 days of such downgrade, (b) any Liquidity Provider shall fail to honor any of its payment obligations under the related Liquidity Agreement unless such

12

payment obligations are otherwise satisfied by the related Agent, Conduit Note Purchaser or another financial institution, (c) any Liquidity Agreement shall cease for any reason to be in full force and effect or be declared null and void and such Liquidity Agreement is not replaced or (d) 60 days after written notice has been received by the Issuer stating that a consolidation of DFC and J.P. Morgan & Co. Incorporated has occurred.

"Loan Valuation Percentage" as determined pursuant to the Valuation Agreement by the Valuation Agent means (a) (i) the present value of the Net Revenues (using the Portfolio Characteristics and the Valuation Report Assumptions) divided by (ii) the outstanding Principal Balance of Financed Loans, plus (b) 100%.

"Margin" means, for each Note Purchaser, the per annum rate agreed to from time to time between the Issuer and each Note Purchaser and set forth in the Fee Letter.

"Material Adverse Effect" means a material adverse effect on:

(a) the ability of the Issuer to perform its obligations under this Agreement or any other Transaction Document; or

(b) the status, existence, perfection, priority or enforceability of the interest in the Pledged Collateral.

"Maturity Date" means the specified maturity of each Note Purchase, which, unless otherwise extended by mutual agreement between the Required Note Purchasers and the Issuer, shall be the last day of the applicable Interest Period.

"Maximum Note Purchase Percentage" means the rate, stated as a percentage, of the aggregate outstanding amount of the Eligible Loans financed or to be financed, as determined by the Valuation Agent, all as calculated by the Valuation Agent pursuant to Article III of the Valuation Agent Agreement. The Maximum Note Purchase Percentage determined pursuant to any Note Purchase Percentage Calculation Report with respect to any Financed Loans shall remain in effect with respect to such Financed Loans until the Issuance Date immediately following the delivery of the next Valuation Report delivered pursuant to
Section 6.09.

"Minimum Asset Coverage Requirement" means an Asset Coverage Ratio of 100.25%.

"Monthly Report" means a report, in substantially the form of Exhibit D, furnished by the Issuer to each Agent, the Valuation Agent and the Note Purchasers.

"Moody's" means Moody's Investors Service, Inc. or its successor if and so long as it has rated and is continuing to rate the CP of any Conduit Note Purchaser.

"Multiemployer Plan" means a "multiemployer plan" as defined in Section 4001(a)(3) of ERISA which is or was at any time during the current year or the immediately preceding five years contributed to by the Issuer or any ERISA Affiliate on behalf of its employees.

13

"NELNET" means National Education Loan Network, Inc., a Nevada corporation, or its successors and assigns.

"Note" means each Note issued by the Issuer to a Holder.

"Note Account" has the meaning specified in Section 2.11 hereof.

"Note Purchase" means a purchase, including a Rollover Note Purchase, of the Issuer's Notes by the Note Purchasers pursuant to Article II.

"Note Purchase Percentage Calculation Report" means the report prepared by the Valuation Agent and delivered to the Note Purchasers, each Agent, the Trustee and the Issuer (a) not later than five Business Days prior to each Note Purchase, other than a Rollover Note Purchase, setting forth the Maximum Note Purchase Percentage for the Eligible Loans to be financed with such Note Purchase, and (b) on each Valuation Date, setting forth the Maximum Note Purchase Percentage for the Eligible Loans then financed with Note Purchases, the forms of which are attached as Exhibit A to the Valuation Agreement. The Maximum Note Purchase Percentage determined pursuant to any Note Purchase Percentage Calculation Report with respect to any Financed Loans shall remain in effect with respect to such Financed Loans until the Issuance Date immediately following the delivery of the next Valuation Report delivered pursuant to Section 6.09.

"Note Purchasers" means DFC, TRFC, and their respective Liquidity Providers, and their respective successors and assigns (subject to Section 10.04 hereof). DFC and the DFC Liquidity Providers shall purchase their Notes and otherwise act through the DFC Agent and the TRFC Liquidity Providers shall purchase their Notes and otherwise act through TRFC.

"Note Register" has the meaning set forth in Section 3.05(a).

"Note Registrar" has the meaning set forth in Section 3.05(a).

"Obligations" means all present and future indebtedness and other liabilities and obligations (howsoever created, arising or evidenced, whether direct or indirect, absolute or contingent, or due or to become due) of the Issuer to the Agents or the Note Purchasers, the Trustee and/or any other Person, arising under or in connection with this Agreement or any other Transaction Document or the transactions contemplated hereby or thereby and shall include, without limitation, all liability for principal of and interest on the Note Purchases, any break funding costs attributable to CP Notes of the Conduit Note Purchasers or funding by the Liquidity Purchaser occurring after a prepayment made pursuant Section 6.08, closing fees, unused line fees, audit fees, expense reimbursements, indemnifications, and other amounts due or to become due under the Transaction Documents, including, without limitation, interest, fees and other obligations that accrue after the commencement of an insolvency proceeding (in each case whether or not allowed as a claim in such insolvency proceeding).

14

"Obligor" means a Person obligated to make payments with respect to a Student Loan including the student, Guarantors and the Department.

"Outstanding" when used with respect to Notes, means, as of the date of determination, all Notes theretofore authenticated and delivered under this Agreement except,

(a) Notes theretofore cancelled by the Note Registrar or delivered to the Note Registrar for cancellation; and

(b) Notes for whose payment or repayment money in the necessary amount has been theretofore deposited with the Trustee for the Holders of such Notes; and

(c) Notes which have been exchanged for other Notes, or in lieu of which other Notes have been delivered, pursuant to this Agreement.

"Outstanding Balance" means, with respect to a Financed Loan on any day, the aggregate amount (including outstanding principal and accrued and unpaid interest) owed by the Obligor thereunder as of the close of business on the prior Business Day.

"Permitted Investments" means (a) securities issued or directly and fully guaranteed or insured by the United States government or any agency or instrumentality thereof having maturities of no more than 90 days from the date of acquisition; (b) time deposits and certificates of deposit having maturities of no more than 90 days from the date of acquisition, maintained with or issued by any commercial bank having capital and surplus in excess of $500,000,000 and having a short-term rating not less than "A-1" or the equivalent thereof from S&P and not less than "F-1" or the equivalent thereof from Fitch and not less than "P1" or the equivalent thereof from Moody's;
(c) repurchase obligations for underlying securities of the types described in clauses (a) or (b) above with a term of not more than ten days and maturing no later than 90 days after the date of acquisition;
(d) commercial paper (other than CP) maturing within 90 days after the date of acquisition and having a rating of not less than "A-1" or the equivalent thereof from S&P and not less than "F-1" or the equivalent thereof from Fitch and not less than "P1" or the equivalent thereof from Moody's; (e) freely redeemable shares in money market funds having a rating of "AAA-m" or "AAAM-G" from S&P and "AAA" from Fitch and "Aaa" from Moody's; and (f) any other investment approved in writing by the Required Note Purchasers.

"Person" means an individual, partnership, corporation (including a business trust), joint stock company, trust, unincorporated association, joint venture, government (or any agency or political subdivision thereof) or other entity.

"Pledged Collateral" has the meaning specified in Section 2.10 hereof.

"PLUS/SLS" means a Student Loan originated under the authority set forth in Section 428A or B (or a predecessor section thereto) of the Higher Education Act and shall include Student Loans designated as "PLUS Loans" or "SLS Loans," as defined, under the Higher Education Act.

15

"Portfolio Administration Fee" means, for each Calculation Period, one-twelfth of a 0.45% per annum fee payable monthly in arrears on the average outstanding principal balance of the Financed Loans during such Calculation Period and paid to the Portfolio Administrator.

"Portfolio Administrator" means NELNET or its successors and assigns.

"Principal Balance" means, with respect to any Student Loan, any Financed Loan and any specified date, the original principal amount of such Student Loan or Financed Loan, plus capitalized interest thereon, if any, minus prior payments of principal by or on behalf of the Obligor of such Student Loan or Financed Loan as of such date.

"Proprietary Institution" means a for-profit vocational school, including a proprietary institution.

"Proprietary Loan" means a Loan made to or for the benefit of a student attending a Proprietary Institution.

"Pro Rata Share" means with respect to any Note Purchaser at any time, a fraction (expressed as a percentage) the numerator of which is the Aggregate Note Balance attributable to such Note Purchaser and/or the Liquidity Note Purchasers (or an Agent or other Note Purchaser on its behalf), and the denominator of which is the Aggregate Note Balance. As of the date of this Agreement, the Pro Rata Share of the DFC Agent shall be 62.5% and the Pro Rata Share of TRFC shall be 37.5%.

"Records" means all documents, books, records, Student Loan Notes and other information (including without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to Financed Loans or otherwise in respect of the Pledged Collateral.

"Regular Interest Rate" means, with respect to any Note on any date during an Interest Period, a rate of interest equal to the per annum rate (expressed as a percentage and an interest yield equivalent and calculated on the basis of a 360-day year) equivalent to the sum of the Margin plus the weighted average of the per annum rates paid or payable by the applicable Note Purchaser from time to time as interest on or otherwise in respect of the CP issued by such Note Purchaser that is allocated, in whole or in part, by the applicable Agent to fund the purchase or continued funding of such Conduit Note Purchaser's Note (and which may also be allocated in part to the funding of other assets of such Note Purchaser) during such Interest Period as determined by the applicable Agent, which rates shall reflect and give effect to other borrowings by such Note Purchaser, including borrowings to fund small or odd dollar amounts that are not easily accommodated in the commercial paper market to the extent such amounts are allocated, in whole or in part, to such Note by the applicable Agent; provided, that if any component of such rate is a discount rate, in calculating the "Regular Interest Rate" for such day the applicable Agent shall for such component use the rate resulting from converting such discount rate to an interest bearing equivalent rate per annum.

16

"Regular Note Purchases" means Note Purchases made by either DFC, TRFC or other Conduit Note Purchasers.

"Regulatory Change" means, relative to any Affected Party:

(a) any change after the date of this Agreement in (or the adoption, implementation, change in phase-in or commencement or effectiveness of) any:

(i) United States federal or state law or foreign law applicable to such Affected Party;

(ii) regulation, interpretation, directive, requirement or request (whether or not having the force of law) applicable to such Affected Party of (A) any court, governmental authority charged with the interpretation or administration of any law referred to in clause (a)(i) or of (B) any fiscal, monetary or other authority having jurisdiction over such Affected Party; or

(iii) generally accepted accounting principles or regulatory accounting principles applicable to such Affected Party and affecting the application to such Affected Party of any law, regulation, interpretation, directive, requirement or request referred to in clause (a)(i) or (a)(ii) above; or

(b) any change after the date of this Agreement in the application to such Affected Party of any existing law, regulation, interpretation, directive, requirement, request or accounting principles referred to in clause (a)(i), (a)(ii) or (a)(iii) above.

"Requested Note Purchase Percentage" means the rate, stated as a percentage, of the aggregate Principal Balance of the Eligible Loans to be financed by a Note Purchase that is requested by the Issuer, not to exceed the Maximum Note Purchase Percentage.

"Required Note Purchasers" means (a) prior to any drawing by DFC or TRFC (or the applicable Agent on its behalf) under the applicable Liquidity Agreement, DFC and TRFC, except as otherwise provided in the DFC Asset Purchase Agreement or the TRFC Funding Agreement, (b) subsequent to any drawing by DFC or TRFC (or the applicable Agent on its behalf) under the applicable Liquidity Agreement and written notice to the Issuer of such drawing by the Agent, so long as any amounts are owed under this Agreement to DFC or TRFC, DFC or TRFC, as applicable, and a majority of the Liquidity Providers under the applicable Liquidity Agreement, except as otherwise provided in the DFC Asset Purchase Agreement or the TRFC Funding Agreement, and (c) at all times, each Agent.

"Revolving Period" means the period commencing on the Closing Date and terminating on the Termination Date. So long as no Event of Default or an event which with the lapse of time or the giving of notice, or both, would constitute an Event of Default, shall have occurred and be continuing, the Revolving Period may be reinstated at any time prior to the occurrence of the Termination Date with the consent of the Required Note Purchasers.

17

"Rollover Note Purchase" means a Note Purchase the funding of which would not and does not have the effect of increasing the Facility Amount.

"S&P" means Standard & Poor's Ratings Services, a division of The McGraw Hill Companies, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate CP of any Note Purchaser.

"Sale and Purchase Agreements" means a student loan purchase agreement between the Issuer and a Seller, substantially in the form attached hereto as Exhibit A, for the purchase of Eligible Loans, as the same may be amended from time to time.

"Schedule of Purchased Student Loans" means a listing of certain Financed Loans of the Issuer delivered to and held by the Trustee pursuant to Section 6.01(c)(vii) (which Schedule may be in the form of microfiche or computer file or other medium acceptable to the Trustee), as from time to time amended, supplemented, or modified, which Schedule shall be the master list of all Financed Loans then compromising a part of the Pledged Collateral pursuant to this Agreement.

"Secretary of Education" or "Secretary" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any other officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Secured Creditors" means the Trustee, the Note Purchasers and the Agents, solely in their capacity as Agents.

"Sellers" means any entity which sells Eligible Loans to the Issuer pursuant to the terms of a Sale and Purchase Agreement; including, but not limited to, NEBHELP, INC., NHELP-I, Inc., Union Bank and Trust Company, NELNET, any Affiliate of NELNET or any other financial institution with which NELNET or any Affiliate of NELNET has a purchase agreement.

"Servicer" means, individually or collectively, (a) UNIPAC Service Corporation, (b) Great Lakes Higher Education Servicing Corporation, (c) InTuition, Inc., (d) USA Group Loan Services, Inc. and
(e) any other organization with which the Issuer has entered into a Servicing Agreement with respect to Eligible Loans, with the prior written approval of the Required Note Purchasers.

"Servicer Event of Default" means (a) any Servicer shall fail in any material respect to perform or observe any term, covenant or agreement that is an obligation of such Servicer under a Servicing Agreement (other than as referred to in clause (b) below) and such failure continues unremedied for 10 days after (i) written notice thereof shall have been given by the Issuer or the Trustee to the Issuer or the Servicer or (ii) the Servicer has actual knowledge thereof; (b) any Servicer shall fail to make any payment or deposit to be made by it under a Servicing Agreement when due and such failure shall remain unremedied for three Business Days; (c) any representation or warranty made or deemed to be made by any Servicer (or any of its officers) under or in connection with a

18

Servicing Agreement or any information or report delivered pursuant to a Servicing Agreement shall prove to have been false or incorrect in any material respect when made; (d) an Event of Bankruptcy shall have occurred with respect to a Servicer; (e)(i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings not disclosed in writing by the Servicer to the Issuer, the Agents or the Note Purchasers prior to the execution and delivery of this Agreement is pending against a Servicer or any of its Affiliates at the time of execution hereof, or (ii) any material development has occurred in any such litigation or proceedings so disclosed, or (iii) any litigation, governmental proceeding, arbitration proceeding or other event has occurred since the date of execution hereof which in the case of clause (i), (ii) or (iii), in the opinion of the Required Note Purchasers, has a material adverse effect on the ability of such Servicer to perform its obligations under a Servicing Agreement.

"Servicing Agreement" means, individually or collectively, (a) the Servicing Agreement dated as of September 16,1999, between the Issuer and UNIPAC Service Corporation, (b) the Servicing Agreement dated as of September 16, 1999, between Great Lakes Higher Education Servicing Corporation and the Issuer and (c)with the prior written consent of the Required Note Purchasers (except for a Servicing Agreement with InTuition, Inc. after receipt of audited financial statements satisfactory to the Required Note Purchasers), any other servicing agreement between the Issuer and any Servicer, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Required Note Purchasers, under which the respective Servicer agrees to administer and collect the Financed Loans.

"Servicing Fees" means any fees payable by the Issuer to a Servicer with respect of servicing Financed Loans pursuant to the provisions of a Servicing Agreement, including legal fees and expenses.

"Settlement Date" means the second Business Day of each month or such other day as may be agreed to by the Issuer and the Note Purchasers.

"Solvent" means, at any time, a condition under which:

(a) the fair value and present fair saleable value of such Person's total assets is, on the date of determination, greater than such Person's total liabilities (including contingent and unliquidated liabilities) at such time;

(b) the fair value and present fair saleable value of such Person's assets is greater than the amount that will be required to pay such Person's probable liability on its existing debts as they become absolute and matured ("debts," for this purpose, includes all legal liabilities, whether matured or unmatured, liquidated or unliquidated, absolute, fixed, or contingent);

(c) such Person is and shall continue to be able to pay all of its liabilities as such liabilities mature; and

(d) such Person does not have unreasonably small capital with which to engage in its current and in its anticipated business.

19

For purposes of this definition:

(i) the amount of a Person's contingent or unliquidated liabilities at any time shall be that amount which, in light of all the facts and circumstances then existing, represents the amount which can reasonably be expected to become an actual or matured liability;

(ii) the "fair value" of an asset shall be the amount which may be realized within a reasonable time either through collection or sale of such asset at its regular market value;

(iii) the "regular market value" of an asset shall be the amount which a capable and diligent business person could obtain for such asset from an interested buyer who is willing to purchase such asset under ordinary selling conditions; and

(iv) the "present fair saleable value" of an asset means the amount which can be obtained if such asset is sold with reasonable promptness in an arms-length transaction in an existing and not theoretical market.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education by Section 438 of the Higher Education Act, or similar allowances authorized time to time by federal law or regulation.

"Stafford Loan" means a Loan made to an Eligible Borrower designated as such that is made under the Robert T. Stafford Student Loan Program in accordance with the Higher Education Act.

"Stock" means all shares, options, general or limited partnership interests, limited liability membership interests, or other equivalents (regardless of how designated), participation or other equivalents (however designated) of or in a corporation, partnership, limited liability company or equivalent entity, whether voting or non-voting, including, without limitation, common stock, warrants, preferred stock, convertible debentures or any other equity security, and all agreements, instruments and documents convertible, in whole or in part, into any one or more of all of the foregoing.

"Student Loan" means a Consolidation Loan, a PLUS/SLS Loan, a Stafford Loan or a Proprietary Loan.

"Student Loan Notes" means the promissory notes or other writings evidencing the Student Loans.

"Termination Date" means the earliest to occur of (a) the second Business Day of September, 2004, (b) such other date as may be agreed in writing by the Required Note Purchasers and the Issuer, (c) the date of termination of the Facility Limit pursuant to Section 2.03,
(d) the date of the declaration or automatic occurrence of the Termination Date pursuant to Article VII, (e) the date on which all Liquidity Agreements are terminated or expires or (f) the occurrence of any Liquidity Termination Event.

20

"Transaction Documents" means, collectively, this Agreement, each Note, the Valuation Agent Agreement, all Servicing Agreements, all Custodian Agreements, all Sale and Purchase Agreements, all Guarantee Agreements, the Agreement and Acknowledgement and all other instruments, documents and agreements executed in connection with any of the foregoing.

"Treasury Regulations" means any regulations promulgated by the Internal Revenue Service interpreting the provisions of the Code.

"TRFC" means Three Rivers Funding Corporation and its successors and assigns.

"TRFC Account" means Bankers Trust Company, ABA 021001033, To Credit Corporate Trust and Agency Group, Acct. #01419647, Ref: Three Rivers Funding, Attn: Wendy Wong.

"TRFC Agent" means Mellon Bank, N.A., and its successors and assigns, in its capacity as agent for TRFC and the TRFC Liquidity Providers pursuant to a TRFC Funding Agreement or any other Liquidity Agreement to which TRFC and the TRFC Agent are parties.

"TRFC Funding Agreement" means the Funding Agreement dated as of September 16, 1999, among TRFC, each of the Liquidity Providers named therein and the TRFC Agent, as the same may be amended, restated, supplemented or otherwise modified from time to time thereafter.

"TRFC Liquidity Providers" means the Liquidity Providers under the TRFC Funding Agreement or any other Liquidity Agreement as to which TRFC and the TRFC Agent are parties.

"TRFC Payment Office" means Bankers Trust Company, ABA 021001033, To Credit Corporate Trust and Agency Group, Acct. #01419647, Ref: Three Rivers Funding, Attn: Wendy Wong.

"Trigger Rate" means, as to any Guarantor, such Guarantor's default rate as defined in Section 428(c)(1)(B) of the Higher Education Act.

"Trust Estate" means all of the Pledged Collateral of the Issuer pledged and assigned to the Trustee for the benefit of the Secured Creditors pursuant to this Agreement.

"Trustee" means Norwest Bank Minnesota, National Association, Minneapolis, Minnesota, and its successor or successors and any other corporation which may at any time be substituted in its place pursuant to this Agreement.

"Trustee Fees" means the fees, expenses and charges of the Trustee, including legal fees and expenses.

21

"Trustee Guarantee Agreement" means, collectively, the Lender Agreements for Guarantee of Student Loans with Federal Reinsurance between the Trustee and the Nebraska Student Loan Program, Inc. as amended, the Agreement to Guarantee Loans between the Trustee and United Student Aid Funds, as amended, the Lender Participation Agreement between the Trustee and the Colorado Student Loan Program, as amended, the Student Loan Guaranty between the Trustee and Great Lakes Higher Education Guaranty Corporation, as amended, the Lender Agreement for Guarantee of Student Loans with Federal Reinsurance between the Trustee and Education Assistance Corporation, as amended, the Lender Participation Agreement and Contract of Insurance between the Trustee and Kentucky Higher Education Assistance Authority, as amended, the Holder Agreement for Payment on Guarantee of Student Loans with Federal Reinsurance between the Trustee and Educational Credit Management Corporation, as amended, the Agreement to Endorse Loans between the Trustee and Oklahoma Guaranteed Student Loan Program, as amended, the Lender Participation Agreement between the Trustee and Texas Guaranteed Student Loan Program, as amended, the Agreement to Guarantee Loans for Secondary Market between the Trustee and Student Loan Guarantee Foundation of Arkansas, Inc., as amended, the Loan Holder Agreement between the Trustee and Georgia Higher Education Assistance Corporation, as amended, the Lender Agreement between the Trustee and Illinois Student Assistance Commission, as amended, the Loan Guarantee Agreement with Lending Institution between the Trustee and New York State Higher Education Services Corporation, as amended, the Lending Institution Participation Agreement and Federal Consolidation Loans Lender Participation Agreement between the Trustee and Florida Department of Education, Office of Student Financial Assistance, as amended, the Agreement with Lender between the Trustee and Connecticut Student Loan Foundation, as amended, the Participation Agreement and Agreement to Guarantee Consolidation Loans between the Trustee and Louisiana Student Financial Assistance Commission, as amended, the Guaranty Loan Agreement between the Trustee and State of New Jersey Higher Education Student Assistance Authority, as amended, the Lender Agreement for Guarantee of Student Loans with Federal Reinsurance and Eligible Holder Agreement between the Trustee and Pennsylvania Higher Education Assistance Agency, as amended, the Memorandum of Understanding between the Trustee and Tennessee Student Assistance Corporation, as amended, the Agreement to Guarantee Loans between the Trustee and the Finance Authority of Maine, as amended and other guarantee or agreement issued by any Guarantor to the Trustee, and any amendment thereto entered into in accordance with the provisions thereof and hereof.

"UCC" means the Uniform Commercial Code as from time to time in effect in the specified jurisdiction.

"United States" means the United States of America.

"Unused Commitment" shall have the meaning set forth in
Section 2.16.

"Valuation Agent" means J.P. Morgan Securities, Inc., or any other entity appointed as Valuation Agent by the Issuer and approved by the Required Note Purchasers, which approval shall not be unreasonably withheld.

22

"Valuation Agent Agreement" means the Valuation Agent Agreement dated as of September 1, 1999, among the Issuer, each Agent, DFC, TRFC and the Valuation Agent and any other valuation agent agreement in the form attached hereto as Exhibit B among the Issuer, DFC, TRFC, each Agent and the Valuation Agent, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Required Note Purchasers.

"Valuation Date" means the day either (a) within 30 days after the Valuation Agent's receipt of a written request for a Valuation Report from any of the DFC Agent, the TRFC Agent, DFC, TRFC or the Issuer or (b) not later than the third Business Day preceding the last day of each month through April 30, 2000 and thereafter, but only with the consent of each Agent, not later than the third Business Day preceding each April 30, July 31, October 31 or January 31.

"Valuation Report" means a report furnished by the Valuation Agent to each Agent, the Required Note Purchasers, the Trustee and the Issuer pursuant to Section 6.09(a) hereof, the form of which is attached as Exhibit B to the Valuation Agreement.

"Yield" means, for each Note and for each Interest Period, the sum of, for each day in such Interest Period,

IRT x C/AP

where:
C = the principal amount of such Note on such day;

IRT = the Interest Rate in effect with respect to such Note;

AP = 360, or if the Interest Rate is computed based on the Alternate Rate, 365/366, as applicable.

provided, however that (a) no provision of this Agreement shall require the payment or permit the collection of Yield in excess of the maximum permitted by applicable law and (b) Yield shall not be considered paid by any distribution if at any time such distribution is rescinded or otherwise returned by the Required Note Purchasers to the Issuer or any other Person for any reason.

SECTION 1.02. OTHER TERMS. All accounting terms not specifically defined herein shall be construed in accordance with GAAP. All terms used in Article 9 of the UCC in the State of New York, and not specifically defined herein, are used herein as defined in such Article 9.

SECTION 1.03. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

23

ARTICLE II

THE FACILITY

SECTION 2.01. NOTE ISSUANCES AND PURCHASES.

(a) On the terms and conditions hereinafter set forth, the Note Purchasers, agree to purchase Notes issued by the Issuer in proportion to their respective Pro Rata Shares from time to time up to an aggregate principal amount outstanding at any one time not to exceed the Facility Limit in effect at the time of such Note Purchase; provided that no Note Purchase shall be in an amount less than $8,000,000. In addition to the other terms and conditions hereinafter set forth, under no circumstances shall DFC or TRFC be obligated or committed to make any Note Purchase funded by the issuance of CP (i) unless the amount available for funding to either DFC or TRFC under the applicable Liquidity Agreements from Liquidity Providers rated at least "A-l" and "P-l" by S&P and Moody's, respectively, shall equal or exceed the Aggregate Note Balance, or (ii) if DFC or TRFC, as the case may be, is unable, after making a reasonable effort, to raise funds in the United States commercial paper market to make such Note Purchases. If any Note Purchaser is unable to fund a Note Purchase by the issuance of CP, then said Note Purchaser shall fund its Note Purchase or cause its obligation to be funded pursuant to the terms of its Liquidity Agreement. Within the limits set forth in this Section 2.01 and the other terms and conditions of this Agreement, during the Revolving Period, the Issuer may issue, prepay and reissue Notes under this
Section 2.01. In addition, the aggregate principal amount of any Note Purchase, which is not a Rollover Note Purchase, during the Revolving Period shall not exceed the result of (x) the aggregate Principal Balance of Eligible Loans to be financed by such Note Purchase, multiplied by (y) the Requested Note Purchase Percentage related thereto. All Notes issued hereunder shall be denominated in and be payable in United States dollars. All then outstanding Notes and other Obligations hereunder shall be due and payable on September 1, 2004 or such earlier date as provided in Article VII hereof.

(b) Each Note Purchaser's obligations under this Section 2.01 are several and the failure of any Note Purchaser or any Agent (acting on behalf of the related Conduit Note Purchaser and/or Liquidity Note Purchasers, if applicable) to make available its Pro Rata Share of any requested Note Purchase shall not relieve any other Note Purchaser of its obligations hereunder or obligate any other Note Purchaser to honor the obligations of any defaulting Note Purchaser. Notwithstanding anything contained in this Agreement to the contrary, no Note Purchaser shall be obligated or committed to fund any portion of any Note Purchase in excess of its Pro Rata Share thereof.

(c) Each Note shall be issued in the name of a Holder.

(d) Each Note Purchase (other than a Rollover Note Purchase) shall be purchased at 100% of the principal amount thereof.

24

SECTION 2.02. THE INITIAL NOTE ISSUANCE AND SUBSEQUENT NOTE ISSUANCES.

(a) At the request of the Issuer, any Note Purchase made by a Note Purchaser during the Revolving Period, will be made on each Settlement Date (unless otherwise agreed by the Issuer and the Required Note Purchasers), subject to and in accordance with the terms and conditions of Section 2.01 and this Section 2.02. After the Revolving Period and at the request of the Issuer, the Note Purchasers shall make Note Purchases on each Settlement Date (unless otherwise agreed by the Issuer and the Required Note Purchasers), subject to and in accordance with the terms and conditions of Section 2.01 and this Section 2.02, solely to the extent necessary to refinance any maturing Notes.

(b) Subject to satisfaction of the conditions precedent set forth in this Agreement and, if the Note Purchase to be made is a Liquidity Note Purchase, to satisfaction of the conditions precedent in the applicable Liquidity Agreement, the Issuer may request a Note Purchase hereunder by giving written notice to each Agent in the form of Exhibit C hereto not later than 1:00 p.m., New York time, at least three Business Days prior to the proposed date of such Issuance. Each such notice shall specify (i) the aggregate amount of such Issuance,
(ii) the date of such Issuance (which may only be a Settlement Date unless otherwise agreed by the Issuer and the Required Note Purchasers), (iii) if the Note Purchase to be made is a Liquidity Note Purchase, the requested applicable Liquidity Interest Rate for such Issuance and (iv) the Requested Note Purchase Percentage. On the date of such Issuance and no later than 1:00 p.m., New York time, each Conduit Note Purchaser or Liquidity Provider(s), shall, upon satisfaction of the applicable conditions set forth in this Agreement, make available to the Issuer in same day funds, its respective Pro Rata Share of the amount of such Issuance by payment to the account which the Issuer has designated in writing. Unless otherwise agreed by the Required Note Purchasers, the duration of all Interest Periods shall be one (1) calendar month.

(c) Except as otherwise provided in Article IX of this Agreement, principal and accrued Yield on the Note Purchases shall be payable solely from the Pledged Collateral and from payments made or owing pursuant to the "Collateral Calls" made in accordance with
Section 6.12. Any Principal and Yield due or accrued on the Note Purchases on any Settlement Date will be payable to each Note Purchaser based on its Pro Rata Share no later than 1:00 p.m. (New York time) on such Settlement Date in accordance with Section 2.05(c) hereof. Principal of the Notes (net of any Rollover Note Purchases) will be paid on the applicable Maturity Date and may not be prepaid in whole or in part on any day other than the applicable Maturity Date without the consent of the Required Note Purchasers.

(d) If as a result of a funding pursuant to a Liquidity Agreement a Liquidity Note Purchaser shall become a Note Purchaser on any day other than the first day of an Interest Period, the Liquidity Interest Rate applicable to such Liquidity Note Purchaser's Note Purchases for the remainder of such Interest Period shall be (i) the Alternate Rate plus 2.0% if such draw is the result of the occurrence of an Event of Default hereunder, or (ii) at the Issuer's discretion, (A) the Alternate Rate or (B) the sum of LIBOR plus 1.0% if such draw is not the result of the occurrence of an Event of Default hereunder and

25

provided that the Agents shall be given written notice of such draw request not later than 1:00 p.m., New York time, at least three Business Days prior to the date of such draw, unless otherwise agreed to by the Note Purchasers.

SECTION 2.03. TERMINATION OR REDUCTION OF THE FACILITY LIMIT. The Issuer may, upon at least 30 days' written notice to the Required Note Purchasers terminate in whole or reduce in part the portion of the Facility Limit that exceeds the outstanding Note Purchases. Any reduction shall be applied pro rata among the Note Purchasers.

SECTION 2.04. COLLECTION ACCOUNT. On or prior to the date hereof, the Issuer shall establish and maintain, or cause to be established and maintained, the Collection Account. The Collection Account shall be maintained as a segregated trust account in the trust department of the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. Any Collections received by the Issuer, the Trustee, the Student Loan depositaries or co-depositaries, the Custodians, the Sellers or the Servicers, or any agent thereof, as the case may be, are to be transmitted to the Collection Account within two Business Days of receipt. The Issuer shall direct each Servicer, Seller, Custodian, Student Loan depository or co-depositories, or agent thereof, to transmit any collections it receives with respect to the Financed Loans directly to the Trustee for deposit to the Collection Account. Funds on deposit in the Collection Account may be invested from time to time in Permitted Investments in accordance with Section 2.08. The Trustee shall apply funds on deposit in the Collection Account as described in Section 2.05.

SECTION 2.05. TRANSFERS FROM COLLECTION ACCOUNT.

(a) On each date on which any principal or interest is due with respect to the Notes, the Trustee shall promptly apply moneys held in the Collection Account to pay to the Holders, the accrued and unpaid Yield and principal amounts then due and owing. On each date on which other Obligations are owed to the Note Purchasers or the Agents, the Trustee shall promptly apply moneys in the Collection Account to pay to the Holders the obligations then due and owing.

(b) Not later than the Calculation Date each month, the Issuer shall direct the Portfolio Administrator to prepare the Monthly Report and shall provide or cause to be provided to the Portfolio Administrator all information necessary or appropriate to accurately prepare such Monthly Report, all calculations, unless otherwise specified, to be made as of the day occurring two business days prior to the Calculation Date (the "Collection Date") for the period from and including the Collection Date occurring in the immediately preceding calendar month, but excluding the current Collection Date (the "Collection Period"), and cause the Portfolio Administrator to forward such Monthly Report to the Trustee, the Valuation Agent and the Required Note Purchasers.

(c) The Trustee, on each Settlement Date, shall apply the moneys held by the Trustee in the Collection Account, in the following amounts and priority:

(i) pay as directed by the Issuer, an amount equal to the estimated taxes owed by the Issuer that are payable prior to the next Settlement Date and not

26

previously paid, which relate to the net income of the Issuer realized on the Financed Loans and other assets in the Trust Estate, as certified by the Portfolio Administrator;

(ii) pay to each Servicer and Custodian an amount equal to the Servicing Fee and Custodian Fee which is accrued and unpaid as of the close of business on the immediately preceding Calculation Period, as certified by the Portfolio Administrator;

(iii) pay to the Holders an amount equal to the accrued and unpaid Yield, principal and all other Obligations, net of any Rollover Note Purchases, in each case, due and owing as of such Settlement Date;

(iv) pay to (A) each Agent the Commitment Fee and all other fees and expenses of the Agents which are accrued and unpaid as of the close of business on the last day preceding such Settlement Date and (B) the Administrative Agent the Administrative Agent Fee which is accrued and unpaid as of the close of business on the last day preceding such Settlement Date;

(v) pay fees and expenses related to the Financed Loans under the Higher Education Act which are accrued and unpaid as of the close of business on the immediately preceding Calculation Period with respect to the Financed Loans (as certified by the Portfolio Administrator or the Issuer);

(vi) pay to the Trustee an amount equal to the Trustee Fee which is accrued and unpaid as of the close of business on the immediately preceding Calculation Period;

(vii) transfer to the Cash Reserve Account the amount, if any, necessary to restore the Cash Reserve Account to the Aggregate Cash Reserve Requirement;

(viii) pay to the Portfolio Administrator the Portfolio Administration Fee which is accrued and unpaid as of the close of business on the current Calculation Period, as certified by the Portfolio Administrator; and

(ix) on the Settlement Date immediately following each April 30, July 31, October 31 or January 31, if the Asset Coverage Ratio is greater than 101.25% and any transfer hereunder will not result in an Event of Default or require a Collateral Call pursuant to Section 6.12 in this Agreement, transfer to the Issuer or any other Person as directed by the Issuer (by wire transfer as directed by the Issuer), any amounts calculated pursuant to the provisions of Exhibit E -1 hereto and set forth on a certificate substantially in the form of Exhibit E-2 hereto executed by an authorized officer the forms of which shall not be changed or amended without the prior written consent of the Required Note Purchasers.

(d) Any moneys allocated to the payment of Trustee Fees, Commitment Fees, Administrative Agent Fees, Portfolio Administration Fees, Servicing Fees, Custodian

27

Fees, principal or accrued Yield on Notes and other Obligations pursuant to this Section 2.05 shall be transferred to the applicable payee, to the extent such Obligations are then due and payable. The Trustee shall make the foregoing transfers in accordance with this
Section 2.05.

SECTION 2.06. CASH RESERVE ACCOUNT. On or prior to the date hereof, the Issuer shall establish and maintain, or cause to be established and maintained, the Cash Reserve Account. The Cash Reserve Account shall be maintained in a segregated trust account in the trust department of the Trustee or another commercial bank designated by the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. The Cash Reserve Requirement shall be deposited to the Cash Reserve Account from proceeds of the Initial Issuance and each subsequent Issuance, other than in connection with a Rollover Note Purchase, and additional amounts shall be deposited to the Cash Reserve Account pursuant to Section 2.05(c)(vii) hereof. Funds on deposit in the Cash Reserve Account may be invested from time to time in Permitted Investments in accordance with Section 2.08. The Trustee shall apply funds on deposit in the Cash Reserve Account as described in Section 2.07.

SECTION 2.07. TRANSFERS FROM THE CASH RESERVE ACCOUNT. To the extent there are insufficient moneys in the Collection Account to pay the following amounts in accordance with the provisions of Section 2.05, the Trustee shall transfer moneys held by the Trustee in the Cash Reserve Account, to the extent available for distribution on the specified day, in the following amounts and priority:

(a) on each date on which any principal or Yield is due and owing with respect to any Note, the Trustee shall promptly apply moneys held in the Cash Reserve Account to pay to the Note Purchasers the accrued and unpaid Yield and principal amounts then due and owing; and

(b) on any Settlement Date, to the Collection Account for the payment of accrued and unpaid fees and expenses described in
Section 2.05(c)(i) through (vi).

SECTION 2.08. MANAGEMENT OF COLLECTION ACCOUNT AND CASH RESERVE ACCOUNT.

(a) All funds held in the Collection Account and the Cash Reserve Account (or any subaccount thereof), including investment earnings thereon, shall be invested at the direction of the Issuer or the Portfolio Administrator in Permitted Investments having a maturity date not later than the next date on which any distributions are to be made from funds on deposit in the Collection Account and/or the Cash Reserve Account; provided, however, that from and after the Termination Date or otherwise upon the occurrence and during the continuance of any Event of Default, the Agents shall have the sole right to restrict the maturities of any investments held in the Collection Account and/or the Cash Reserve Account and to direct the withdrawal of any such investments for the purposes of paying the Obligations, including principal on the Note Purchases. All investment earnings (net of losses) on such Permitted Investments shall be credited to and retained in the Collection Account or the Cash Reserve Account, as the case may be.

28

(b) The Collection Account and the Cash Reserve Account shall be established with a securities intermediary (the "Securities Intermediary") who shall agree with the Trustee (and Norwest Bank Minnesota, National Association, as Securities Intermediary, hereby agrees with the Trustee) that (i) the Collection Account and the Cash Reserve Account shall be securities accounts of the Trustee, (ii) all property credited to Collection Account or the Cash Reserve Account shall be treated as a financial asset, (iii) the Securities Intermediary shall treat the Trustee as entitled to exercise the rights that comprise each financial asset credited to the Collection Account or the Cash Reserve Account, (iv) the Securities Intermediary shall comply with entitlement orders originated by the Trustee without the further consent of any other person or entity, (v) except as otherwise provided in Section 2.08(a), the Securities Intermediary shall not agree to comply with entitlement orders originated by any person or entity other than the Trustee, (vi) the Collection Account, the Cash Reserve Account and all property credited to either such account shall not be subject to any lien, security interest, right of set-off or encumbrance in favor of the Securities Intermediary or anyone claiming through the Securities Intermediary (other than the Trustee), and (vii) such agreement between the Securities Intermediary and the Trustee shall be governed by the laws of the State of Minnesota. Each term used in this Section 2.08(b) and defined in the Minnesota Uniform Commercial Code (the "Minnesota UCC") shall have the meaning set forth in the Minnesota UCC.

SECTION 2.09. PLEDGED COLLATERAL ASSIGNMENT OF THE TRANSACTION DOCUMENTS. To secure the prompt and complete payment when due of the Obligations and the performance by the Issuer of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Issuer hereby assigns to the Trustee, and Grants to the Trustee a security interest, in each case, for the benefit of the Secured Creditors in accordance with their interests, in all of the Issuer's right and title to and interest in (but not the obligations of) the Transaction Documents. The Issuer confirms and agrees that the Trustee shall have, following an Event of Default, the sole right to enforce the Issuer's rights and remedies under the Transaction Documents with respect to the Pledged Collateral for the benefit of the Secured Creditors, but without any obligation on the part of the Trustee or any other Secured Creditor or any of their respective Affiliates, to perform any of the obligations of the Issuer under the Transaction Documents.

SECTION 2.10. GRANT OF A SECURITY INTEREST. To secure the prompt and complete payment when due of the Obligations and the performance by the Issuer of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Issuer hereby Grants to the Trustee on behalf of the Secured Creditors (and their respective successors and assigns), a security interest in all of the Issuer's right, title and interest in and to all accounts, general intangibles, instruments, documents, chattel paper, goods, money, investment property, advices of credit, letters of credit, certificates of deposit, deposit accounts and all other property and interests in property, whether tangible or intangible and whether now owned or existing or hereafter arising or acquired and wheresoever located, arising from, consisting of or related to any of the following (collectively, the "Pledged Collateral"):

(a) all Financed Loans;

29

(b) all revenues and recoveries of principal from Financed Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other Collections, Permitted Investments, funds and accrued earnings thereon held in the various funds and accounts created under this Agreement, including the Collection Account and the Cash Reserve Account;

(d) all rights and remedies (but none of the obligations) under each of the Transaction Documents;

(e) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Financed Loans, whether pursuant to the contract related to such Financed Loan or otherwise;

(f) all Records relating to such Financed Loans; and

(g) all proceeds of any of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivables, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind and all other forms of obligations and receivables and other liquidated property, which at any time constitutes all or part or are included in the proceeds of any of the foregoing property).

SECTION 2.11. EVIDENCE OF DEBT. Each Agent shall maintain a Note Account (the "Note Account") on its books in which shall be recorded (a) all Note Purchases owed to each related Note Purchaser by the Issuer pursuant to this Agreement, (b) the outstanding principal amount of Note Purchases then funded by its related Conduit Note Purchaser and Liquidity Provider(s), (c) all payments of principal and Yield made by the Issuer on all such Note Purchases,
(d) the respective percentages of such Note Purchaser's Pro Rata Share of the Facility Limit which each Liquidity Provider is obligated to fund under the applicable Liquidity Agreement and (e) all appropriate debits and credits as provided in this Agreement including, without limitation, all fees, charges, expenses and interest. All entries in each Agent's Note Account shall be made in accordance with such Note Purchaser's customary accounting practices as in effect from time to time. The entries in the Note Account shall be conclusive and binding for all purposes, absent manifest error. Any failure to so record or any errors in doing so shall not, however, limit or otherwise affect the obligation of the Issuer to pay any amount owing with respect to the Notes or any of the other Obligations.

SECTION 2.12. SPECIAL PROVISIONS GOVERNING NOTE PURCHASES. The Issuer shall indemnify each Note Purchaser, upon written request (which request shall set forth in reasonable detail the basis for requesting such amounts and which shall, absent manifest error, be presumed correct and binding upon all parties hereto), for losses, expenses and liabilities (including, without limitation, any loss (including interest paid) sustained by it in connection with the liquidation or re-employment of funds acquired to fund or maintain the Note Purchases), that such Person may sustain: (a) if for any reason other than an act, default or omission by the Note Purchasers or their Agents (or any of them) an Issuance of Notes does not occur on a date

30

specified therefor; (b) if the Issuer elects, or is required by reason of a breach by the Issuer of this Agreement, to fund any Note Purchase through a Liquidity Note Purchase on a date that is not the last day of the Interest Period applicable to that Note Purchase; or (c) as a consequence of any other default by the Issuer to repay its Note Purchases when required by the terms of this Agreement. Unless otherwise provided herein, the amount specified in the written statement of any Note Purchaser shall be payable on demand after receipt by the Issuer thereof.

SECTION 2.13. PAYMENTS BY THE ISSUER. All payments to be made by the Issuer shall be made without set-off, recoupment or counterclaim. Except as otherwise expressly provided herein, all payments by the Issuer shall be made
(a) if to TRFC, to the TRFC Account, (b) if to a TRFC Liquidity Provider that is a Liquidity Note Purchaser, to an account designated by such TRFC Liquidity Provider and (c) if to a DFC or a DFC Liquidity Provider, to such Agent for the account of such Note Purchaser at such Agent's Payment Office by 1:00 p.m., New York time, in Dollars. Such payments shall be made in immediately available funds so as to be received by the Note Purchasers no later than 1:00 p.m., New York time, on the date specified herein. Payments shall be applied first against interest amounts then due and unpaid in respect of any Note Purchase, second, after all such interest has been paid in full, against fees then due and unpaid hereunder, and third, after all such interest and fees have been paid in full, against any principal amounts then due and unpaid in respect of any Note Purchase. Any payment which is received by any Note Purchaser later than 1:00
p.m., New York time, shall be deemed to have been received on the following Business Day and any applicable interest or fee shall continue to accrue.

SECTION 2.14. PAYMENT OF STAMP TAXES, ETC. The Issuer agrees to pay any present or future stamp, mortgage, value-added, court or documentary taxes or any other excise or property taxes, charges or similar levies imposed by any federal, state or local governmental body, agency or instrumentality (hereinafter referred to as "Other Applicable Taxes") relating to this Agreement, any of the other Transaction Documents or any recordings or filings made pursuant hereto and thereto and shall hold the Trustee, each Agent and each Note Purchaser harmless from and against any and all liabilities with respect to or resulting from any delay or omission to pay such Other Applicable Taxes.

SECTION 2.15. SHARING OF PAYMENTS, ETC. If, other than as expressly provided elsewhere herein, any Note Purchaser shall obtain on account of the Note Purchases owed to it any payment (whether voluntary, involuntary, through the exercise of any right of set-off, or otherwise) in excess of its Pro Rata Share (or other share contemplated hereunder), such Note Purchaser shall immediately (a) notify the Administrative Agent of such fact, and (b) purchase from the other Note Purchasers such participations made by them as shall be necessary to cause such purchasing Note Purchaser to share the excess payment pro rata (based on the Pro Rata Share of each Note Purchaser) with each of them; provided, however, that if all or any portion of such excess payment is thereafter recovered from the purchasing Note Purchaser, such purchase shall to that extent be rescinded and each other Note Purchaser shall repay to the purchasing Note Purchaser the purchase price paid therefor, together with an amount equal to such paying Note Purchaser's ratable share (according to the proportion of (i) the amount of such paying Note Purchaser's required repayment to (ii) the total amount so recovered from the purchasing Note Purchaser) of any interest or other amount paid or payable by the purchasing Note Purchaser in respect of the total amount so recovered. The Issuer agrees that any Note Purchaser so purchasing a

31

participation from another Note Purchaser may, to the fullest extent permitted by law, exercise all its rights of payment (including the right of set-off) with respect to such participation as fully as if such Note Purchaser was the direct creditor of the Issuer in the amount of such participation. The Administrative Agent will keep records (which shall be conclusive and binding in the absence of manifest error) of participations purchased under this Section 2.15 and will in each case notify each Agent following any such purchases or repayments.

SECTION 2.16. YIELD PROTECTION.

(a) If any Regulatory Change (including a change to Regulation D under the Securities Exchange Act of 1933, as amended) occurring after the date hereof:

(i) shall subject any Affected Party to any tax, duty or other charge with respect to any portion of the Obligations owned or funded by it or with respect to its unused commitment under the applicable Liquidity Agreement (the "Unused Commitment") (other than taxes, duties or charges based on income or gross receipts), or shall change the basis of taxation (other than taxes based on income or gross receipts) of payments to the Affected Party of any yield on or reductions to the Obligations owed to or with respect to the Obligations funded in whole or in part by it or any other amounts due under this Agreement in respect of any portion of the Obligations owned by or funded by it or its obligations or rights, if any, to fund Note Purchases or in respect of its Unused Commitment (except for changes in the rate of tax on the overall net income or gross receipts of such Affected Party imposed by the United States of America, by the jurisdiction in which such Affected Party's principal executive office is located and, if such Affected Party's principal executive office is not in the United States of America, by the jurisdiction where such Affected Party's principal office in the United States is located); or

(ii) shall impose, modify or deem applicable any reserve (including, without limitation, any reserve imposed by the Federal Reserve Board, but excluding any reserve included in the determination of yield on the Obligations), special deposit or similar requirement against assets of any Affected Party, deposits or obligations with or for the account of any Affected Party or with or for the account of any Affiliate (or entity deemed by the Federal Reserve Board to be an affiliate) of an Affected Party, or credit extended to any Affected Party; or

(iii) shall change the amount of capital maintained or required or requested or directed to be maintained by any Affected Party;

(iv) shall impose any other condition affecting any portion of the Obligations owned or funded in whole or in part by any Affected Party, or its obligations or rights, if any, to pay any portion of the Unused Commitment or to provide funding therefor; or

32

(v) shall change the rate for, or the manner in which the Federal Deposit Insurance Corporation (or any successor thereto) assesses deposit insurance premiums or similar charges;

and the result of any of the foregoing is or would be:

(A) to increase the cost to or to impose a cost on an Affected Party funding or making or maintaining any portion of the Obligations, or any purchases, reinvestments or loans or other extensions of credit under the applicable Liquidity Agreement or any other Transaction Document or any commitment of such Affected Party with respect to the foregoing;

(B) to reduce the amount of any sum received or receivable by an Affected Party under this Agreement, or under the applicable Liquidity Agreement or any other Transaction Document with respect thereto; or

(C) in the sole determination of such Affected Party, to reduce the rate of return on the capital of an Affected Party as a consequence of its obligations hereunder or under the applicable Liquidity Agreement or arising in connection herewith to a level below that which the Affected Party could otherwise have achieved;

then within 30 days after demand by such Affected Party (which demand shall be accompanied by a statement setting forth in reasonable detail the basis of such demand), the Issuer shall pay directly to such Affected Party such additional amount or amounts as will compensate such Affected Party for such additional or increased cost or such reduction; provided such additional amount or amounts shall not be payable with respect to any period in excess of 180 days prior to the date of demand by the Affected Party unless (1) the effect of the Regulatory Change is retroactive by its terms to a period prior to the date of the Regulatory Change, in which case any additional amount or amounts shall be payable for the retroactive period but only if the Affected Party provides its written demand not later than 180 days after the Regulatory Change, or (2) the Affected Party reasonably and in good faith did not believe the Regulatory Change resulted in such an additional or increased cost or such a reduction.

(b) Each Affected Party will promptly notify the Issuer and the Required Note Purchasers of any event of which it has actual knowledge which will entitle such Affected Party to any compensation pursuant to this Section 2.16; provided, however, no failure or delay in giving such notification shall adversely affect the rights of any Affected Party to such compensation unless such failure or delay results in a Material Adverse Effect.

(c) In determining any amount provided for or referred to in this Section 2.16, an Affected Party may use any reasonable averaging or attribution methods that it (in its sole discretion exercised in good faith) shall deem applicable and which it applies on a consistent basis. Any Affected Party when making a claim under this
Section 2.16 shall submit to the Issuer a statement as to such increased cost or reduced return (including

33

calculation thereof in reasonable detail), which statement shall, in the absence of manifest error, be conclusive and binding upon the Issuer.

ARTICLE III

THE NOTES

SECTION 3.01. FORM OF NOTES GENERALLY.

(a) The Notes shall be in substantially the form set forth in Exhibit H in each case with such appropriate insertions, omissions, substitutions and other variations as are required or permitted by this Agreement, and may have such letters, numbers or other marks of identification and such legends or endorsements placed thereon as may, consistently herewith, be determined by the officers executing such Notes, as evidenced by their execution of the Notes.

(b) The Notes shall be printed.

(c) The Notes shall be issuable only in registered form and with a maximum principal amount that, when aggregated with the maximum principal amounts of each other Outstanding Note, will equal the Facility Limit.

(d) All Notes shall be substantially identical except as to maximum denomination and except as may otherwise be provided in or pursuant to this Section 3.01.

SECTION 3.02. SECURITIES LEGEND. Each Note issued hereunder will contain the following legend limiting sales to "Qualified Institutional Buyers" within the meaning of Rule 144A under the Securities Act:

THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), AND HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR REGULATORY AUTHORITY OF ANY STATE. THIS NOTE HAS BEEN OFFERED AND SOLD PRIVATELY. THE HOLDER HEREOF ACKNOWLEDGES THAT THESE SECURITIES ARE "RESTRICTED SECURITIES" THAT HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT AND AGREES FOR THE BENEFIT OF THE ISSUER AND ITS AFFILIATES THAT THESE SECURITIES MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERMITTED ASSIGNEE WHOM THE SELLER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE SECURITIES ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A OR (B) TO A PERMITTED ASSIGNEE PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE), OR (C) TO A PERMITTED ASSIGNEE PURSUANT TO

34

ANY OTHER EXEMPTION FROM THE REGISTRATION REQUIREMENTS UNDER SECTION 5 OF THE SECURITIES ACT, AND IN EACH CASE IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES OR ANY OTHER JURISDICTION.

SECTION 3.03. PRIORITY. All Notes issued under this Agreement shall be in all respects equally and ratably entitled to the benefits hereof and secured by the Pledged Collateral without preference, priority or distinction on account of the actual time or times of authentication and delivery, all in accordance with the terms and provisions of this Agreement. Payments of Yield on the Notes and all other Obligations shall be made pro rata among all Outstanding Notes based on the amount of interest owed on such Note, without preference or priority of any kind. Payments of principal on the Notes shall be made pro rata among all Outstanding Notes, without preference or priority of any kind.

SECTION 3.04. EXECUTION, DELIVERY AND DATING.

(a) The Notes shall be executed on behalf of the Issuer by any of the Authorized Officers of the Issuer. The signature of any of these officers on the Notes may be manual or facsimile.

(b) Notes bearing the manual or facsimile signatures of individuals who were at any time Authorized Officers of the Issuer shall bind the Issuer, notwithstanding that such individuals or any of them have ceased to hold such offices prior to the authentication and delivery of such Notes or did not hold such offices at the date of such Notes.

(c) Each Note shall be dated the date of its execution.

SECTION 3.05. REGISTRATION, REGISTRATION OF TRANSFER AND EXCHANGE, TRANSFER RESTRICTIONS.

(a) The Issuer shall cause to be kept a register (the "Note Register") in which, subject to such reasonable regulations as it may prescribe, the Issuer shall provide for the registration of Notes and of transfers of the Notes. The Trustee shall serve as "Note Registrar" for the purpose of registering Notes and transfers of the Notes as herein provided.

(b) Upon surrender for registration of transfer of any Note at the office or agency of the Issuer to be maintained as provided in Article V(j), the Issuer shall execute and deliver in the name of the designated transferee or transferees, one or more new Notes of any authorized denominations and of a like tenor and aggregate principal amount.

(c) At the option of the Holder, Notes may be exchanged for other Notes of like tenor in a maximum principal amount consistent with Section 3.01(c), upon surrender of the Notes to be exchanged at such office or agency. Whenever any Notes are so surrendered for exchange, the Issuer shall execute and deliver the Notes which the Holder making the exchange is entitled to receive.

35

(d) All Notes issued upon any registration of transfer or exchange of Notes shall be the valid obligations of the Issuer, evidencing the same debt, and entitled to the same benefits under this Agreement, as the Notes surrendered upon such registration of transfer or exchange.

(e) Every Note presented or surrendered for registration of transfer or for exchange shall (if so required by the Issuer or the Trustee) be duly endorsed, or be accompanied by a written instrument of transfer in form satisfactory to the Issuer and the Note Registrar duly executed, by the Holder thereof or his attorney duly authorized in writing with such signature guaranteed by a commercial bank or trust company, or by a member firm of a national securities exchange, and such other documents as the Trustee may require.

(f) No service charge shall be made for any registration of transfer or exchange of Notes, but the Issuer or the Trustee may require payment of a sum sufficient to cover any tax or other governmental charge that may be imposed in connection with any registration of transfer or exchange of Notes, other than exchanges pursuant to Section 3.05(d) not involving any transfer or in connection with a Rollover Note Purchase.

(g) No Holder of a Note shall transfer its Note unless such transfer is made (i) in accordance with (A) Rule 144A under the Securities Act of 1933, as amended, (B) an exemption from registration provided by Rule 144 under the Securities Act of 1933, as amended, (if available) or any other exemption from the registration requirements under Section 5 of the Securities Act of 1933, as amended, provided the Issuer is provided an Opinion of Counsel that such transfer is so exempt, and (C) the registration and qualification requirements (or any applicable exemptions therefrom) under applicable state securities laws and (ii) pursuant to Section 10.04.

SECTION 3.06. MUTILATED, DESTROYED, LOST AND STOLEN NOTES. If any mutilated Note is surrendered to the Trustee, the Issuer shall execute and deliver in exchange therefor a new Note of like tenor and maximum principal amount and bearing a number not contemporaneously outstanding. If there shall be delivered to the Issuer (a) evidence to the Issuer's satisfaction of the destruction, loss or theft of any Note and (b) such security or indemnity as may be required by them to hold the Issuer and any of its agents harmless, then, in the absence of notice to the Issuer that such Note has been acquired by a bona fide purchaser, the Issuer shall execute and deliver, in lieu of any such destroyed, lost or stolen Note, a new Note of like tenor and principal amount and maximum principal amount and bearing a number not contemporaneously outstanding.

In case any such mutilated, destroyed, lost or stolen Note has become or is about to become due and payable, the Issuer in its discretion may, instead of issuing a new Note, pay such Note.

Upon the issuance of any new Note under this Section 3.06, the Issuer may require the payment of a sum sufficient to cover any tax or other governmental charge that may be imposed

36

in relation thereto and any other expenses (including the fees and expenses of the Note Registrar) connected therewith.

Every new Note issued pursuant to this Section in lieu of any destroyed, lost or stolen Note shall constitute an original additional contractual obligation of the Issuer, whether or not the destroyed, lost or stolen Note shall be at any time enforceable by anyone, and shall be entitled to all the benefits of this Agreement equally and proportionately with any and all other Notes duly issued hereunder.

The provisions of this Section are exclusive and shall preclude (to the extent lawful) all other rights and remedies with respect to the replacement or payment of mutilated, destroyed, lost or stolen Notes.

SECTION 3.07. PERSONS DEEMED OWNERS. Prior to due presentment of a Note for registration of transfer, the Issuer, the Trustee and any agent of the Issuer or the Trustee may treat the Person in whose name such Note is registered as the owner of such Note for the purpose of receiving payment of principal of and Yield on such Note and for all other purposes whatsoever, whether or not such Note be overdue, and the Issuer, the Trustee nor any agent of the Issuer or the Trustee shall be affected by notice to the contrary.

SECTION 3.08. CANCELLATION. Subject to Section 3.04(b), all Notes surrendered for payment, prepayment in whole, registration of transfer or exchange shall, if surrendered to any Person other than the Issuer, be delivered to the Issuer and shall be promptly cancelled by the Issuer. Subject to Section 3.04(b), the Issuer may at any time cancel any Notes previously delivered hereunder which the Issuer may have acquired in any manner whatsoever, and may cancel any Notes previously executed hereunder which the Issuer has not issued and sold. No Notes shall be executed and delivered in lieu of or in exchange for any Notes cancelled as provided in this Section, except as expressly permitted by this Agreement. All cancelled Notes held by the Issuer shall be held or destroyed by the Issuer in accordance with its standard retention or disposal policy as in effect at the time.

ARTICLE IV

CONDITIONS TO NOTE PURCHASES

SECTION 4.01. CONDITIONS PRECEDENT TO INITIAL ISSUANCE. The initial Issuance hereunder is subject to the condition precedent that DFC, TRFC or the Agents or all, as the case may be, shall have received on or before the date of such Issuance the items listed in Exhibit K hereto, in form and substance satisfactory to DFC, TRFC or the Agents or all, as the case may be.

SECTION 4.02. CONDITIONS PRECEDENT TO ALL NOTE PURCHASES. Each Issuance (including the initial Issuance) hereunder shall be subject to the further conditions precedent that:

(a) on or prior to the date of such Issuance, the Issuer shall have delivered to each Agent and the Trustee (i) a Note Purchase Percentage Calculation Report from the Valuation Agent, (ii) copies of the relevant Sale and Purchase Agreement (including, upon request, a Schedule of Financed Loans) and (iii) a request for a Note Purchase in the form and at the time required in Section 2.02(b) hereof; and

37

(b) on the date of such Issuance, the following statements shall be true, and the Issuer by accepting the amount of such Issuance shall be deemed to have certified that:

(i) the representations and warranties contained in Article V are correct on and as of such day as though made on and as of such date;

(ii) no event has occurred and is continuing, or would result from such Issuance, which constitutes an Event of Default or an event which, with the giving of notice or the passage of time, or both, would constitute an Event of Default;

(iii) on and as of such day, after giving effect to such Issuance, the Facility Amount would not exceed the Facility Limit;

(iv) no law or regulation shall prohibit, and no order, judgment or decree of any federal, state or local court or governmental body, agency or instrumentality shall prohibit or enjoin, the making of such Note Purchases by the Note Purchasers in accordance with the provisions hereof; and

(v) the amount of money equal to the Cash Reserve Requirement on such date is deposited in the Cash Reserve Account on such date from the proceeds of such Issuance.

ARTICLE V

REPRESENTATIONS AND WARRANTIES

The Issuer represents and warrants as follows:

(a) The Issuer is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Issuer of this Agreement and all Transaction Documents to be delivered by it in connection herewith or therewith, including the Issuer's use of the proceeds of Note Purchases, are within the Issuer's organizational powers, have been duly authorized by all necessary organizational action, do not contravene (i) the Issuer's Articles of Incorporation or bylaws, (ii) any law, rule or regulation applicable to the Issuer,
(iii) any contractual restriction binding on or affecting the Issuer or its property or (iv) any order, writ, judgment, award, injunction or decree binding on or affecting the Issuer or its property, and do not result in or require the creation of any lien, security interest or other charge or encumbrance upon or with respect to any of its properties (other than in favor of the Trustee for the benefit of the Secured Creditors with respect to the Pledged Collateral); and no transaction contemplated hereby or by the other Transaction Documents to which it is a party requires compliance with any bulk sales act or similar law. This Agreement and the other Transaction Documents to which it is named as a party have each been duly executed and

38

delivered by the Issuer. The Notes have been duly and validly authorized and when executed and paid for in accordance with the terms of this Agreement, will be duly and validly issued and outstanding, and will be entitled to the benefits of this Agreement.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Issuer of this Agreement or any other Transaction Document to which it is a party, except for the filing of certain UCC financing statements, all of which financing statements have been duly filed and are in full force and effect.

(d) This Agreement and each other Transaction Document to which the Issuer is a party constitute the legal, valid and binding obligations of the Issuer enforceable against the Issuer in accordance with their respective terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors and (ii) general principles of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Issuer, threatened, action or proceeding affecting the Issuer before any court, governmental agency or arbitrator that may materially adversely affect the financial condition of the Issuer or the ability of the Issuer to perform its obligations under each Transaction Document to which it is a party. The Issuer is not in default with respect to any order of any court, arbitrator or any other Governmental Authority.

(f) No proceeds of any Notes will be used by the Issuer to acquire any security in any transaction which is subject to Section 13 or 14 of the Securities Exchange Act of 1934, as amended.

(g) The Pledged Collateral shall, at all times, be owned by the Issuer free and clear of any Adverse Claim except as provided herein, and the Trustee, for the benefit of the Secured Creditors, has a valid and perfected first priority security interest in such Pledged Collateral. No effective financing statement or other instrument similar in effect covering any Pledged Collateral shall at any time be on file in any recording office except such as may be filed in favor of the Trustee relating to this Agreement.

(h) As of the close of business on each Business Day, the Facility Amount shall not exceed the Facility Limit on such Business Day.

(i) No Valuation Report (to the extent that information contained therein is supplied by the Issuer), information, exhibit, financial statement, document, book, record or report furnished or to be furnished by the Issuer to any Agent or any Required Note Purchaser in connection with this Agreement is or will be inaccurate in any material respect as of the date it is or shall be dated or (except as otherwise disclosed to any Agent or such Required Note Purchaser in writing) as of the date so furnished, and no such document contains or will contain any material misstatement of fact or omits or shall omit to state a material fact necessary to make the statements contained therein not misleading.

39

(j) The principal place of business and chief executive office of the Issuer and the office where the Issuer keeps all the Records are located at the address of the Issuer referred to in Section 10.02 or such other location as the Issuer shall have given notice of to the Required Note Purchasers pursuant to Section 6.10.

(k) The Issuer has no trade names, fictitious names, assumed names or "doing business as" names or other names under which it has done or is doing business.

(l) The Issuer is Solvent at the time of (and immediately after) each "Note Purchase" and each purchase of Eligible Loans made by the Issuer.

(m) The Issuer is not an "investment company" or a company "controlled" by an "investment company," within the meaning of the Investment Company Act of 1940, as amended.

(n) The Issuer has directed (or caused to be directed) all Servicers to transmit Collections on the Financed Loans and the other Pledged Collateral to the Trustee for deposit to the Collection Account.

(o) All representations and warranties of the Issuer set forth in the Transaction Documents to which it is a party are true and correct in all material respects.

(p) To the Issuer's best knowledge, each Student Loan to be financed with the proceeds of any Note Purchase constitutes an Eligible Loan as of the date of such Note Purchase from a Seller pursuant to a Sale and Purchase Agreement.

(q) The Issuer and its Affiliates have reviewed the areas within their business and operations which could be adversely affected by, and have developed or are developing a program to address on a timely basis, the risk that certain computer applications used by the Issuer or its Affiliates (or their respective material suppliers or vendors (other than the Department), including, but not limited to, any Servicer and the Valuation Agent) may be unable to recognize or perform properly date-sensitive functions involving dates prior to and after December 31, 1999 (the "Year 2000 Problem"). On the basis of the foregoing, to the best knowledge of the Issuer, the Year 2000 Problem will not have a Material Adverse Effect.

(r) The sale of the Notes pursuant to this Agreement will not require the registration of the Notes under the Securities Act of 1933, as amended.

(s) The Notes will be characterized as debt for federal income tax purposes.

40

ARTICLE VI

GENERAL COVENANTS OF THE ISSUER

SECTION 6.01. GENERAL COVENANTS.

(a) COMPLIANCE WITH LAWS; PRESERVATION OF CORPORATE EXISTENCE. The Issuer will comply in all material respects with all applicable laws, rules, regulations and orders and preserve and maintain its legal existence, and will preserve and maintain its rights, franchises, qualifications and privileges in all material respects.

(b) SALES, LIENS, ETC. The Issuer will not, (i) except for purposes of serialization, combination, transfer to a Guarantor as may be required or permitted under the Higher Education Act or repurchase pursuant to the terms of a Sale and Purchase Agreement of a Financed Loan, sell, assign (by operation of law or otherwise) or otherwise dispose of, or create or suffer to exist any Adverse Claim upon or with respect to, any Pledged Collateral or, (ii) except as otherwise provided herein, create or suffer to exist any Adverse Claim upon or with respect to any of the Issuer's assets.

(c) GENERAL REPORTING REQUIREMENTS. The Issuer will provide to each Agent the following:

(i) as soon as available and in any event within 120 days after the end of each fiscal year of the Issuer, a copy of the balance sheet of the Issuer and the related statements of income, beneficial interest holders' (or securityholders') equity and cash flows for such year, each prepared in accordance with GAAP consistently applied and duly certified by nationally recognized independent certified public accountants selected by the Issuer;

(ii) as soon as possible and in any event within five days after the occurrence of each Event of Default and each event which, with the giving of notice or lapse of time or both, would constitute an Event of Default, a statement of the Issuer setting forth details of such Event of Default or event and the action which the Issuer has taken and proposes to take with respect thereto;

(iii) promptly following receipt thereof, to the extent requested by any Agent, copies of all financial statements, settlement statements, portfolio and other material reports, notices, disclosures, certificates and other written material delivered or made available to the Issuer by any Person pursuant to the terms of any Transaction Document;

(iv) promptly following any Agent's request therefor, such other information respecting the Financed Loans and the other Pledged Collateral or the conditions or operations, financial or otherwise, of the Issuer as any Agent may from time to time reasonably request;

(v) with respect to each Guarantor, promptly after receipt thereof as made available to the Issuer after request therefor, copies of any audited financial

41

statements of such Guarantor certified by an independent certified public accounting firm and a written statement setting forth the Trigger Rate of such Guarantor and the source of the Issuer's representation thereof;

(vi) with respect to each Servicer and promptly after receipt thereof after a good faith effort to obtain such material is made by the Issuer, (A) copies of any annual audited financial statements of such Servicer, certified by an independent certified public accounting firm; (B) on an annual basis within 10 days after receipt thereof, copies of SAS 70 reports for such Servicer, or, if not available, the annual compliance audit for each Servicer required by Section 428(b)(1)(4) of the Higher Education Act; and (C) to the extent not included in the financial information provided pursuant to clauses (A) and (B) hereof, such Servicer's net dollar loss for the year due to servicing errors;

(vii) upon request, a Schedule of Financed Loans;

(viii) as soon as available and in any event within 120 days after the end of each fiscal year of Union Financial Services, Inc., copies of consolidated financial statements for it and its consolidated subsidiaries prepared in accordance with generally accepted accounting principles, duly certified by independent certified public accountants of recognized standing selected by it, including consolidating statements;

(ix) promptly after the filing or receiving thereof, copies of all reports and notices with respect to any Reportable Event defined in Article IV of ERISA which the Issuer files under ERISA with the Internal Revenue Service, the Pension Benefit Guarantee Corporation or the U.S. Department of Labor or which the Issuer receives from the Pension Benefit Guarantee Corporation;

(x) immediately upon becoming aware of the existence of any Event of Default, a written statement of an Authorized Officer of the Issuer setting forth details of such event and the action that the Issuer proposes to take with respect thereto; and immediately upon becoming aware of any Servicer Event of Default, written notice thereof;

(xi) as soon as possible and in any event within three Business Days of the Issuer's actual knowledge thereof, written notice of (A) any litigation, investigation or proceeding which may exist at any time which could have a Material Adverse Effect and (B) any material adverse development in previously disclosed litigation, including in each case, if known to the Issuer, any of the same against a Servicer;

(xii) promptly after the occurrence thereof, written notice of changes in the Higher Education Act or any other law of the United States that could have a Material Adverse Effect or could materially and adversely affect (A) the ability of a Servicer to perform its obligations under any Servicing Agreement, or (B) the collectibility or enforceability of a material amount of the Financed Loans, or any

42

Guarantee Agreement or Federal Reimbursement Contract with respect to a material amount of Financed Loans; and

(xiii) upon request, copies of the information required to be delivered pursuant to Rule 144A(d)(4) under the Securities Act of 1933, as amended in order to permit compliance with Rule 144A in connection with assignments of Notes.

(d) MERGER, ETC. The Issuer will not merge or consolidate with, or convey, transfer, lease or otherwise dispose of (whether in one transaction or in a series of transactions), all or substantially all of its assets (whether now owned or hereafter acquired), or acquire all or substantially all of the assets or capital stock or other ownership interest of any Person, other than, with respect to asset dispositions, in connection herewith.

(e) NATURE OF BUSINESS. The Issuer will engage in no business other than (i) purchases and sales of Eligible Loans and (ii) the other transactions permitted or contemplated by this Agreement and its Articles of Incorporation and bylaws as they exist on the Closing Date, or as amended with the consent of the Required Note Purchasers.

(f) TRANSACTION DOCUMENTS. The Issuer (i) will take all action necessary to perfect, protect and more fully evidence the ownership interest of the Issuer and the security interest of the Trustee in favor of the Secured Creditors in the Financed Loans and Collections with respect thereto and in the other Pledged Collateral and the Transaction Documents including, without limitation, (A) filing and maintaining effective financing statements (Form UCC-1) in all necessary or appropriate filing offices, (B) filing continuation statements, amendments or assignments with respect thereto in such filing offices and (C) executing or causing to be executed such other instruments or notices as may be necessary or appropriate and (ii) will take all additional action to perfect, protect and fully evidence the security interest of the Trustee, for the benefit of the Secured Creditors, in the Financed Loans and other Pledged Collateral related thereto.

(g) MAINTENANCE OF SEPARATE EXISTENCE. The Issuer will do all things necessary to maintain its existence as a Nevada corporation separate and apart from all Affiliates of the Issuer, including, without limitation, (i) practicing and adhering to corporate formalities, such as maintaining appropriate books and records; (ii) maintaining a Person who is an Independent Director;
(iii) owning or leasing pursuant to written leases all office furniture and equipment necessary to operate its business; (iv) refraining from (A) guaranteeing or otherwise becoming liable for any obligations of any of its Affiliates, (B) having obligations guaranteed by its Affiliates, (C) holding itself out as responsible for debts of any of its Affiliates or for decisions or actions with respect to the affairs of any of its Affiliates, and (D) being directly or indirectly named as a direct or contingent beneficiary or loss payee on any insurance policy of any Affiliate; (v) maintaining all of its deposit and other bank accounts and all of its assets separate from those of any other Person; (vi) maintaining all of its financial records separate and

43

apart from those of any other Person; (vii) compensating all its employees, officers, directors, consultants and agents for services provided to it by such Persons, or reimbursing any of its Affiliates in respect of services provided to it by employees, officers, directors, consultants and agents of such Affiliate, out of its own funds; (viii) accounting for and managing all of its liabilities separately from those of any of its Affiliates, including, without limitation, payment directly by the Issuer of all payroll, accounting and other administrative expenses and taxes; (ix) allocating, on an arm's-length basis, all shared operating services, leases and expenses, including, without limitation, those associated with the services of shared consultants and agents and shared computer equipment and software; (x) refraining from paying dividends or making distributions, Loans or other advances to any of its Affiliates more frequently than once during any calendar month and, in each case, as duly authorized by its Directors and in accordance with applicable law; (xi) refraining from filing or otherwise initiating or supporting the filing of a motion in any bankruptcy or other insolvency proceeding involving the Issuer or any other Affiliate of the Issuer to substantively consolidate the assets and liabilities of the Issuer with the assets and liabilities of any such Person or any other Affiliate of the Issuer; (xii) maintaining adequate capitalization in light of its business and purpose; and
(xiii) conducting all of its business (whether written or oral) solely in its own name.

(h) TRANSACTIONS WITH AFFILIATES. The Issuer will not enter into, or be a party to, any transaction with any of its Affiliates, except (i) the transactions permitted or contemplated by this Agreement (including the sale and purchase of Eligible Loans to and from Affiliates) and (ii) other transactions (including, without limitation, the lease of office space or computer equipment or software by the Issuer to or from an Affiliate) (A) in the ordinary course of business, (B) pursuant to the reasonable requirements of the Issuer's business, (C) upon fair and reasonable terms that are no less favorable to the Issuer than could be obtained in a comparable arm's-length transaction with a Person not an Affiliate of the Issuer, and (D) not inconsistent with the factual assumptions set forth in the opinion letter issued as of the Closing Date by Kutak Rock to the Secured Creditors relating to the issues of substantive consolidation.

(i) DEBT. Except as provided in the Issuer's Articles of Incorporation, the Issuer will not incur any Debt other than Debt arising hereunder. The Issuer will not make any Investments other than Permitted Investments and purchases of Eligible Loans.

(j) EXTENSION OR AMENDMENT OF TRANSACTION DOCUMENTS. Without the written consent of the Required Note Purchasers, the Issuer will not:

(i) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of any Transaction Document;

(ii) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of any Sale and Purchase Agreement, Servicing Agreement, Custodian Agreement, Financed Loan or other instrument, document or agreement included in the Pledged Collateral in any manner that (A) may reduce the amount owing by the Obligor under a Financed

44

Loan, by a Servicer, or defer or extend the date scheduled for the final payment thereof, except for extensions of past-due Financed Loans entered into by a Servicer in accordance with the Higher Education Act in order to maximize Collections thereof, or (B) may permit or result in the release of any portion of the Pledged Collateral;

(iii) take or consent to any other action that may impair the rights of any Secured Creditor to any Pledged Collateral or modify, in a manner adverse to any Secured Creditor, the right of such Secured Creditor to demand or receive payment under any of the Transaction Documents; or

(iv) take or consent to any other action that may impair the interests of the Issuer or its assignees to any Pledged Collateral or modify, in a manner adverse to the Issuer or its assignees, the right of the Issuer and its assignees to demand or receive payment under any of the Transaction Documents.

(k) ERISA. The Issuer will hot adopt, maintain, contribute to or incur or assume any legal obligation with respect to any Benefit Plan or Multiemployer Plan or permit any of its ERISA Affiliates to do any of the foregoing.

(l) SERVICERS. The Issuer will not permit any Person other than the Servicer to collect, service or administer the Financed Loans.

(m) ELIGIBLE LOANS NOT ORIGINATED BY SELLERS. The Issuer shall not purchase from a Seller pursuant to a Sale and Purchase Agreement any Eligible Loan that was originated by a Person other than the applicable Seller unless the Issuer shall have taken (or caused to be taken) all steps reasonably necessary to ensure that (i) after giving effect to such purchase, the Issuer shall have acquired all legal and beneficial ownership in such Financed Loan, free and clear of any Adverse Claim and (ii) that the Person that originated such Eligible Loan (and any transferee thereof other than the Seller) shall have received reasonable equivalent value for the transfer of such Eligible Loan made by it.

SECTION 6.02. ACQUISITION, COLLECTION AND ASSIGNMENT OF STUDENT LOANS. The Issuer shall acquire only Eligible Loans (or beneficial interests therein) with proceeds of the Note Purchases and shall diligently cause to be collected all principal and interest payments on all the Financed Loans and all sums to which the Issuer or Trustee is entitled pursuant to any Sale and Purchase Agreement, and all grants, subsidies, donations, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor which relate to such Financed Loans. The Issuer shall also make, or cause to be made by Sellers or Servicers or Trustees, every effort to collect the Issuer's or such Seller's or Servicer's or Trustee's claims for payment from the Secretary of Education or any Guarantor as soon as possible, of all payments related to such Financed Loans. The Issuer will assign or direct the assignment of such Financed Loans for payment of guarantee benefits as required by applicable law and regulations. The Issuer will comply with all United States and state statutes, rules and regulations and any Guarantor's rules and regulations which apply to such Financed Loans.

45

SECTION 6.03. ENFORCEMENT OF FINANCED LOANS. The Issuer shall cause to be diligently enforced and taken all steps, actions and proceedings reasonably necessary for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due the Issuer and Trustee, as applicable thereunder. The Issuer shall not permit the release of the obligations of any Eligible Borrower under any Financed Loan and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Issuer, the Trustee and the Note Purchasers under or with respect to each Financed Loan and agreement in connection therewith. The Issuer shall not consent or agree to or permit any amendment or modification of any Financed Loan or agreement in connection therewith which will in any manner materially adversely affect the rights or security of the Trustee or the Note Purchasers (with respect to the rights of the Note Purchasers, without the approval of the Required Note Purchasers, which approval shall not be unreasonably withheld). Nothing in this Agreement shall be construed to prevent the Issuer and Trustee, as applicable, from settling a default or curing a delinquency on any Financed Loan on such terms as shall be permitted by law.

SECTION 6.04. ENFORCEMENT OF SERVICING AGREEMENTS. The Issuer shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements, including the prompt payment of all principal and interest payments and all other amounts due the Issuer or Trustee, as applicable, thereunder, including all grants, subsidies, donations, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor and/or by the Secretary of Education which relate to any Financed Loans. The Issuer shall not permit the release of the obligations of any Servicer under any Servicing Agreement and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Issuer and of the Trustee under or with respect to each Servicing Agreement. The Issuer shall not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the rights or security of the Trustee or the Note Purchasers, without the written consent of the Required Note Purchasers, except
(a) as required by the Higher Education Act, (b) solely for the purpose of extending the term thereof or adding to the Financed Loans serviced thereunder Eligible Loans financed under an indenture or similar agreement other than this Agreement and/or (c) in any other manner, if such modification, amendment or supplement so made without the prior written consent of the Required Note Purchasers shall not be effective with respect to the servicing of Financed Loans; provided, however, that the Required Note Purchasers shall respond as promptly as may be practicable after receipt by the Required Note Purchasers of a request of the Issuer for the Required Note Purchasers' consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of any Servicing Agreement.

SECTION 6.05. ADMINISTRATION AND COLLECTION OF FINANCED LOANS. All Financed Loans shall be administered and collected either by the Issuer or by a Servicer in a competent, diligent and orderly fashion and in accordance with all requirements of the Higher Education Act, the Secretary of Education, this Agreement, the Federal Reinsurance Agreements, the Trustee Guarantee Agreement and any other guarantee agreement issued by any Guarantor to the Trustee.

46

SECTION 6.06. AMENDMENT OF FORM OF SALE AND PURCHASE AGREEMENT. The Issuer shall notify the Trustee, the Required Note Purchasers in writing of any proposed material amendments to the form of Sale and Purchase Agreement. No such amendment shall become effective unless and until the Required Note Purchasers consent in writing thereto (which consent shall not be unreasonably withheld).

SECTION 6.07. CUSTODIAN. Each Custodian shall hold the Student Loan Notes in a safe and secure manner for purposes of perfecting the security interest in and lien on such Financed Loans as herein provided. The Student Loan Notes shall be held in a limited access vault facility with a two-hour fire rating and shall be assigned a designation which is distinct from other promissory notes held to secure any other financings of the Issuer, if any, for which the Trustee acts in a fiduciary capacity.

SECTION 6.08. PREPAYMENTS AND REFINANCING. The Issuer or its Affiliates may in the future, upon 30 days' prior written notice to the Agents, enter into any agreements pursuant to which the Issuer or an Affiliate may borrow moneys thereunder, and pledge Financed Loans or its interest therein (previously pledged hereunder) to secure the same, or sell Financed Loans or its interest therein (previously pledged hereunder), none of which agreements constitute or will constitute an Adverse Claim on the Financed Loans continuing to be Pledged Collateral, as long as at the time of any such pledge or sale, the conditions set forth in the following sentence shall be satisfied. If and to the extent the Issuer or an Affiliate so borrows money or sells Financed Loans or its interest therein, upon either (a) payment in full of, or (b) deposit of cash into a segregated account maintained with the Trustee for the sole benefit of the Note Purchasers, and in which the Trustee is granted a valid and perfected first priority security interest for the benefit of the Secured Creditors subject to no other lien, claim or encumbrance, an amount equal to, all Note Purchases and other Obligations relating to such Financed Loans and the Trust Estate or any interest therein affected by such action (together with all accrued and unpaid Yield thereon together with all Yield which would accrue through the end of the related Interest Periods) such Financed Loans shall no longer be security for the Note Purchases. Notwithstanding anything to the contrary contained herein, without the prior written consent of the Required Note Purchasers, in no event shall any such payment to the Note Purchasers occur (i) if, after giving effect to such repayment and the release of the Trustee's security interest in or removal from the Pledged Collateral of the Related Financed Loans, an Event of Default (or an event that with the passage of time or the giving of notice, or both, would constitute an Event of Default) or the requirements giving rise to a collateral call under any provision of this Agreement would exist or result therefrom, and (ii) on a day other than the first Business Day of a calendar month.

SECTION 6.09. PERIODIC REPORTING.

(a) The Issuer will cause the Valuation Agent to deliver to each Agent and the Trustee:

(i) not later than each Valuation Date, a Valuation Report setting forth the Aggregate Market Value, the Liabilities and the Asset Coverage Ratio; and

47

(ii) not later than five Business Days prior to each Note Purchase, other than a Rollover Note Purchase, a Note Purchase Percentage Calculation Report.

(b) The Issuer will cause to be provided to each Agent and the Valuation Agent, (i) not later than each Calculation Date, a summary of each servicer report in the form set forth in Exhibit I setting forth the Portfolio Characteristics (as defined in the Valuation Agreement) of the Financed Loans, all as of the last day of the immediately preceding calendar month and (ii) not later than each Calculation Date, (A) the balances in the Collection Account (including a breakout of principal and interest received with respect to the Financed Loans) and the Cash Reserve Account and (B) the Liabilities, all as of the last day of the immediately preceding calendar month in the form set forth in Exhibit J.

SECTION 6.10. UCC MATTERS; PROTECTION AND PERFECTION OF PLEDGED COLLATERAL; DELIVERY OF DOCUMENTS. The Issuer will keep its principal place of business and chief executive office, and the office where it keeps the Records, at the address of the Issuer referred to in Article V(j) or, upon 30 days' prior written notice to the Trustee and the Agents, at such other locations within the United States where all actions reasonably requested by any Agent to protect and perfect the interest of the Issuer and the Secured Creditors in the Pledged Collateral have been taken and completed. The Issuer will not make any change to its name or use any tradenames, fictitious names, assumed names, "doing business as" names or other names, unless prior to the effective date of any such name change or use, the Issuer delivers to each Agent such executed financing statements as any Agent may request to reflect such name change or use, together with such other documents and instruments as any Agent may request in connection therewith. The Issuer agrees that from time to time, at its expense, it will promptly execute and deliver all further instruments and documents, and take all further action that any Agent may reasonably request in order to perfect, protect or more fully evidence the Trustee's interest in the Pledged Collateral for the benefit of the Secured Creditors, or to enable the Trustee or the Required Note Purchasers to exercise or enforce any of their respective rights hereunder. Without limiting the generality of the foregoing, the Issuer will:
(a) execute and file such financing or continuation statements or, upon the request of any Agent, amendments thereto or assignments thereof, and such other instruments or notices, as may be necessary or appropriate or as any such Agent may request, and (b) mark its master data processing records evidencing such Pledged Collateral with a legend acceptable to each Agent, evidencing that the Trustee, for the benefit of the Secured Creditors, has acquired an interest therein as provided in this Agreement. The Issuer hereby authorizes the Trustee, or any Secured Creditor on behalf of the Issuer, to file one or more financing or continuation statements, and amendments thereto and assignments thereof, relative to all or any of the Pledged Collateral now existing or hereafter arising without the signature of the Issuer where permitted by law. A carbon, photographic or other reproduction of this Agreement or any financing statement covering the Pledged Collateral, or any part thereof shall be sufficient as a financing statement. If the Issuer or the Trustee fails to perform any of its agreements or obligations under this Section 6.10, any Secured Creditor may (but shall not be required to) itself perform, or cause performance of, such agreement or obligation, and the expenses of such Secured Creditor incurred in connection therewith shall be payable by the Issuer upon the such Secured Creditor's demand therefor. For purposes of enabling any such Secured Creditor and the Trustee to exercise their respective rights described in the preceding

48

sentence and elsewhere in this Agreement, the Issuer hereby authorizes, and irrevocably grants a power of attorney to, the Secured Creditors, the Trustee and their respective successors and assigns to take any and all steps in the Issuer's name and on behalf of the Issuer necessary or desirable, in the determination of the Secured Creditors or the Trustee, as the case may be, to collect all amounts due under any and all Financed Loans and other Pledged Collateral, including, without limitation, endorsing the Issuer's name on checks and other instruments representing Collections and enforcing such Financed Loans and other Pledged Collateral.

SECTION 6.11. OBLIGATIONS OF THE ISSUER WITH RESPECT TO PLEDGED COLLATERAL. The Issuer will (a) at its expense, regardless of any exercise by any Secured Creditor of its rights hereunder, timely and fully perform and comply with all provisions, covenants and other promises required to be observed by it under the Transaction Documents included in the Pledged Collateral to the same extent as if Pledged Collateral had not been pledged hereunder and (b) pay when due any taxes, including without limitation, sales and excise taxes, payable in connection with the Pledged Collateral. In no event shall any Secured Creditor have any obligation or liability with respect to any Financed Loans or other instrument document or agreement included in the Pledged Collateral, nor shall any of them be obligated to perform any of the obligations of the Issuer or any of its Affiliates thereunder. The Issuer will timely and fully comply in all respects with each Transaction Document.

SECTION 6.12. COLLATERAL CALL. The Issuer shall maintain at all times the Minimum Asset Coverage Requirement. If the Issuer is notified by the Valuation Agent that the Asset Coverage Ratio is below the Minimum Asset Coverage Requirement, the Issuer shall deposit cash or Eligible Loans (valued at no greater than the aggregate Principal Balance thereon), within three Business Days, or such other period as agreed to by the Required Note Purchasers in writing, of receipt of notice from the Valuation Agent, in the Collection Account of the Trust Estate the amount specified by the Valuation Agent as necessary to meet the Minimum Asset Coverage Requirement.

SECTION 6.13. GUARANTOR LIMITATIONS. The Issuer shall not permit any Financed Loan to be guaranteed by any guaranty agency or entity other than (a) those specifically named in the definition of the term "Trustee Guarantee Agreements" in Section 1.01 hereof or (b) any other guaranty agency or entity specifically approved as a Guarantor by each Agent in advance in writing.

ARTICLE VII

EVENTS OF DEFAULT

If any of the following events ("Events of Default") shall occur:

(a) the Issuer fails to pay any of its Obligations under this Agreement or any of the other Transaction Documents when such Obligations are due or are declared due and such failure shall remain unremedied for one Business Day; or

(b) any representation or warranty made or deemed to be made by the Issuer (or any of its officers) under or in connection with this Agreement or any other

49

Transaction Document, or other information or report delivered pursuant hereto or thereto shall prove to have been false or incorrect in any material respect when made; or

(c) the Issuer shall fail to perform or observe any other term, covenant or agreement contained in any Transaction Document on its part to be performed or observed (other than in Section 6.12 hereof) and any such failure shall remain unremedied for three Business Days after written notice thereof shall have been received; or

(d) the Trustee, for the benefit of the Secured Creditors, shall, for any reason, cease to have a valid and perfected first priority security interest in any of the Pledged Collateral; the Issuer shall, for any reason, cease to have a valid and perfected first priority ownership interest in each Financed Loan and Collections with respect thereto; or

(e) an Event of Bankruptcy shall have occurred with respect to the Issuer; or

(f) entry of a judgment or judgments in the aggregate in excess of $100,000 against the Issuer which are not (i) stayed, bonded, vacated, paid or discharged within 30 days after entry or (ii) fully covered by insurance as to which the insurance carrier has acknowledged coverage to the Issuer in writing within 30 days after entry; or

(g) (i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings not disclosed in writing by the Issuer to the Agents, DFC and TRFC prior to the date of execution and delivery of this Agreement is pending against Issuer or Affiliate hereof, (ii) any material development has occurred in any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings so disclosed, or (iii) any litigation, governmental proceeding, arbitration proceeding or other event has occurred since the date of execution hereof which, in the case of clause (i), (ii) or (iii) in the opinion of the Required Note Purchasers, has a Material Adverse Effect; or

(h) the Internal Revenue Service shall file notice of a lien pursuant to Section 6323 of the Internal Revenue Code with regard to any of the assets of the Issuer and such lien shall not have been released within 60 days, or the Pension Benefit Guarantee Corporation shall, or shall indicate its intention to, file notice of a lien pursuant to Section 4068 of the Employee Retirement Income Security Act of 1974 with regard to any of the assets of the Issuer or any of its Affiliates and such lien shall not have been released within 60 days; or

(i) a Servicer Event of Default shall have occurred or any Servicing Agreement shall not be in full force and effect for any reason, and, in either case, such Servicer or Servicing Agreement, as the case may be, shall not be replaced by a Servicer or a Servicing Agreement, as the case may be, acceptable to the Required Note Purchasers within 60 days of such, event; provided, however, the foregoing event shall not be an "Event of Default" hereunder if such Servicer Event of Default arises under a Servicing Agreement with a Servicer that is not an Affiliate of the Seller and within the 30 days of the occurrence of such event, all Financed Loans then serviced by such

50

Servicer are released from the Pledged Collateral in accordance with the terms of this Agreement; or

(j) at any time the sum of the aggregate outstanding Principal Balance of all Financed Loans that are Proprietary Loans exceeds 20% of the aggregate outstanding Principal Balance of all Financed Loans; or

(k) the Issuer shall fail to perform or observe the covenant set forth in Section 6.12 hereof; or

(l) the occurrence of an event or circumstance that has a Material Adverse Effect; or

(m) at any time the sum of the aggregate outstanding Principal Balance of Financed Loans serviced by Servicers for which the reporting of financial information to the Agents is not permitted under their Servicing Agreements shall exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans; or

(n) at any time the sum of the aggregate outstanding Principal Balance of Financed Loans that are rehabilitated Consolidation Loans exceeds 3% of the aggregate outstanding Principal Balance of all Financed Loans; or

(o) after 180 days from any funding under a Liquidity Agreement, one or more Liquidity Note Purchases remain unpaid to the Liquidity Note Purchaser; or

(p) information in any of the reports described in Exhibits C, D or E hereof or in the reports described in the Valuation Agent Agreement, shall prove to have been false or incorrect in any material respect and such false or incorrect information shall remain uncorrected for three Business Days after written notice thereof shall have been received;

then, and in any such event, the Agents may, by notice to the Issuer and the Trustee, declare the Termination Date to have occurred, whereupon all of the Obligations shall become immediately due and payable, except that, in the case of any event described in subsection
(e) above, the Termination Date shall be deemed to have occurred automatically upon the occurrence of such event and all of the Obligations shall automatically become and be immediately due and payable, without presentment, demand, protest or any notice of any kind, all of which are hereby expressly waived by the Issuer. Upon any such declaration or automatic occurrence, the Trustee and the Required Note Purchasers shall have, in addition to all other rights and remedies under this Agreement or otherwise, all other rights and remedies provided to a secured party under the UCC of the applicable jurisdiction and other applicable laws, which rights shall be cumulative. The rights and remedies of a secured party which may be exercised by the Trustee and/or the Required Note Purchasers pursuant to this Article VII shall include, without limitation, the right, without notice except as specified below, to solicit and accept bids for and sell the Pledged Collateral or any part thereof in one or more parcels at a public or private sale, at any exchange, broker's board or at any of the Trustee's offices or elsewhere, for cash, on credit or for future delivery, and upon such other terms as the Trustee or the Required Note Purchasers may deem commercially

51

reasonable. Any sale or transfer by the Trustee and/or the Required Note Purchasers of Financed Loans shall only be made to an Eligible Lender. The Issuer agrees that, to the extent notice of sale shall be required by law, 10 Business Days' notice to the Issuer of the time and place of any public sale or the time after which any private sale is to be made shall constitute reasonable notification and that it shall be commercially reasonable for the Trustee to sell the Pledged Collateral to an Eligible Lender on an "as is" basis, without representation or warranty of any kind. The Trustee shall not be obligated to make any sale of Pledged Collateral regardless of notice of sale having been given and may adjourn any public or private sale from time to time by announcement at the time and place fixed therefor, and such sale may, without further notice, be made at the time and place to which it was so adjourned.

ARTICLE VIII

TRUSTEE

SECTION 8.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts imposed upon it by this Agreement, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Agreement, and no implied covenants or obligations shall be read into this Agreement against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Agreement; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Agreement and whether or not they contain the statements required under this Agreement.

(b) In case an Event of Default has occurred and is continuing, the Trustee, in exercising the rights and powers vested in it by this Agreement, shall use the same degree of care and skill in their exercise as a prudent person would exercise or use under the circumstances in the conduct of his own affairs.

(c) No provision of this Agreement shall require the Trustee to expend or risk its own funds or otherwise incur any financial liability in the performance of any of its duties hereunder, or in the exercise of any of its rights or powers, if repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured to it.

52

(d) Whether or not herein expressly so provided, every provision of this Agreement relating to the conduct or affecting the liability of or affording protection to the Trustee shall be subject to the provisions of this Section.

SECTION 8.02. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, servicer's report appraisal, opinion or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may be counsel for the Issuer or the Trustee), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall deem it desirable that a matter be proved or established prior to taking, suffering, or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an officer of the Issuer, an Agent or the Required Note Purchasers; provided, however, that the Trustee may not delay any action required hereunder after receipt of a certificate because the Trustee has failed to receive such certificate.

The Trustee shall not be liable for any action taken, suffered, or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

To the extent otherwise permitted by the terms of this Agreement, the Trustee is authorized, to sell, assign, transfer, convey, or repurchase Financed Loans in accordance with a Issuer, Agent or Note Purchaser request, provided that no such Financed Loan may be sold, assigned, transferred, or conveyed to any Person who is not an Eligible Lender. The Trustee is further authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Agreement.

SECTION 8.03. COMPENSATION OF TRUSTEE. The Issuer shall pay to the Trustee from time to time pursuant to Section 2.05(c)(vi) reasonable compensation for all services rendered by it hereunder, as set forth in the letter agreement dated September 10, 1999 and attached as Exhibit F hereto, and also all its reasonable expenses, charges, and other disbursements and those of its attorneys, agents, and employees incurred in and about the administration and execution of the trusts hereby created. The Trustee may not change the amount of its annual compensation without giving the Issuer at least 90 days' written notice prior to the beginning of a calendar year and without the written consent of the Agents, which consent shall not be unreasonably withheld.

SECTION 8.04. RESIGNATION OF TRUSTEE. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Agreement by giving to the Issuer and the Agents notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 8.06 hereof (and is qualified to be the Trustee under the requirements of
Section 8.06 hereof). If no

53

successor Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Issuer and the Agents, whichever period is the longer, the Trustee may (a) appoint a temporary successor Trustee having the qualifications provided in Section 8.06 hereof or (b) request a court of competent jurisdiction to (i) require the Issuer to appoint a successor, as provided in Section 8.06 hereof, within three days of the receipt of citation or notice by the court, or (ii) appoint a Trustee having the qualifications provided in Section 8.06 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to
(a) above, the Issuer may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 8.06 hereof.

SECTION 8.05. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee may be removed (a) by the Issuer for cause or upon the sale or other disposition of the Trustee or its trust functions or (b) by the Issuer without cause so long as no Event of Default exists or has existed within the last 90 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Issuer and acceptance thereof by said successor.

In the event a Trustee (or successor Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until the successor Trustee has accepted appointment as such.

SECTION 8.06. SUCCESSOR TRUSTEE. In case at any time the Trustee or any successor Trustee shall resign, be dissolved, cease to be an "eligible lender" as defined in the Higher Education Act, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Issuer by an instrument in writing duly authorized by resolution. In the case of any such appointment by the Issuer of a successor to the Trustee, the Issuer shall forthwith cause notice thereof to the Agents.

Every successor Trustee appointed by the Issuer shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender.

SECTION 8.07. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee appointed hereunder shall execute, acknowledge, and deliver to its predecessor Trustee, and also to the Issuer and the Agents, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed, or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties, and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of the Issuer, or an authorized officer of the successor Trustee, execute, acknowledge, and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor

54

Trustee all the right, title, and interest of the Trustee which it succeeds, in and to the Pledged Collateral and such rights, powers, trusts, duties, and obligations, and the Trustee ceasing to act also, upon like request, pay over, assign, and deliver to the successor Trustee any money or other property or rights subject to the lien of this Agreement, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Issuer be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers, and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Issuer.

SECTION 8.08. SERVICING AGREEMENT. The Trustee acknowledges the receipt of copies of the Servicing Agreements and Custodian Agreements attached as Exhibit G hereto.

SECTION 8.09. TRUSTEE COVENANTS WITH RESPECT TO "ELIGIBLE LENDER" STATUS. The Trustee covenants as follows:

(a) The Trustee represents and warrants that it satisfies the requirements to be an "eligible lender" as that term is defined in the Higher Education Act and covenants that it will remain an "eligible lender" so long as the Trustee remains Trustee under this Agreement; provided, however, that the Trustee shall have no responsibility or liability hereunder if it fails to remain as an "eligible lender" as a result of the actions or inactions of the Issuer or any Servicer; and

(b) The Trustee shall take such actions, but only such actions, with respect to being an "eligible lender" as shall be reasonably requested by the Issuer; such actions do not include taking steps or instituting suits, actions or proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder, for which the Issuer is solely responsible.

SECTION 8.10. TRUSTEE'S STATUS AS AN "ELIGIBLE LENDER." For the purposes of this Agreement, all documents, agreements, understandings and arrangements relating to this Agreement that are executed by the Trustee have been executed by the Trustee with the understanding that it may be deemed to be an "eligible lender" under the Higher Education Act. The Issuer hereby acknowledges the fact that the Trustee may be deemed an "eligible lender" under the Higher Education Act and thus may be subject to certain liabilities because of such status and that the Trustee is willing to accept the status of "eligible lender" hereunder as an accommodation to the Issuer, and the Issuer hereby agrees that it will indemnify and hold harmless the Trustee and its officers, directors, employees and agents for any and all liability which may be incurred because of Trustee's status as an "eligible lender" or because of the Trustee's entering into the Agreement or any of the other Transaction Documents that results from the actions or inactions of the Issuer or any Servicer.

55

ARTICLE IX

INDEMNIFICATION

Without limiting any other rights which the Note Purchasers, the Agents, the Trustee or any of their respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Issuer set forth in this Agreement or any of the other Transaction Documents or any Liquidity Agreement, the Issuer hereby agrees to indemnify the Note Purchasers, the Agents, the Trustee and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, any Liquidity Agreement or the Pledged Collateral, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Person seeking indemnification. Without limiting the foregoing, the Issuer shall indemnify the Note Purchasers, the Agents, the Trustee and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(a) any Financed Loan treated as or represented by the Issuer to be an Eligible Loan which is not at the applicable time an Eligible Loan;

(b) any representation or warranty made or deemed made by the Issuer, a Servicer or any of their respective officers under or in connection with this Agreement or any other Transaction Document, which shall have been false or incorrect when made or deemed made or delivered;

(c) the failure by the Issuer or a Servicer to comply with any term, provision or covenant contained in this Agreement or any other Transaction Document, or with any applicable law, rule or regulation with respect to any Pledged Collateral, or the nonconformity of any Financed Loan or any other Pledged Collateral with any such applicable law, rule or regulation;

(d) the failure to vest and maintain vested in the Trustee for the benefit of the Secured Creditors or to transfer to the Trustee, a first priority security interest in any of the Pledged Collateral, free and clear of any Adverse Claim (except as otherwise provided herein);

(e) the failure to file, or any delay in filing, financing statements or other similar instruments or documents under the UCC of any applicable jurisdiction or other applicable laws with respect to any Pledged Collateral;

(f) any dispute, claim, offset or defense (other than the discharge in bankruptcy of the Obligor) of the Obligor to the payment of any Financed Loan or any Servicer to the payment of any obligation otherwise owing under a Transaction Document (including, without limitation, a defense based on such Financed Loan or

56

obligation or the related Transaction Document not being a legal, valid and binding obligation of such Person enforceable against it in accordance with its terms);

(g) any failure of the Issuer to perform its duties or obligations in accordance with the provisions of this Agreement or any other Transaction Document or any failure by the Issuer to perform its respective duties in respect of the Financed Loans;

(h) any breach of contract by the Issuer or any claim or action of whatever sort arising out of or in connection with any Transaction Document or the transactions contemplated thereby;

(i) the failure to pay when due any taxes, including without limitation, sales, excise or personal property taxes payable in connection with the Pledged Collateral;

(j) any repayment by the Note Purchasers of any amount previously distributed in payment of Note Purchases or payment of Yield or any other amount due hereunder, in each case which amount any such Note Purchaser believes in good faith is required to be repaid;

(k) the commingling by the Issuer or any of its Affiliates of Collections at any time with other funds;

(l) any investigation, litigation or proceeding expressly related to this Agreement, any Liquidity Agreement or any other Transaction Document or the use of proceeds of Note Purchases or the Pledged Collateral or in respect of any Financed Loan;

(m) any failure by the Issuer to give reasonably equivalent value to any Seller in consideration for the Financed Loans sold, or deemed to have been sold, to it by such Seller, or any attempt by any Person to void or otherwise avoid any such transaction under any statutory provision or common law or equitable action, including, without limitation, any provision of the Bankruptcy Code; or

(n) any failure of the Issuer or any of its agents or representatives to remit to the Trustee, Collections of Financed Loans and other Pledged Collateral remitted to the Issuer or any such agent or representative.

Any amounts subject to the indemnification provisions of this Article IX shall be paid by the Issuer to the Note Purchasers, the Agents, the Trustee or their respective officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

ARTICLE X

MISCELLANEOUS

SECTION 10.01. AMENDMENTS AND WAIVERS. No amendment or modification of any provision of this Agreement shall be effective without the written agreement of the Issuer, the Required Note Purchasers and, to the extent affected thereby, the Trustee, and no termination or

57

waiver of any provision of this Agreement or consent to any departure therefrom by the Issuer shall be effective without the written concurrence of the Required Note Purchasers. Any waiver or consent shall be effective only in the specific instance and for the specific purpose for which given.

SECTION 10.02. NOTICES, ETC. All notices and other communications provided for hereunder shall, unless otherwise stated herein, be in writing (including telex communication and communication by facsimile copy) and mailed, delivered by nationally recognized overnight courier service, telexed, transmitted or delivered by hand, as to each party hereto, at its address set forth under its name on the signature pages hereof or at such other address as shall be designated by such party in a written notice to the other parties hereto. All such notices and communications shall be effective, upon receipt, or in the case of (a) notice by mail, five days after being deposited in the United States mails, first-class postage prepaid, (b) notice by telex, when telexed against receipt of answerback, or (c) notice by facsimile copy, when verbal communication of receipt is obtained, except that notices and communications pursuant to Article II shall not be effective until received.

SECTION 10.03. NO WAIVER; REMEDIES. No failure on the part of the Trustee, the Agents or the Note Purchasers to exercise, and no delay in exercising, any right hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right hereunder preclude any other or further exercise thereof or the exercise of any other right. The remedies herein provided are cumulative and not exclusive of any remedies provided by law.

SECTION 10.04. BINDING EFFECT; ASSIGNABILITY. This Agreement shall be binding upon and inure to the benefit of the Issuer, the Note Purchasers, the Agents, the Trustee and their respective successors and permitted assigns (subject to this Section 10.04). This Agreement and the Note Purchasers' rights and obligations hereunder and under the Notes and interest herein and in the Notes shall be assignable in whole or in part (including by way of the sale of participation interests therein or by assignment by an Agent of any of its assigns of the whole or any part of the Commitment) by the Note Purchasers and its successors and assigns; provided, however, that the Note Purchaser shall not transfer or assign its interests in the Notes if immediately after such transfer or assignment, the Notes would be owned by more than 100 persons as described in Treasury Regulation 1.7704-l(h). The Issuer may not assign any of its rights and obligations hereunder and under the Notes or any interest herein and in the Notes without the prior written consent of the Agents. The Note Purchasers and the Agent may not assign any of their rights and obligations hereunder and under the Notes or any interest herein or in the Notes without the prior written consent of the Issuer; provided, however, the Note Purchasers and the Agent may assign their respective rights to any Affiliates, Liquidity Providers, commercial paper conduits administered by an Agent or for whom an Agent acts as referral agent and collateral agents without the consent of the Issuer. The parties to each assignment or participation made pursuant to this
Section 10.04 shall execute and deliver to the applicable Agent and the Administrative Agent for their acceptance and recording in their respective books and records, an assignment or a participation agreement or other transfer instrument reasonably satisfactory in form and substance to the Issuer. Each such assignment or participation shall be effective as of the date specified in the agreement or instrument only after the execution, delivery, acceptance and recording as described in the preceding sentence. The Note Purchasers shall notify the Issuer of any assignment or participation thereof made pursuant

58

to this Section 10.04. Subject to Section 10.11, the Note Purchasers may not, in connection with any assignment or participation or any proposed assignment or participation pursuant to this Section 10.04, disclose to the assignee or participant or proposed assignee or participant any information relating to the Issuer and the Pledged Collateral furnished to the Note Purchasers by or on behalf of the Issuer, without either (a) first obtaining the prior written consent of the Issuer, which consent shall not be unreasonably withheld, or (b) delivering to the Issuer a written agreement signed by the proposed assignee or participant, for the Issuer's benefit and otherwise in form and substance reasonably acceptable to the Issuer pursuant to which the proposed assignee or participant agrees to maintain the confidentiality of the information concerning the Issuer and the Financed Loans that may be provided to it by an Agent or any Note Purchaser.

SECTION 10.05. SURVIVAL. The rights and remedies with respect to any breach of a representation and warranty made by the Issuer pursuant to Article V and the indemnification and payment provisions of Articles VIII and IX and Sections 2.16,10.08, 10.09, 10.11 and 10.12 shall be continuing and shall survive the termination of this Agreement.

SECTION 10.06. GOVERNING LAW; SEVERABILITY. This Agreement shall be construed in all respects in accordance with, and governed by the internal laws (as opposed to conflicts of law provisions) of the State of New York. Whenever possible, each provision of this Agreement shall be interpreted in such a manner as to be effective and valid under applicable law, but if any provision of this Agreement shall be prohibited by or invalid under applicable law, such provision shall be ineffective only to the extent of such prohibition or invalidity, without invalidating the remainder of such provisions or the remaining provisions of this Agreement.

SECTION 10.07. GOVERNING LAW; JURY WAIVER. THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK, EXCEPT TO THE EXTENT THAT THE VALIDITY OR PERFECTION OF THE INTERESTS OF THE TRUSTEE, FOR THE BENEFIT OF THE SECURED CREDITORS, IN THE COLLATERAL, OR REMEDIES HEREUNDER, IN RESPECT THEREOF, ARE GOVERNED BY THE LAWS OF A JURISDICTION OTHER THAN THE STATE OF NEW YORK. EACH OF THE PARTIES HERETO WAIVES, TO THE FULLEST EXTENT PERMITTED BY LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY LITIGATION ARISING DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION WITH THIS AGREEMENT OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREUNDER.

SECTION 10.08. COSTS, EXPENSES AND TAXES. In addition to the rights of indemnification granted to the Note Purchasers, the Agents, the Trustee and their respective Affiliates under Article IX hereof, and notwithstanding any limitation on recourse set forth herein, the Issuer agrees to pay on demand all reasonable costs and expenses of each Note Purchaser, each Agent and the Trustee incurred in connection with the preparation, execution, delivery, administration (including periodic auditing), or any amendment or modification of, or any waiver or consent issued in connection with, this Agreement, the Liquidity Agreements or any other Transaction Document, including, without limitation, the reasonable fees and out-of-pocket expenses of counsel for the Trustee and each of the Note Purchasers and Agents with respect thereto and with respect to advising the Trustee, the Agents and the Note Purchasers as to their respective rights and remedies hereunder or thereunder, and all costs and expenses, if any (including reasonable

59

counsel fees and expenses), incurred by the Trustee, the Agents or the Note Purchasers in connection with the enforcement of this Agreement, the Liquidity Agreements and the other Transaction Documents.

SECTION 10.09. RECOURSE AGAINST CERTAIN PARTIES. No recourse under or with respect to any obligation, covenant or agreement (including, without limitation, the payment of any fees or any other obligations) of the Note Purchasers as contained in this Agreement or any other agreement, instrument or document entered into by it pursuant hereto or in connection herewith shall be had against any administrator of any Note Purchasers or any incorporator, affiliate, stockholder, officer, employee or director of any Note Purchasers or of any such administrator, as such, by the enforcement of any assessment or by any legal or equitable proceeding, by virtue of any statute or otherwise; it being expressly agreed and understood that the agreements of the Note Purchasers contained in this Agreement and all of the other agreements, instruments and documents entered into by each such Note Purchaser pursuant hereto or in connection herewith are, in each case, solely the corporate obligations of such Note Purchaser, and that no personal liability whatsoever shall attach to or be incurred by any administrator of any Note Purchaser or any incorporator, stockholder, affiliate, officer, employee or director of any Note Purchaser or of any such administrator, as such, or any other them, under or by reason of any of the obligations, covenants or agreements of any such Note Purchaser contained in this Agreement or in any other such instruments, documents or agreements, or which are implied therefrom, and that any and all personal liability of every such administrator of any Note Purchaser and each incorporator, stockholder, affiliate, officer, employee or director of any such Note Purchaser or of any such administrator, or any of them, for breaches by any Note Purchaser of any such obligations, covenants or agreements, which liability may arise either at common law or at equity, by statute or constitution, or otherwise, is hereby expressly waived as a condition of and in consideration for the execution of this Agreement. The provisions of this Section 10.09 shall survive the termination of this Agreement.

SECTION 10.10. EXECUTION IN COUNTERPARTS; SEVERABILITY; INTEGRATION. This Agreement may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed shall be deemed to be an original and all of which when taken together shall constitute one and the same agreement. In case any provision in or obligation under this Agreement shall be invalid, illegal or unenforceable in any jurisdiction, the validity, legality and enforceability of the remaining provisions or obligations, or of such provision or obligation in any other jurisdiction, shall not in any way be affected or impaired thereby. This Agreement contains the final and complete integration of all prior expressions by the parties hereto with respect to the subject matter hereof and shall constitute the entire agreement among the parties hereto with respect to the subject matter hereof, superseding all prior oral or written understandings.

SECTION 10.11. CONFIDENTIALITY. The Trustee, each Agent and each of the Note Purchasers each agree to keep confidential and not disclose any non-public information or documents related to the Issuer or any Affiliate of the Issuer delivered or provided to such Person in connection with this Agreement, any other Transaction Document or the transactions contemplated hereby or thereby and which are clearly identified in writing by the Issuer or such Affiliate as being confidential; provided, however, that each of the Trustee and each of the Agents and Note Purchasers may disclose any such information (a) to the extent required or

60

deemed necessary and/or advisable by such Person's counsel in any judicial, regulatory, arbitration or governmental proceeding or under any law, regulation, order, subpoena or decree, (b) to its officers, directors, employees, accountants, auditors and outside counsel, in each case, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality, (c) to or by any liquidity or credit provider for DFC or TRFC, any potential liquidity or credit provider for DFC or TRFC, or any assignee or participant or potential assignee or participant of any liquidity or credit provider for DFC or TRFC, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality, (d) to any assignee, participant, or potential assignee or participant of or with any Note Purchaser, any Agent or the Trustee, provided such Person agrees to be bound by the confidentiality provisions hereof or similar hereto, (e) to bank examiners and any other Person to whom the Trustee, any Agent, any Note Purchaser, any such liquidity or credit support provider or assignee or participant is required by law, regulation, decree or order to make such disclosure, (f) in connection with the enforcement hereof or of any of the other Transaction Documents or any Liquidity Agreement, (g) to any rating agency rating the commercial paper notes of a Note Purchaser, and (h) to such other Persons as may be approved by the Issuer. Notwithstanding the foregoing, the foregoing obligations shall not apply to any such information, documents or portions thereof that: (i) were of public knowledge or literature generally available to the public at the time of such disclosure or (ii) have become part of the public domain by publication or otherwise, other than as a result of the failure of the Trustee, the applicable Note Purchaser, the applicable Agent or any of their respective employees, directors, officers, advisors, accountants, auditors, or legal counsel to preserve the confidentiality thereof.

SECTION 10.12. NO PROCEEDINGS.

(a) Each of the Trustee and the Issuer agrees that it shall not file, or join in the filing of, cooperate with any Person in the filing of, or encourage any Person with respect to the filing of a petition against such Conduit Note Purchaser under the federal bankruptcy laws, or join in the commencement of any bankruptcy, reorganization, arrangement, insolvency, liquidation or other similar proceeding against such Conduit Note Purchaser.

(b) Each Note Purchaser and each Agent agrees that it shall not at any time file, or join in the filing of, cooperate with any Person in the filing of, or encourage any Person with respect to the filing of a petition against the Issuer under the federal bankruptcy laws, or join in the commencement of any bankruptcy, reorganization, arrangement, insolvency, liquidation or other similar proceeding against the Issuer.

SECTION 10.13. SECTION TITLES. The section titles contained in this Agreement shall be without substantive meaning or content of any kind whatsoever and are not a part of the agreement between the parties.

SECTION 10.14. ENTIRE AGREEMENT. This Agreement, including all Exhibits, Schedules and other documents attached hereto or incorporated by reference herein, together with the other Transaction Documents constitutes the entire agreement of the parties with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, oral or written, with respect to the subject matter hereof.

61

ARTICLE XI

THE AGENTS

SECTION 11.01. AUTHORIZATION AND ACTION OF ADMINISTRATIVE AGENT. Each Conduit Note Purchaser and Agent hereby accepts the appointment of and authorizes the Administrative Agent to take such action as agent on behalf of such Conduit Note Purchaser and Agent and to exercise such powers as are delegated to such Administrative Agent by the terms hereof, together with such powers as are reasonably incidental thereto. Except for actions which the Administrative Agent is expressly required to take pursuant to this Agreement, the Administrative Agent shall not be required to take any action which exposes the Administrative Agent to personal liability or which is contrary to applicable law unless the Administrative Agent shall receive further assurances to its satisfaction from the applicable Conduit Note Purchaser or Agent, of the indemnification obligations under Section 11.04 against any and all liability and expense which may be incurred in taking or continuing to take such action. Each Agent agrees to give to each of its respective Note Purchasers prompt notice of each notice and determination and a copy of each certificate and report (if such notice, report, determination, or certificate is not given by the applicable Person to the Note Purchasers) given to it by the Issuer, any Seller, any Servicer, the Valuation Agent, or the Trustee, pursuant to the terms of this Agreement.

SECTION 11.02. AUTHORIZATION AND ACTION OF AGENTS. Each Conduit Note Purchaser hereby accepts the appointment of and authorizes its related Agent to take such action as agent on its behalf and to exercise such powers as are delegated to such Agent by the terms hereof, together with such powers as are reasonably incidental thereto. Each Agent reserves the right, in its sole discretion, to take any actions and exercise any rights or remedies under this Agreement and any related agreements and documents. Each Agent agrees to give to each of its respective Note Purchasers prompt notice of each notice and determination and a copy of each certificate and report (if such notice, report, determination, or certificate is not given by the applicable Person to the Note Purchasers) given to it by the Issuer, any Seller, any Servicer, the Valuation Agent, or the Trustee, pursuant to the terms of this Agreement. Except for actions which any Agent is expressly required to take pursuant to this Agreement, as the case may be, such Agent shall not be required to take any action which exposes such Agent to personal liability or which is contrary to applicable law unless such Agent shall receive further assurances to its satisfaction from its related Liquidity Provider(s) of the indemnification obligations under Section 11.06 against any and all liability and expense which may be incurred in taking or continuing to take such action.

SECTION 11.03. AGENCY TERMINATION. Subject to Sections 11.06 and 11.08, the appointment and authority of the Administrative Agent and the Agents hereunder shall terminate upon the payment to (a) each Note Purchaser of all amounts owing to such Note Purchaser hereunder and under the Notes and (b) the Agents and the Administrative Agent of all amounts due hereunder and under the Notes.

SECTION 11.04. AGENTS' RELIANCE, ETC. Neither the Administrative Agent, the Agents nor any of their respective directors, officers, agents or employees shall be liable for any action taken or omitted to be taken by it as Administrative Agent or as Agents under or in connection with this Agreement or any related agreement or document, except for its or their own gross

62

negligence or willful misconduct. Without limiting the foregoing, the Administrative Agent and each Agent: (a) may consult with legal counsel, independent public accountants and other experts selected by it and shall not be liable for any action taken or omitted to be taken in good faith by it in accordance with the advice of such counsel, accountants or experts; (b) makes no warranty or representation to any Note Purchaser and shall not be responsible to any Note Purchaser for any statements, warranties or representations made by the Issuer, any Seller, any Servicer, any Guarantor, or the Valuation Agent in connection with this Agreement or any other Transaction Document; (c) shall not have any duty to ascertain or to inquire as to the performance or observance of any of the terms, covenants or conditions of this Agreement or any other Transaction Document on the part of the Issuer, any Servicer, any Seller, any Guarantor or the Valuation Agent or to inspect the property (including the books and records) of the Issuer, any Servicer, any Seller, any Guarantor or the Valuation Agent; (d) shall not be responsible to any Note Purchaser, as the case may be, for the due execution, legality, validity, enforceability, genuineness, sufficiency or value of this Agreement or any other instrument or document furnished pursuant hereto; and (e) shall incur no liability under or in respect of this Agreement by acting upon any notice (including notice by telephone), consent, certificate or other instrument or writing (which may be by telex) believed by it in good faith to be genuine and signed or sent by the proper party or parties.

SECTION 11.05. ADMINISTRATIVE AGENT, AGENTS, AND AFFILIATES. The Administrative Agent and each Agent and its Affiliates may generally engage in any kind of business with the Trustee, any Servicer, the Issuer, any Guarantor or any Seller, any of their respective Affiliates and any Person who may do business with or own securities of any Servicer, the Issuer, any Guarantor or any Seller or any of their respective Affiliates, all as if Morgan Guaranty Trust Company of New York were not the Administrative Agent and without any duty to account therefor to the Agents or the Note Purchasers and as if such parties were not Agents and without any duty to account therefor to their respective related Note Purchasers.

SECTION 11.06. [RESERVED].

SECTION 11.07. PURCHASE DECISION. Each Note Purchaser acknowledges that it has, independently and without reliance upon its related Agent or the Administrative Agent, and based on such documents and information as it has deemed appropriate, made its own evaluation and decision to enter into this Agreement and to purchase an interest in the Notes. Each Note Purchaser also acknowledges that it will, independently and without reliance upon its related Agent or the Administrative Agent or any of their respective Affiliates, and based on such documents and information as it shall deem appropriate at the time, continue to make its own decisions in taking or not taking action under this Agreement or any related agreement, instrument or other document.

SECTION 11.08. SUCCESSOR AGENTS. The Administrative Agent or any Agent may resign at any time by giving five days' written notice thereof to each Agent (in the case of the Administrative Agent's resignation) of to the related Conduit Note Purchaser and Liquidity Provider(s) (in the case of an Agent's resignation), as applicable, the Issuer and the Trustee. Upon any such resignation, the Agents or related Note Purchasers, as applicable, shall have the right to appoint a successor Administrative Agent or Agent approved by the Issuer (which approval will not be unreasonably withheld or delayed). If no successor Administrative Agent or

63

Agent shall have been so appointed and shall have accepted such appointment, within sixty days after the retiring Administrative Agent's or Agent's giving of notice of resignation, then the retiring Administrative Agent or Agent may, on behalf of the Agents or the related Note Purchasers, as applicable, appoint a successor Administrative Agent or Agent. If such successor Administrative Agent or Agent is not an Affiliate of the resigning Administrative Agent or Agent, such successor Administrative Agent or Agent shall be subject to the Issuer's prior written approval (which approval will not be unreasonably withheld or delayed). Upon the acceptance of any appointment as Administrative Agent or Agent hereunder by a successor Administrative Agent or Agent, such successor Administrative Agent or Agent shall thereupon succeed to and become vested with all of the rights, powers, privileges and duties of the retiring Administrative Agent or Agent, and the retiring Administrative Agent or Agent shall be discharged from its duties and obligations under this Agreement. After any retiring Administrative Agent's or Agent's resignation hereunder as Administrative Agent or Agent, the provisions of this Article XI shall inure to its benefit as to any actions taken or omitted to be taken by it while it was an Administrative Agent or Agent under this Agreement.

64

IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE ISSUER:

NHELP-III, INC.

By /s/ Terry J. Heimes
   --------------------------------
   Terry J. Heimes, Vice President

c/o National Higher Education Loan Program 121 South 13 Street, Suite 301 Lincoln, NE 68508 Attn: Terry J. Heimes (402) 458-2303 Fax: (402) 458-2399

THE NOTE PURCHASERS:

DELAWARE FUNDING CORPORATION

By: Morgan Guaranty Trust Company of
New York, as attorney-in-fact for
Delaware Funding Corporation

By /s/ Richard Burke
   ----------------------------------
   Richard Burke
   Vice President

c/o Morgan Guaranty Trust Company of New York 500 Stanton Christiana Road Newark, Delaware 19713-2107 Attn: Asset Finance Group (302) 634-5492 Fax: (302) 634-5490

65

THREE RIVERS FUNDING CORPORATION

By /s/ Bernard J. Angelo
   -----------------------------------
Name Bernard J. Angelo
Title Vice President

c/o Global Securitization Services, LLC 25 West 43rd Street, Suite 704 New York, New York 10036 Attn: Mr. Bernard J. Angelo Fax: (212) 302-8767

with a copy to the TRFC Agent.

THE AGENTS:

MORGAN GUARANTY TRUST COMPANY OF NEW
YORK, as DFC Agent and Administrative
Agent

By /s/ Richard Burke
   ----------------------------------
   Richard Burke
   Vice President

c/o Morgan Guaranty Trust Company of New York 500 Stanton Christiana Road Newark, Delaware 19713-2107 Attn: Asset Finance Group (302) 634-5492 Fax: (302) 634-5490

66

MELLON BANK, N.A., as TRFC Agent

By /s/ Stephen Cobain
   -----------------------------------
Name Stephen Cobain
Title First Vice President

One Mellon Bank Center Room 0410 Pittsburgh, PA 15258-0001 Attn: Ms. Jacquelyn Lobl Fax: (412) 234-5434

THE TRUSTEE:

NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION

By /s/ Susan E. Jacobsen
   -----------------------------------
   Susan E. Jacobsen, Corporate Trust
   Officer

Norwest Bank Minnesota, National Association 6th & Marquette Avenue Minneapolis, MN 55479-0069 Attn: Corporate Trust Services (612) 667-5745 Fax:(612)667-2149

67

EXHIBIT A

FORM OF SALE AND PURCHASE AGREEMENT

[On file at Perry, Guthery, Haase
& Gessford, P.C., L.L.O.]


EXHIBIT B

FORM OF VALUATION AGREEMENT


FORM OF VALUATION AGENT AGREEMENT

among
______________________,
as the Valuation Agent

NHELP-III, INC.,
as the Issuer

and

DELAWARE FUNDING CORPORATION,
as a Conduit Note Purchaser

and

THREE RIVERS FUNDING CORPORATION,
as a Conduit Note Purchaser

and

MORGAN GUARANTY TRUST COMPANY OF NEW YORK,
as DFC Agent

and

MELLON BANK, N.A.,
as TRFC Agent

Dated as of ___________________


TABLE OF CONTENTS

Page

                                    ARTICLE I

                                   DEFINITIONS

Section 1.01.   Certain Defined Terms...........................................   2
Section 1.02.   Computation of Time Periods.....................................   5

                                   ARTICLE II

                       VALUATION AGENT; TERM OF AGREEMENT

Section 2.01.   Appointment and Acceptance......................................   6
Section 2.02.   Terms and Conditions............................................   6
Section 2.03.   Resignation and Discharge.......................................   6
Section 2.04.   Term of Agreement...............................................   7

                                   ARTICLE III

                                  CALCULATIONS

Section 3.01.   Maximum Note Purchase Percentage Calculations...................   7
Section 3.02.   Loan Valuation Percentage Calculations..........................   8

                                   ARTICLE IV

REPRESENTATIONS AND WARRANTIES..................................................   8

                                    ARTICLE V

INDEMNIFICATION.................................................................   9

                                   ARTICLE VI

                                  MISCELLANEOUS

Section 6.01.   Confidentiality.................................................  10
Section 6.02.   Amendment.......................................................  10
Section 6.03.   Notices.........................................................  10
Section 6.04.   Third Party Beneficiary.........................................  12
Section 6.05.   Assignment by the Conduit Note Purchasers.......................  12
Section 6.06.   Governing Law; Severability.....................................  12
Section 6.07.   No Petition.....................................................  12


TABLE OF CONTENTS
(continued)
Page

Section 6.08.   Limited Recourse Nature of Transactions.........................  12
Section 6.09.   Execution in Counterparts.......................................  13
Section 6.10.   Section Titles..................................................  13
Section 6.11.   Entire Agreement................................................  13

EXHIBIT A       FORM OF ADVANCE PERCENTAGE CALCULATION REPORT
EXHIBIT B       FORM OF VALUATION REPORT
EXHIBIT C       FORM OF REQUEST FOR VALUATION REPORT
EXHIBIT D       INITIAL LOAN SERVICING FEES

ii

THIS VALUATION AGENT AGREEMENT (the "Agreement") is made as of _______________________ by and among _________________________, a corporation duly organized under the laws of the State of ___________ (the "Valuation Agent"); NHELP-III, INC., a corporation duly organized under the laws of the State of Nevada (the "Issuer"); DELAWARE FUNDING CORPORATION, a Delaware corporation ("DFC"); THREE RIVERS FUNDING CORPORATION, a Delaware corporation ("TRFC," and together with DFC, the "Conduit Note Purchasers"); MORGAN GUARANTY TRUST COMPANY OF NEW YORK, a New York banking corporation, as DFC Agent (the "DFC Agent"); and MELLON BANK, N.A., a national banking association, as TRFC Agent (the "TRFC Agent," and, together with the DFC Agent, the "Agents").

PRELIMINARY STATEMENTS

WHEREAS the Issuer, the Conduit Note Purchasers, the Agents and Norwest Bank Minnesota, National Association (the "Trustee") have entered into a Warehouse Note Purchase and Security Agreement dated as of September 1, 1999 (the "Note Purchase Agreement"), pursuant to which the Conduit Note Purchasers have agreed to purchase Notes issued by the Issuer from time to time subject to the conditions set forth therein for the purpose of financing the purchase of certain types of education loans (the "Student Loans," and when financed under the Note Purchase Agreement, the "Financed Loans");

WHEREAS the Conduit Note Purchasers will enter into Liquidity Agreements (the "Liquidity Agreements") pursuant to which the Conduit Note Purchasers may assign to the Liquidity Providers (as defined in the Note Purchase Agreement) their respective right, title and interest to the whole or part of the Notes issued by the Issuer or interests therein;

WHEREAS the Note Purchase Agreement and the Liquidity Agreements provide that, in order to secure the prompt and complete payment of all amounts due and payable thereunder, the Issuer will grant to the Trustee, for the benefit of the Conduit Note Purchasers and the Agents, a security interest in the Financed Loans, all revenues and recoveries of principal from the Financed Loans and any other collections, funds and accrued earnings held thereon held in the various funds and accounts created under the Note Purchase Agreement (collectively, the "Pledged Collateral");

WHEREAS the maximum principal amount of Notes the Conduit Note Purchasers will be obligated to purchase from the Issuer from time to time for the purpose of financing Student Loans is in part based upon the characteristics of the Financed Loans and certain other assumptions as described herein; and

WHEREAS the Valuation Agent has agreed to perform certain calculations relating to the Pledged Collateral, in accordance with the assumptions and procedures described herein and at the times and under the circumstances specified in the Note Purchase Agreement;

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


ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS. As used in this Agreement and its exhibits, the terms set forth above and in this Section 1.01 shall have the meanings ascribed thereto (such meanings to be equally applicable to both the singular and plural forms of the terms defined) unless a contrary definition is given to such term in the Note Purchase Agreement, in which case the definition in the Note Purchase Agreement shall be controlling.

"Borrower Incentive Program" means any interest rate reduction program applicable to any Financed Loans or Student Loans to be financed.

"Cash Flow Projections" mean the estimates prepared by the Valuation Agent for the period commencing on the most recent date for which the Valuation Agent has received the Portfolio Characteristics illustrating: (a) the income to be received from the Financed Loans (excluding borrower interest, federal interest subsidy and federal special allowance payments accrued thereon and unpaid as of the date of the Portfolio Characteristics) and Permitted Investments, including borrower principal and interest payments, federal interest subsidy payments, federal special allowance payments, guaranty payments, sale proceeds and investment earnings (collectively, the "Revenues"),
(b) the costs incurred in the financing of such Financed Loans, including acquisition fees, debt service, servicing fees, valuation fees, trustee fees, administrative fees, consolidation loan rebate and any other charges relating to the financing, servicing and administration of such loans (collectively, the "Expenses"), and (c) the periodic and cumulative Revenues less the periodic and cumulative Expenses (the "Net Revenues").

"Cost of Funds" means the interest rate per annum used by the Valuation Agent in the Cash Flow Projections for computing debt interest expense.

"Discount Rate" means the rate of discount per annum stipulated in the Note Purchase Percentage Calculation Assumptions and the Valuation Report Assumptions, as applicable, to be used by the Valuation Agent in connection with its determination of the present value of Net Revenues.

"Loan Valuation Percentage" has the meaning set forth in the Note Purchase Agreement, and is to be determined by the Valuation Agent by: (a) dividing (i) the present value of the Net Revenues (using the Portfolio Characteristics and the Valuation Report Assumptions) by (ii) the outstanding principal balance of Student Loans, and (b) adding 100% to the resulting percentage.

"Net Revenues" means the projected net income to be received from the Student Loans after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Note Purchase Percentage Calculation Assumptions and the Valuation Report Assumptions, as applicable.

"Note Purchase Percentage Calculation Assumptions" means the following cash flow and related assumptions to be used by the Valuation Agent in connection with its preparation of each Note Purchase Percentage Calculation Report:

2

(a) the Cost of Funds shall be a rate per annum equal to the sum of (i) the weighted average of the Interest Rates applicable to the Notes Outstanding for the current Interest Period, (ii) the applicable Margin and (iii) .20%;

(b) the Discount Rate to be applied to the Net Revenues shall be a rate per annum equal to the sum of (i) the Cost of Funds, and (ii) .80%;

(c) interest earnings on short-term balances shall be a rate per annum equal to: (i) LIBOR, less (ii) .10%;

(d) the cumulative default rate shall be 18%;

(e) default occurrences shall be spread out evenly over each year of repayment in accordance with the following schedule: 70% in the first year of repayment; 20% in the second year of repayment; 10% in the third year of repayment; and 0% thereafter;

(f) the principal balance of Student Loans that receive an interest rate reduction pursuant to any Borrower Incentive Program will equal the product of: (i) the aggregate principal balance (not including any capitalized interest) of Student Loans eligible to participate in any such program, and (ii) 20%;

(g) servicing fees for Student Loans will be based upon the fees stated in the applicable Servicing Agreements covering the Financed Loans that are then in effect. The presently effective servicing fees for UNIPAC Service Corporation ("UNIPAC") and Great Lakes Higher Education Servicing Corporation ("Great Lakes") are attached hereto as Exhibit D;

(h) fees payable to the U.S. Department of Education on Consolidation Loans made after October 1, 1993 will be charged at a rate of 1.05% (or such other rate as may be provided for under applicable law) per annum on the outstanding principal balance of such loans, payable monthly;

(i) the Portfolio Administration Fee shall be 0.45% per annum, payable monthly in arrears based upon the unpaid principal balance of Financed Loans at the end of the prior month;

(j) claim reimbursement shall occur after 630 days;

(k) receipt of Student Loan Payments shall occur with a 30-day lag;

(l) receipt of SAP and ISP payments shall occur with a 60-day lag;

(m) 12% of the Financed Loans shall be deferred for 12 months; and

(n) 11% of the Financial Loans enter forbearance for 6 months.

3

Pursuant to the terms of the Note Purchase Agreement, the assumptions in paragraphs (a) through (n) above may be amended from time to time with the mutual consent of the Issuer, the Conduit Note Purchasers and the Agents (with notice to the Valuation Agent stating the specific nature of such changes and that any and all consents and approvals necessary to effect such changes have been obtained). All other assumptions regarding Financed Loans shall be as set forth in the Portfolio Characteristics.

"Note Purchase Percentage Calculation Report" has the meaning set forth in the Note Purchase Agreement, and is to be provided by the Valuation Agent to the Issuer, the Conduit Note Purchasers, the Agents and the Trustee prior to each new financing of Student Loans, in the form attached hereto as Exhibit A.

"Portfolio Characteristics" means the information contained in the reports provided to the Valuation Agent by or at the direction of the Issuer not later than 10 business days prior to the Calculation Date each month, in a form acceptable to the Valuation Agent (such form could also include a computer tape provided by any Servicer), prior to: (a) each proposed financing of new Student Loans, and (b) each Valuation Date. Such reports shall set forth all of the particular characteristics of Student Loans to be financed or Financed Loans, as the case may be, necessary in order that the Valuation Agent shall be able to perform the calculations required hereunder or under the Note Purchase Agreement, including, but not limited to breakdowns by loan type, borrower interest rate, borrower status, special allowance margin, disbursement date, remaining term by status, applicable loan servicer, guarantee level and eligibility for, level of participation in and terms of any Borrower Incentive Program.

"Valuation Report" means a report furnished by the Valuation Agent to the Conduit Note Purchasers, the Agents, the Issuer and the Trustee pursuant to
Section 6.09(a)(i) of the Note Purchase Agreement, in the form attached hereto as Exhibit B.

"Valuation Report Assumptions" means the following cash flow and related assumptions to be used by the Valuation Agent in connection with its preparation of each Valuation Report required under the Note Purchase Agreement:

(a) the Cost of Funds shall be a rate per annum equal to the sum of (i) the weighted average of the Interest Rates applicable to Notes Outstanding for the current Interest Period and (ii) the applicable Margin;

(b) the Discount Rate to be applied to the Net Revenues shall be a rate per annum equal to the sum of (i) the Cost of Funds, and (ii).80%;

(c) interest earnings on short-term balances shall be a rate per annum equal to: (i) LIBOR, less (ii).10%;

(d) the cumulative default rate shall be 18%;

(e) default occurrences shall be spread out evenly over each year of repayment in accordance with the following schedule: 70% in the first year of repayment; 20% in the second year of repayment; 10% in the third year of repayment; and 0% thereafter;

4

(f) the principal balance of Student Loans that receive an interest rate reduction pursuant to any Borrower Incentive Program will equal the product of: (i) the aggregate principal balance of Student Loans receiving any such reduced interest rate as shown in the Portfolio Characteristics, and (ii) 105%;

(g) servicing fees for Student Loans will be based upon the fees stated in the applicable Servicing Agreements covering the Financed Loans that are then in effect. The presently effective servicing fees for UNIPAC Service Corporation ("UNIPAC") and Great Lakes Higher Education Servicing Corporation ("Great Lakes") are attached hereto as Exhibit D;

(h) fees payable to the U.S. Department of Education on Consolidation Loans made after October 1, 1993 will be charged at a rate of 1.05% per anum (or such other rate as may be provided for under applicable law) on the outstanding principal balance of such loans, payable monthly;

(i) the Portfolio Administration fee shall be 0.45% per annum, payable monthly in arrears based upon the unpaid principal balance of loans at the end of the prior month.

(j) claim reimbursement shall occur after 630 days;

(k) receipt of Student Loan Payments shall occur with a 30-day lag;

(l) receipt of SAP and ISP payments shall occur with a 60-day lag;

(m) 12% of the Financed Loans shall be deferred for 12 months; and

(n) 11% of the Financed Loans enter forbearance for 6 months.

Pursuant to the terms of the Note Purchase Agreement, the assumptions in paragraphs (a) through (n) above may be amended from time to time with the mutual consent of the Issuer, the Conduit Note Purchaser and the Agents (with notice to the Valuation Agent stating the specific nature of such changes and that any and all consents and approvals necessary to effect such changes have been obtained). All other assumptions regarding Financed Loans shall be as set forth in the Portfolio Characteristics.

SECTION 1.02. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

5

ARTICLE II

VALUATION AGENT; TERM OF AGREEMENT

SECTION 2.01. APPOINTMENT AND ACCEPTANCE. The Issuer hereby appoints _______ as Valuation Agent, with the approval of the Agents and the Conduit Note Purchasers, under this Agreement in connection with the Note Purchase Agreement and ______________hereby accepts such appointment, subject to the terms and conditions set forth below in Section 2.02. For purposes of this Valuation Agent Agreement the principal office of _________________shall be__________________________ , unless otherwise indicated to the other parties hereto in writing by_______________________________.

SECTION 2.02. TERMS AND CONDITIONS.

(a) The Valuation Agent shall be obligated to perform hereunder only upon performance by the Issuer (i) of its obligations to provide statistical information to the Valuation Agent at the times and in the manner described in the Note Purchase Agreement, and (ii) of its duties and responsibilities hereunder.

(b) Unless herein otherwise specifically provided, any order, certificate, notice, request or communication from the Issuer made or given under any provision of this Agreement shall be sufficient if signed by any person whom the Valuation Agent reasonably believes to be a duly authorized officer or attorney-in-fact of the Issuer.

(c) The Valuation Agent shall be obligated to perform only such duties as are set forth specifically herein any duties necessarily incidental thereto.

(d) The Valuation Agent shall be protected and shall incur no liability for or in respect of any action taken or omitted to be taken or anything suffered in good faith by it in reliance upon anything contained in the Notes, the Note Purchase Agreement, the Liquidity Agreement or any information supplied to it by the Issuer pursuant to this Agreement.

(e) The Valuation Agent shall incur no liability hereunder except for loss sustained by reason of its or its employee's or agent's negligence or willful misconduct.

SECTION 2.03. RESIGNATION AND DISCHARGE.

(a) The Valuation Agent may at any time resign and be discharged of the duties and obligations created by this Agreement by giving at least sixty (60) days' written notice to the Issuer, the Conduit Note Purchasers, the Trustee and the Agents.

(b) The Valuation Agent may be removed upon at least sixty (60) days' written notice to the Valuation Agent, at the direction of the Issuer with the consent of the Agents, by an instrument signed by the Issuer and filed with the Valuation Agent, the Conduit Note Purchasers, the Trustee and the Agents. Upon the occurrence of an Event of Default (as defined in the Note Purchase Agreement), the Agents may remove the Valuation Agent at any time.

6

Notwithstanding the foregoing, no resignation or removal of the Valuation Agent shall be effective until a successor shall have been appointed by the Issuer with the consent of the Agents, which shall not be unreasonably withheld, or by the Agents after an Event of Default (as defined in the Note Purchase Agreement), provided that such resignation by the Valuation Agent shall be effective upon sixty days written notice whether or not a successor has been appointed if and when the Valuation Agent reasonably determines that one of the following shall occur (i) the Issuer is not diligently pursuing the appointment of a successor Valuation Agent at the level of compensation generally paid in the marketplace for the services to be performed by the Valuation Agent, (ii) the Note Purchase Agreement or the Liquidity Agreement has been amended or modified in such a manner as would affect the Valuation Agent in general or its ability to properly perform its duties hereunder without the consent of the Valuation Agent, or (iii) any condition to performance by the Valuation Agent hereunder or under the Note Purchase Agreement has not been satisfied.

SECTION 2.04. TERM OF AGREEMENT. Unless otherwise terminated pursuant to the provisions of Section 2.03 hereof, this Agreement shall terminate on_______________, unless extended to such later date as mutually agreed to in writing by the Issuer and the Valuation Agent, with the consent of the Agents.

ARTICLE III

CALCULATIONS

SECTION 3.01. MAXIMUM NOTE PURCHASE PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Note Purchase Agreement, the Valuation Agent shall compute the Maximum Note Purchase Percentage by undertaking certain analytical procedures with respect to the Student Loans to be financed thereunder. The Maximum Note Purchase Percentage shall be determined by: (i) dividing (A) the present value of the Net Revenues (using the Portfolio Characteristics and the Note Purchase Percentage Calculation Assumptions) by (B) the outstanding principal balance of Student Loans, and (ii) adding 100% to the resulting percentage.

(b) Not later than five Business Days prior to each Note Purchase that does not constitute a Rollover Note Purchase, the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Note Purchase Percentage Calculation Assumptions (both as defined herein);

(ii) calculate the Maximum Note Purchase Percentage (as defined herein and in the Note Purchase Agreement) using the results of the Cash Flow Projections described in Section 3.01(b)(i) above; and

(iii) submit a report to the Conduit Note Purchasers, the Agents, the Issuer and the Trustee in the form of Exhibit A attached hereto.

7

SECTION 3.02. LOAN VALUATION PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Note Purchase Agreement, the Valuation Agent shall compute the Loan Valuation Percentage by undertaking certain analytical procedures with respect to the Financed Loans.

(b) Within 30 days after the Valuation Agent's receipt of a written request for a Valuation Report from any of the Conduit Note Purchasers, the Agents or the Issuer, in the form of Exhibit C attached hereto, and in any case not later than the third Business Day preceding the last day of each month through April 30, 2000 and thereafter, but only with the consent of each Agent, not later than the third Business Day preceding each January 31, April 30, July 31 and October 31 (each a "Valuation Date"), the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Valuation Report Assumptions (both as defined herein);

(ii) calculate the Loan Valuation Percentage using the results of the Cash Flow Projections described in
Section 3.02(b)(i) above; and

(iii) submit a report to the Conduit Note Purchasers, the Agents, the Issuer and the Trustee in the form of Exhibit B attached hereto.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

The Valuation Agent represents and warrants as follows:

(a) The Valuation Agent has been duly organized and is validly existing as a corporation in good standing under the laws of the State of Delaware, with power and authority to own its properties and to conduct its business as such properties are presently owned and such business is presently conducted.

(b) The Valuation Agent is duly qualified to do business as a foreign corporation in good standing, and has obtained all necessary licenses and approvals in all jurisdictions in which the ownership or lease of property or the conduct of its business requires such qualifications.

(c) The Valuation Agent has the power and authority to execute and deliver this Agreement and to carry out its terms; and the execution, delivery and performance of this Agreement have been duly authorized by the Valuation Agent by all necessary corporate action and this Agreement is the legal, valid, binding and enforceable obligation of the Valuation Agent.

(d) The fulfillment of the terms of this Agreement do not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice or lapse of time) a default under, the certificate of incorporation or by laws of the

8

Valuation Agent, or any indenture, agreement or other instrument to which the Valuation Agent is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its properties pursuant to the terms of any such indenture, agreement or other instrument, or violate any law or, to the best of the Valuation Agent's knowledge, any order, rule or regulation applicable to the Valuation Agent of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over the Valuation Agent or any of its properties.

(e) Each document and report delivered by, or to be delivered by, the Valuation Agent pursuant to the terms of Articles II or III hereof shall be executed on behalf of the Valuation Agent by a duly authorized officer of the Valuation Agent.

ARTICLE V

INDEMNIFICATION

Without limiting any other rights which the Valuation Agent or any of its respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Issuer set forth in this Agreement, the Issuer hereby agrees to indemnify the Valuation Agent and each of its officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expensed, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Valuation Agent or its Affiliates. Without limiting the foregoing, the Issuer shall indemnify the Valuation Agent and each of its respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Issuer under or in connection with this Agreement, which shall have been false or incorrect when made or deemed made or delivered;

(ii) the failure by the Issuer to comply with any term, provision or covenant contained in this Agreement; and

(iii) any failure of the Issuer to perform its duties or obligations in accordance with the provisions of this Agreement.

Any amounts determined by a court of competent jurisdiction as a result of a proceeding brought which is subject to the indemnification provisions of this Article V shall be paid by the Issuer to the Valuation Agent or its officers, directors, employees, agents, attorneys-in-fact or Affiliates for the benefit of the applicable payee, within two Business Days following written demand therefor.

9

ARTICLE VI

MISCELLANEOUS

SECTION 6.01. CONFIDENTIALITY. Except as permitted by the Note Purchase Agreement, the Valuation Agent, the Conduit Note Purchasers, the Agents and the Issuer each agree to keep confidential and not to disclose any non-public information, calculations, exhibits or documents related to this Agreement or the Note Purchase Agreement, without the express written consent of the other parties thereto.

SECTION 6.02 AMENDMENT. This Valuation Agent Agreement may be amended only by a written agreement signed by those parties hereto.

SECTION 6.03. NOTICES.

(a) The Conduit Note Purchasers agree to Provide written notice to the Valuation Agent within three Business Days of the following:(i) a new Agents and (ii) the assignment by the Conduit Notes Purchasers of the Investment of the Conduit Note Purchasers in the Notes issued by the Issuer, such notice to include the amount of such assignment and the Interest Rate applicable to such assignment.

(b) The Administrative Agent, on behalf of the Conduit Note Purchasers, agrees to provide written notice to the Valuation Agent no later than 10 days prior to the Calculation Date of the applicable Discount Rate to be used to calculate the Maximum Note Purchase Percentage and the Loan Valuation Percentage.

(c) All notices, requests or other communications to the Valuation Agent, Issuer, Trustee, the Conduit Note Purchasers and Agents, including the notices required in paragraph (a) above, shall be in writing (unless otherwise specified herein) and shall be deemed to have been validly given or made when delivered (via telecopy or by hand) or mailed, registered or certified mail, return receipt requested and postage prepaid, addressed as follows:

If to the Valuation Agent, addressed to:


Attn.:__________________________ Telephone:______________________ Facsimile:______________________

If to the Issuer,

10

addressed to it at:         NHELP-III, INC.
                            c/o National Higher Education Loan Program
                            121 South 13 Street
                            Suite 301
                            Lincoln, NE 68508
                            Attn.: Terry J. Heimes
                            Telephone: (402) 458-2303
                            Facsimile: (402) 458-2399


If to DFC,                  Morgan Guaranty Trust Company of New York
 addressed to it at:        500 Stanton Christiana Road
                            Newark, Delaware 19713-2107
                            Attn.: Asset Finance Group
                            Telephone: (302) 634-5492
                            Facsimile: (302) 634-5490


If to TRFC,
  addressed to it at:       c/o Global Securitization Services, LLC
                            25 West 43rd Street, Suite 704
                            New York, New York 10036
                            Attn.: Mr. Bernard J. Angelo
                            Facsimile: (212)302-8767
                            with a copy to the TRFC Agent.

If to the DFC Agent,
 addressed to it at:        Morgan Guaranty Trust Company of New York
                            500 Stanton Christiana Road
                            Newark, Delaware 19713-2107
                            Attn.: Asset Finance Group
                            Telephone: (302)634-5492
                            Facsimile: (302) 634-5490

If to the TRFC Agent,
 addressed to it at:        One Mellon Bank Center
                            Room 0410
                            Pittsburgh, PA 15258-0001
                            Attn.: Ms. Jacquelyn Lobl
                            Facsimile: (412)234-5434

If to the Trustee,
 addressed to it at:        Norwest Bank Minnesota, National Association
                            6th Street & Marquette Avenue
                            Minneapolis, MN 55479
                            Attn.: Alan J. Spadine, Corporate Trust Services
                            Telephone: (612) 667-5745
                            Facsimile: (612) 667-9165

11

Each entity listed above may change the address for service of notice upon it by a notice in writing to the other entities named above. Each such notice, request or communication shall be effective when delivered to the address specified herein.

SECTION 6.04. THIRD PARTY BENEFICIARY. The Valuation Agent acknowledges that the Issuer has granted a security interest in favor of the Trustee for the benefit of the Secured Creditors (as defined in the Note Purchase Agreement) all of the Issuer's right, title and interest in, to and under this Agreement. The Valuation Agent consents to the grant of such security interest and agrees (a) that the representations, warranties, covenants and other agreements of the Valuation Agent contained herein shall run directly to the Trustee and the Secured Creditors and (b) that the Trustee and the Secured Creditors shall be entitled to rely on and enforce such representations, warranties, covenants and other agreements to the same extent as if they were a party hereto. The foregoing creates a permissive right on behalf of the Trustee and the Secured Creditors, and the Trustee and the Secured Creditors shall be under no duties or obligations hereunder.

SECTION 6.05. ASSIGNMENT BY THE CONDUIT NOTE PURCHASERS. The Valuation Agent and the Issuer acknowledge and agree that to the extent of any assignment by the Conduit Note Purchasers of its right, title and interest in and to the Investment of the Conduit Note Purchasers in the Notes issued by the Issuer pursuant to the terms of the Liquidity Agreement, the Conduit Note Purchasers shall be released from such obligations without any further act by the Issuer or the Valuation Agent.

SECTION 6.06. GOVERNING LAW; SEVERABILITY. This Agreement shall be construed in all respects in accordance with, and governed by the internal laws (as opposed to conflicts of law provisions) of the State of New York. Whenever possible, each provision of this Agreement shall be interpreted in such a manner as to be effective and valid under applicable law, but if any provision of this Agreement shall be prohibited by or invalid under applicable law, such provision shall be ineffective only to the extent of such prohibition or invalidity, without invalidating the remainder of such provisions or the remaining provisions of this Agreement.

SECTION 6.07. NO PETITION. Each of the Issuer and the Valuation Agent hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding commercial paper of the Conduit Note Purchasers, it will not institute against or join any other person or entity in instituting against the Conduit Note Purchasers, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

SECTION 6.08. LIMITED RECOURSE NATURE OF TRANSACTIONS. Each of the Issuer and the Valuation Agent hereby acknowledges and agrees that all transactions with the Conduit Note Purchasers hereunder shall be without recourse of any kind to the Conduit Note Purchasers. The Conduit Note Purchasers shall have no obligation to pay any amounts owing hereunder unless and until the Conduit Note Purchasers have received such amounts pursuant to the Financed Loans. In addition, each of the Issuer and the Valuation Agent agrees that the Conduit Note Purchasers shall have no obligation to pay any amounts constituting fees, a reimbursement for

12

expenses or indemnities (collectively, "Expense Claims") and such Expense Claims shall not constitute a claim against the Conduit Note Purchasers (as defined in Section 101 of Title 11 of the United States Bankruptcy Code), unless or until the Conduit Note Purchasers have received amounts sufficient to pay such Expense Claims pursuant to the Financed Loans and such amounts are not required to pay the commercial paper of the Conduit Note Purchasers.

SECTION 6.09. EXECUTION IN COUNTERPARTS. This Agreement may be executed in any number of counterparts, each of which when so executed and delivered shall constitute an original, but such counterparts together shall constitute but one and the same instrument.

SECTION 6.10. SECTION TITLES. The section titles contained in this Agreement are for convenience of reference only and shall be without substantive meaning or content of any kind whatsoever and are not a part of the Agreement among the parties hereto.

SECTION 6.11. ENTIRE AGREEMENT. This Agreement, including all Exhibits attached hereto or incorporated by reference therein constitutes the entire Agreement among the undersigned with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, both oral and written, with respect to the subject matter hereof.

13

IN WITNESS WHEREOF, the undersigned have caused this Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE VALUATION AGENT:

[VALUATION AGENT]

By____________________________________________ Name__________________________________________ Title_________________________________________

THE ISSUER:

NHELP-III, TNC.

By____________________________________________
Terry J. Heimes, Vice President

THE CONDUIT NOTE PURCHASERS:

DELAWARE FUNDING CORPORATION

By: Morgan Guaranty Trust Company of New
York, as attorney-in-fact for Delaware
Funding Corporation

By.___________________________________________
Richard Burke, Vice President

c/o Morgan Guaranty Trust Company of New York
500 Stanton Christiana Road
Newark, Delaware 19713-2107
Attn.: Asset Finance Group
(302) 634-5492
Facsimile: (302)634-5490

14

THREE RIVERS FUNDING CORPORATION

By____________________________________________ Name_________________________________________ Title_________________________________________

c/o Global Securitization Services, LLC 25 West 43rd Street Suite 704 New York, New York 10036 Attn.: Mr. Bernard J. Angelo Facsimile: (212) 302-8767 with a copy to the TRFC Agent.

THE AGENTS:

MORGAN GUARANTY TRUST COMPANY OF
NEW YORK, as DFC Agent

By.___________________________________________
Richard Burke, Vice President

C/o Morgan Guaranty Trust Company of New York
500 Stanton Christiana Road
Newark, Delaware 19713-2107
Attn.: Asset Finance Group
(302) 634-5492
Facsimile: (302) 634-5490

MELLON BANK, N.A., as TRFC Agent

By____________________________________________ Name_________________________________________ Title_________________________________________

One Mellon Bank Center Room 0410 Pittsburgh, PA 15258-0001 Attn: Ms. Jacquelyn Lobl Facsimile: (412) 234-5434

15

EXHIBIT A

FORM OF NOTE PURCHASE PERCENTAGE CALCULATION REPORT

In accordance with the Valuation Agreement among____________., NHELP-III, Inc., Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York, as DFC Agent and Mellon Bank, as TRFC Agent, dated as of ____________,__________has acted as Valuation Agent for purposes of preparing this Note Purchase Percentage Calculation Report. Based upon the Portfolio Characteristics and the Note Purchase Percentage Calculation Assumptions (both as defined therein), we hereby submit the following summary of our calculations:

Date of Report:
Date of Proposed Note Purchase:
Cut-off Date for Portfolio Characteristics:

A. Principal balance of loans $

B. Total Revenues $

C. Total Expenses $

D. Total Net Revenues (B - C) $

E. Present value of Net Revenues ("PV") $

F. PV AS A % OF LOAN PRINCIPAL BALANCE (E/A), PLUS 100% ("MAXIMUM NOTE PURCHASE PERCENTAGE") %


EXHIBIT B

FORM OF VALUATION REPORT

In accordance with the Valuation Agreement among __________., NHELP-III, Inc., Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York, as DFC Agent and Mellon Bank, as TRFC Agent, dated as of_______, _______. has acted as Valuation Agent for purposes of preparing this Valuation Report. Based upon the Portfolio Characteristics and the Valuation Report Assumptions (both as defined therein), we hereby submit the following summary of our calculations:

Valuation Date:
Date of Report:
Cut-off Date for Portfolio Characteristics:

A. Principal balance of loans $

B. Total Revenues $

C. Total Expenses $

D. Total Net Revenues (B - C) $

E. Present value of Net Revenues ("PV") $

F. PV AS A % OF LOAN PRINCIPAL BALANCE (E/A), PLUS 100% ("LOAN VALUATION PERCENTAGE") %


EXHIBIT C

FORM OF REQUEST FOR VALUATION REPORT




Attn:_____________

[and, if requested by the Conduit Note Purchasers or the Agents:

NHELP-III, INC.
121 South 13 Street
Suite 301
Lincoln, NE 68508
Attn.: Terry Heimes

Ladies and Gentlemen:

Pursuant to the terms of the Valuation Agent Agreement among______, NHELP-III, Inc. (the "Issuer"), Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York, as DFC Agent and Mellon Bank, as TRFC Agent, dated as of______________________________, and in particular Section 2.02(b) thereof, we hereby request that you provide us with a Valuation Report.

[Such notice is also being provided at this time to the Issuer, in order that they can prepare the Portfolio Characteristics and other information required by you to compute the Aggregate Market Value and Liabilities.]

or, if requested by the Issuer:

[The information required for you to prepare the Valuation Report, including the Portfolio Characteristics and other information required to compute the Aggregate Market Value and Liabilities is attached hereto.]

In accordance with the terms of the Valuation Agent Agreement, Please submit your report to us on or before [insert date], Which is 30 days from the date this notice has been provided to you.

Sincerely,

[Conduit Note Purchaser], or

[Agent], or

[NHELP III, INC.]


EXHIBIT D

INITIAL LOAN SERVICING FEES

I. STUDENT LOANS SERVICED BY UNIPAC SERVICE CORPORATION

                                          STAFFORD, SLS         CONSOLIDATION
  PER ACCOUNT SERVICING FEES              & PLUS LOANS              LOANS
Enrolled                                $  1.50 per month            N/A
Grace                                   $  3.20 per month            N/A
Deferment                               $  3.20 per month            $3.75
Forbearance                             $  3.20 per month            $3.75
Repayment (Current)                     $  3.20 per month            $3.75
Repayment (More than 30 days past due)  $  5.45 per month            $6.00
Default claim filing                    $  20 per claim filed        $20 per claim filed

II. STUDENT LOANS SERVICED BY GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION

                                                                       STAFFORD, SLS
  PER ACCOUNT SERVICING FEES                                           & PLUS LOANS
Enrolled                                                            $  1.45 per month
Grace                                                               $  3.05 per month
Deferment                                                           $  3.05 per month
Forbearance                                                         $  3.05 per month
Repayment (Current; months 1 through 12)                            $  3.23 per month
Repayment (Current; months 13+)                                     $  2.86 per month
Repayment (More than 30 days past due; months 1 through 12)         $  3.55 per month
Repayment (More than 30 days past due; months 13+)                  $  3.18 per month
Default claim filing                                                $ 15.90 per claim filed


EXHIBIT C

DRAW NOTICE

NHELP-III, INC.WAREHOUSING FACILITY

Date: [2 Business Days prior to date Note Purchase is to be made]

In accordance with Section 2.02 of the Warehouse Note Purchase and Security Agreement dated as of September 1, 1999 (the "Agreement"), by and among NHELP-III, Inc. (the "Issuer"), Norwest Bank Minnesota, National Association (the "Trustee"), Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York, as DFC Agent and Administrative Agent, and Mellon Bank, as TRFC Agent, the Issuer hereby requests a Note Purchase in the amount and as of the date provided below. This request is accompanied by a Note Purchase Percentage Calculation Report as required pursuant to Section 4.02 of the Agreement.

Date of Issuance                                                                                         ------------

Additional Issuance/Rollover Amount:
 Total Required Additional Issuance/Rollover Amount as required                                          ------------
    pursuant to Exhibit D of the Agreement
New Issuance for the Funding of Student Loans:
 Aggregate Amount of Student Loans to be Financed
  Principal                                                                     ---------------

 Maximum Note Purchase Percentage, as provided in the Note Purchase             --------------- %
  Percentage Calculation Report for the most recently ended quarter
 Requested Note Purchase Percentage, not to exceed the Maximum
   Note Purchase Percentage provided above
 Amount of Issuance required for principal funding (Student Loan                --------------- %
   Principal multiplied by Requested Note Purchase %)
 Amount of Issuance required for interest funding                               ---------------
 Total Amount of New Issuance                                                                            ============

Total Issuance to be Purchased
 (Sum of Additional Issuance/Rollover Amount and Amount of New
  Issuance, provided above)                                                                              ============

 If a Liquidity Note Purchase, the requested Applicable Liquidity               (Not Applicable)
  Interest Rate

Test of Facility Amount:
 Total available Facility Amount                                                                          400,000,000

 Less the sum of:
  Total outstanding Note Purchases                                              ---------------
  Total projected Yield due on all outstanding Note Purchases                   ---------------
    Total outstanding Note Purchases & Yield                                                             ------------

 Remaining facility amount                                                                               ============


Capitalized terms not otherwise defined herein shall have the meanings assigned to them in the Agreement.

Please consider this proper authorization to transfer the above-requested Note Issuance to be purchased in the amount noted above to the Collection Account held by the Trustee on [DATE OF ISSUANCE]. Pursuant to Article IV of the Agreement, I hereby certify that NHELP-III, Inc. has met the Conditions precedent to a Note Issuance as required and as described in such section. I further certify that to the best of my knowledge and belief, the amounts provided above are accurate and complete.

NHELP-III, INC.

By____________________________________
Terry J. Heimes, Vice President

C-2

EXHIBIT D

MONTHLY REPORT

NHELP-III, INC. WAREHOUSING FACILITY

Calculation Date: [3rd Business Day preceding the end of each month] Calculation Period: [Calendar month immediately preceding the month in which calculation date occurs] Settlement Date: [Second Business Day of each month] Collection Date: [6th Business Day preceding the end of each month]

                                                                                           INTEREST     PRINCIPAL
                                                                                          COLLECTIONS  COLLECTIONS    TOTAL
Collections:
  Interest Payments received by Servicers                                                 -----------  -----------  ---------
  Government Interest & Special Allowance Payments received (from DOE)                    -----------  -----------  ---------
  Interest on Collection Account                                                          -----------  -----------  ---------
  Interest on Cash Reserve Account                                                        -----------  -----------  ---------
  Principal Payments received by Servicer                                                 -----------  -----------  ---------
  Reimbursement of Origination Fees (DOE)                                                 -----------  -----------  ---------
  Reimbursement of Guarantee Fees (guarantor or prior lender)                             -----------  -----------  ---------
  Adjustments & Misc.                                                                     -----------  -----------  ---------

  Total Interest & Principal Collections received during the period from the prior        -----------  -----------  ---------
  Collection Date to the current Collection Date occurring during this Calculation
    Period
                                                                                          ===========  ===========  =========

  Required Additional Issuance                                                                                      ---------
  Total Collections and Additional Issuance                                                                         ---------

Payment Waterfall:
  1. Estimated Taxes payable prior to the next Settlement Date                                                      ---------
  2. Accrued and unpaid Servicer Fees and Custodian Fees as of the prior calculation Period                         ---------
  3. Accrued and unpaid Yield due and owing as of such Settlement Date                                              ---------
  4. Maturing Principal Amount of Note Purchases which are due as the Settlement Date     -----------
       Issuer designated Principal Reductions or Additions                                -----------               ---------
       Total Net Rollover Amount of Note Purchases
                                                                                          ===========               ---------
  5. Accrued and unpaid Commitment Fees, including the Commitment Fee, as of the current
     Calculation Period                                                                                             ---------
  6. Accrued and unpaid fees and expenses with respect to the Financed Loans as of the
       prior Calculation Period                                                                                     ---------
  7. Accrued and unpaid Trustee Fees as of the prior Calculation Period                                             ---------
  8. Amounts necessary to restore the Cash Reserve Account to the Cash Reserve
     Requirement or amounts allowed to be withdrawn from the Cash Reserve Account                                   ---------
  9. Accrued and unpaid Portfolio Administration Fees as of the
     current Calculation Period                                                                                     ---------
  10. On the Settlement Date immediately following each Valuation Date, amounts
      Calculated pursuant to the provisions of Exhibit E, and as further directed by
      the Issuer                                                                                                    ---------
  Total Required Payments pursuant to Section 2.05(c) of the Agreement
                                                                                                                    =========

As an authorized representative of NHELP-III, Inc., I hereby certify that to the best of my knowledge and belief the amounts provided above are accurate and complete as determined on the Calculation Date and in accordance with the provisions of the Warehouse Note Purchase and Security Agreement dated as of September 1, 1999 (the "Agreement"), by and among NHELP-III, Inc., Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York, Mellon Bank and Norwest Bank Minnesota, National Association, as trustee.


Capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

Date ________________________________

NHELP-III, INC.

By _______________________________
Terry J. Heimes, Vice President

D-2

EXHIBIT E-1

FORM OF ASSET COVERAGE RATIO CERTIFICATE

NHELP-III, INC. WAREHOUSING FACILITY

AGGREGATE MARKET VALUE:*

1. Outstanding principal balance of Financed Loans, multiplied by the Loan Valuation Percentage

2. Accrued and unpaid borrower interest, federal interest subsidies and special allowance payments

3. Outstanding principal balance of Permitted Investments, including accrued and unpaid interest thereon

4. Payments on Financed Loans or other assets received by the Servicer or the Issuer and not yet transferred to the Trustee

5. The unamortized value of any prepaid expenses

Total Aggregate Market Value

LIABILITIES:*

1. Facility Amount Note Purchases

2. Accrued and unpaid Yield and Commitment Fees

3. Any other accrued and unpaid fees:

(a) Custodian Fees

(b) Commitment Fees

(c) Servicing Fees

(d) Trustee Fees

(e) Portfolio Administration Fees

(f) Other

Total Fees

Total Liabilities

Asset Coverage Ratio (Total Aggregate Market Value/Total Liabilities) %


* Certain summary reports have been attached providing detailed calculations for the amounts provided above, or are available upon request.

As an authorized representative of NHELP-III, Inc., I hereby certify that to the best of my knowledge and belief the calculation of the Asset Coverage Ratio is accurate and complete as determined on the Calculation Date and in accordance with the provisions of the Warehouse Note Purchase and Security Agreement dated as of September 1, 1999 (the "Agreement"), by and among NHELP-III, Inc., Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York, Mellon Bank and Norwest Bank Minnesota, National Association, as trustee.

All capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

Date ______________________________

NHELP-III, INC.

By _________________________________
Terry J. Heimes, Vice President

E-1-2


EXHIBIT E-2

FORM OF CASH RELEASE CERTIFICATE

NHELP-III, INC. WAREHOUSING FACILITY

Calculation Date (Quarterly): [3rd Business Day preceding the end of each January 31, April 30, July 31, and October 31]

Settlement Date following each Quarterly Valuation Date:


[February 1, May 1, August 1, November 1]

Corporate Trust Officer
Norwest Bank Minnesota,
National Association
6th & Marquette
Minneapolis, MN

Pursuant to Section 2.05(c)(ix) of the Warehouse Note Purchase and Security Agreement dated as of September 1, 1999 (the "Agreement"), by and among NHELP-III, Inc. (the "Issuer"), Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York, Mellon Bank and Norwest Bank Minnesota, National Association, as trustee, you are hereby instructed to release funds in the amount of $____________________________(the "Cash Release Amount") to be transferred to the Issuer or any other Person as directed by the Issuer (by wire transfer as directed by the Issuer) on the Settlement Date of___________________________________. The Cash Release Amount is the amount of funds permitted to be withdrawn pursuant to Exhibit D to the Agreement and as further permitted by the calculation of the Asset Coverage Ratio, included herewith. Provided below is the calculation of the restated Asset Coverage Ratio following the withdrawal of the Cash Release Amount. Additionally, provided in connection with this Cash Release Certificate is the Asset Coverage Ratio and the Valuation Report. As an authorized representative of NHELP-III, Inc., I hereby certify that to the best of my knowledge and belief the calculation of the Cash Release Amount and the restated Asset Coverage Ratio are accurate and complete as determined on the Calculation Date; and I further certify that any transfer hereunder shall not result in an Event of Default or a required collateral call pursuant to the provisions of the Agreement.

All capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.


Restated Asset Coverage Ratio:

         Total Aggregate Market Value
         Less: Permitted Cash Release Amount                      (______)
         Total Restated Aggregate Market Value

         Total Liabilities calculated pursuant to Exhibit______

         Restated Asset Coverage Ratio                             _____%

         Required Release Ratio                                    _____%

Date ____________________________

                                    NHELP-III, INC.

By ____________________________________ Terry J. Heimes, Vice President

E-2-2


EXHIBIT F

TRUSTEE'S FEE LETTER AGREEMENT


[NORWEST BANKS LOGO]                           Norwest Bank Minnesota, N.A.
                                               Corporate Trust
                                               Norwest Center
                                               Sixth and Marquette
                                               Minneapolis, Minnesota 55479-0069
                                               612/667-9165

September 10, 1999

Mr. Terry J. Heimes
Vice President
NHELP, Inc.
1300 "O" Street
Lincoln, NE 68508

NHELP-III, INC.
WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT
DATED AS OF SEPTEMBER 1, 1999
$400,000,000

Dear Mr. Heimes:

On behalf of Norwest Bank I am pleased to provide this fee letter to serve as Indenture Trustee and Eligible Lender Trustee on the referenced transaction. Norwest Corporate Trust Services appreciates its present relationship with NHELP and affiliates, and we value the opportunity to expand this relationship through this credit facility.

Norwest Corporate Trust Services' fee schedule relating to the Warehouse Note Purchase and Security Agreement, dated as of September 1, 1999 ($400,000,000) is as follows:

I. INITIAL FEE: $4,500.00

This fee covers all initial services in connection with acceptance of the Trust, including the examination and execution of the Trust agreement and all supporting documents, and establishing the necessary accounts and records. THIS FEE ALSO INCLUDES AN ENFORCEABILITY OPINION FROM IN-HOUSE LEGAL COUNSEL ASSOCIATED WITH REVIEW OF THE ORIGINAL DOCUMENTS. Should other opinions be required, notice will be given in advance concerning the billing of additional amounts. This is a one-time fee payable at closing.

LEGAL EXPENSES INCURRED RELATING TO THE PREPARATION OF AMENDMENTS TO
EXISTING GUARANTEE AGREEMENTS WILL BE BILLED TO NHELP AT COST.


EXHIBIT G

COPIES OF SERVICING AND CUSTODIAN AGREEMENTS


UNIPAC SERVICE CORPORATION
GUARANTEED STUDENT LOAN PROGRAM

SERVICING AGREEMENT

THIS AGREEMENT entered into and effective as of the 16th day of September, 1999, by and between UNIPAC SERVICE CORPORATION, a Nebraska corporation, Aurora, Colorado, herein referred to as "UNIPAC", and NHELP-III, Inc., herein referred to as "NHELP".

WHEREAS, UNIPAC is in the loan servicing business in the State of Colorado, and in the ordinary course of such business has processed and serviced loans to student/parent borrowers (the "Education Loans") which are made and guaranteed in accordance with the provisions of the Higher Education Act of 1965, as amended (the "Education Act") (references hereinafter to the "Education Act" include rules and regulations promulgated thereunder as in effect from time to time) including, but not limited to, the due diligence requirements established from time to time thereunder regarding the activities required to be performed by or on behalf of a lender with respect to delinquent or defaulted loans, including the requirements set forth in 34 C.F.R. Section 682.411 (the "Due Diligence Requirements"); and

UNIPAC has developed and/or has available to it the systems and services to enable it to process and service Education Loans in accordance with
(i) the Education Act; and (ii) the rules, regulations and requirements of any entity authorized under the Higher Education Act to guarantee the Education Loans that UNIPAC and NHELP mutually agree as the guarantor of the Education Loans owned by NHELP and serviced by UNIPAC pursuant to this Agreement (each a "Guarantor" and the rules, regulations and requirements of such Guarantor being hereafter called the Regulations); and

NHELP in the ordinary course of its business acquires Education Loans; and

NHELP desires to retain UNIPAC to process and service certain of its Education Loans.

NOW, THEREFORE, in consideration of the premises and the mutual covenants hereinafter set forth, the parties agree as follows:

1. TERM.

1.1 The term of the Agreement shall be from the date of this Agreement for a period of five (5) years ("Initial Term") with respect to certain of NHELP's Education Loans, subject to earlier termination as provided in Section
15. This Agreement may be renewed for an additional five (5) year term ("Additional Term") provided, (a) NHELP gives written notice not less than Ninety (90) days and not more than One Hundred Twenty (120) prior to expiration of the Initial Term to UNIPAC of its intent to renew and (b) after delivery of such notice and prior to expiration of the Initial Term, UNIPAC and NHELP mutually agree on the fees to be charged pursuant to Section 8 hereof for the services to be provided by UNIPAC during the Additional Term. Upon expiration of the Initial or Additional Terms of this Agreement, all terms and conditions of this Agreement (except

1

for the fees to be charged pursuant to Section 8 hereof for the services to be provided by UNIPAC, which shall be subject to redetermination by UNIPAC as provided below) shall continue on a month to month basis until such time that either party may terminate this Agreement, with or without cause, upon Sixty
(60) days' prior written notice to the other party. Should this Agreement continue in force on a month to month basis after expiration, UNIPAC reserves the right to, at any time, increase, decrease, modify and/or change the Service Fee as provided for in Section 8 and Schedule A attached hereto, in such manner as UNIPAC may determine upon Sixty (60) days' prior written notice to NHELP.

1.2 (a) Upon the termination of this Agreement, UNIPAC shall turn over to NHELP all Education Loan files complete with all information contained therein and all current computer information on the Education Loans under service pursuant to this Agreement in such form or fashion as NHELP shall reasonably specify. At such deconversion, a fee of $12.00 per account plus any other reasonable expenses incurred in connection with the transfer of such files and other information shall be paid by NHELP.

(b) UNIPAC and NHELP specifically agree that the format used to transfer NHELP's data contains confidential and proprietary trade secret information which is the exclusive property of UNIPAC. UNIPAC and NHELP agree, however, that all aspects of the underlying computer program, algorithms, methods of processing, specific design and layout, report format, and the unique processing techniques and interactions of the various aspects of UNIPAC's computer program are trade secrets of, proprietary to, and owned exclusively by UNIPAC. The confidentiality provisions of this Section 1.2(b) shall survive any termination or expiration of this Agreement. NHELP covenants and agrees to keep confidential all such information, processes, designs, layouts, and ideas described in this
Section 1.2(b) and all Trade Secrets (as defined in Section 11 below and, collectively with the information described in this Section 1.2(b), the "UNIPAC Proprietary Information") and to disclose UNIPAC Confidential Information only with the prior written consent of UNIPAC. Notwithstanding the foregoing, NHELP shall be permitted (without UNIPAC's prior consent) to disclose UNIPAC Proprietary Information to any third party lender or credit provider that has an interest in the Education Loans serviced by UNIPAC hereunder or for whose benefit any such loans are pledged as collateral to secure obligations of NHELP (each an "NHELP Lender"), provided that, prior to such disclosure, such NHELP Lender delivers to NHELP (for the benefit of UNIPAC) its written acknowledgment of the proprietary nature of the UNIPAC Proprietary Information and its agreement to keep such information confidential and executes a UNIPAC non-disclosure agreement. The specific data contained in any reports or computer printouts produced by UNIPAC shall not constitute UNIPAC Proprietary Information and all such data is and shall remain the exclusive property of NHELP.

1.3 NHELP shall have the right to transfer and assign all rights under this servicing agreement to any affiliate, trustee or other party of interest, including, but not limited to one or more NHELP Lenders, for the purpose of securing servicing arrangements for student loans financed through the issuance of debt instruments or other financing arrangements.

2. DELIVERY OF EDUCATION LOANS FOR SERVICING AND COLLECTION. Subject to UNIPAC's scheduling requirements, NHELP may from time to time deliver or cause to be delivered to

2

UNIPAC, Education Loans with respect to which loan processing has been completed and loan proceeds have been disbursed to the student/parent borrowers prior to the date of delivery to be serviced pursuant to the terms of this Agreement. NHELP shall transmit to UNIPAC all such loan documentation as required by UNIPAC to enable it to service the Education Loans as provided herein.

3. SERVICING OF EDUCATION LOANS. Upon acceptance of any Education Loan into UNIPAC's computer system and after the sale date (if applicable) of the Education Loan to NHELP, UNIPAC shall service such Education Loan in accordance with the Education Act, the Regulations, and except to the extent contrary to the Education Act or the appropriate Regulations, in accordance with the provisions of this Agreement, including the following:

(a) UNIPAC shall take all steps necessary to maintain the insurance on Education Loans in full force at all time.

(b) UNIPAC shall prepare and mail directly to the student/parent borrower all required statements, notices, disclosures and demands.

(c) UNIPAC shall retain records (tracked by Education Loan) of contacts, follow-ups, collection efforts and correspondence regarding each Education Loan.

(d) UNIPAC shall maintain books of account which shall reflect for each Education Loan all transactions related thereto, including, but not limited to, accounting for all payments of principal and interest upon such Education Loans.

(e) UNIPAC shall process all deferments and forbearances.

(f) UNIPAC shall process all address changes and update address changes accordingly.

(g) UNIPAC shall retain all documents received by UNIPAC pertaining to each Education Loan.

(h) When necessary and allowable by the Education Act, UNIPAC shall take all steps necessary to file a claim for loss with Guarantor, and shall be responsible for all communication and contact with that agency necessary or appropriate to accomplish the same.

(i) UNIPAC shall provide a Lender's Manifest of Education Loans on all new accounts, accounts paid in full or converted to repayment, and provide any other information required by Guarantor.

(j) UNIPAC shall process and add to the UNIPAC Servicing System repurchased loans from the Guarantor as required by the Regulations or upon the request of NHELP. The Repurchase Fee as provided in Schedule A shall apply. This fee will be waived

3

if such repurchase is due to a UNIPAC servicing error or violations by UNIPAC of the Due Diligence Requirements.

(k) UNIPAC shall provide such other services as UNIPAC customarily provides and deems appropriate or as shall be necessary to maintain at all times the eligibility under the Education Act and the Regulations of the Education Loans for all subsidies, benefits, guarantees and insurance payments.

4. ADDITIONAL SERVICING ACTIVITIES. At NHELP's request UNIPAC agrees to perform additional servicing activities not required under the terms of this Agreement for those Education Loans transferred to UNIPAC which have not been previously serviced in accordance with the Education Act and Regulations, and which require additional servicing activity to attempt to maintain or reinstate the loans' principal and interest guarantee from the Guarantor ("Cure Procedures"). UNIPAC, utilizing Cure Procedures approved by the Guarantor, will use its best efforts to cure all defects caused by NHELP. UNIPAC makes no representation or warranty that the guarantee on each Education Loan will be reinstated regardless of UNIPAC following the Cure Procedures as approved by the Guarantor. NHELP agrees to pay UNIPAC those fees for Cure Services described in Schedule A under the topic entitled "Additional Servicing Activity".

5. PORTFOLIOS SUBJECT TO REJECTION BY UNIPAC. NHELP acknowledges that certain loan portfolio types pose a risk of financial hardship for UNIPAC to service under this Agreement. UNIPAC may in its discretion, prior to placing such loans in the UNIPAC system, reject certain loans or loan portfolios ("Rejected Loans"). UNIPAC shall provide NHELP with reasonable advance notice as to any Rejected Loans which UNIPAC declines to place on its system. UNIPAC shall have no right to reject or decline loans after the loans are transferred to the UNIPAC system.

6. REPORTS TO NHELP. (a) On or before the 15th day of each month, unless some other time is provided herein, UNIPAC shall prepare and deliver to NHELP, or to such other person as NHELP may designate, the following reports with respect to activity during the preceding month:

(i) as of the last day of each month, an unaudited statement, in reasonable detail, of all transactions during that month on Education Loans serviced by UNIPAC for NHELP;

(ii) Processing Status Report (daily);

(iii) Check Register (daily);

(iv) Posting Ledger (daily/monthly);

(v) Statistical Report (monthly);

(vi) Loan Ledger/Alpha Report (monthly);

(vii) Guarantor Manifest (monthly);

4

(viii) Delinquency Report (daily/monthly);

(ix) Claims Activity Report (monthly).

NHELP shall receive at no cost one copy of each of the foregoing reports. UNIPAC will provide extra copies at the request of NHELP. NHELP shall reimburse UNIPAC its cost in producing such extra copies.

(b) UNIPAC will provide to NHELP: (i) as soon as available and in any event within 120 days after the end of each fiscal year, copies of consolidated financial statements for it and its subsidiaries prepared in accordance with generally accepted accounting principles, duly certified by independent certified public accountants of recognized standing selected by UNIPAC, including consolidating statements, which shall set forth therein or in the footnotes thereto UNIPAC's estimate of the amount of losses which could be incurred form known and potential errors on Education Loans currently serviced by UNIPAC, as well as the amount charged off or expensed for such losses during the year; (ii) on annual basis within ten (10) days after receipt thereof, copies of SAS 70 reports and any other annual compliance audit required by the Education Act; and (iii) to the extent not provided in (i) and (ii) above on an annual basis, its error rate in complying with the Due Diligence Requirements as such error rate is determined by the annual compliance audit referred to in clause (b) hereof.

(c) NHELP covenants and agrees to keep confidential all financial statements and other information provided to it pursuant to Section 7(b) (collectively, "UNIPAC Financial Information") and to disclose UNIPAC Financial Information only with the prior written consent of UNIPAC. Notwithstanding the foregoing, NHELP shall be permitted (without UNIPAC's prior consent) to disclose UNIPAC Financial Information to any NHELP Lender, provided that, prior to such disclosure, such NHELP Lender delivers to NHELP (for the benefit of UNIPAC) its written acknowledgment of the proprietary nature of the UNIPAC Financial Information and its agreement to keep such information confidential by execution of a UNIPAC non-disclosure agreement.

7. INTEREST COMPUTATION. UNIPAC shall provide on a quarterly basis statistical data for the computation of interest and special allowance billable to the U.S. Department of Education for NHELP's Education Loans. Data will be computed commencing with the date Education Loans appear on the records of UNIPAC.

8. SERVICE FEE TO UNIPAC.

(a) NHELP shall pay to UNIPAC, but solely from moneys on deposit in the Collection Account held pursuant to the Loan Agreement, within fifteen (15) days of billing statement, for and in consideration of the services performed by UNIPAC hereunder for the preceding month, the fee provided for in Schedule A of this Agreement, as follows:

5

(i) The Servicing Fee shall be as described in Schedule A of this Agreement which is attached hereto and incorporated herein by this reference.

(b) In the event Servicing Fees are not paid within Forty-Five
(45) days of the billing statement, (except in the event NHELP has a bona fide dispute with the accuracy of said billing statements), NHELP agrees UNIPAC will have the following rights to (a) withhold reports otherwise due; (b) impose a late charge of one and one-half percent (1 1/2%) per month against the entire outstanding balance of the account including any prior late charge; and (c) terminate services without notice if nonpayment persists for sixty (60) days from billing or more.

(c) The parties agree that should UNIPAC be required to make system wide substantive or material changes to its current lender servicing practices or servicing system due to changes to the Education Act, or Regulations or to other costs beyond UNIPAC's control, UNIPAC may renegotiate the Servicing Fees with NHELP to reasonably reflect the financial impact on UNIPAC due to these events at any time during the term of this Agreement.

9. LOAN PAYMENTS. Student/parent borrowers will make all loan payments to a third party lockbox established by UNIPAC. All cash receipts will be remitted daily to the Trustee or as NHELP may otherwise reasonably request. UNIPAC shall not be entitled to any lien or charge on, or right to set off against any Education Loans or proceeds therein coming into its possession or otherwise.

10. DISCLOSURE OF INFORMATION. All data, information, records, correspondence, reports or other documentation received by UNIPAC pursuant to this Agreement from NHELP or the school which the student attended or from the student/parent borrower, or prepared and maintained by UNIPAC in the course of its activities under this Agreement shall be released or divulged only to NHELP, or with respect to information or documents relating to a particular student/parent borrower, to that student/parent borrower, or such other parties as UNIPAC may be directed in writing by NHELP or such student/parent borrower.

11. INTELLECTUAL PROPERTY PROTECTION. Notwithstanding anything in this Agreement to the contrary, it is the express intention of the parties to this Agreement that all right, title and interest of whatever nature in UNIPAC's user manuals, training materials, all computer programs, routines, structures, layout, report formats, together with all subsequent versions, enhancements and supplements to said programs, all copyright rights (including both source and object code) and all oral or written information relating to UNIPAC's programs conveyed in confidence by UNIPAC to NHELP pursuant to this Agreement which is not generally known to the public and which give UNIPAC an advantage over its competitors who do not know or use such information (hereinafter collectively referred to as "Trade Secrets"), and all other forms of intellectual property of whatever nature is and shall remain the sole and exclusive property of UNIPAC.

12. INQUIRIES; INSPECTIONS. (a) UNIPAC shall answer all inquiries received by it (including, but not limited to, from NHELP Lenders) pertaining to Education Loans, school status or refunds, and NHELP shall cooperate to the extent necessary to gather the information needed to answer such

6

inquiries. Such inquiries may be referred to the school which the Student Borrower attended or is attending, if necessary. UNIPAC shall have no responsibility for any disputes between student/parent borrower and schools regarding tuition, registration, attendance, or quality of education/training.

(b) NHELP, any of NHELP's Lenders or any of their respective designated representatives may at any time during UNIPAC's regular business hours examine, at its or their sole cost and expense, the records which UNIPAC maintains on the Education Loan serviced by UNIPAC hereunder.

13. AGENT AUTHORIZATION. NHELP hereby authorizes UNIPAC to act on behalf of and as NHELP's Agent in the servicing of certain of NHELP's Education Loans. Such authorization will include but not be limited to all correspondence and liaison necessary with Guarantor regarding NHELP's Education Loans, assignment of claims to Guarantor and any/or all other communications, correspondence, signatures or other acts appropriate to service NHELP's Education Loans in accordance with the Education Act and/or Regulations.

14. LIABILITY OF UNIPAC. UNIPAC assumes no responsibility or liability for failure of NHELP to exercise reasonable care of due diligence and the results thereof, in making or servicing an Education Loan prior to placing of the Education Loan on UNIPAC's system and prior to the date NHELP holds ownership of the Education Loan. UNIPAC also assumes no liability for the failure of any student/parent borrower to repay his or her loan, nor the failure of the United States government to pay any principal, interest, subsidy or special allowance, nor for the failure of Guarantor to make payment of any principal and/or interest on any of NHELP's Education Loans. UNIPAC shall not be responsible for consequences of unreasonable acts of any Guarantor. In the event UNIPAC shall take any action or fail to take any action which causes any Education Loan in NHELP's portfolio to be denied the benefit of any applicable guarantee, UNIPAC shall have a reasonable time to cause the benefits of the guarantee to be reinstated. If the guarantee is not reinstated within twelve
(12) months of denial by Guarantor, UNIPAC shall pay NHELP an amount equal to the outstanding principal balance plus all accrued interest and other fees due on the Education Loan to the date of purchase ("Reimbursed Education Loan"), up to the amounts the applicable Guarantor would have paid under the Education Act, as amended and the Regulations (as well as the Guarantor's reinsurance agreement with the U.S. Secretary of Education), but for the action or inaction of UNIPAC relating to servicing errors of UNIPAC, and thereupon UNIPAC shall be authorized by NHELP, without limitation, the right to collect on the Reimbursed Education Loan, the right to federal subsidies otherwise entitled to NHELP, and agency authorization to utilize litigation in its collection efforts. For any Reimbursed Education Loan for which the guarantee is fully reinstated by Guarantor, NHELP shall pay UNIPAC an amount equal to the then outstanding principle balance plus all accrued interest due thereon, up to the amounts applicable as Guarantor would have paid under the Education Act, as amended and the Regulations (as well as the Guarantor's reinsurance agreement with the U.S. Secretary of Education), but for the servicing errors of UNIPAC, whereupon the aforementioned authorization of UNIPAC shall terminate.

15. TERMINATION OPTION. If at any time during the term of this Agreement either party refuses or fails to perform in a material fashion any portion of this Agreement, and fails or refuses to correct said action or lack of action within Thirty (30) days after receipt of written notice, the other party may, upon an additional Thirty (30) days' written notice to NHELP, the NHELP Lender

7

and the Trustee, terminate this Agreement, but only so long as a Servicer has been appointed pursuant to the terms of the Loan Agreement.

16. INDEMNIFICATION. NHELP shall indemnify and hold UNIPAC harmless from and against all claims, liabilities, losses, damages, costs and expenses (including reasonable attorney's fees) ("Losses") asserted against or incurred by [UNIPAC as a result of UNIPAC complying with any instruction or directive by NHELP and UNIPAC shall in like manner indemnify NHELP for any miscompliance with any such instruction or directive by UNIPAC.

17. STATUTE OF LIMITATIONS. Any action for the breach of any provisions of this Agreement shall be commenced in accordance with any limitation on actions for contracts under Nebraska law.

18. THIRD PARTY BENEFICIARIES. The parties hereto acknowledge and agree that each NHELP Lender, Norwest Bank Minnesota, National Association, as trustee, Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York, and Mellon Bank, N.A. shall be third party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against he parties hereto and that a security interest in the Education Loans has been granted to said entities by NHELP. In the event that any of such third party beneficiaries become the assignee or successor of NHELP and, as such assignee or successor of NHELP, enforces this Agreement against UNIPAC, then said third party beneficiary shall succeed to the duties and obligations of NHELP under this Agreement.

19. NOTICES. All notices or communications by one of the parties hereto to the other shall respectfully be addressed as follows: UNIPAC Service Corporation, 3015 South Parker Road, Suite 400, Aurora, Colorado 80014 and NHELP-III, Inc., 121 South 13th Street, Suite 301, Lincoln, Nebraska 68508, or to such other address as may be indicated from time to time by one of the parties to the other party. Except as otherwise expressly provided, any notice shall have been deemed to have been given upon mailing thereof when mailed by registered or certified mail, and upon receipt in every other case.

20. GOVERNING LAW. This Agreement is executed and delivered within the State of Nebraska, and the parties hereto agree that it shall be construed, interpreted and applied in accordance with the internal laws of that State without reference to its conflicts of law principles, and that the courts and authorities within the State of Nebraska shall have sole jurisdiction and venue over all controversies which may arise with respect to the execution, interpretation and compliance with this Agreement.

21. CHANGES IN WRITING. This Agreement, including this provision hereof, shall not be modified or changed in any manner except only by a writing signed by all parties hereto.

22. SEVERABILITY. In the event a court of competent jurisdiction finds any of the provisions of this Agreement to be so overly broad as to be unenforceable or invalid for any other reason, it is the parties' intent that such invalid provisions be reduced in scope or eliminated by the court, but only to the extent deemed necessary by the court to render the provisions of this Agreement reasonable and enforceable.

8

23. PERSONS BOUND. This Agreement shall be binding upon and inure to the benefit of the parties hereto, their legal representatives, heirs, successors and assigns.

24. ASSIGNMENT. Except as provided in Sections 1.3 and 18 hereof, this Agreement shall not be assigned by either party without the prior written consent of the other party which consent shall not be unreasonably withheld.

25. TITLES. The titles used in this Agreement are intended for convenience and reference only. They are not intended and shall not be construed to be a substantive part of this Agreement or in any other way to affect the validity, construction or effect of any of the provisions of this Agreement.

26. WAIVER. The waiver or failure of either party to exercise in any respect any right provided for herein shall be in writing, and shall not be deemed a waiver of any further right hereunder.

27. CONTINUITY OF LOAN SERVICING.

27.1 In the event NHELP desires to sell any of its Education Loans, NHELP shall sell the Education Loans, subject to this Agreement, to a lender also maintaining an agreement with UNIPAC, in order for the sale to cause no disruption in service, or change in UNIPAC for the Borrower. If NHELP elects for any reason to remove from the servicing system of UNIPAC all or any of the Education Loans that NHELP, now owns or hereafter acquires, NHELP shall give UNIPAC written notice of such election at least Ninety (90) days prior to the date NHELP intends to remove such Education Loans. NHELP hereby grants to UNIPAC or its designee the option then to purchase from NHELP all or any portion of the Education Loans that NHELP owns on any date selected by UNIPAC prior to such removal, at a purchase price equal to the fair market value of the Education Loan(s) as established by third party certification on the date of purchase. UNIPAC's option to purchase may be exercised by sending written notice thereof to NHELP within ninety (90) days after UNIPAC's receipt of NHELP's notice of election to remove Education Loans from the UNIPAC servicing system. The option to purchase referred to above shall not apply or be available to UNIPAC in the event UNIPAC terminates the servicing agreement for any reason other than non-payment of servicing fees applicable under this Agreement.

27.2 Section 27.1 will not apply in (i) the event of UNIPAC breach or default, (ii) with respect to a sale f the Education Loans to a holder of other loans for the same borrower, or (iii) upon a sale of an Education Loan by the Trustee if an Event of Default has occurred under the Loan Agreement.

27.3 The intent of this Section 27 is to assure that every Education Loan will remain with UNIPAC for servicing for the life of the loan.

27.4 The foregoing provisions of this Section 27 are and shall at all times remain subordinate and inferior to the rights and interests of any NHELP Lender in the Education Loans of NHELP and, in the vent of a foreclosure of ownership of the Education Loans of NHELP pursuant to any security interest held for the benefit of an NHELP Lender, the foregoing provisions shall terminate and shall have no force or effect.

9

28. REMOVAL FEE. Should NHELP, remove any of its Education Loans from the UNIPAC system prior to a scheduled termination or breach of this Agreement, NHELP agrees to pay to UNIPAC a removal fee of Fifteen Dollars ($15.00) per loan transferred off the UNIPAC computer system. This removal fee shall be exclusive of those charges described in Section 1.2 of this Agreement.

29. FORCE MAJEURE. The foregoing provisions of this Agreement are subject to the following limitation: If by reason of a force majeure UNIPAC is unable in whole or in part to carry out any agreement on its part herein contained, UNIPAC shall not be deemed in default during the continuance of such inability. The term "force majeure" as used herein shall mean, without limitation, the follows: acts of God; acts of public enemies; insurrections; riots; landslides; earthquakes; fires; storms; droughts; floods; explosions.

UNIPAC shall at all times during the term of this Agreement, maintain a business continuance or disaster recovery plan. NHELP shall have the right to inspect such plan at any time upon request by NHELP.

30. HIRING. NHELP agrees that during the term of this Agreement and any extensions or renewals thereof, and for one year thereafter, NHELP shall not solicit for hire, or knowingly allow its employees to solicit for hire, any employees of UNIPAC.

31. ENTIRE AGREEMENT. This is the entire and exclusive statement of the Agreement between the parties, which supersedes and merges all prior proposals, understandings and all other agreements oral and written, between the parties relating to this Agreement.

32. CONSENTS AND APPROVALS. The parties acknowledge that this Agreement is subject to certain consents and approvals from one or more of the NHELP Lenders and that the Education Loans of NHELP being serviced hereunder shall in part be pledged as collateral security to or for the benefit of the NHELP Lenders. The parties consent to the pledge of such Education Loans as collateral security and agree that, after any assignment, transfer or foreclosure of ownership of the Education Loans pursuant to such collateral security arrangements, an NHELP Lender shall, without further action or approval from UNIPAC, succeed to the rights and obligations of NHELP under this Agreement (except those obligations in Section 27 above) in respect of the transferred Education Loans. In addition, subsequent to the execution of this Agreement, the parties shall use their best efforts in good faith to obtain any required consents and approvals; provided however, that the parties shall amend or modify this agreement to the extent necessary to obtain any required consent or approval.

[THE BALANCE OF THIS PAGE IS INTENTIONALLY LEFT BLANK.]

10

IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of the date first written above.

UNIPAC SERVICE CORPORATION

By: /s/ Edward P. Martinez
    ----------------------------------

Name: Edward P. Martinez

Title: Senior Vice President

Date: September 16, 1999

NHELP-III, INC.

By: /s/ Terry J. Heimes
    ----------------------------------

Name: Terry J. Heimes

Title: Vice President

Date: September 16, 1999

11

SCHEDULE "A"

A. Conversion Fee.

Five Dollars ($5.00) per account acquired by NHELP and added to the UNIPAC Servicing System during the period of time the borrower is in school. For periods of time other than when the borrower is in school, the fee will be Ten Dollars ($10.00) per account. Notwithstanding the foregoing, no fee will be assessed for the first twenty thousand Education Loans converted to UNIPAC for full servicing after execution of this Agreement. All on-system conversions to or from a full service client of UNIPAC will be performed at no charge to NHELP.

Notwithstanding the foregoing, should any portfolio present an "Extraordinary Conversion", requiring additional conversion services materially beyond that customarily provided for a normal acquisition of Education Loans, then NHELP agrees to pay a conversion fee mutually agreed to between NHELP and UNIPAC.

For purposes of this Agreement, whether a portfolio presents an Extraordinary Conversion shall be determined after the data analysis, and file review, have been conducted of the portfolio by UNIPAC. Factors to consider in determining whether a portfolio presents an Extraordinary Conversion are as follows:

1. Unprocessed data.

2. Degree to which the conversion may be automated versus manual.

3. Integrity of the documentation. Are the files complete? Does the data match the file content?

4. Presence of backlogged processing in the portfolio.

5. Whether prior servicing had substantial noncompliance with the Education Act and Regulations.

After consideration of the foregoing factors, NHELP and UNIPAC agree to come to mutual agreement at the beginning and once again at the end of the conversion of a particular portfolio as to whether they need to negotiate a mutually agreeable conversion fee.

B. Monthly Servicing Fee - GSL (Stafford) Loans in School Status.

One Dollar and Fifty Cents ($1.50) per in-school account per month.

C. Monthly Servicing Fee - GSL (Stafford, PLUS, SLS) Loans in Other Than School Status.

Three Dollars and Twenty Cents ($3.20) per account per month.

12

D. Consolidation Loans.

Three Dollars and Seventy-Five Cents ($3.75) per account per month.

E. Billing for Servicing Fees.

The full monthly servicing fee shall be paid commencing with the calendar month an account is disbursed on or converted to the UNIPAC system.

F. Additional Servicing Activity.

Thirty-five Dollars ($35.00) per Education Loan referred for such cure services, plus ten percent (10%) of all sums made eligible for reinstatement of guarantee (including principal, interest and special allowance) as a result of successful performance of the Cure Procedures required by Guarantor. (This fee shall not apply to loans that have lost their guarantee due to an error or omission of UNIPAC.)

G. Delinquency Fee.

A surcharge of Two Dollars and Twenty-Five Cents ($2.25) for each account thirty (30) or more days past due through date of claim payment by Guarantor, or until account becomes current.

H. Appeal Fee.

A fee of Ten Dollars ($10.00) per month per account will be assessed for UNIPAC to research and appeal accounts which are rejected or returned by the guarantor due to acts, errors or omissions that occurred on the account prior to servicing by UNIPAC.

I. Minimum Monthly Fee.

There will be a minimum monthly fee of Seven Hundred and Fifty Dollars ($750.00) per month.

J. Repurchase Fee.

Twenty Dollars ($20.00) per account repurchased from the Guarantor and added to the UNIPAC Servicing System.

K. Removal Fee.

Loans transferred off the UNIPAC Servicing System prior to termination of this Agreement will be assessed a fee of Fifteen Dollars ($15.00) per account.

L. Deconversion Fee.

Loans transferred off the UNIPAC Servicing System on or after termination of this Agreement will be assessed a fee of Twelve Dollars ($12.00) per account.

M. PLUS (or Other Loan) Loan Credit Checks.

Fees for obtaining a credit bureau report and evaluation will be Two Dollars and Fifty Cents ($2.50) per loan application. An additional fee of Fifty Cents ($.50) will be charged for those applications in which written authorization must first be obtained prior to pulling a credit bureau report.

13

N. Other Services.

For services requested by NHELP that are beyond the scope of those described in this Agreement, the fees shall be quoted and mutually agreed in accordance with the following guidelines:

(1) Supplies          Cost

(2) Training          $40.00 per hour

(3) Programming       $70.00 per hour

(4) Consulting        $80.00 per hour

Projects an services of this type shall be provided only after request by NHELP and after time and total cost estimate is provided by UNIPAC.

O. Legal Opinions.

Cost of the opinion.

14

UNIPAC SERVICE CORPORATION NONDISCLOSURE AGREEMENT

I. INTRODUCTION

This is an agreement between NHELP-III, Inc. (reviewing organization), dated September 16, 1999, and UNIPAC Service Corporation (UNIPAC) in which Reviewing Organization agrees not to disclose certain financial information belonging to UNIPAC as set forth hereinafter.

II. AGREEMENT

In consideration of being made privy to confidential financial information belonging to UNIPAC, Reviewing Organization hereby agrees not to disclose any UNIPAC financial information to any third party or use the same in competition with UNIPAC. At the request of Reviewing Organization, UNIPAC may agree to make such financial information available to persons designated by Reviewing Organization upon satisfying the requirements stated in Section III.

III. CONFIDENTIALITY

The Reviewing Organization agrees during the review and/or receipt of certain of UNIPAC'S financial data and forever thereafter to keep confidential any information and material (both written and verbal) provided to Reviewing Organization by UNIPAC. Reviewing Organization agrees not to copy any such materials provided by UNIPAC. Reviewing Organization further agrees not to release, share, disclose or let others view the same, except after advising of the nondisclosure restrictions contained herein, to only those of Reviewing Organization's employees, agents, or advisors having a need to know for the purpose of evaluating the financial condition of UNIPAC and its ability to perform its obligations under a Servicing Agreement. Individual agents or advisors who have a bonafide need for a copy of UNIPAC's financial data shall contact UNIPAC and may be provided a copy after execution of our Agreement with terms identical to those contained herein. UNIPAC reserves the right to refuse data to agents and advisors or any other party UNIPAC in its sole discretion deems ineligible. This written understanding shall survive the termination or cancellation of this agreement or of completion of a review.

Reviewing Organization recognizes the disclosure of information by Reviewing Organization or Reviewing Organizations' agents or advisors may give rise to irreparable injury to UNIPAC inadequately compensable in damages and that accordingly, UNIPAC may seek and obtain injunctive relief or damages against the breach or threatened breach of the within undertakings, in addition to any other legal remedies, including attorney's fees, which may be available. The parties agree, however, that the duty to keep confidential UNIPAC's financial data and information and materials provided in connection with the review thereof shall not include data, information or materials which the Reviewing Organization can demonstrate is publicly available by other than unauthorized disclosures by other parties.

15

IV. EXECUTION

This agreement is executed as of the date first written above, and shall remain in effect until UNIPAC sends Reviewing Organization written notice releasing it from the obligations of this agreement.

NHELP-III, INC.                              UNIPAC SERVICE CORPORATION

/s/ Terry J. Heimes                          /s/ Edward P. Martinez
------------------------------               -----------------------------------
Signature                                    Signature

Terry J. Heimes                              Edward P. Martinez
------------------------------               -----------------------------------
Name                                         Name
(Please Print)                               (Please Print)

16

SUBROGATION AGREEMENT

THIS AGREEMENT, effective the 16th day of September, 1999, by and between UNIPAC Service Corporation (herein "UNIPAC") and NHELP-III, Inc. (herein "Lender").

WHEREAS, pursuant to that certain Guaranteed Student Loan Program Subservicing Agreement between UNIPAC and Lender (the "Servicing Agreement"), UNIPAC has serviced certain Education Loans (as defined in the Servicing Agreement) for Lender, some of which have been rejected by guarantors for guarantee claim.

WHEREAS, UNIPAC has agreed to pay certain losses to Lender such Education Loan claim(s) rejected by the guarantor(s).

NOW THEREFORE, in consideration of the mutual covenants contained herein and other good and valuable consideration hereby acknowledged, the parties agree as follows:

1. The term of this Subrogation shall expire on the expiration of the term of the currently existing Servicing Agreement.

2. This Agreement will apply only to Education Loans subject to payment by UNIPAC where the principal has become uninsured by the guarantor(s). A detailed list of such loans shall be clearly identified and provided to Lender by UNIPAC from time to time. Such loans as identified shall be subject to the terms of this Agreement.

3. Lender agrees to subrogate to UNIPAC all rights to collect on any such an Education Loan including agency authorization to litigate, including any and all other rights Lender may have on the loan account, including but not limited to federal subsidies if the loan is cured for which UNIPAC has made payment with respect to an Education Loan rejected for guarantee by the guarantor(s). Upon such payment, the Loan will be considered a "Subrogated Loan".

4. For any Subrogated Education Loan for which insurance is reinstated in accordance with guarantor policy, Lender will pay UNIPAC an amount equal to the then outstanding principal balance and interest of the Subrogated Education Loan. After such payment, the subrogation rights granted to UNTPAC by Lender in
Section 3 of this Agreement are revoked and such loan shall be deemed no longer to be a Subrogated Loan.

5. Each party will identify a representative to develop the procedures necessary to implement this Amendment.

NHELP-III, INC.                              UNIPAC SERVICE CORPORATION

By: /s/ Terry J. Heimes                      By: /s/ Edward P. Martinez
    --------------------------                   ------------------------------
Name: Terry J. Heimes                        Name: Edward P. Martinez
      ------------------------
      (Please Print)                         Title: Senior Vice President

Title: V.P.

                                       17

[LETTERHEAD OF UNIPAC]

September 21, 1999

NHELP-III, Inc.
121 South 13th Street
Suite 301
Lincoln, NE 68508

         Re: SERVICING AGREEMENT

Gentlemen:

This letter is written with reference to that certain Servicing Agreement (the "Agreement") dated as of September 16, 1999, between UNIPAC Service Corporation (the "Servicer") and NHELP-III, Inc. (the "Lender"). Servicer hereby discloses that, as of the date of this letter, there is no litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings pending against Servicer (or, to the knowledge of Servicer, any person or entity controlled by, controlling or under control with Servicer) which, if decided adversely to the Servicer or to such affiliate, either individually or in the aggregate, would have a material adverse effect on the ability of the Servicer to perform its obligations under the Agreement. Servicer shall hereafter give immediate notice to the Lender of initiation of any such litigation which, if decided adversely to the Servicer or its affiliates, could reasonably have a material adverse effect on the ability of the Servicer to perform its obligations under the Agreement. This letter may be relied upon by the "Agents" and "Note Purchasers" as defined in that certain Warehouse Note Purchase and Security Agreement dated as of September 16, 1999, to which the Lender is party, as well as by Lender pursuant to the Agreement.

Yours very truly,

UNIPAC Service Corporation

By: /s/ Raymond J. Ciarvella
    -------------------------------
     Raymond J. Ciarvella

Title: Executive Vice President


GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION

STUDENT LOAN SERVICING AGREEMENT

This Agreement, is made as of September 16, 1999, between the GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION ("Great Lakes"), a non-profit corporation, and NHELP-III, INC., (the "Lender"), Lender #833670, an institution engaged in acquiring loans ("Loans") to students and parents under Title IV, Part B of the Higher Education Act of 1965, as amended (hereinafter the "Act").

W I T N E S S E T H:

Whereas, Great Lakes has established a program for originating and servicing Loans under the Act; and

Whereas, the Lender desires that Great Lakes service certain Loans which are made or purchased by the Lender and which are covered by the Act, according to the terms and conditions set forth herein.

Now Therefore, in consideration of the promises and the terms and conditions set forth herein, the Lender agrees as follows:

1. Loans to be Serviced. Great Lakes and the Lender agree that Great Lakes shall service all Loans covered by the Act which are made or purchased by the Lender and which are guaranteed by Great Lakes Higher Education Guaranty Corporation ("GLHEGC"), and which are submitted to Great Lakes by the Lender and accepted by Great Lakes for servicing.

2. Great Lakes' Duties as Servicer.

(a) Great Lakes as servicer of the Loans shall perform all of the Lender's obligations as holder of Loans as required by the Act and all regulations issued by the U.S. Department of Education or by GLHEGC to implement the Act. Great Lakes shall have full power to sign and act on the Lender's behalf as the Lender's agent in all transactions with borrowers serviced hereunder. Lender does hereby authorize, constitute and appoint Great Lakes on its behalf and as its attorney in fact, to endorse those promissory notes for which a claim has been filed with the Guarantor. Great Lakes will carry out its responsibilities hereunder in a diligent and lawful manner.

(b) Great Lakes shall complete all forms and reports required by the U. S. Department of Education and by GLHEGC as guarantor of the Loans.

(c) Great Lakes shall prepare a "Lender's Request for Payment of Interest and Special Allowance" to be used in billing the U. S. Department of Education (the "Department") for interest and the special allowance for all eligible loans on a quarterly basis. If requested by Lender, Great Lakes agrees to submit the billing to the Department within 30 days following the last day of each quarter (March 31, June 30, September 30, December 31).


Great Lakes shall accrue and capitalize interest on those Loans not eligible for interest subsidy.

(d) Great Lakes shall verify the current status of all borrowers not less often than annually through direct contact with each borrower to ensure correct account information. Great Lakes shall also seek to verify the borrower's status by direct or indirect contact with educational institutions.

(e) Great Lakes shall respond to all borrower inquiries in a prompt, courteous and thorough manner.

(f) When a Loan becomes due for repayment, Great Lakes shall prepare a payment schedule and disclosures statement and mail it to the borrower for signature(s). Prior to the first payment due date, repayment coupons will be prepared and sent to the borrowers.

(g) Great Lakes shall post to the borrower's account all payments of principal, interest and other charges. The day after receipt, Great Lakes will initiate an ACH transfer of all collections to an account established by the Lender.

(h) Great Lakes shall provide reports to the Lender of all monetary transactions as well as periodic summary and account information as required in the "Lender Service Manual" including such items as:

(1) A "monetary transactions journal" including a detailed report to support all cash transactions processed;

(2) A monthly "portfolio status report" including a listing of each account with key activity and performance data;

(3) A monthly listing of delinquent accounts; and

(4) A quarterly report of billings to the U.S. Department of Education for interest and special allowances.

(i) Great Lakes shall automatically credit the Lender's account whenever a borrower overpays an account by less than $5.00, and the Lender, at its discretion, can reimburse the borrower. When the overpayment is more than $5.00, Great Lakes shall remit the overpayment directly to the borrower. When a borrower's balance owing is less than $10.00, Great Lakes may, at its discretion, write-off the balance.

(j) Great Lakes shall handle all required borrower contact functions and shall meet all servicing "due diligence" requirements, as that term is used under the Act. Such functions include, for example, skip tracing, contacting delinquent borrowers, handling borrower's requests for extensions or deferments and preparing and processing default claims, including death, disability and bankruptcy.

-2-

(k) Great Lakes agrees to prepare and submit all papers and documents necessary to strictly follow reimbursement procedures specified in the guarantor's Common Manual upon default of borrower and further agrees to promptly remit proceeds to Lender upon receipt from the guarantor.

(l) Great Lakes shall capture and retain a copy of all purchased promissory notes and supporting documentation on its image system and shall store a backup image copy in a facility remote from Great Lakes' premises. Great Lakes shall hold the original loan documents for safekeeping in accordance with the terms of the Custodian Agreement dated as of even date herewith between Great Lakes and the Lender.

3. LENDER'S RESPONSIBILITIES. Lender further agrees to promptly notify Great Lakes in such form as may from time to time be specified by Great Lakes in the Lender Service Manual, of any transactions involving the Lender and the borrower and/or changes in status or demographic data on any of its accounts if received from sources other than Great Lakes. Lender specifically agrees to promptly notify Great Lakes of any bankruptcy action taken with respect to any Loan.

4. FEES. The Lender agrees to pay Great Lakes the fees established by Great Lakes from time to time for services rendered pursuant to this Agreement. The current fee schedule is attached to this Agreement as Schedule A. Increases or decreases in such schedule may be made from time to time; provided however, that the Lender shall be given 60 days written notice prior to the effective date of any change in the fee schedule. Such effective date shall be the beginning of a calendar quarter (April 1, July 1, October 1, January 1). The current fee schedule cannot be changed for at least twelve months from the date of this contract. Statements for services rendered will be provided on a monthly basis and are payable upon receipt. If servicing fees are not paid within 60 days of the Lender's receipt of a statement, Great Lakes shall have the option to offset servicing fees against borrower payment collections or submit a 30-day termination notice to the Lender.

5. LIABILITY. Great Lakes shall exercise care and due diligence in performing the services required by this Agreement. To the extent that Great Lakes is required to appear in, or is made a defendant in any legal action or other proceeding commenced by a party other than Lender with respect to any matter arising hereunder, Lender shall indemnify and hold Great Lakes harmless from all loss, liability and expense (including reasonable attorney's fees) except for any loss, liability or expense arising out of or relating to Great Lakes' acts or omissions with regard to the performance of services hereunder. Subject to Section 13 below, if by reason of any (direct or indirect) negligent act or omission of Great Lakes in the servicing of any Loan, the guarantor shall deny or reject any claim made to the guarantor with respect to such Loan or such Loan shall be ineligible for interest benefits or for special allowance payments, then, upon demand by Lender, and after attempted mitigation by Great Lakes (to the extent mitigation by Great Lakes is possible), but in no event later than one year after such demand by Lender, Great Lakes shall purchase such Loan at a price equal to the unpaid principal amount thereof plus accrued and unpaid interest thereon; provided, however, that if such Loan has been removed from Great Lakes' system, Great Lakes' liability with respect to such Loan shall be limited to a return of the actual amount of the servicing fees paid by Lender to Great Lakes with respect to such Loan, unless Great Lakes is provided with the loan documentation and all servicing history entries with respect to such Loan within one year of the first denial or rejection or the first determination of ineligibility of such Loan and is afforded the opportunity to exercise its right of mitigation with respect to such Loan; and provided further, however, that in no event shall Great Lakes be responsible or liable for any consequential damages with respect to any matter whatsoever arising out of this Agreement, (other than the payment as aforesaid of the principal, and interest on Loans).


Either party shall have the right, at its own cost and expense, to mitigate its liability under this Agreement by taking such actions as may be appropriate, including but not limited to reperformance; provided, however, that such right on the part of Great Lakes shall not extend the time for purchase of Loans by Great Lakes under the preceding paragraph of this Section 5.

Great Lakes does not assume, and acceptance for servicing shall not result in, any responsibility for the correctness or completeness of Loan-related papers transmitted to Great Lakes as a part of or in conjunction with the commitment of any Loans to Great Lakes for servicing, and Great Lakes shall not be responsible for any procedural errors or omissions (including due diligence violations) which may have occurred prior to initiation of servicing of a Loan hereunder by Great Lakes.

6. CONFIDENTIALITY. Information about each borrower furnished to Great Lakes hereunder is furnished upon the express condition that the information will be kept confidential by Great Lakes. All such information, except as may be otherwise required by statute, by court order or as may be necessary in Great Lakes' reasonable judgment to the performance of the services required under this Agreement, shall be held in confidence by Great Lakes.

7. EXAMINATION OF RECORDS. The Lender or its designated representative may at any time during Great Lakes' regular business hours examine, at the sole expense of the Lender, the records which Great Lakes maintains on the Lender's loans.

8. TERMINATION.

(a) This Agreement shall remain in full force and effect until terminated or modified as provided herein. This Agreement may be terminated only at the end of a calendar quarter (March 31, June 30, September 30, December 31), and only if written notice is given: (i) by the Lender to Great Lakes at least 60 days prior to the end of a calendar quarter; provided, however, that no termination shall become effective until a new servicer, satisfactory to the Lender and Concord, shall be appointed, or (ii) by Great Lakes to the Lender at least 180 days prior to the end of a calendar quarter.

(b) In the event that this Agreement is terminated as provided in subsection (a) above, Great Lakes shall continue its full servicing until the date of termination and shall provide to the Lender a full set of periodic reports, adjusted through the date of termination. Great Lakes shall retain all notes, records and papers, as well as a copy of all computer stored data relating to the Lender's accounts as required by the Act. Great Lakes shall make available to the Lender on demand copies of all records relating to the Lender's accounts. Such copies of the records will be provided and updated at the times and in the format desired by Lender in order to facilitate a transfer to another servicing agent. The Lender agrees to pay Great Lakes the servicing removal fee identified on Schedule A. Upon the Lender's request, Great Lakes may agree to provide servicing removal services beyond those identified in this section. Such agreement between Great Lakes and the Lender shall include sufficient additional charges to cover Great Lakes' costs. Great Lakes agrees that Lender shall be entitled to injunctive relief to enforce the provisions of this subsection.

(c) The Lender shall be liable for all charges incurred for services performed pursuant to this Agreement up to the termination date.


(d) Great Lakes shall continue to be liable for all acts or failures to act prior to termination but not after except that Great Lakes shall be obligated to remit to the Lender any collections received by Great Lakes subsequent to termination and to provide the reports and records herein required.

(e) Great Lakes' servicing obligations hereunder and, except as specifically provided in Section 5, Great Lakes' liabilities hereunder, in each case, on individual loans shall terminate if the loan is sold or transferred to another Lender or guarantor, is returned to the Lender with the Lender's consent, is purchased by the guarantor or is paid in full.

9. AMENDMENTS. Except as provided in section 4, this Agreement may be amended by Great Lakes at anytime upon 30 days written notice to the Lender, provided that the provisions of this Agreement shall at all times be consistent with the Act and applicable regulations. In the event of any such modification by Great Lakes the Lender has 30 days in which to accept or reject the modification by notice in writing. In the event of rejection of proposed modification, either party may exercise its right to terminate as provided in section 8. In the event of termination for this reason, such modification shall not apply to the Lender.

10. GOVERNING LAW. This Agreement shall be interpreted under the laws of the State of Wisconsin.

11. NO IMPLIED WAIVER. Any waiver or modification, expressed or implied, by Great Lakes or by the Lender of any breach of this Agreement shall not be construed to be a waiver of any such breach or any acquiescence thereto; nor shall any delay or omission by Great Lakes or by the Lender to exercise any right arising from any such breach affect or impair the respective party's right to such breach or any future breach.

12. ARBITRATION. In the event that the parties hereto shall fail to agree regarding any provision of this Agreement, such disputes shall be resolved by arbitration procedures established by the American Arbitration Association. The decision of any arbitrator under this paragraph shall be final and binding upon the parties.

13. LIMITATION OF LIABILITY. Great Lakes and the Lender recognize that Great Lakes' Lender servicing program is separate and distinct from GLHEGC's guarantee program. The Lender specifically agrees to look only to Great Lakes in its capacity as a servicing agent for any claims under this Agreement relating to its functions as servicing agent. Lender specifically waives any claim against GLHEGC's Guarantee Fund as defined in 34 CFR 682.410(a)(1) for claims under this Agreement.

14. OTHER AGREEMENTS. The parties acknowledge that this agreement is an integral element of and shall be construed in conjunction with the following related agreements: (1) Custodian Agreement and (2) Agreement and Acknowledgement Relating to Student Loan Servicing Agreement. The parties acknowledge that the above-identified agreements are interrelated and shall be construed and interpreted as part of the contractual servicing relationship.


15. NOTICES. All notices, requests, demands or other instruments which may or are required to be given by any party to any other party shall be in writing and such shall be deemed to have been properly given when served personally on an officer of the entity to which such notice is to be given, or upon expiration of a period of 48 hours from and after the postmark thereof when mailed postage prepaid by registered or certified mail, requesting return receipt, addressed as follows:

If intended for Great Lakes Higher Education Servicing Corporation:

Executive Vice President Great Lakes Higher Education Servicing Corporation 2401 International Lane P.0. Box 7858
Madison, WI 53707

If intended for Lender:

NHELP-III, Inc.

c/o National Higher Education Loan Program 121 South 13th Street, Suite 301 Lincoln, NE 68508
Attn: Terry J. Heimes

16. THIRD PARTY BENEFICIARIES. The parties hereto acknowledge and agree that Norwest Bank Minnesota, National Association, as Trustee, Delaware Funding Corporation, Morgan Guaranty Trust Company of New York, Mellon Bank, N.A. and all Secured Creditors as defined in and pursuant to a Warehouse Note Purchase and Security Agreement to which the Lender is a party, shall be third party beneficiaries of this Agreement, as it may be amended, with the power and right to enforce the provisions of this Agreement, against the parties. In the event that any of said third party beneficiaries become an assignee or successor to Lender and, as such assignee or successor of Lender, enforce this Agreement, as it may be amended, against Great Lakes, then said third party beneficiary shall succeed to the duties and obligations of the Lender under this Agreement, as it may be amended.


In Witness Whereof, the parties hereto have executed this Agreement as of the date and year first above written.

NHELP-III, INC.                              GREAT LAKES HIGHER EDUCATION
                                             SERVICING CORPORATION

By: /s/ Terry J. Heimes                      By: /s/ Michael J. Noack
    -----------------------------                ------------------------------
    Terry J. Heimes                              Michael J. Noack
    Vice President & Treasurer                   Executive Vice President

7

GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION

STUDENT LOAN SERVICING AGREEMENT

NHELP-III, INC.

SCHEDULE A - FEES

The lender agrees to pay the following fees to Great Lakes upon receipt of a monthly statement for services rendered pursuant to this agreement:

MONTHLY SERVICE FEES:

$1.45 per borrower per month during interim (in-school) period $3.05 per borrower per month during grace period $3.23 per borrower per month during first 12 months of repayment servicing
$2.86 per borrower per month during the remainder of the repayment period

SERVICING REMOVAL FEE:

$14.00 per account or actual cost, if higher, to remove an active account from the servicing system

Both PLUS and SLS loans made for attendance at non-proprietary schools will be considered in-school loans for fee purposes as long as they are initially deferred and interest is to be capitalized and not collected on an on-going basis. All other PLUS and SLS loans will be charged the standard repayment servicing fees.

The total monthly amount due will be the actual fees calculated as described above or $75, whichever is greater.

Great Lakes may agree to provide the lender with services beyond those normally included in the servicing program. Such agreement between Great Lakes and the lender shall include sufficient additional charges to cover Great Lakes' costs.

Increases or decreases to this fee schedule may be made from time to time as provided in Section 4 of this agreement.


[COMPANY LOGO]
GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION
2401 INTERNATIONAL LANE MADISON, WISCONSIN 53704-3192 (608) 246-1800

September 21, 1999

NHELP-III, Inc.
121 South 13 Street
Suite 301
Lincoln, NE 68508

Re: Servicing Agreement

Gentlemen:

This letter is written with reference to that certain Student Loan Servicing Agreement (the "Agreement") dated as of September 16, 1999, between Great Lakes Higher Education Servicing Corporation (the "Servicer") and NHELP-III, Inc. (the "Lender"). Servicer hereby discloses that, as of the date of this letter, there is no litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings pending against Servicer (or, to the knowledge of Servicer, any person or entity controlled by, controlling or under, control with Servicer) which, if decided adversely to the Servicer or to such affiliate, either individually or in the aggregate, would have a material adverse effect on the ability of the Servicer to perform its obligations under the Agreement. Servicer shall hereafter give immediate notice to the Lender of initiation of any such litigation which, if decided adversely to the Servicer or its affiliate, could have a material adverse effect on the ability of the Servicer to perform its obligations under the Agreement. This letter may be relied upon by the "Agents" and "Note Purchasers" as defined in that certain Warehouse Note Purchase and Security Agreement dated as of September 16, 1999 to which the Lender is party, as well as by Lender pursuant to the Agreement.

Very truly yours,

/s/ Michael J. Noack

Michael J. Noack
Executive Vice President


LOAN SUB-SERVICING AGREEMENT

THIS LOAN SUB-SERVICING AGREEMENT is made as of the 16th day of September, 1999, by and between INTUITION, INC., a Florida corporation (the "Sub-Servicer"), and UNIPAC Service Corporation, a Nebraska corporation (the "Primary Servicer").

WITNESSETH:

WHEREAS, the Primary Servicer and NHELP-III, Inc., a Nevada corporation (the "Customer"), are parties to that certain Servicing Agreement dated as of September 16, 1999 (the "Primary Servicing Agreement"); and

WHEREAS, the Customer is engaged in a program of acquiring and holding beneficial interests in Loans (as defined below) through a trustee which acts on behalf of the Customer and which is an "eligible lender" within the meaning of the Act (as defined below); and

WHEREAS, the Customer will acquire the beneficial interests in certain Loans pursuant to that certain Amended and Restated Loan Sale Agreement dated as of December 18, 1998, by and among InTuition Holdings, Inc., NHELP, Inc., Union Bank and Trust Company, solely in its capacity as trustee of the InTuition Student Loan Trust II, and Student Loan Funding Resources, Inc. (the "Loan Sale Agreement"), or will acquire from NHELP, Inc. or an assignee thereof which acquired the Loans pursuant to the Loan Sale Agreement, which Loans have been previously serviced by the Sub-Servicer, or will acquire Loans originated by or on behalf of Nova Southeastern University, Inc.; and

WHEREAS, the Customer is required by its credit providers to utilize the Primary Servicer for servicing Loans pending approval by such credit providers of the Sub-Servicer to provide the services contemplated by this Agreement directly to the Customer; and

WHEREAS, the Customer and the Primary Servicer desire for the Sub-Servicer to continue the servicing, on behalf of the Primary Servicer pending approval of the Sub-Servicer by the credit providers, of the Loans acquired pursuant to the Loan Sale Agreement, in accordance with the terms and conditions of this Agreement;

ACCORDINGLY, in consideration of the foregoing premises and the mutual covenants contained in this Agreement, and for other good and valuable consideration, the receipt of which is hereby acknowledged, the parties hereto agree as follows:

ARTICLE I
DEFINITIONS AND INTERPRETATION

1.1 Definitions. Unless the context clearly indicates otherwise, the terms set forth below shall have the following meanings:

"ACCOUNT" OR "ACCOUNT GROUP" shall mean those combined Loans for a Borrower with the same lender, branch and guarantor, which Loans are in the same status, are the same Loan type (Loan types being Stafford, Stafford Unsubsidized, PLUS, SLS, or Alternative), and which have the same repayment terms and common characteristics for processing and billing. Only with respect to Loans serviced by Sub-servicer and not subserviced by USA Group Loan Services, Inc. ("USA Group") as of January 1, 1999,


the number of Accounts or Account Groups in connection with delinquent Loans (for billing purposes only) shall be determined by multiplying the total number of Borrowers (excluding co-signers) on such delinquent Loans by a factor of
1.40. If Loans are moved to the system of Sub-servicer from USA Group, or to USA Group from Sub-servicer, then the parties shall use good faith best efforts to determine the number of Accounts or Account Groups in such manner as to not materially affect the numbers of such Accounts or Account Groups after such move.

"ACT" means Title IV, Part B of the Higher Education Act of 1965 (20 USC Section 1071 et. seq.), as amended and in effect from time to time, or any successor enactment thereto, the effective administrative regulations promulgated thereunder, and any binding directives issued by the Secretary of Education pursuant thereto.

"AGREEMENT" OR "SERVICING AGREEMENT" means this Servicing Agreement by and between the Customer and the Servicer and any and all Schedules or written amendments thereto.

"BORROWER" means an individual who is the maker of a Note.

"BUSINESS DAY" means any day, other than Saturday, Sunday, any holiday recognized nationally or by the State of Florida as such, or any other day on which the post offices located in Jacksonville, Florida are not open for business in the normal course. Any other references to "days" shall mean calendar days.

"CONSOLIDATION LOAN" means a Loan that is a product of consolidation of other Loans in accordance with the Act.

"CURE" OR "CURED" means steps taken to restore the eligibility of a Loan for Guarantee, based upon the requirements of the Act, the Regulations, and the Guarantor's policies.

"CUSTOMER" means NHELP-III, Inc., a Nevada Corporation, on behalf of which an eligible lender trustee acts in the capacity of a legal title holder of Notes or originator of Loans, or other successor in interest to NHELP-III, Inc., in accordance with the provisions of Section 10.4 hereof, which successor qualifies as an "eligible lender" under the Act and which is an "eligible lender" in good standing with a Guarantor.

"DEFAULT" means, with respect to any Note, the occurrence of any event which shall constitute a default under the terms of the Act.

"DEFERMENT" means the period defined by the Act and applicable Regulations during which a Borrower (in Repayment) may postpone making payments.

"ELIGIBLE INSTITUTION" means any institution of postsecondary education which is an "eligible institution" under the Act and which is deemed eligible by the Guarantor.

"FORBEARANCE" means the period permitted by the Act and the policies of the Guarantor during which a Borrower (in Repayment) is permitted to temporarily forgo payments or make reduced payments.

"GRACE" means the initial period following reduction by the student Borrower to less than the minimum course load required by the Act, during which the student Borrower is not required to make payments on the principal amount of his or her Note(s).

-2-

"Guarantee or Guaranteed" means a written commitment by a Guarantor to pay the Customer the unpaid principal balance plus accrued unpaid interest of a Loan or any portion thereof upon submission of a valid default, death, disability or bankruptcy claim in accordance with the Act and applicable Regulations.

"Guarantor" means any state or private nonprofit organization which has entered into agreements with the Secretary to Guarantee Loans under the Act.

"In-School" means the period, excluding periods of in-school Deferment, during which a student Borrower is enrolled at an Eligible Institution for at least the minimum course load required by the Act and the policies of the Guarantor to maintain such student Borrower's eligibility to borrow under the education loan programs existing under the Act and administered by a Guarantor.

"Loan" means a disbursement of money to or on behalf of an eligible student attending an Eligible Institution, contingent upon an agreement to repay, secured by a Note and Guaranteed in accordance with the Act and applicable Regulations, which loan was originated hereunder or for which information and Loan Documentation necessary to enable the Servicer to adequately provide Services is delivered by, or is directed by, the Customer to the Servicer and shall include, without limitation, disbursements made in accordance with the federal Stafford Loan (subsidized and unsubsidized), Parent Loan for Undergraduate/Graduate Students (PLUS), Supplemental Loan for Students (SLS), and Consolidation Loan under GSLP and FFELP programs.

"Loan Documentation" means with respect to any Loan, all documentation which is required by the Guarantor of such Loan for the payment of a Default claim. Without limiting the generality of the forgoing, such documentation shall at a minimum include:

(a) the Borrower's application for such Loan;

(b) the original Note (or certified copy thereof);

(c) evidence of Guarantee of the Loan by a Guarantor;

(d) evidence of full disbursement;

(e) evidence of due diligence servicing in accordance with the requirements of the Act and applicable Regulations;

(f) if applicable, adequate evidence of the validity of the conveyance of such Loan to the Customer; and

(g) Repayment history, including, but not limited to, payment transaction history and documentation of Deferments and Forbearances.

"Note" or "Promissory Note" means a promissory note of a Borrower for a Loan set forth on the appropriate form furnished or approved by a Guarantor, which Note meets the criteria set forth by the Act and applicable Regulations.

-3-

"Previously Defaulted Consolidation Loan" means a Consolidation Loan which was formed by consolidating Loans, at least one of which had been defaulted and the Borrower made satisfactory payment arrangements in order to make the defaulted Loan eligible for consolidation.

"Primary Servicer" means UNIPAC Service Corporation, a Nebraska corporation.

"Regulations" means any regulations, rules, policies or procedures promulgated by a Guarantor or the Secretary.

"Rehabilitated Loan" means a Loan which has previously defaulted but where the Borrower has made satisfactory payments, as defined by the Act or Guarantor, to have the Loan rehabilitated and sold to the Customer as defined by the Act.

"Repayment" means the period of time during which a Borrower is required to make installment payments to repay the aggregate principal amount plus accrued interest of all amounts borrowed by virtue of the Note(s) executed by such Borrower.

"Schedule" means any attachment, exhibit, or appendix which is attached to this Agreement and made a part hereof by reference hereto.

"Secretary" means the Secretary of Education, United States Department of Education, or any predecessor or successor to the functions thereof under the Act.

"Sub-Servicer" means In Tuition, Inc., a Florida corporation.

"Services" means all processes and duties contemplated to be performed by the Sub-Servicer under this Agreement.

"Special Allowances" means those sums which are payable with respect to a Loan by the Secretary under Section 438 of the Act or any payment of a similar nature prescribed by law hereafter adopted.

1.2 Interpretation. In this Agreement, unless the context otherwise requires:

(a) The terms "hereby," "hereof," "hereto," "herein," "hereunder" and any similar terms refer to this Agreement, and the term "heretofore" means before, and the term "hereafter" means after, the effective date of this Agreement;

(b) Words of the masculine gender mean and include correlative words of feminine and neuter genders, and words importing the singular number mean and include the plural number and vice versa;

(c) Words importing persons shall include firms, associations, partnerships (including limited partnerships), trusts, corporations and other legal entities, including public bodies, as well as natural persons; and

(d) Any headings preceding the texts of the several articles and sections of this Agreement and any marginal notes appending to copies hereof, shall be solely for convenience of reference and shall not constitute a part of this Agreement nor shall they affect its meaning, construction or effect.

-4-

ARTICLE II
TERM OF AGREEMENT

2.1 "Life of Loan" Servicing. Except as expressly provided in Section 7.3 or Article VIII hereof, the term of this Agreement shall continue with respect to each Loan that becomes subject to servicing by Sub-Servicer until such Loan is paid off, or otherwise discharged, unless and until such Loan is deconverted in accordance with Section 7.3 or Article VIII of this Agreement.

ARTICLE III
GENERAL ADMINISTRATION

3.1 The Sub-Servicer as Independent Contractor. It is expressly recognized by the parties hereto that in performing the duties prescribed by this Agreement, the Sub-Servicer is acting as an independent contractor employed by the Customer and is authorized to do and perform the acts and duties, and receive the documents and other items contemplated hereby. Nothing herein nor the acts of the parties to this Agreement shall be construed to create a partnership or joint venture between the Customer, the Primary Servicer or the Sub-Servicer.

3.2 Reports, Records, Documents, Correspondence. During the term of this Agreement, the Sub- Servicer shall promptly and routinely furnish the Customer with copies of all material reports, records and other documents and data as required by this Agreement or as may otherwise be required by the Act. All material correspondence received by the Sub-Servicer relating to individual Loans shall be maintained in microcopy form and/or in summary form in an automated history file established by the Sub-Servicer. The Sub-Servicer shall furnish in good condition all forms and supplies as specified in this Agreement and any Schedules hereto. The Customer may transmit Loan data to the Sub-Servicer on these forms or by any other mutually acceptable means.

3.3 Servicing Guidelines. In performing its duties hereunder, the Sub-Servicer shall be guided by, and comply with, the Act and applicable Regulations. The Sub-Servicer agrees to produce a sufficient audit trail for each Loan from the Implementation of Services and to comply with such other reporting, servicing and operating standards as are contained in this Agreement.

3.4 Modification of Equipment, Computer Programs and Procedures. The Sub-Servicer reserves the right to change any part or all of its equipment and computer programs, and its procedures, reports and Services, relating to the manner of, or the methodology used in, servicing Loans as set forth in this Agreement without the prior consent of the Customer; provided, however, that in no event shall such change abrogate or in any way modify the obligations of the Sub-Servicer as they relate to the compliance requirements set forth in Section 3.3 above. It is specifically understood that the intent of this paragraph is to allow the Sub-Servicer flexibility in the methods and techniques of servicing subject to full compliance with this Agreement.

3.5 Enhancement of Services. The Sub-Servicer agrees, on a best efforts basis and at fees to be negotiated between the parties, to provide, at the request of Customer, enhancements and improvements to the Services which are technically feasible and reasonable to perform. The Sub-Servicer agrees to keep the Customer informed of enhancements and improvements to the Services which the Sub-Servicer may implement generally for all other customers and agrees to offer such enhancements and improvements to the Customer at fees to be negotiated by the parties.

-5-

3.6 Confidentiality; Safekeeping. The Sub-Servicer shall keep the Loan Documentation in its possession in strictest confidence except as shall be (a) necessary to communicate information to its officers and employees or to the Customer, (b) needed in connection with the performance of the obligations of the Sub-Servicer under this Agreement or (c) required by applicable law, the Act or applicable Regulations. The Sub-Servicer shall also employ all efforts reasonable and necessary to safeguard the Loan Documentation from fire, flood, theft, unauthorized disclosure, or other hazard, whether natural or man-made, which efforts shall include offsite storage of duplicate microfilm or microfiche of Loan Documentation and disaster recovery plans reasonably acceptable to the Customer.

3.7 Trade Secrets and Proprietary Information. All materials utilized in Loan servicing, including procedures, written instruments, files, and records developed by either party specifically for use in Loan program administration are and shall be treated as proprietary in nature. Each party to this Agreement has developed or may develop materials, procedures, written instruments, files or records which may be similar. Neither party to this Agreement snail have or acquire any proprietary or any other right whatsoever in any such materials, procedures, written instruments, files or records developed by the other party. Neither party to this Agreement may benefit from, deal in, sell, license, publish, use or otherwise exploit for any purpose those materials, procedures, written instruments, files or records developed by the other party except as expressly provided in this Agreement. This Agreement shall not in any way restrict the right of each party, for its own exclusive benefit to deal in, sell, license, publish, use or otherwise exploit for all purposes those materials, procedures, written instruments, files, or records developed by it.

3.8 Possession of Documents and Access. All Loan Documentation in Sub-Servicer's possession related to Loans shall be available to the Customer during the normal business hours of the Sub-Servicer for examination or photocopying at the expense of the Customer on the premises of the Sub-Servicer provided notice of Customer's intent to so examine or photocopy Loan Documentation is given to the Sub-Servicer at least ten (10) Business Days in advance; provided, however, that the Sub-Servicer shall promptly respond to all reasonable (and emergency) requests for the photocopying and mailing of Loan Documentation.

ARTICLE IV
SERVICING OF LOANS

4.1 Specific Loan Servicing Duties. The Sub-Servicer shall service the Loans subject to this Agreement as follows:

(a) Maintain a complete file for the Loans of each Borrower, which file shall include the information specified concerning, and the Loan Documentation relating to, each of the Loans;

(b) Take all steps, excluding Cure activity unless otherwise agreed, necessary to maintain the insurance or guarantee coverage on each Loan in full force and effect at all times;

(c) Collect or cause to be collected and forthwith, upon receipt, pay over to the Customer all payments of principal and interest on all Loans;

(d) Retain summary records of all Contacts, follow-ups and collection efforts, and records of all written correspondence relating to the Loans of each Borrower;

-6-

(e) Prepare and maintain all appropriate accounting records with respect to all transactions related to the Loans of each Borrower, including accounting for all payments of principal and interest;

(f) Handle the processing of all adjustments including extensions, reinstatements, and deferments;

(g) Handle the processing of all address changes and the updating of the address records accordingly;

(h) In the case of Defaulted Loans, take all steps necessary to file and prove a claim for loss with the Secretary or the Guarantor, as the case may be and as required, and assume responsibility for all necessary communication and contact with the Secretary or the Guarantor, as the case may be and as required, to accomplish recovery on such Defaulted Loans;

(i) Prepare and file with the Secretary or the Guarantor, as the case may be and as required, Customer's manifest of Loans paid in full and Loans converted to an installment basis;

(j) Maintain the original file pertaining to all Loans in fireproof storage facilities with a one hour fire rating in order to protect such original file concerning each Loan;

(k) Obtain and maintain in force a fidelity bond upon all personnel of Sub-Servicer insuring against any loss or damage which Customer or Sub-Servicer might suffer as a consequence of any fraudulent or dishonest act of such personnel;

(l) Answer all inquiries received by Sub-Servicer from Borrowers or Customer pertaining to Loans, school status or refunds, and cooperate to the extent necessary to gather the information needed to answer such inquiries, provided however, that such inquiries may be referred to the institution which a Borrower attended or is attending, if necessary, and Sub-Servicer shall have no responsibility with respect to any disputes between a Borrower and such institution regarding tuition, registration or quality of education;

(m) Notify NationsBank, N. A., in writing and in the manner directed by the Customer of any denial of any claim in whole or in part by the Secretary within 90 days after the date of the Secretary's denial of such claim;

(n) Submit Form 799s to the Secretary as required; and

(o) In discharging its obligations as set forth above, the Sub-Servicer shall exercise reasonable care and due diligence in the administration, servicing and collection of all Loans:

(i) As the term "due diligence" is used in the Act;

(ii) Utilizing collection practices no less extensive and forceful than those generally practiced by financial institutions and in accordance with the Act and applicable Regulations, except litigation for collection purposes is not required and except that further due diligence is not required once a claim

-7-

is filed based on a Borrower's death, permanent or total disability, or adjudication as a bankrupt; and

(iii) In accordance with the requirements of the Act and applicable Regulations, and each applicable Certificate of Insurance, federal Reimbursement Contract, Guarantee Agreement and Guarantee Reserve Agreement.

4.2 Servicing and Collection Reports.

(a) Standard Reports. Servicing and collection reports shall be provided to the Customer by using the United States Postal Service, first class postage prepaid, or other means as mutually agreed. With respect to all Loans, the Sub-Servicer shall, at a minimum, provide to the Customer by the tenth
(10th) day of each month one (1) copy of the following reports with respect to activity concerning all of the Customer's Loans during the preceding month.

(i) an unaudited statement, in reasonable detail, of all transactions during such preceding month;

(ii) a report showing the unpaid principal balance of each Borrower's Account as of the last day of such preceding month;

(iii) with respect to Loans in Repayment, a delinquency report showing all Accounts past due as of the last day of such preceding month;

(iv) a report of claims in process;

(v) a report of Loans paid in full during such preceding month; and

(vi) a statistical report indicating the status all Loans and identifying the Guarantor with respect to each Loan.

(b) Special Reports. At the request of the Customer, the Sub-Servicer shall furnish to the Customer such special reports, including without limitation a report listing all Loans being subserviced by the Sub-Servicer, as can be reasonably provided by the Sub-Servicer, provided that the Customer shall compensate the Sub-Servicer for the provision by the Sub-Servicer of such special reports to the Customer in accordance with Section 7.2 of this Agreement.

4.3 Audits. The Sub-Servicer agrees to permit the Customer or its designated agent, at the Customer's expense, at a reasonable time during regular business hours and upon at least ten (10) Business Days' prior written notice, to examine and audit such information as is necessary for the purpose of verifying the information submitted to the Customer and reviewing the Sub-Servicer's operations with respect to the Loans. The Customer may not use a competitor (as may reasonably be determined by the Sub-Servicer) of the Sub-Servicer to perform the audit. Access to Sub-Servicer's confidential or proprietary information is not allowed.

4.4 Acquisition of Loans. The Sub-Service may service other Loans (other than the Loans acquired or to be acquired pursuant to the Loan Sale Agreement or from a purchaser under the Loan Sale Agreement, or Loans originated by or on behalf of Nova Southeastern University, Inc., which are the

-8-

subject of this Agreement at the date of execution and delivery of this Agreement) that an eligible lender trustee may acquire on behalf of the Customer pursuant to the terms of this Agreement subject to prior review and approval by Sub-Servicer and the Customer. The Customer shall notify the Sub-Servicer thirty
(30) days in advance of a purchase of any Loan Which the Customer desires to have serviced under this Agreement, and shall furnish to the Sub-Servicer information about such Loans including the approximate number of such Loans, approximate outstanding principal balance, insurer, status, and anticipated dates of purchase and delivery of Loans to the Sub-Servicer. The Sub-Servicer shall provide the Customer with the proposed terms and conditions for such servicing within five (5) Business Days of the receipt of such information. If the Sub-Servicer and the Customer are unable to agree upon the terms and conditions of servicing of such Loans within five (5) Business days after the delivery of the terms and conditions of servicing by the Sub-Servicer to the Customer, then the Sub-Servicer shall be under no obligation to provide servicing with respect to such Loans. If the Sub-Servicer and the Customer agree to proceed, both parties hereby agree to schedule delivery within a timely basis to service the Loans. Conversion procedures for each Loan or group of Loans shall be in accordance with mutually agreed provisions identified in Schedule B, Loan Conversion Procedures. Such Loans upon delivery will, without further action, become Loans subject to this Agreement. Loans purchased pursuant to the Loan Sale Agreement are not subject to this Section 4.4 or any conversion fees related thereto.

4.5 Loans Subject to this Agreement. Upon execution of this Agreement, each Loan that is or will be within the Customer's portfolios to be purchased by the Customer pursuant to the Loan Sale Agreement or from NHELP, Inc. or an assignee thereof which acquired such Loans pursuant to the Loan Sale Agreement, that are presently being serviced by the Sub-Servicer or by Sub-Servicer's subservicing agent, USA Group Loan Services, Inc., and Loans originated by or on behalf of Nova Southeastern University, Inc. and acquired in the future by the Customer, together with any new Loans acquired in accordance with Section 4.4 hereof, if any, shall be the Loans subject to this Agreement, and the respective duties and obligations of the parties with respect to such Loans shall hereafter be determined in accordance with this Agreement.

4.6 Maintenance and Transfer of Loans. The Sub-Servicer agrees to provide for the maintenance of Loan Documentation and automated records. In the event that this Agreement is terminated by the Customer as a result of a breach by the Sub-Servicer, the Sub-Servicer shall in accordance with Section 8.2 provide every reasonable and necessary assistance to transfer Loans and the servicing thereof to the party identified by the Customer, including the reasonable and timely deconversion of all automated records relating to the Loans, at the expense of the Customer, as delineated in Section 7.7.

4.7 Write-off Guidelines. (a) Subject to the provisions of paragraph (b) of this Section, the Sub-Servicer shall use the following guidelines in determining whether to write off a Borrower's Account:

Account Balance*           Process Requirements
---------------            -----------------------------------------------------

$0-$100.00                             Write-off thirty (30) days after the last
                           payment was made, and if applicable, forward Notes to
                           Borrower.

$100.01 +                              Recover such amount by filing a
                           supplemental claim, if applicable, or service as
                           normal.

* Account balance includes both principal and interest.

-9-

If the final payment results in an overpayment equal to or greater than ten dollars ($10.00), the Sub-Servicer shall notify the Customer no later than forty-five (45) days after receipt to refund the entire overpayment to the Borrower. If the overpayment is less than ten dollars ($10.00), the Sub-Servicer shall write off the amount, but in each case shall notify the Customer by listing the dollar amount and Borrower Account within thirty (30) days.

(b) Notwithstanding the foregoing and the terms of Section 6.2(a)(v)(4), the $100.00 guideline for write offs shall be reduced to $50.00 for so long as this Agreement is between the Primary Servicer and the Sub-Servicer. The terms of this paragraph (b) shall become null and void and the write off guideline shall be the $100.00 amount set forth in paragraph (a) above and in Section 6.2(a)(v)(4) hereof, without the need for any further action, at such time as the Sub-Servicer is approved and this Agreement becomes a direct agreement between the Customer and the Sub-Servicer as provided in
Section 9.16 hereof.

ARTICLE V
CUSTOMER'S OTHER OBLIGATIONS

In addition to other obligations specifically set forth herein, Customer shall have the following obligations:

5.1 Funding of Loans. The Customer shall cause any and all Loans to be disbursed in accordance with any supplemental loan origination/disbursement agreement to be promptly funded in accordance with the terms and conditions of that agreement.

5.2 Payment of Origination Fees to Government. In addition to the fees set forth on SCHEDULE A, the Customer shall pay all fees or other charges required now or hereafter by the Act with respect to originations of Loans.

5.3 Reviewing Output and Reporting Errors. The Sub-Servicer shall make every effort to ensure that all output, including reports, is correct and complete. The Customer shall, however, review each output, especially reports, thoroughly upon receipt to verify completeness and accuracy. Problems identified with the output and/or the underlying Loan data shall be reported to the Sub-Servicer within forty-five (45) days of the date the output was generated. Erroneous data and/or output programs so reported will be corrected, and affected report(s) will be rerun at no additional charge. Problems reported to the Sub-Servicer after forty-five (45) days may be subject to a time and materials charge at Sub-Servicer's option to correct output retroactively. Errors that could reasonably be expected to be identified by Customer personnel familiar with the Loan program and the Customer's Loan portfolio, but not reported within forty-five (45) days, shall not be subject to Sub-Servicer's liability under Section 6.2 (a)(iv).

5.4 Customer Consolidation Loan Responsibilities. The Customer agrees that, with respect to all Consolidation Loans disbursed by the Sub-Servicer pursuant to this Agreement, it will (i) provide for the appropriate transmission of all monies to be disbursed under this Agreement for a particular period of time at least one (1) Business Day prior to the initial disbursement date for any Consolidation Loan; and (ii) maintain adequate records to verify submission of monies to the Sub-Servicer for. The Customer agrees to submit payment for the interest payment rebate fee to the Secretary as specified in Section 428 C(f) of the Act.

-10-

ARTICLE VI
INDEMNIFICATION AND MITIGATION OF LIABILITY

6.1 Borrower's Failure to Repay. Except as expressly provided herein, the Sub-Servicer shall have no liability for any loss or damage incurred by the Customer as a result of the failure of a student or parent Borrower to repay a Loan.

6.2 Indemnification Relating to Loans.

(a) By the Sub-Servicer.

(i) For any Loan, the Sub-Servicer shall have the right to reperform or Cure a due diligence failure on its part within twelve (12) months or a shorter period, at the Sub-Servicer's sole option, after either the receipt of the final notice of rejection of a claim filed with the applicable Guarantor or a determination that the Guarantee has been rendered invalid or unenforceable due to the Sub-Servicer's failure to perform.

(ii) If the Loan is not cured within twelve (12) months, the Sub-Servicer shall, in accordance with this Section, make arrangements to indemnify and hold harmless the Customer for damages resulting from acts or omissions by the Sub-Servicer which constitute a breach of this Agreement and/or the negligence or misconduct of the Sub-Servicer, in which event the Sub-Servicer shall arrange for Customer to be funded an amount equal to the outstanding principal balance of the Loan plus all accrued interest and Special Allowances due thereon, less any amount subject to Lender Risk Sharing under the Act and Regulations, through means of a transfer to an "eligible lender" as defined in the Act.

(iii) For any such transferred Loan for which the Guarantee is fully reinstated, an eligible lender acting on behalf of the Customer shall repurchase said Loan from the "eligible lender" designated by the Sub-Servicer at an amount equal to the current outstanding principal balance plus all accrued interest and Special Allowances due thereon, less any amount subject to Lender Risk Sharing under the Act and Regulations.

(iv) In no event shall the Sub-Servicer be liable for any damages caused by the Customer's failure to perform its responsibilities under Section V of this Agreement, or for any indirect or consequential damages, including but not limited to loss of profits or anticipated savings, or for any claim made against the Customer by any other party, even if the Sub-Servicer has been advised of the possibility of such damages, loss or claim.

(v) With respect to Loans acquired by the Customer and for which the Sub-Servicer provides Services pursuant to Section 4.4 hereof, the Sub-Servicer shall be specifically excused from liability for any damages arising from prior servicing errors by the Customer or other servicers, from missing or incorrect data at conversion, or from missing or incorrect documentation at conversion. In addition with respect to Loans acquired by the Customer and for which the Sub-Servicer

-11-

provides Services pursuant to Section 4.4 hereof, the Sub-Servicer shall be further specifically excused from liability associated with:

(1) Any violations on Loans occurring prior to completion of any contractually defined Borrower file examination and/or due diligence review and correction of noted exceptions;

(2) Timely filing violations on Loans more than 120 days delinquent at the time of conversion;

(3) Any late filing of claims if pertinent information necessary to accomplish full recovery has not been received by the Sub-Servicer within seven (7) days of the Sub-Servicer's request for the information from the Customer; and

(4) Claim underpayments of less than one hundred dollars ($100.00) resulting from interest penalties imposed by any Guarantor.

(vi) The liability of the Sub-Servicer for its acts or omissions with respect to any denied claim or non-payment of a Loan shall be limited to a return of the actual servicing fees paid by the Customer to the Sub-Servicer on the Loan for which reimbursement is requested in the following instances:

(1) The Loan is removed, transferred or deconverted from the Sub-Servicer's servicing system due to a breach of this Agreement by the Primary Servicer or the Customer; or

(2) The Loan is a Rehabilitated Loan or a Previously Defaulted Consolidation Loan.

(vii) The Sub-Servicer shall not be responsible for consequences of unreasonable acts by any Guarantor. As used herein, unreasonable acts of the Guarantor shall be defined as acts of the Guarantor including but not limited to: Guarantor actions that are outside the scope of industry custom; oral commitments accepted in practice discontinued without sufficient advance notice; retroactive implementation of a Regulation without sufficient prior notification or clarification; Guarantor servicing deficiencies that preclude Sub-Servicer from performing requirements correctly or timely; Guarantor submission of data to the incorrect entity; Guarantor submission of data in a format that in not usable, legible or readable; refusal of a Guarantor to acknowledge data or documentation; unscheduled changes in normal business hours; enforcement of an unwritten policy or standard; interpretation of a policy standard or Regulation in a manner inconsistent with the Common Manual, Guarantor's manual or Department of Education clarification; or any other acts of the Guarantor of a similar nature.

(b) By the Customer. To the extent the Sub-Servicer is required to appear in, or is made a defendant in, any legal action or other proceeding commenced by a person or entity other than the Customer with respect to any Loan, the Customer shall indemnify and hold harmless the Sub-Servicer for all loss, liability or expense, except for any loss, liability or expense arising out of or relating to the Sub-

-12-

Servicer's gross negligence or willful misconduct in the performance of its duties arising under this Agreement.

6.3 Mitigation of Liability. Either party shall have the right to mitigate its liability under this Agreement by taking such actions as may be appropriate including, but not limited to, reperformance of Services by the Sub-Servicer in order to avert any loss to the Customer.

6.4 Violation of Law. If Customer violates or fails to comply with any applicable law or governmental regulation in respect of a Loan or participation in any Loan program, then Customer shall assume all liability for, and does hereby indemnify, protect and hold harmless Sub-Servicer from and against, any and all liabilities, losses, costs and claims imposed on, incurred by or asserted against Sub-Servicer relating to or otherwise arising out of such violation or failure by Customer to comply.

6.6 Customer's Failure to Pay. In the event the Customer fails to pay within the time allowed an amount assessed of the Customer by the Secretary, and Sub-Servicer is required to pay such amount. Customer agrees to reimburse Sub-Servicer the amount paid by Sub-Servicer to the Secretary, within thirty
(30) days of Sub-Servicer's notice to Customer of Sub-Servicer's payment.

ARTICLE VII
COMPENSATION

7.1 Compensation for Services. For rendering Services under this Agreement, the Sub-Servicer shall be compensated for Services provided pursuant to this Agreement, the amounts set forth in the attached SCHEDULE A.

7.2 Special Services. The Primary Servicer or the Customer shall compensate the Sub-Servicer for the performance by the Sub-Servicer of special services requested by the Customer as set forth in SCHEDULE A.

7.3 Changes in the Schedule of Fees.

(a) The fees specified in SCHEDULE A are binding on the parties from the effective date of this Agreement and may not be modified or amended during the term of this Agreement, except as provided in Sections 3.5, 4.4 and 7.3(b) hereof.

(b) During the term of this Agreement, Sub-Servicer may submit in writing to the Customer any proposed modification to SCHEDULE A, revising such Fee Schedule, which modification reasonably reflects increases in actual costs resulting from material and substantial amendments to the Act or Regulations, which are enacted or adopted and become effective or applicable after the date hereof, which impose material and substantial cost increases upon the Sub-Servicer in the performance of the Services. In the event that the Customer objects to the revised Fee Schedule, then Sub-Servicer and Customer shall attempt to resolve any differences regarding such revised fees. If Sub-Servicer and Customer are unable to reach a mutual agreement within sixty (60) days after the delivery of any proposed modifications to SCHEDULE A, then Customer shall have the right to terminate this Agreement (effective 90 days after delivery of notice) by delivering written notice to Sub-Servicer at any time after the expiration of such 60-day period. If Customer fails to deliver its written notice of termination within 180 (180) days after the expiration of such 60-day period, the failure shall be deemed conclusively to constitute the binding agreement of Customer to the revised fees. If Customer terminates the Agreement as proved in this

- 13 -

section, then the Sub-Servicer shall continue to provide the Services at the rate of 125% of the then existing Fee Schedule or the proposed new Fee Schedule, whichever is less, until all Loans are removed from the Sub-Servicer's servicing system, provided, however, that such period after termination shall not exceed six (6) months without the Sub-Servicer's prior written consent.

7.4 Billing; Time for Payment. The Sub-Servicer shall remit to the Customer a billing statement of the fees due at the end of each month pursuant to this Agreement. The Sub-Servicer will mail a statement to the Customer no later than the fifteenth (15th) day of the following month, which statement shall be paid by the Customer within thirty (30) days.

7.5 Interest. Statements for services rendered by the Sub-Servicer which are not paid within sixty (60) days of the billing date shall be charged interest each calendar day at the Stated Rate, as hereinafter defined. The Stated Rate means a daily interest rate, the denominator of which is 360 and the numerator of which is equal to eighteen percent (18.0%). Said interest shall accrue from the date of the initial billing and shall continue to accrue until all statements paid in full.

7.6 Fees Upon Termination of Agreement. If this Agreement is terminated by Customer in accordance with Sections 7.3 or 8.3 of this Agreement, or by Sub-Servicer in accordance with Sections 8.4 or 8.5 of this Agreement, then the Customer shall be billed by the Sub-Servicer and shall be responsible for paying fees at the then current rate in SCHEDULE A (or, if termination is pursuant to
Section 7.3, at the rate set forth in such section), including, but not limited to, Loan deconversion fees, or the monthly minimum charge, whichever is greater, from the effective date or such termination until all Loans are removed from the Sub-Servicer's servicing system; provided, however, that such period after termination shall not exceed six (6) months without the Sub-Servicer's prior written consent.

7.7 Deconversion Fee. Deconversion is defined as the transfer of ownership or servicing of any Loan record in accordance with the provisions of Section 7.3 or Article VIII, or as otherwise mutually agreed. Deconversion charges will be payable in advance at the rate of $15.00 per Loan; provided, however, that there shall not be any deconversion charges in the event that this Agreement is terminated by the Customer pursuant to Sections 8.5 (provided that the Customer is not in breach of this Agreement at the time of the exercise of such right of termination) or 8.6 of this Agreement. Deconversion associated with termination or expiration of the Agreement will be accomplished as a single activity unless otherwise agreed (in which event Customer shall be liable for any additional costs incurred by Sub-Servicer, all as determined by Sub-Servicer). Sub-Servicer assumes no liability for Loan records remaining on Sub-Servicer's system after deconversion associated with termination or expiration of the Servicing Agreement. Transfers off of Sub-Servicer's system shall be in Sub-Servicer's machine readable media and format, and will include packaging of all documents for shipment. Deconversion includes one (1) Borrower system transaction history per Account. Additional copies will be charged at $.50 each. Non-standard reports will be charged at rates mutually agreed to and based on an estimate of application programming hours required and production costs in accordance with the Rate Schedule. All deconversion documents will be made available FOB Jacksonville, Florida. Customer shall bear responsibility for any documents while in transit or for any file recreation as a result of documents lost in transit. Servicing fees for the month in which deconversion occurs will be prorated based on the deconversion date. Post-deconversion assistance after tapes and/or documents are shipped will be scheduled as mutually agreed, and will be charged per the Rate Schedule in SCHEDULE A.

- 14 -

ARTICLE VIII
TERMINATION

8.1 Termination of Agreement. This Agreement shall continue in full force and effect unless and until terminated in accordance with the provisions hereof. At any time after the effective date of this Agreement, the Customer may terminate this Agreement only as provided in Sections 7.3, 8.3 or 8.5, of this Agreement. The Sub-Servicer may terminate this Agreement only as provided in Sections 7.3, 8.3, 8.4, 8.5 and 8.6 of this Agreement. Upon any termination of this Agreement all outstanding fees shall become immediately payable and Loan Documentation shall be returned to the Customer in the Sub-Servicer's format in accordance with the requirements of Section 8.2 hereof. The termination of this Agreement shall not affect the obligations of the parties with respect to transactions and occurrences in connection with Services provided prior to the termination date.

8.2 Return of Records and Documents. Upon the expiration or termination of this Agreement, the Sub-Servicer shall, at the request of the Customer, return to the Customer those automated records and the Loan Documentation (if in the possession of the Sub-Servicer) maintained by the Sub-Servicer in connection with the servicing of the Loans to which the Sub-Servicer asserts no proprietary right and which are not a part of the records and reports maintained by the Sub-Servicer in connection with the servicing of Loans generally. All documents relating to the Loans shall be returned at the request of the Customer in a medium selected by the Sub-Servicer or in a paper format and at the reasonable expense of the Customer. The return of all Loan documents, Loan Documentation, and records belonging to the Customer shall be done at Customer's sole, reasonable cost and expense and in such manner as the Sub-Servicer can reasonably provide as promptly as possible following the date of termination if so requested.

8.3 Impossibility of Performance. If the Sub-Servicer is rendered unable, wholly or in part, by a force outside the control of the parties (including but not limited to acts of God, strikes, lockouts, riots, acts of war, epidemics, fire, communication line or power failure, earthquakes or other disasters) to carry out its obligations under this Agreement, the Sub-Servicer shall give to the Customer prompt written notice to that effect. Thereupon, the affected obligations of the Sub-Servicer shall be suspended so long as the Sub-Servicer is unable to so perform any affected obligation; provided, however, that either party may at its option immediately terminate this Agreement in the event that Services cannot be fully restored within ninety-six (96) hours of said notification by the Sub-Servicer.

8.4 Termination Upon Nonpayment of Fees. If full payment is not received by the Sub-Servicer within sixty (60) days of receipt by the Customer of the Sub-Servicer's billing statement rendered in accordance with Section 7.4 hereof, and in the absence of written notification from the Customer of contested charges, such nonpayment shall constitute a default hereunder and shall entitle the Sub-Servicer, at any time thereafter, to notify the Customer of such default and if such default is not cured within twenty (20) days from the date of such notice, the Sub-Servicer may, at its option, at any time thereafter immediately terminate this Agreement.

8.5 Termination Upon Breach. If there exists a material breach by either party, the other party may terminate this Agreement by providing sixty (60) days prior written notice to the breaching party of such intent to terminate, which notice must specify the material breach; provided, however, that such termination shall not be effective if the breaching party cures the material breach identified within such sixty (60) day period.

- 15 -

8.6 The Sub-Servicer's Insolvency. If the Sub-Servicer becomes insolvent, or the insolvency of the Sub-Servicer is reasonably determined by the Customer to be imminent, then the Customer may terminate this Agreement by providing ten
(10) Business Days' prior written notice to the Sub-Servicer.

ARTICLE IX
MISCELLANEOUS

9.1 Intellectual Property Protection. Notwithstanding anything in this Agreement to the contrary, it is the express intention of the parties to this Agreement that all right, title and interest of whatever nature in the Sub-Servicer's user manuals, training materials, all computer programs, routines, structures, layout, report formats, together with all subsequent versions, enhancements and supplements to the foregoing, all copyright rights (including both source and object code) and all written or oral information relating to the Sub-Servicer's programs conveyed in confidence by the Sub-Servicer to the Customer and which give the Sub-Servicer an advantage over its competitors who do not know or use such information, and all other forms of intellectual property of whatever nature is and shall remain the sole and exclusive property of the Sub-Servicer.

9.2 Agent Authorization. The Customer hereby authorizes the Sub-Servicer to act on behalf of and as the Customer's agent, pursuant to this Agreement, in the application processing and servicing of the Customer's Loans. Such authorization shall include, but not be limited to, all correspondence and liaison necessary with a Guarantor regarding such Loans, assignment of claims to a Guarantor and any and all other communications, correspondence, signatures or other acts appropriate to originate and service Customer's Loans in accordance with the Act, the Regulations and the terms and conditions of this Agreement.

9.3 Disclosure of Information. All data, information, records, correspondence, reports or other documentation received by the Sub-Servicer pursuant to this Agreement from the Customer or a Borrower, or prepared and maintained by the Sub-Servicer in the course of its activities under this Agreement shall be released or divulged only to the Customer, or with respect to information or documentation relating to a particular Borrower, to that Borrower, to such other parties as the Sub-Servicer may be directed in writing by the Customer or such Borrower, or as otherwise required by applicable law or court or administrative order.

9.4 Assignment. Neither the Primary Servicer nor the Customer may assign its rights or obligations under this Agreement without the prior written consent of the Sub-Servicer which shall not be unreasonably denied. The Sub-Servicer hereby consents to the assignment of this Agreement to one or more entities which are now or in the future affiliated with the Customer, including without limitation, NEBHELP, INC., NHELP - I, Inc., NHELP-II, Inc., National Education Loan Network, Inc. and NHELP, Inc. In the event that Customer is permitted to assign its rights and obligations hereunder, or in the event that its eligible lender trustee sells any Loans to a party other than Sub-Servicer, such assignee or purchaser, as applicable, shall as a condition to such assignment or sale execute an agreement effectively binding such assignee or purchaser to the terms and conditions of this Agreement (in the case of a sale, only with respect to such Loans sold) as if such assignee or purchaser were the Customer.

The Sub-Servicer further consents, in order to perfect a pledge or grant of a security interest by the Customer, to the assignment by the Customer of its rights under this Agreement to, and this Agreement shall inure to the benefit of, the Customer's eligible lender trustee, Norwest Bank Minnesota, National Association, as trustee, its successors and assigns and/or Delaware Funding Corporation, Three Rivers

- 16 -

Funding Corporation, Morgan Guaranty Trust Company of New York and Mellon Bank, N.A.. Without limiting the generality of the foregoing, all representations, covenants and agreements in this Agreement which confer rights upon the Customer shall be for the benefit of the Customer's eligible lender trustee and such eligible lender trustee shall be entitled to rely on and enforce (without duplication by the Customer) such representations, covenants and agreements to the same extent as if it were a party hereto.

9.5 Duties as Sub-Servicer.

(a) Employment of Third-Parties. In connection with the performance of its duties under this Agreement, the Sub-Servicer may, in its sole discretion and expense, employ such third parties, including, without limitation, appraisers, consultants, attorneys, accountants and others as the Sub-Servicer deems necessary or appropriate to carry out the purposes of, and to fulfill its obligations and duties hereunder.

(b) Limitation of Duties.

(i) No Obligation to Use Own Funds. The Sub-Servicer shall have no obligation to make any payment of any type pursuant hereto or to incur any financial liability on behalf of the Customer in the performance of its duties unless sufficient funds have been deposited with the Sub-Servicer hereunder to pay in full all such amounts.

(ii) Not Responsible for Representations. The Sub-Servicer shall be regarded as making no representations and having no responsibilities with respect to the accuracy or sufficiency of any representations made by the Customer to any third party.

(iii) Reliance Upon Instructions. The Sub-Servicer may rely on and shall be protected, indemnified and held harmless by the Customer in acting upon the written and oral instructions of the Customer or of counsel to the Customer with respect to any matter relating to its actions on behalf of the Customer, and the Sub-Servicer shall be entitled to request further instructions be given by such persons or to request that instructions be given in writing.

(iv) Authorization to Act: Limitation of Liability. In performing duties under this Agreement, the Sub-Servicer is authorized to rely upon any statement, consent, agreement or other instrument not only as to its due execution, its validity, and the effectiveness of its provisions, but also as to the truth and accuracy of any information contained therein, which the Sub-Servicer shall in good faith believe to be genuine or to have been represented or signed by a proper person or persons. The Sub-Servicer shall not be liable for any error in judgment made in good faith by an employee of the Sub-Servicer unless it shall be proved that the Sub-Servicer was grossly negligent. The Sub-Servicer shall have no liability for any action or failure to act with respect to its duties if undertaken in good faith reliance upon the advice of its counsel.

(c) Limitation of Liability. In the event of any claim against the Sub-Servicer arising out of the Sub-Servicer's negligence, gross negligence or willful misconduct, the Sub-Servicer shall be liable only for actual damages incurred by the Customer (which shall include, but not be limited to, principal and

- 17 -

interest on Loans) and in no event shall the Sub-Servicer be liable to the Customer for any lost profits, lost savings, or consequential, incidental, or punitive damages.

9.6 Binding Effect. The terms and conditions of this Agreement shall be binding upon and inure to the benefit of the parties hereto and their respective successors and assigns.

9.7 Amendment. This Agreement may not be amended or modified in any respect except by an instrument in writing signed by the party to be charged and communicated in accordance with Section 9.13 regarding notices and as otherwise provided in this Agreement.

9.8 Waiver of Rights. No failure by any party to exercise, or any delay in exercising, and no course of dealing with respect to any right of such party or any obligation of any other party under this Agreement shall operate as a waiver thereof, unless, and only to the extent, agreed to in writing by all parties hereto. Any single or partial exercise by any party of its rights shall not preclude such party from any other or further exercise of such right or the exercise of any other right. Any single or partial waiver by any party of any obligation of any other party under this Agreement shall constitute a waiver of such obligation only as specified in such waiver and shall not constitute a waiver of any other obligation.

9.9 Cumulative Remedies. No remedy by the terms of this Agreement conferred upon or reserved to the Sub-Servicer or the Customer is intended to be exclusive of any other remedy, but each and every such remedy shall be cumulative and in addition to every other remedy given under this Agreement or existing at law or in equity or by statute on or after the date of this Agreement including, without limitation, the right to such equitable relief by way of injunction, mandatory or prohibitory, to prevent the breach or threatened breach of any of the provisions of this Agreement or to enforce the performance hereof.

9.10 Interpretation of Agreement. In the event of any dispute or disagreement between the parties hereto, either with respect to the interpretation of any provision of this Agreement or with respect to the performance hereunder by the Sub-Servicer or the Customer, each of the parties shall appoint a designated officer or agent to meet for the purpose of endeavoring to resolve such dispute or to negotiate for an adjustment to such provision. No formal proceedings for the judicial resolution of such dispute may be commenced until the designated officers or agents have reasonably discussed the provision or performance in question and have concluded in good faith that amicable resolution through continued negotiation of the matter at issue does not appear likely.

9.11 Severability. Any provision of this Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be ineffective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity, enforceability or legality of such provision in any other jurisdiction.

9.12 Governing Law: Entire Agreement. This Agreement shall be governed by the laws of the State of Florida, and constitutes the entire Agreement between the parties with respect to the subject matter. All prior agreements, representations, statements, negotiations, and undertakings between the parties are superseded hereby. In the event of any inconsistency between the terms and conditions of any Schedule attached hereto and the provisions of this Agreement, the Schedule shall prevail.

9.13 Notices. Any notice required or permitted by this Agreement shall be in writing and shall be deemed to have been given if sent by registered or certified mail, return receipt requested, overnight carrier, or personal delivery, addressed:

- 18 -

(a) if to the Sub-Servicer:

InTuition Services, Inc. 6420 Southpoint Parkway
Jacksonville, Florida 32216 Attention: President

(b) if to the Primary Servicer:

UNIPAC Service Corporation 3015 So Parker Road, Suite 400 Aurora CO 80014
Attention: Edward Martinez

with a copy to:

NHELP-III, Inc.
P. O. Box 82505
Lincoln, NE 68501-2505

Attention: Terry Heimes

(c) at such other address as the party to be notified has designated upon reasonable notice.

Notices made pursuant to this paragraph by overnight carrier or personal delivery shall be deemed to be effective on the next Business Day after such notice is sent. Notices made pursuant to this paragraph by mail shall be deemed to be effective on the fifth (5th) day following the mailing of such notice. A return receipt, or evidence of refusal, obtained by that United States Postal Service at the request of the sender or the expiration of ten (10) days after mailing shall be conclusive as of the fact of receipt.

9.14 Confidentiality. This Agreement and all Schedules attached hereto are considered confidential information and must not be copied or disclosed to anyone other than the Customer's credit providers and employees of the Customer directly concerned with this material without the express written consent of the Sub-Servicer.

9.15 Corporate Obligation. No recourse under or upon this Agreement or any claim based thereon or in respect thereof shall be had against any incorporator, member, officer, employee, or trustee, as such, past, present, or future, of the Sub-Servicer or the Customer or any successor organizations, either directly or through the Sub-Servicer or the Customer or any successor organizations. This Agreement is solely a corporate obligation and no personal liability against any incorporator, member, officer, employee, or trustee, past, present, or future of the parties shall attach through the Sub-Servicer or the Customer or any successor corporations, because of the Agreement.

9.16 Loan Sale Agreement: Approval of Sub-Servicer as Direct Servicer. This Agreement is made pursuant to Section 3.2 of the Loan Sale Agreement, to which the Customer will be a party by virtue of assignment of rights therein by NHELP, Inc. In addition, upon approval by the credit providers, this Agreement shall, without further action on the part of any party, become an agreement by and between the Sub-Servicer and the Customer and the Primary Servicer shall cease to be a party hereto. Until such time as approved, this Agreement shall be by and between the Primary Servicer and the Sub-Servicer, for the benefit of the Customer. All references to the Customer, shall be until such time as approval is

- 19 -

received and this Agreement becomes an agreement between the Sub-Servicer and the Customer, shall be deemed to include the Primary Servicer and the duties and obligations of the Sub-Servicer to the Customer are rendered on behalf of, and for the benefit of, the Primary Servicer and the Primary Servicer shall be entitled to any and all of the rights granted to the Customer hereunder; however, to the greatest extent possible, the provision of the Services by the Sub-Servicer shall be in favor of, and the exercise of the rights granted hereby shall be exercised by, without duplication the Customer.

9.17 Third Party Beneficiaries. The parties hereto acknowledge and agree that Norwest Bank Minnesota, National Association, as Trustee Delaware Funding Corporation, Morgan Guaranty Trust Company of New York, Mellon Bank, N.A. and all Secured Creditors as defined in and pursuant to a Warehouse Note Purchase and Security Agreement to which the Customer is a party, shall be third party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against the parties. In the event that any of said third party beneficiaries become an assignee or successor to Customer and, as such assignee or successor of Customer enforce this Agreement against Servicer, then said third party beneficiary shall succeed to the duties and obligations of Customer under this Agreement.

[SIGNATURE ON NEXT PAGE]

- 20 -

IN WITNESS WHEREOF, the parties hereto have caused this Agreement and all its Schedules to be duly executed and to take effect as the day and year first above written.

INTUTTION, INC.                     UNIPAC SERVICE CORPORATION

/s/ James H. Van Horn               /s/ Edward P. Martinez
----------------------              --------------------------------
(Authorized Signature)              (Authorized Signature)

James H. Van Horn                   Edward P. Martinez
----------------------              --------------------------------
(Print Name)                        (Print Name)

President                           Senior Vice President
----------------------              --------------------------------
(Title)                             (Title)

84-0748903

(Federal Identification Number)

21

SCHEDULE A

FEE SCHEDULE

Servicing Fees.

Conversion Fees. For Loans acquired pursuant to Section 4.4 of the Agreement, the Sub-Servicer and the Customer shall agree in writing upon the terms and conditions, including the servicing and conversion fees, prior to any such Loans being converted to Sub-Servicer's system.

Monthly Servicing Fees. The servicing fee for Loans shall be an annualized amount equal to (i) 75 basis points (0.75%) of the average aggregate outstanding principal balance of Loans subserviced directly by the Sub-Servicer and (ii) 55 basis points (0.55%) of the average aggregate outstanding principal balance of Loans subserviced by USA Group Loan Services, Inc., in each case as of December 31, 1998 or, with respect to any such Loans acquired after December 31,1998, as of the applicable Scheduled Sale Date. In addition, a fee of $2.50 per account shall be paid by the Customer to the Sub-Servicer monthly on an Account Group that becomes delinquent with respect to any payment of principal or interest for thirty (30) days or more.

TBC (To Be Closed) Accounts. The monthly fees charged to the Customer for TBC - Claim and TBC - Payoff Accounts is the Repayment fee. This fee will only be assessed during the month that the Account is either claim paid or paid-in-full.

Consolidation Loan Servicing Fees.

Consolidation Fee. The Sub-Servicer shall be paid a fee of $35.00 per each Consolidation Loan originated and disbursed by the Sub-Servicer pursuant to this Agreement.

Repayment Fee. The Sub-Servicer shall be paid a monthly fee per each Consolidation Loan Account in accordance with the Repayment fees for all other Accounts under this Agreement.

Other Charges and Special Services

Cures

Any "lender error" cure classification and performance by the Sub-Servicer will be as mutually agreed.

Data Reconstruction

Time and materials necessary to recover missing historical data necessary for correct servicing will be charged in accordance with the Rate Schedule.

-22-

Professional Services Rates

Should additions/modifications to the system or special services not covered by other areas of the Agreement be requested, the time and resource required will be charged in accordance with the Rate Schedule or other mutually agreed upon arrangement.

Rate Schedule

Per unit charges for special services requested in addition to Services as defined by the Agreement:

Professional Services

Data Entry                               $ 25.00        /Hour
Operations Support                       $ 30.00        /Hour
Technical Writing                        $ 40.00        /Hour
Accounting/Administrative Services       $ 40.00        /Hour
Data Processing Services                 $ 75.00        /Hour

Other Services

Tape Load to Sub-Servicer                $ 25.00        /per occurrence
Tape Load from Sub-Servicer              $ 50.00        /per occurrence
Microfiche - Master                      $  2.65        /per copy
           - Copy                        $   .25        /per copy

Optional Miscellaneous Fees

Delivery of computer output; courier services; special forms; print form overlay; communications costs including, but not limited to, telephone lines, terminals, printers, and control units; and/or other miscellaneous services outside of normal operations which may, from time to time, be reasonably requested by written notice from the Customer, will be charged either at the actual cost of the service billed to the Sub-Servicer by the third party performing the service, plus an administrative fee of ten percent (10%), or in accordance with the Rate Schedule.

Monthly Minimum

A minimum charge of $2,000 per lender number will be assessed for any month in which monthly servicing fees fall below $2,000.

-23-

SCHEDULE B

LOAN CONVERSION PROCEDURES

Portfolios can be converted via two processes. OPTION 1 is systematically via tape or on-system transfer between lender numbers. Tape data can be provided in the Sub-Servicer's format or the Sub-Servicer can perform the programming to convert the data to the Sub-Servicer's format at the Customer's expense. OPTION 2 is for the portfolio to be converted manually. Within each of the two options are several degrees of file review. The Customer and the Sub-Servicer will agree on one of the two main options, decide on the type of file review and execute a Loan Conversion Procedure Form substantially in the form of Attachment 1 hereto.

Option 1 - Automated Conversion

No File Review - Data would be converted from tape furnished by the Customer or prior Sub-Servicer or via on-system transfer between lender numbers. In this case, the Sub-Servicer would be held harmless by the Customer for any errors in the data provided on the tape. The files would be received and maintained by the Sub-Servicer for on-going research of any possible conversion discrepancies and normal servicing inquiries.

Document Check (Abbreviated Note Exam) - Confirms that all of the critical documents were included in the file that was provided to the Sub-Servicer. The critical documents are defined as Application(s), Promissory Note(s) & any addenda thereto, Notice(s) of Guarantee, Proof of Disbursement(s) and, in the case of PLUS/SLS, Disclosure of Repayment. Sub-Servicer would be held harmless by the Customer for any errors in the data provided on the tape and for the omission of any documents, other than those listed above, for which verification was not done.

Full Note Examination - Includes everything listed in the Document Check plus verification that documents have been properly executed and monetary figures match, and that all required information is available, except references. If Loans are in Repayment, the review would also include verification that the following are present in the file:

- accurate conversion to Repayment and disclosure

- complete payment history

- collection history (if appropriate to cover any gaps in payment history)

- supporting documentation for Deferments/Forbearances.

Due Diligence Review - Includes everything listed in the Full Note Examination, plus verification that the due diligence done in the collection history is correct and meets regulatory requirements.

Account Reconstruction - Includes all activities necessary to rebuild an Account from the beginning. This would be required when the Account information is not available or its integrity is not sufficient to allow the Accounts to be converted to the servicing system. This would be billed as time and materials in accordance with the Rate Schedule in Schedule A.

-24-

Review Done to Customer's Specifications - Specifics and associated cost to be mutually determined prior to the conversion to the Sub-Servicer's system.

Option 2 - Manual Conversion

Document Check (Abbreviated Note Exam) - Confirms that all of the critical documents were included in the file that was forwarded to the Sub-Servicer. The critical documents are defined as Application(s), Promissory Note(s) & any addenda thereto, Notice(s) of Guarantee, Proof of Disbursement(s) and, in the case of PLUS/SLS, Disclosure of Repayment.

Full Note Examination - Includes everything listed in the Document Check plus verification that documents have been properly executed and monetary figures match, and that all required information is available, except references. If Loans are in Repayment, the review would also include verification that the following are present in the file:

- accurate conversion to Repayment and disclosure

- complete payment history

- collection history (if appropriate to cover any gaps in payment history)

- supporting documentation for Deferments/Forbearances.

Due Diligence Review - Includes everything listed in the Full Note Examination, plus verification that the due diligence done in the collection history is correct and meets regulatory requirements.

Account Reconstruction - Includes all activities necessary to rebuild an Account from the beginning. This would be required when the Account information is not available or its integrity is not sufficient to allow the Accounts to be converted to the servicing system. This would be billed as time and materials in accordance with the Rate Schedule in Schedule A.

Review Done To Customer's Specifications - Specifics and associated cost to be determined prior to the conversion to the Sub-Servicer's system.

-25-

ATTACHMENT 1

LOAN CONVERSION PROCEDURE FORM

Sub-Servicer and Customer agree that Loan conversion procedures as described below shall be used in conjunction with conversion activities effective _______________, 19____. General characteristics of the Loans to be converted are also described below including, but not limited to, current principal and interest amount, number and type of Loans, number and type of Borrowers, physical location, prior owner and prior Sub-Servicer:







INTUITION, INC.                         FOR:_________________________

Typed Name: _______________________     Typed Name:__________________
Typed Title:_______________________     Typed Title:_________________

-26-

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT (the "Agreement") dated as of September 16, 1999, is by and among NHELP-III, INC. (the "Issuer"), NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee (the "Trustee"), and UNIPAC SERVICE CORPORATION, as custodian (the "Custodian").

WHEREAS, the Trustee and the Issuer have entered into a Warehouse Note Purchase and Security Agreement dated as of September 16, 1999, (the "Warehouse Agreement"), as it may be supplemented or amended, to which the Secured Creditors (as defined in the Warehouse Agreement) are parties, and pursuant to which the Trustee has agreed to purchase, upon request of and as an accommodation to the Issuer, certain student loans (the "Student Loans") for the benefit of the Issuer and to cause title to such loans to be vested in the Trustee subject to the Issuer's beneficial interest; and

WHEREAS, pursuant to the Warehouse Agreement, the Issuer has granted to the Trustee, and its successors and assigns, for the benefit of the Secured Creditors (as defined in the Warehouse Agreement), a security interest in, among other things, the promissory notes and certain other documents relating to certain Student Loans as security, pursuant to the performance and observance by the Issuer of all of the covenants, terms and condition expressed or implied in the Warehouse Agreement; and

WHEREAS, the Trustee has requested, and the Issuer agreed, that all Student Loans financed under the Warehouse Agreement (including all Student Loans with respect to which the Trustee holds legal title) shall be placed in the possession of the Trustee through its agent for the purpose of creating a security interest and perfecting the Trustee's security interest in the collateral under the Uniform Commercial Code; and

WHEREAS, the Issuer has entered into that certain Servicing Agreement (the "Servicing Agreement") dated as of September 16, 1999, with the Custodian, to service Student Loans acquired by the Issuer pursuant to the Servicing Agreement or beneficially owned by the Issuer utilizing the data processing capabilities and systems of the Custodian; and

WHEREAS, the Issuer desires to contract for the Custodian to provide the custodial services set forth herein; and

WHEREAS, the Issuer will from time to time in the future deliver or cause the Trustee to deliver, to the Custodian Student Loans to be serviced by the Custodian;

NOW, THEREFORE, the Trustee and the Issuer hereby authorize the Custodian to so hold all Deposited Loans (as defined below) as bailee and agent of the Trustee and authorize the Custodian to perform the following functions, and duties in connection therewith, and the Custodian agrees to perform such functions and duties (in the case of the custodian, as bailee and agent of the Trustee), including perfecting and continuing the perfection of the Trustee's security interest in the Deposited Loans:

1

1. DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises thereof, shall have the meanings ascribed to such terms in the Warehouse Agreement.

"Deposited Loans" means all Student Loans financed pursuant to the Warehouse Agreement which now or at any time hereafter are serviced by the Custodian or in the possession and control of the Custodian on behalf of the Issuer as servicer.

2. SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to perform the following services for the Trustee with respect to the Deposited Loans:

(a) The Custodian shall hold in its fireproof storage vault and under its exclusive control the following documents with respect to each of the Deposited Loans and shall use due care to preserve and protect the same:

(i) The original promissory note;

(ii) The Notification of Loan Approval by the Guarantee Agency; and

(iii) Any further documentation required by the Secretary or the Guarantor.

provided, however, that to the extent permitted in accordance with the rules and regulations of the Secretary and/or the applicable Guarantee Agency, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm or other electronic, image or similar storage system.

(b) Upon the written demand of the Issuer, the Trustee or Secured Creditors and in circumstances authorized in the Warehouse Agreement, the Custodian shall deliver and immediately release to the Trustee any and all of the Deposited Loans at the time held by Custodian, as well as all related information and documents required to be held under the Servicing Agreement, subject to the costs associated therewith under the Servicing Agreement.

(c) The Custodian agrees to permit inspection at all reasonable times and upon reasonable advance notice by the Issuer or Trustee, the Guarantee Agencies, the Secretary and any governmental agency having jurisdiction or their respective agents (including auditors) of the Deposited Loans and the records of the Custodian relating thereto, such inspection to include the right to examine and make copies of any documents relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans.

(d) The Custodian shall furnish to the Trustee the reports required by the Servicing Agreement upon written request to the Custodian.

2

(e) The Trustee hereby appoints the Custodian as its agent solely to take physical possession and custody of the Deposited Loans and the proceeds thereof in accordance with the terms of this Agreement. The Custodian hereby accepts such appointment and acknowledges receipt of notice of the security interest held by the Trustee in the Deposited Loans.

3. PAYMENTS IN RESPECT OF DEPOSITED LOANS. The parties hereto agree that amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Warehouse Agreement.

4. RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as permitted in the Warehouse Agreement. Except as described in this Paragraph 4 and except upon termination of this Agreement and notwithstanding any other provision of the Servicing Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee.

5. NO LIABILITY. The Trustee shall have no responsibility for loss or damage suffered by the Issuer with respect to any Deposited Loans delivered or released pursuant to this Agreement.

6. TERMINATION OF AGREEMENT. This Agreement shall remain in effect until the date on which either of the following shall occur: (a) the Servicing Agreement shall have expired or otherwise been terminated; or (b) upon satisfaction of all indebtedness of the Issuer the payment of which is secured under the Warehouse Agreement, including indebtedness of the Issuer the payment of which is secured under the Warehouse Agreement, including indebtedness for any penalties, costs of collection or other charges. Upon termination of this Agreement for any reason other than full satisfaction of indebtedness of the Issuer, the Deposited Loans then held by the Custodian shall be forthwith delivered to the party designated by the Trustee, subject to the terms of the Servicing Agreement. Upon termination of this Agreement following satisfaction of indebtedness of the Issuer, Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Issuer or its designee. This Agreement shall not be subject to termination other than as specifically provided in this paragraph 6.

7. INSPECTION RIGHTS. To the extent permitted by law, all records maintained by the Custodian with respect to the Deposited Loans shall be available for inspection or audit from time to time by the Trustee and the Issuer (or their respective designees) upon request of the Trustee or the Issuer, made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any documents relating to the Deposited Loans, with costs of same not to be paid for by the Custodian.

8. AUTHORIZATIONS. The persons whose signatures appear immediately below are the persons presently authorized to act for the Trustee or the Issuer, as the case may be, whenever written directions or requests are required under this Agreement (it being understood and agreed that different or additional persons may be authorized to act for such Persons without further notice to the Custodian or any other Persons and that the Custodian may rely on directions or requests by such

3

different or additional persons so long as they purport to be authorized officers of the Trustee or the Issuer, as the case may be).

          TRUSTEE                                     ISSUER

Norwest Bank Minnesota, National    NHELP-III, Inc.
Association

/s/ Susan E. Jacobsen              /s/ Terry J. Heimes
-------------------------------    ---------------------------------------------
Susan E. Jacobsen                  Terry J. Heimes, Vice President and Treasurer

         9.       REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other documents pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession and control over all documents evidencing the Deposited Loans delivered to it under this Agreement.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to documents.

(d) The Custodian shall at all time maintain records indicating the borrower name and Social Security number, at a minimum, of all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Agreement and indicating that such Deposited Loans have been pledged to the Trustee.

10. MISCELLANEOUS.

(a) This Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns.

(b) The Custodian acknowledges and agrees that its services under this Agreement are in addition to, and not in lieu of its services as servicer of the Deposited Loans under and pursuant to the Servicing Agreement.

4

(c) This Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(d) Any provision of this Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(e) THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF MINNESOTA.

(f) The parties hereto acknowledge and agree that the Secured Creditors shall be third-party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against the parties hereto. In the event that the Secured Creditors become the assignees or successors of the Trustee (under the circumstances contemplated in the Warehouse Agreement) and, as such assignees or successors of the Trustee, enforce this Agreement against the Custodian, the Secured Creditors shall succeed to the duties and obligations of the Trustee under this Agreement.

(g) All notices, requests, demands and other communications under or in respect of this Agreement shall be in writing or shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

If to the Issuer:

NHELP-III, INC.
c/o National Higher Education Loan Program
121 S. 13 Street, Suite 301
Lincoln, NE 68508
Attention: Terry Heimes
Telephone: (402) 458-2302
Facsimile: (402) 458-2399

If to the Trustee:

Norwest Bank Minnesota, National Association
Norwest Center
6th St and Marquette Ave
Minneapolis MN 55479-0069
Attention: Corporate Trust Department
Facsimile: (612) 667-9825

5

If to the Custodian:

UNIPAC Service Corporation
3015 So Parker Rd Ste 400
Aurora CO 80014
Attention: President

[THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.]

6

IN WITNESS WHEREOF, the parties have signed this Agreement as of the date first written above.

NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION, as Trustee

By: /s/ Susan E. Jacobsen
    -----------------------------------
Title: CORPORATE TRUST OFFICER

NHELP-III, INC.

By: /s/ Terry Heimes
    -----------------------------------
Title: Vice President and Treasurer

UNIPAC SERVICE CORPORATION

By: /s/ Edward P. Martinez
    -----------------------------------
Title: Senior Vice President.

7

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT (the "Agreement") dated as of September 16,1999, is by and among NHELP-III, INC. (the "Issuer"), NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee (the "Trustee"), and GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION, as custodian (the "Custodian").

WHEREAS, the Trustee and the Issuer have entered into a Warehouse Note Purchase and Security Agreement dated as of September 16, 1999, (the "Warehouse Agreement"), as it may be supplemented or amended, to which the Secured Creditors (as defined therein) are parties, and pursuant to which the Trustee has agreed to purchase, upon request of the Issuer, certain student loans (the "Student Loans") for the benefit of the Issuer and to cause title to such loans to be vested in the Trustee subject to the Issuer's beneficial interest; and

WHEREAS, pursuant to the Warehouse Agreement, the Issuer has granted to the Trustee, and its successors and assigns, for the benefit of the Secured Creditors (as defined in the Warehouse Agreement), a security interest in, among, other things, the promissory notes and certain other instruments, documents and Records (as defined in the Warehouse Agreement) relating to certain Student Loans as security, pursuant to the performance and observance by the Issuer of all of the covenants, terms and condition expressed or implied in the Warehouse Agreement; and

WHEREAS, the Trustee has requested, and the Issuer agrees, that all Student Loans financed under the Warehouse Agreement (including all Student Loans with respect to which the Trustee holds legal title) shall be placed in the possession of the Trustee through its agent for the purpose of creating a security interest and perfecting the Trustee's security interest in the collateral under the Uniform Commercial Code; and

WHEREAS, the Issuer has entered into that certain Servicing Agreement (the "Servicing Agreement") dated as of September 16, 1999, with Great Lakes Higher Education Servicing Corporation (in such capacity, the "Servicer") to service Student Loans.

NOW, THEREFORE, the Trustee and the Issuer hereby authorize the Custodian to hold all Deposited Loans (as defined below) as custodian and agent of the Trustee and authorize the Custodian to perform the following functions and duties in connection therewith, and the Custodian agrees to perform such functions and duties as custodian and agent of the Trustee.

1. DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises thereof, shall have the meanings ascribed to such terms in the Warehouse Agreement.

"Deposited Loans" means all Student Loans financed pursuant to the Warehouse Agreement which now or at any time hereafter are serviced by or in the possession and control of the Servicer pursuant to the Servicing Agreement.

1

2. SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to act as custodian and agent of the Trustee and to perform the following services for the Trustee with respect to the Deposited Loans:

(a) To hold in its fireproof storage vault and under its exclusive possession, dominion and control (subject only to the direction of the Trustee) the following documents with respect to each of the Deposited Loans and to use due care to preserve and protect the same:

(i) a copy of the original combination student application/promissory note (with all required supplements) or the combination of separate documents representing the same but in all cases, documents shall include the original promissory note;

(ii) the Notification of Loan Approval by the Guarantor or system documentation sufficient to indicate the electronic notification of loan approval by the Guarantor; and

(iii) any further documentation required by the Secretary or the Guarantor.

provided, however, that to the extent (A) permitted in accordance with the rules and regulations of the Secretary of Education and/or the applicable Guarantor, and (B) not otherwise affecting the ability of the Trustee or the Secured Creditors to enforce against the student obligors under applicable law the Deposited Loans, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm, imaging or other similar storage system;

(b) Upon the written demand of the Issuer, the Trustee or Secured Creditors and in circumstances authorized in the Agreement, to deliver and immediately release to the Trustee, or the agent or representative of the Trustee, any and all of the Deposited Loans held by Custodian at the time of such demand, as well as all related information and documents required to be held under the Servicing Agreement;

(c) To furnish the Trustee monthly and the Secured Creditors at such time or times the Secured Creditors may reasonably request, a list containing the names and Social Security numbers of the obligors of the Deposited Loans, the unpaid principal balance of all Deposited Loans of each of said obligors, and such other information with respect to the Deposited Loans which is reasonably requested by the Trustee or the Secured Creditors;

(d) To permit inspection at all reasonable times and upon reasonable advance notice by the Trustee, the Secured Creditors or their respective agents (including auditors and representatives) of the Deposited Loans and the Records, such inspection to include the right to examine and make copies of any Record, documents or other instruments relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans;

2

(e) To furnish the Trustee and the Secured Creditors from time to time upon written request of the Trustee or the Secured Creditors a list of all Deposited Loans submitted for claim and the date of submission and the amount claimed;

(f) To furnish to the Trustee and the Secured Creditors the reports required by the Servicing Agreement upon written request to the Custodian;

(g) To furnish the Trustee or the Secured Creditors, at the request of the Trustee, the Secured Creditors or the Issuer, prior to any withdrawal of moneys from the Collection Account under the Agreement for the acquisition of Eligible Loans, a confirmation that all Records, documents and other instruments described in clause (a) above with respect to such Eligible Loans have been received by the Custodian; and

(h) To take any and all such other action with respect to the Deposited Loans as the Trustee may, consistent with its rights and obligations under the Warehouse Agreement, reasonably request, after compensation to the Custodian from the Issuer of any costs and expenses associated therewith.

3. PAYMENTS IN RESPECT OF DEPOSITED LOANS. The Issuer and the Custodian agree that amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Agreement.

4. RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as follows:

(a) the Custodian may release to any Person at any time any Deposited Loans that has been paid in full;

(b) the Custodian may release to an applicable Guarantor any Deposited Loans which is eligible for claim payment and with respect to which a claim is (or is to be) filed; and

(c) the Custodian may, in accordance with paragraph 2(b) of this Agreement, release to the Trustee the Deposited Loans and any Records, documents and instruments relating thereto, subject to the provisions of the Servicing Agreement.

Except as described in this Paragraph 4 and except upon termination of this Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee (but only under the circumstances set forth in the Warehouse Agreement for the exercise of remedies by the Secured Creditors).

5. NO LIABILITY. Neither the Trustee nor the Secured Creditors shall have any responsibility for loss or damage suffered by the Issuer with respect to any Deposited Loans delivered or released pursuant to this Agreement.

3

6. TERMINATION OF AGREEMENT. This Agreement may be terminated by the Trustee for cause and may be terminated at any time (with the consent of the Secured Creditors) by the mutual agreement of the Trustee and the Custodian, but no such termination shall be effective until alternative safekeeping arrangements satisfactory to the Trustee have been effected. This Agreement shall terminate forthwith upon the discharge of the Warehouse Agreement in accordance with the terms of the Warehouse Agreement. Upon termination of this Agreement for any reason other than the discharge of the Warehouse Agreement in accordance with the terms of the Warehouse Agreement, the Deposited Loans then held by the Custodian shall be forthwith delivered to the Trustee or other party designated by the Trustee, but the Trustee shall not be the Servicer of such Deposited Loans. Upon termination of this Agreement following discharge of the Warehouse Agreement as described above, all Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Issuer. Any actual costs incurred by the Custodian at the direction of the Issuer in addition to the normal cost of servicing shall be borne by the Issuer.

7. INSPECTION RIGHTS. To the extent permitted by applicable law, all Records with respect to the Deposited Loans shall be available for inspection or audit from time to time by the Trustee, the Issuer and the Secured Creditors (or their respective designees) upon the request of the Trustee, the Issuer or the Secured Creditors made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any Records, documents or instruments relating to the Deposited Loans.

8. AUTHORIZATIONS. The persons whose signatures appear immediately below are the persons presently authorized to act for the Trustee or the Issuer, as the case may be, whenever written directions or requests are required under this Agreement (it being understood and agreed that different or additional persons may be authorized to act for such Persons without further notice to the Custodian or any other Persons and that the Custodian may rely on directions or requests by such different or additional persons so long as they purport to be authorized officers of the Trustee or the Issuer, as the case may be).

           TRUSTEE                                      ISSUER

Norwest Bank Minnesota, National   NHELP-III, Inc.
Association

/s/ Susan E. Jacobsen              /s/ Terry J. Heimes
--------------------------------   ---------------------------------------------
Susan E. Jacobsen                  Terry J. Heimes, Vice President and Treasurer

         9.       REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other Records, documents and instruments pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession, dominion and control over all documents evidencing the Deposited Loans,

4

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to Records, documents and instruments.

(d) The Custodian shall at all time maintain Records indicating the obligor name and Social Security Number of all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Agreement and maintain sufficient records to indicate that such Deposited Loans have been pledged to the Trustee.

(e) The Custodian makes no representation, express or implied, as to the effectiveness of the bailment hereunder for purposes of perfection under the UCC in effect in Wisconsin or Nebraska.

10. MISCELLANEOUS.

(a) No amendment, modification, termination or waiver of any provision of this Agreement shall be effective unless the same shall be in writing and signed by the parties and then such waiver or consent shall be effective only in the specific instance and for the specific purpose for which given. No amendment of any other agreement or instrument shall affect the Custodian or its duties hereunder.

(b) This Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns, provided that the Custodian may not transfer, assign or terminate all or any part of this Agreement without the prior written consent of the Issuer.

(c) The parties hereto acknowledge and agree that the Secured Creditors shall be third-party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against the parties hereto. In the event that the Secured Creditors become the assignees or successors of the Trustee (under the circumstances contemplated in the Warehouse Agreement) and, as such assignees or successors of the Trustee, enforce this Agreement against the Custodian, the Secured Creditors shall succeed to the duties and obligations of the Trustee under this Agreement.

(d) The Custodian acknowledges and agrees that its services under this Agreement are in addition to, and not in lieu of, its services as Servicer of the Deposited Loans under and pursuant to the Servicing Agreement. The Custodian shall not be entitled

5

to, and hereby waives, any lien or charge on, or right of set-off against, any Deposited Loans or proceeds thereof coming into its possession or otherwise.

(e) This Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(f) Any provision of this Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(g) THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF WISCONSIN, WITHOUT REFERENCE TO ITS CONFLICTS-OF-LAWS PRINCIPLES.

(h) All notices, requests, demands and other communications under or in respect of this Agreement shall be in writing or shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

If to the Issuer:

NHELP-III, INC.
c/o National Higher Education Loan Program
121 S. 13 Street, Suite 301
Lincoln, NE 68508
Attention: Terry Heimes
Telephone: (402) 458-2302
Facsimile: (402) 458-2399

If to the Trustee:

Norwest Bank Minnesota, National Association
Norwest Center
6th St end Marquette Ave
Minneapolis MN 55479-0069
Attention: Corporate Trust Department
Facsimile: (612) 667-9825

If to the Custodian:

Great Lakes Higher Education Servicing
Corporation
2401 International Lane
Madison, WI 53704
Attention: President

6

IN WITNESS WHEREOF, the parties have signed this Agreement as of the date first written above.

NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION, as Trustee

By: /s/ Susan E. Jacobsen
    ---------------------------------
Title: CORPORATE TRUST OFFICER

NHELP-III, INC.

By: /s/ Terry Heimes
    ---------------------------------
Title: Vice-president and Treasurer

GREAT LAKES HIGHER EDUCATION
SERVICING CORPORATION

By: /s/ Michael J. Noack
    ---------------------------------
Title: Executive Vice President

7

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT (the "Agreement") dated as of September 16, 1999, is by and among NHELP-III, INC. (the "Issuer"), NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee (the "Trustee"), and INTUITION, INC. ("InTuition"), as custodian (the "Custodian").

WHEREAS, the Trustee and the Issuer have entered into a Warehouse Note Purchase and Security Agreement dated as of September 16, 1999, (the "Warehouse Agreement"), as it may be supplemented or amended, to which the Secured Creditors (as defined in the Warehouse Agreement) are parties, and pursuant to which the Trustee has agreed to purchase, upon request of and as an accommodation to the Issuer, certain student loans (the "Student Loans") for the benefit of the Issuer and to cause title to such loans to be vested in the Trustee subject to the Issuer's beneficial interest; and

WHEREAS, pursuant to the Warehouse Agreement, the Issuer has granted to the Trustee, and its successors and assigns, for the benefit of the Secured Creditors (as defined in the Warehouse Agreement), a security interest in, among other things, the promissory notes and certain other documents relating to certain Student Loans as security, pursuant to the performance and observance by the Issuer of all of the covenants, terms and condition expressed or implied in the Warehouse Agreement; and

WHEREAS, the Trustee has requested, and the Issuer agreed, that all Student Loans financed under the Warehouse Agreement (including all Student Loans with respect to which the Trustee holds legal title) shall be placed in the possession of the Trustee through its agent for the purpose of creating a security interest and perfecting the Trustee's security interest in the collateral under the Uniform Commercial Code; and

WHEREAS, the Issuer has entered into that certain Servicing Agreement (the "Servicing Agreement") dated as of September 16, 1999 with UNIPAC Service Corporation (the "Servicer") to service Student Loans acquired by the Issuer pursuant to the Servicing Agreement or beneficially owned by the Issuer utilizing the data processing capabilities and systems of InTuition as subservicer; and

WHEREAS, the Issuer desires to contract for the Custodian to provide the custodial services set forth herein; and

WHEREAS, the Issuer will from time to time in the future deliver or cause the Trustee to deliver, to the Custodian Student Loans to be subserviced by InTuition;

NOW, THEREFORE, the Trustee and the Issuer hereby authorize the Custodian to so hold all Deposited Loans (as defined below) as bailee and agent of the Trustee and authorize the Custodian to perform the following functions, and duties in connection therewith, and the Custodian agrees to perform such functions and duties (in the case of the custodian, as bailee and agent of the

1

Trustee), including perfecting and continuing the perfection of the Trustee's security interest in the Deposited Loans:

1. DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises thereof, shall have the meanings ascribed to such terms in the Warehouse Agreement.

"Deposited Loans" means all Student Loans financed pursuant to the Warehouse Agreement which now or at any time hereafter are serviced by InTuition or in the possession and control of the Custodian on behalf of the Issuer as servicer.

2. SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to perform the following services for the Trustee with respect to the Deposited Loans:

(a) The Custodian shall hold in its fireproof storage vault and under its exclusive control the following documents with respect to each of the Deposited Loans and shall use due care to preserve and protect the same:

(i) The original promissory note;

(ii) The Notification of Loan Approval by the Guarantee Agency; and

(iii) Any further documentation required by the Secretary or the Guarantor.

provided, however, that to the extent permitted in accordance with the rules and regulations of the Secretary and/or the applicable Guarantee Agency, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm or other electronic, image or similar storage system.

(b) Upon the written demand of the Issuer, the Trustee or Secured Creditors and in circumstances authorized in the Warehouse Agreement, the Custodian shall deliver and immediately release to the Trustee any and all of the Deposited Loans at the time held by Custodian, as well as all related information and documents required to be held under the Servicing Agreement, subject to the costs associated therewith under the Servicing Agreement.

(c) The Custodian agrees to permit inspection at all reasonable times and upon reasonable advance notice by the Issuer or Trustee, the Guarantee Agencies, the Secretary and any governmental agency having jurisdiction or their respective agents (including auditors) of the Deposited Loans and the records of the Custodian relating thereto, such inspection to include the right to examine and make copies of any documents relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans.

2

(d) InTuition shall furnish to the Trustee the reports required by the Servicing Agreement upon written request to InTuition.

(e) The Trustee hereby appoints the Custodian as its agent solely to take physical possession and custody of the Deposited Loans and the proceeds thereof in accordance with the terms of this Agreement. The Custodian hereby accepts such appointment and acknowledges receipt of notice of the security interest held by the Trustee in the Deposited Loans.

3. PAYMENTS IN RESPECT OF DEPOSITED LOANS. The parties hereto agree that amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Warehouse Agreement.

4. RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as permitted in the Warehouse Agreement. Except as described in this Paragraph 4 and except upon termination of this Agreement and notwithstanding any other provision of the Servicing Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee.

5. NO LIABILITY. The Trustee shall have no responsibility for loss or damage suffered by the Issuer with respect to any Deposited Loans delivered or released pursuant to this Agreement.

6. TERMINATION OF AGREEMENT. This Agreement shall remain in effect until the date on which either of the following shall occur: (a) the Servicing Agreement shall have expired or otherwise been terminated; or (b) upon satisfaction of all indebtedness of the Issuer the payment of which is secured under the Warehouse Agreement, including indebtedness of the Issuer the payment of which is secured under the Warehouse Agreement, including indebtedness for any penalties, costs of collection or other charges. Upon termination of this Agreement for any reason other than full satisfaction of indebtedness of the Issuer, the Deposited Loans then held by the Custodian shall be forthwith delivered to the party designated by the Trustee, subject to the terms of the Servicing Agreement. Upon termination of this Agreement following satisfaction of indebtedness of the Issuer, Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Issuer or its designee. This Agreement shall not be subject to termination other than as specifically provided in this paragraph 6.

7. INSPECTION RIGHTS. To the extent permitted by law, all records maintained by the Custodian with respect to the Deposited Loans shall be available for inspection or audit from time to time by the Trustee and the Issuer (or their respective designees) upon request of the Trustee or the Issuer, made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any documents relating to the Deposited Loans, with costs of same not to be paid for by the Custodian.

8. AUTHORIZATIONS. The persons whose signatures appear immediately below are the persons presently authorized to act for the Trustee or the Issuer, as the case may be, whenever

3

written directions or requests are required under this Agreement (it being understood and agreed that different or additional persons may be authorized to act for such Persons without further notice to the Custodian or any other Persons and that the Custodian may rely on directions or requests by such different or additional persons so long as they purport to be authorized officers of the Trustee or the Issuer, as the case may be).

            TRUSTEE                                     ISSUER

Norwest Bank Minnesota, National           NHELP-III, Inc.
Association

/s/ Susan E. Jacobsen                      /s/ Terry J. Heimes
-----------------------                    -------------------------------
Susan E. Jacobsen                          Terry J. Heimes, Vice President
                                           and Treasurer

9. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other documents pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession and control over all documents evidencing the Deposited Loans delivered to it under this Agreement.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to documents.

(d) The Custodian shall at all time maintain records indicating the borrower name and Social Security number, at a minimum, of all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Agreement and indicating that such Deposited Loans have been pledged to the Trustee.

10. MISCELLANEOUS.

(a) This Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns.

4

(b) The parties hereto acknowledge and agree that the Secured Creditors shall be third-party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against the parties hereto. In the event that the Secured Creditors become the assignees or successors of the Trustee (under the circumstances contemplated in the Warehouse Agreement) and, as such assignees or successors of the Trustee, enforce this Agreement against the Custodian, the Secured Creditors shall succeed to the duties and obligations of the Trustee under this Agreement.

(c) This Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(d) Any provision of this Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(e) THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF MINNESOTA.

(f) All notices, requests, demands and other communications under or in respect of this Agreement shall be in writing or shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

If to the Issuer:                 NHELP-III, INC.
                                  121 S. 13 Street, Suite 301
                                  Lincoln, NE 68508
                                  Attention: Terry Heimes
                                  Facsimile: (402) 458-2399

If to the Trustee:                Norwest Bank Minnesota, National Association
                                  Attention: Corporate Trust Dept
                                  Norwest Center
                                  6th St and Marquette Ave
                                  Minneapolis MN 55479-0069
                                  Facsimile: (612) 667-9825

If to the Custodian:              InTuition, Inc.
                                  6420 South Point Parkway
                                  Jacksonville, FL 32216
                                  Attention: David Graham
                                  Facsimile: (904) 281-7200

5

IN WITNESS WHEREOF, the parties have signed this Agreement as of the date first written above.

NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION, as Trustee

By:    /s/ Susan E. Jacobsen
       -------------------------------------
Title: CORPORATE TRUST OFFICER

INTUITION, INC.

By:    /s/ [ILLEGIBLE]
       -------------------------------------
Title: President

NHELP-III, INC.

By:    /s/ Terry Heimes
       -------------------------------------
Title: Vice President and Treasurer

6

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT (the "Agreement") dated as of September 16, 1999, is by and among NHELP-III, INC. (the "Issuer"), NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee (the "Trustee"), and USA GROUP LOAN SERVICES, INC. ("USA Group"), as custodian (the "Custodian").

WHEREAS, the Trustee and the Issuer have entered into a Warehouse Note Purchase and Security Agreement dated as of September 16, 1999, (the "Warehouse Agreement"), as it may be supplemented or amended, to which the Secured Creditors (as defined in the Warehouse Agreement) are parties, and pursuant to which the Trustee has agreed to purchase, upon request of and as an accommodation to the Issuer, certain student loans (the "Student Loans") for the benefit of the Issuer and to cause title to such loans to be vested in the Trustee subject to the Issuer's beneficial interest; and

WHEREAS, pursuant to the Warehouse Agreement, the Issuer has granted to the Trustee, and its successors and assigns, for the benefit of the Secured Creditors (as defined in the Warehouse Agreement), a security interest in, among, other things, the promissory notes and certain other documents relating to certain Student Loans as security, pursuant to the performance and observance by the Issuer of all of the covenants, terms and condition expressed or implied in the Warehouse Agreement; and

WHEREAS, the Trustee has requested, and the Issuer agreed, that all Student Loans financed under the Warehouse Agreement (including all Student Loans with respect to which the Trustee holds legal title) shall be placed in the possession of the Trustee through its agent for the purpose of creating a security interest and perfecting the Trustee's security interest in the collateral under the Uniform Commercial Code; and

WHEREAS, the Issuer has entered into that certain Servicing Agreement (the "Servicing Agreement") dated as of September 16, 1999, with UNIPAC Service Corporation (the "Servicer") to service Student Loans acquired by the Issuer pursuant to the Servicing Agreement or beneficially owned by the Issuer and whereas Servicer has engaged InTuition, Inc. to engage USA Group to subservice certain of the Student Loans pursuant to a subservicing agreement (the "Subservicing Agreement") utilizing the data processing capabilities and systems of USA Group as subservicer; and

WHEREAS, the Issuer desires to contract for the Custodian to provide the custodial services set forth herein; and

WHEREAS, the Issuer will from time to time in the future deliver or cause the Trustee to deliver, to the Custodian Student Loans to be subserviced by USA Group;

NOW, THEREFORE, the Trustee and the Issuer hereby authorize the Custodian to so hold all Deposited Loans (as defined below) as bailee and agent of the Trustee and authorize the

1

Custodian to perform the following functions, and duties in connection therewith, and the Custodian agrees to perform such functions and duties (in the case of the custodian, as bailee and agent of the Trustee), including perfecting and continuing the perfection of the Trustee's security interest in the Deposited Loans:

1. DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises thereof, shall have the meanings ascribed to such terms in the Warehouse Agreement.

"Deposited Loans" means all Student Loans financed pursuant to the Warehouse Agreement which now or at any time hereafter are subserviced by USA Group or in the possession and control of the Custodian on behalf of the Issuer as subservicer.

2. SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to perform the following services for the Trustee with respect to the Deposited Loans:

(a) To custodian shall hold in its fire resistant storage vault and under its exclusive control the following documents with respect to each of the Deposited Loans and shall use due care to preserve and protect the same:

(i) The original promissory note;

(ii) The Notification of Loan Approval by the Guarantee Agency; and

(iii) Any further documentation required by the Secretary or the Guarantor.

provided, however, that to the extent permitted in accordance with the rules and regulations of the Secretary and/or the applicable Guarantor Agency, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm or other electronic, image or similar storage system.

(b) Upon the written demand of the Issuer or the Trustee and in circumstances authorized in the Warehouse Agreement, within twenty (20) business days of Trustee's written request or other reasonable amount of time as agreed by Trustee and Custodian, the Custodian shall deliver and immediately release to the Trustee any and all of the Deposited Loans at the time held by Custodian, as well as all related information and documents required to be held under the Servicing Agreement, subjects to the costs associated therewith under the Servicing Agreement and any costs to which the Custodian may be entitled in its Subservicing Agreement with InTuition, Inc.

(c) The Custodian agrees to permit inspection at all reasonable times and upon reasonable advance notice by the Issuer or Trustee, (reasonable advance notice shall mean at least seventy-two
(72) hours before the event) the guarantee Agencies, the

2

Secretary and any governmental agency having jurisdiction or their respective agents (including auditors) of the Deposited Loans and the records of the Custodian relating thereto, such inspection to include the right to examine and make copies of any documents relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans.

(d) USA Group shall furnish to the Trustee the reports required by the Subservicing Agreement upon written request to USA Group.

(e) The Trustee hereby appoints the Custodian as its agent solely to take physical possession and custody of the Deposited Loans and the proceeds thereof in accordance with the terms of this Agreement. The Custodian hereby accepts such appointment and acknowledges receipt of notice of the security interest held by the Trustee in the Deposited Loans. For Deposited Loans guaranteed prior to August 1, 1992, the Custodian will either maintain the original of the note in the Custodian's vault or will store such original in a designated, off-site storage facility pursuant to a contract which gives Custodian full access and control of such notes. If the original note is stored off-site, the Custodian will maintain a copy of the notes, which copy can be certified as a true and exact copy. For Notes guaranteed after August 1, 1992, the Custodian will maintain a copy of the note, while the original note will be stored at a designated, off-site storage facility pursuant to a contract which gives custodian full access and control of such notes. In the case of image notes, USA Group Guarantee Services, Inc., an affiliate corporation of the Custodian, will act as limited bailee for the Custodian until such time as the original notes are delivered to the designated, off-site storage facility.

3. PAYMENTS IN RESPECT OF DEPOSITED LOANS. The parties hereto agree that amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Warehouse Agreement.

4. RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as permitted in the Warehouse Agreement.

Except as described in this Paragraph 4 and except upon termination of this Agreement and notwithstanding any other provision of the Subservicing Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee.

5. NO LIABILITY. The Trustee shall have no responsibility for loss or damage suffered by the Issuer with respect to any Deposited Loans delivered or released pursuant to this Agreement.

3

6. TERMINATION OF AGREEMENT. This Agreement shall remain in effect until the date on which either of the following shall occur: (a) the Subservicing Agreement shall have expired or otherwise been terminated; or (b) upon satisfaction of all indebtedness of the Issuer the payment of which is secured under the Warehouse Agreement, including indebtedness of the Issuer the payment of which is secured under the Warehouse Agreement, including indebtedness for any penalties, costs of collection or other charges. Upon termination of this Agreement for any reason other than full satisfaction of indebtedness of the Issuer, the Deposited Loans then held by the Custodian shall be forthwith delivered to the party designated by the Trustee, subject to the terms of the Subservicing Agreement. Upon termination of this Agreement following satisfaction of indebtedness of the Issuer, Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Issuer or its designee. This Agreement shall not be subject to termination other than as specifically provided in this paragraph 6.

7. INSPECTION RIGHTS. To the extent permitted by law, all records maintained by the Custodian with respect to the Deposited Loans shall be available for inspection or audit from time to time by the Trustee and the Issuer (or their respective designees) upon request of the Trustee or the Issuer, made with reasonable advance notice to the Custodian (reasonable advance notice shall mean at least 72 hours before the event), such availability to include the right to examine and make copies of any documents relating to the Deposited Loans, with costs of same not to be paid for by the Custodian.

8. AUTHORIZATIONS. The persons whose signatures appear immediately below are the persons presently authorized to act for the Trustee or the Issuer, as the case may be, whenever written directions or requests are required under this Agreement (it being understood and agreed that different or additional persons may be authorized to act for such Persons without further notice to the Custodian or any other Persons and that the Custodian may rely on directions or requests by such different or additional persons so long as they purport to be authorized officers of the Trustee or the Issuer, as the case may be).

               TRUSTEE                                   ISSUER

Norwest Bank Minnesota, National           NHELP-III, Inc.
Association

/s/ Susan E. Jacobsen                      /s/ Terry J. Heimes
---------------------------                -----------------------------------
Susan E. Jacobsen                          Terry J. Heimes, Vice President and
                                           Treasurer

9. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other documents pertaining to the Deposited Loans and to have and maintain continuous and

4

exclusive possession and control over all documents evidencing the Deposited Loans delivered to it under this Agreement.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to documents. The Custodian may obtain such insurance through one of its affiliates.

(d) The Custodian shall at all times maintain records indicating the borrower name and Social Security number, at a minimum, of all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Agreement and indicating that such Deposited Loans have been pledged to the Trustee.

10. MISCELLANEOUS.

(a) This Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns.

(b) The parties hereto acknowledge and agree that the Secured Creditors shall be third-party beneficiaries of this Agreement with the power and right to enforce the provisions of this Agreement against the parties hereto. In the event that the Secured Creditors become the assignees or successors of the Trustee (under the circumstances contemplated in the Warehouse Agreement) and, as such assignees or successors of the Trustee, enforce this Agreement against the Custodian, the Secured Creditors shall succeed to the duties and obligations of the Trustee under this Agreement.

(c) This Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(d) Any provision of this Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

5

(e) THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF MINNESOTA.

(f) All notices, requests, demands and other communications under or in respect of this Agreement shall be in writing or shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

6

If to the Issuer:                  NHELP-III, INC.
                                   121 S. 13 Street, Suite 301
                                   Lincoln, NE 68508
                                   Attention: Terry Heimes
                                   Facsimile: (402) 458-2399

If to the Trustee:                 Norwest Bank Minnesota, National Association
                                   Attention: Corporate Trust Dept
                                   Norwest Center
                                   6th St and Marquette Ave
                                   Minneapolis MN 55479-0069
                                   Facsimile: (612) 667-9825

If to the Custodian:               USA Group Loan Services, Inc.
                                   11100 USA Parkway
                                   Fishers, IN 46038
                                   Attention: Documentation Management Services
                                   Facsimile: (317) 578-6100

[THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.]

7

IN WITNESS WHEREOF, the parties have signed this Agreement as of the date first written above.

NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION, as Trustee

By: /s/ Susan E. Jacobsen
    ----------------------------------------
Title: Corporate Trust Officer

USA GROUP LOAN SERVICES, INC.

By: /s/ Donald R. Cascini
    ----------------------------------------
Title: Vice President of USA Group
       As Agent for USA Group Loan
       Services, Inc.

NHELP-III, INC.

By: /s/ Terry Heimes
    ----------------------------------------
Title: Vice President and Treasurer

8

EXHIBIT H

FORM OF NOTE

$_________________ September _, 1999

NHELP-III, Inc., a Nevada corporation (the "Issuer"), promises to pay to the order of [Name of Agent], for the benefit of [Name of Conduit Note Purchaser] and [Liquidity Note Purchaser] (the "Agent") the lesser of the principal sum of____________________________________Dollars ($___________________) or the aggregate unpaid principal amount of all Note Purchases made by the Agent, on behalf of the applicable Note Purchasers, pursuant to the Warehouse Note Purchase and Security Agreement (as hereinafter defined), in immediately available funds at its office at______________________________________ in______________________, together with Yield on the unpaid principal amount hereof at the rates and on the dates set forth in the Warehouse Security Agreement. The Issuer shall pay the principal of and accrued and unpaid Yield on this Note in the amounts and at the times required under the terms of the Warehouse Note Purchase and Security Agreement.

The Agent shall, and is hereby authorized to, record in accordance with its usual practice, the date and amount of each Note Purchase and the date and amount of each principal payment hereunder on the schedule annexed hereto and any such recordation shall constitute prima facia evidence of the accuracy of the amount so recorded; provided, that the failure of the Agent to make such recordation (or any error in such recordation) shall not affect the obligations of the Issuer hereunder or under the Warehouse Note Purchase and Security Agreement.

This Note is issued pursuant to, and is entitled to the benefits of, the Warehouse Note Purchase and Security Agreement dated as of September 1, 1999 (which, as it may be amended or modified and in effect from time to time, is herein called the "Warehouse Security Agreement"), among the Issuer, Norwest Bank Minnesota, National Association, as trustee, Delaware Funding Corporation, Three Rivers Funding Corporation, Morgan Guaranty Trust Company of New York and Mellon Bank, to which Warehouse Note Purchase and Security Agreement reference is hereby made for a statement of the terms and conditions governing this Note, including the terms and conditions under which this Note may be prepaid or its maturity date accelerated. This Note is secured by the Pledged Collateral as more particularly described in the Warehouse Security Agreement. Capitalized terms used herein and not otherwise defined herein are used with the meanings attributed to them in the Warehouse Note Purchase and Security Agreement.

THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), AND HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR REGULATORY AUTHORITY OF ANY STATE. THIS NOTE HAS BEEN OFFERED AND SOLD PRIVATELY. THE HOLDER HEREOF ACKNOWLEDGES THAT THESE SECURITIES ARE "RESTRICTED SECURITIES" THAT HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT AND AGREES FOR THE BENEFIT OF THE ISSUER AND ITS AFFILIATES THAT THESE SECURITIES MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERMITTED ASSIGNEE WHOM THE SELLER REASONABLY


BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE SECURITIES ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A OR (B) TO A PERMITTED ASSIGNEE PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE), OR (C) TO A PERMITTED ASSIGNEE PURSUANT TO ANY OTHER EXEMPTION FROM THE REGISTRATION REQUIREMENTS UNDER
SECTION 5 OF THE SECURITIES ACT, AND IN EACH CASE IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES OR ANY OTHER JURISDICTION.

NHELP-III, INC.

By___________________________________
Name_________________________________
Title________________________________

H-2

ANNEX

SCHEDULE OF NOTE ISSUANCES AND PRINCIPAL REPAYMENTS

DATE OF ISSUANCE OR REPAYMENT              AMOUNT

                                           $____________________________

                                           $____________________________

                                           $____________________________

                                           $____________________________

                                           $____________________________

                                           $____________________________

                                           $____________________________


EXHIBIT I

FORM OF SUMMARY OF SERVICER REPORT

NHELP-III, Inc.

Warehouse Note Purchase and Security Agreement Dated as of as of _____________

                                        STAFFORD               PLUS/SLS            CONSOLIDATIONS               TOTAL
                                ----------------------- ----------------------- ----------------------- -----------------------
                                Principal # of Accounts Principal # of Accounts Principal # of Accounts Principal # of Accounts
STATUS:
  School
  Grace
  Deferred
  Repayment
  Claim
                                --------- ------------- --------- ------------- --------- ------------ --------- -------------
     Total
                                ========= ============= ========= ============= ========= ============ ========= =============

DELINQUENCY:
  Delinquent Principal >30 days
  (Repayment Status Loans)

SCHOOL TYPE:*
  Four Year
  Two Year
  Proprietary
  Consolidations
                                --------- ------------- --------- ------------- --------- ------------ --------- -------------
     Total
                                ========= ============= ========= ============= ========= ============ ========= =============

Guarantor:*

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

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


* This information is provided based upon availability from the servicer.

EXHIBIT J

FORM OF ACCOUNT BALANCE REPORT

NHELP-III, Inc.

Warehouse Note Purchase and Security Agreement Dated as of ___________________
COLLECTION ACCOUNT:

                                                                                    GOVERNMENT &
                                               SERVICER             SERVICER      SPECIAL ALLOWANCE  MISCELLANEOUS       TOTAL
                                           PRINCIPAL RECEIPTS  INTEREST RECEIPTS   INTEREST PAYMENT    RECEIPTS    RECEIPTS/PAYMENTS
                                           ------------------  -----------------  -----------------  ------------- -----------------
Receipts
  Amounts held in Collection Account from
   previous Settlement Date
  Interest Received on Investments
                                           ------------------  -----------------  -----------------  ------------- -----------------
      Total Collection Account Receipts
                                           ==================  =================  =================  ============= =================
CASH RESERVE ACCOUNT:
  Cash Reserve Account Balance
  Interest Received on Investments
                                                                                                                   -----------------
  Cash Reserve Account Balance
                                                                                                                   =================


EXHIBIT K

ADDITIONAL CLOSING ITEMS

1. Opinions of Counsel to Issuer and each Seller.

2. Opinion of Counsel to Trustee.

3. Evidence of establishment of Collection Account and Cash Reserve Account.

4. UCC-1 Financing Statements (naming each seller as debtor and Issuer as secured party, and naming Issuer as debtor and Trustee as secured party).

5. Officers' Certificate of Issuer and each Seller (including, in the case of the Issuer, articles of incorporation, by-laws, board resolutions and incumbency).

6. Delivery to each Agent a Note in the name of such Agent setting forth
(i) the maximum principal amount equal to such Agent's Pro Rata Share of the Facility Limit and (ii) the actual amount of the Note Purchase of such Agent on the Closing Date.

7. Schedule of all Financed Loans as of the Closing Date.

8. All fees due and payable to the Agents on the Closing Date.

9. Such other information, certificates, documents and actions as either Agent may reasonably request.


Exhibit 10.11


FIRST AMENDMENT TO WAREHOUSE NOTE PURCHASE AND SECURITY
AGREEMENT

among

NHELP-III, INC.,
as the Issuer

and

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as the successor Trustee

and

DELAWARE FUNDING CORPORATION,
as a Note Purchaser

and

THREE RIVERS FUNDING CORPORATION,
as a Note Purchaser

and

MORGAN GUARANTY TRUST COMPANY OF NEW YORK,
as DFC Agent and Administrative Agent

and

MELLON BANK, N.A.,
as TRFC Agent

Dated as of September 1, 2000



TABLE OF CONTENTS

                                                                                  PAGE
                                       ARTICLE I

                           AMENDMENTS TO ORIGINAL AGREEMENT

Section 1.01.     Definitions...................................................   1
Section 1.02.     Additional Amendments.........................................   3
Section 1.03.     Amendment to Original Agreement...............................   4

                                      ARTICLE II

                                  GENERAL PROVISIONS

Section 2.01.     Date of Execution.............................................   4
Section 2.02.     Laws Governing................................................   4
Section 2.03.     Severability..................................................   4
Section 2.04.     Exhibits......................................................   5
Section 2.05.     Conditions Precedent to Amendment.............................   5

                                      ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT.............................................   5


THIS FIRST AMENDMENT TO WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT (the "Amendment") is made as of September 1, 2000, among: NHELP-III, INC., a corporation duly organized under the laws of the state of Nevada (the "Issuer"); DELAWARE FUNDING CORPORATION, a Delaware corporation ("DFC"); THREE RIVERS FUNDING CORPORATION, a Delaware corporation ("TRFC"); MORGAN GUARANTY TRUST COMPANY OF NEW YORK, a New York banking corporation, as DFC Agent (in such capacity, the "DFC Agent") and Administrative Agent (in such capacity, the "Administrative Agent"); MELLON BANK, N.A., a national banking association, as TRFC Agent (the "TRFC Agent") and WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender and successor trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. The Issuer, DFC, TRFC, the DFC Agent, the TRFC Agent, and the Trustee have previously entered into that certain Warehouse Note Purchase and Security Agreement dated as of September 1, 1999, (the "Original Agreement").

2. Pursuant to Section 10.01 of the Original Agreement, the Issuer, DFC, TRFC, the DFC Agent, the TRFC Agent and the Trustee may amend the Original Agreement with the prior written consent of the Issuer, the Required Note Purchasers, the Trustee and the Agents. As of this date, TRFC and DFC are the Required Note Purchasers and the Agents have given their written consent to the execution of this Amendment.

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

ARTICLE I

AMENDMENTS TO ORIGINAL AGREEMENT

ADDITIONS ARE INDICATED BY UNDERLINING AND DELETIONS ARE INDICATED BY

BRACKETS THROUGHOUT THIS AMENDMENT.

All words and phrases defined in Article I of the Original Agreement shall have the same meaning in this Amendment, except as otherwise appears in this Article.

SECTION 1.01. DEFINITIONS. The definitions set forth below are amended to provide as follows:

"Eligible Loan" means a Student Loan:

(a) which was originated or acquired by the Issuer (either directly or through a Participation Agreement in the form attached hereto as Exhibit L) in the ordinary course of its business and was originated in the United States, its territories or possessions;

(b) the payments under which constitute an account or general intangible as defined in the UCC as in effect in the jurisdiction that governs the perfection of the

1

interests of the Issuer therein and the perfection of the Trustee's interest therein under this Agreement and which has only one set of original documentation;

(c) of which the borrower is an Eligible Borrower attending an Eligible Institution;

(d) if such Student Loan is a subsidized Stafford Loan, of which such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department; if such Student Loan is a Consolidation Loan, of which such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department to the extent applicable; and if such Student Loan is a PLUS/SLS or an unsubsidized Stafford Loan, of which such Student Loan qualifies the holder thereof to receive Special Allowance Payments from the Department to the extent applicable;

(e) at the time of purchase with proceeds from a Note Purchase, which is not a Defaulted Student Loan and has not been tendered at any time to any Guarantor for payment;

(f) that provides or, when the payment schedule with respect thereto is determined, will provide for payments on a periodic basis that will fully amortize the Principal Balance thereof by its maturity, as such maturity may be modified in accordance with applicable deferral and forbearance periods granted in accordance with applicable laws, including the Higher Education Act and any Guarantee Agreements, as applicable;

(g) that is denominated and payable only in Dollars;

(h) that together with the related Student Loan Note therefor represents the genuine, legal, valid and binding payment obligation of the related borrower, enforceable by or on behalf of the holder thereof against such borrower in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, fraudulent conveyance and similar laws relating to creditors' rights generally and subject to general principles of equity; and that has not been satisfied, subordinated or rescinded and no right of rescission, setoff, counterclaim or defense has been asserted or, to the knowledge of the Issuer, overtly threatened in writing with respect to such Student Loan;

(i) that (i) is the subject of a valid Guarantee Agreement with an eligible Guarantor, (ii) with respect to which the Issuer is not in default in any material respect in the performance of any covenants and agreements made in the applicable Guarantee Agreement, and (iii) with respect to which all amounts due and payable to the Department or a Guarantor, as the case may be, have been paid in full;

(j) that (i) is the subject of a valid Servicing Agreement with an eligible Servicer, with respect to which the Issuer has executed and delivered a Custodian Agreement, (ii) with respect to which the Issuer is not in default in any material respect in the performance of any covenants and agreements made in the applicable Servicing

2

Agreement, and (iii) with respect to which all amounts due and payable to the Servicer have been paid in full;

(k) the payment terms of which have not been altered or amended except in accordance with the Higher Education Act;

(l) if such Student Loan is a Proprietary Loan, the outstanding Principal Balance of which when added to the outstanding Principal Balance of all other Financed Loans that are Proprietary Loans does not exceed 20% of the aggregate outstanding Principal Balance of all Financed Loans;

(m) if such Student Loan is a rehabilitated Consolidation Loan, the outstanding Principal Balance of which when added to the outstanding Principal Balance of all other Financed Loans that are rehabilitated Consolidation Loans does not exceed 3% of the aggregate outstanding Principal Balance of all Financed Loans; and

(n) if such Student Loan is serviced by a Servicer for which the reporting of financial information concerning such Servicer to the Agents is not permitted under its Servicing Agreement, the outstanding Principal Balance of which when added to the aggregate outstanding Principal Balance of all other Financed Loans serviced by such Servicer or other Servicers for which the reporting of financial information to the Agents is not permitted under their Servicing Agreements shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans.

"Sale and Purchase Agreements" means either (i) a student Loan purchase agreement between the Issuer and a Seller, substantially in the form attached hereto as Exhibit A, for the purchase of Eligible Loans or (ii) a participation agreement between the Issuer and a Seller, substantially in the form attached hereto as Exhibit L, for the purchase of a participation interest in Eligible Loans.

"Sellers" means any entity which sells Eligible Loans or a participation interest in Eligible Loans to the Issuer pursuant to the terms of a Sale and Purchase Agreement; including, but not limited to, NEBHELP, INC., NHELP-I, Inc., Union Bank and Trust Company, NELNET or any Affiliate of NELNET or any other financial institution with which NELNET or any Affiliate of NELNET has a purchase agreement.

SECTION 1.02. ADDITIONAL AMENDMENTS. Section 4.02 is amended to provide as follows:

SECTION 4.02. CONDITIONS PRECEDENT TO ALL NOTE PURCHASES. Each Issuance (including the initial Issuance) hereunder shall be subject to the further conditions precedent that:

(a) on or prior to the date of such Issuance, the Issuer shall have delivered to each Agent and the Trustee
(i) a Note Purchase Percentage Calculation Report from the Valuation Agent, (ii) copies of the relevant Sale and Purchase Agreement (including copies of all schedules, opinions, financing statements and other documents required to be delivered by the applicable Seller as a condition of purchase thereunder, and, upon request, a Schedule of Financed

3

Loans), [and] (iii) a request for a Note Purchase in the form and at the time required in Section 2.02(b) hereof and (iv) an opinion or opinions of counsel to the Issuer addressed to DFC, TRFC, the Agents and the Trustee, in form and substance acceptable to each Agent and the Trustee, concerning the perfection of Issuer's security interest in the Eligible Loans of each Seller; and

(b) on the date of such Issuance, the following statements shall be true, and the Issuer by accepting the amount of such Issuance shall be deemed to have certified that:

(i) the representations and warranties contained in Article V are correct on and as of such day as though made on and as of such date;

(ii) no event has occurred and is continuing, or would result from such Issuance, which constitutes an Event of Default or an event which, with the giving of notice or the passage of time, or both, would constitute an Event of Default;

(iii) on and as of such day, after giving effect to such Issuance, the Facility Amount would not exceed the Facility Limit;

(iv) no law or regulation shall prohibit, and no order, judgment or decree of any federal, state or local court or governmental body, agency or instrumentality shall prohibit or enjoin, the making of such Note Purchases by the Note Purchasers in accordance with the provisions hereof; and

(v) the amount of money equal to the Cash Reserve Requirement on such date is deposited in the Cash Reserve Account on such date from the proceeds of such Issuance.

SECTION 1.03. AMENDMENT TO ORIGINAL AGREEMENT. The Original Agreement is hereby amended to add an Exhibit L to the Original Agreement as described in Exhibit A hereto.

ARTICLE II

GENERAL PROVISIONS

SECTION 2.01. DATE OF EXECUTION. Although this Amendment for convenience and for the purpose of reference is dated as of September 1, 2000, the actual dates of execution by the Issuer, the Note Purchasers, the Agents and the Trustee are as indicated by their respective acknowledgments hereto annexed.

SECTION 2.02. LAWS GOVERNING. It is the intent of the parties hereto that this Amendment shall in all respects be governed by the laws of the State of New York.

SECTION 2.03. SEVERABILITY. If any covenant, agreement, waiver, or part thereof in this Amendment contained be forbidden by any pertinent law or under any pertinent law be effective

4

to render this Amendment invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Amendment shall be construed as if the same were not included herein.

SECTION 2.04. EXHIBITS. The terms of the Exhibit attached to this Amendment is incorporated herein in all particulars.

SECTION 2.05. CONDITIONS PRECEDENT TO AMENDMENT. The effectiveness of this Amendment shall be subject to the condition precedent that (a) DFC, TRFC, the Agents and the Trustee shall have received an opinion of counsel to the Issuer, in form and substance satisfactory to each Agent and the Trustee, concerning the treatment of any sales hereunder pursuant to a Participation Agreement as true sale for bankruptcy purposes and (b) Seller shall have paid the fees and expenses of counsel to the Agents in connection with this Amendment.

ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT

The provisions of the Original Agreement are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Amendment. The representations, warranties and covenants contained in the Original Agreement (except as expressly modified herein) are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

5

IN WITNESS WHEREOF, the parties have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE ISSUER:

NHELP-III, INC.

By /s/ Terry J. Heimes
   -------------------------------------
   Terry J. Heimes, Vice President

c/o National Higher Education Loan Program 121 South 13 Street, Suite 301 Lincoln, NE 68508 Attn: Terry J. Heimes (402) 458-2303 Fax: (402) 458-2399

THE NOTE PURCHASERS:

DELAWARE FUNDING CORPORATION

By: Morgan Guaranty Trust Company of New
York, as attorney-in-fact for Delaware
Funding Corporation

By /s/ Richard Burke
   -------------------------------------
   Richard Burke, Vice President

500 Stanton Christiana Road Newark, Delaware 19713-2107 Attn: Asset Finance Group (302) 634-5492 Fax: (302) 634-5490

6

THREE RIVERS FUNDING CORPORATION

By /s/ Bernard J. Angelo
   -------------------------------------

c/o Global Securitization Services, LLC
25 West 43rd Street, Suite 704
New York, New York 10036
Attn: Mr. Bernard J. Angelo
Fax: (212) 302-8767

with a copy to the TRFC Agent.

THE AGENTS:

MORGAN GUARANTY TRUST
COMPANY OF NEW YORK, as DFC Agent
and Administrative Agent

By /s/ Richard Burke
   -------------------------------------
   Richard Burke, Vice President

500 Stanton Christiana Road Newark, Delaware 19713-2107 Attn: Asset Finance Group (302) 634-5492 Fax: (302) 634-5490

MELLON BANK, N.A., as TRFC Agent

By /s/ Stephen Cobain
   -------------------------------------
Name         Stephen Cobain
Title        First Vice President

One Mellon Bank Center Room 0410 Pittsburgh, PA 15258-0001 Attn: Ms. Jacquelyn Lobl Fax: (412) 234-5434

7

THE TRUSTEE:

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION

By /s/ Susan E. Jacobsen
   -------------------------------------------
   Susan E. Jacobsen, Corporate Trust Officer

Wells Fargo Bank Minnesota, National Association 6th & Marquette Avenue Minneapolis, MN 55479-0069 Attn: Corporate Trust Services (612) 667-5745 Fax: (612) 667-2149

8

EXHIBIT A


EXHIBIT L

PARTICIPATION AGREEMENT

This Participation Agreement is made and entered into as of the ____________day of _______, 20___, by and between______________________________, a____________corporation ("Lender"), and ______________________________________, a________________corporation ("Participant").

WHEREAS, Lender is or will be the owner and holder of FFELP Loans (as defined herein), or beneficial interest therein, originated by or on behalf of Lender or acquired by Lender; and

WHEREAS, Lender desires to sell, and Participant desires to purchase, an undivided 100% participation interest in certain FFELP Loans on the terms and conditions hereinafter set forth.

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

I. DEFINITIONS

"Agreement" means this Participation Agreement and any amendment or supplement hereto.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Certificate of Insurance" means a certificate of federal loan insurance issued with respect to an Eligible Loan by the Secretary of Education pursuant to the provisions of the Higher Education Act.

"Commitment Amount" means the aggregate outstanding principal balance of up to _________________________________________________ of FFELP Loans, participation interests in which are committed to be sold by Lender and purchased by the Participant pursuant to this Agreement.

"Commitment Period" means the period of time commencing on the date first set forth above and terminating 364 days thereafter, and renewing thereafter for successive 364-day periods, unless either party gives written notice of intent to terminate at least 30 days prior to the termination of the initial Commitment Period or any renewal/extension Commitment Period. The Commitment Period shall terminate immediately upon a default by Lender of any of its obligations hereunder.

"Contract of Insurance" means an agreement between the Secretary of Education and either the Trustee or Lender providing for the insurance by the Secretary of Education of the principal of and accrued interest on a FFELP Loan to the maximum extent permitted under the Higher Education Act.


"Eligible Loan" means a FFELP Loan in which a participation interest is authorized to be acquired by the Participant which (i) is either Insured or Guaranteed; (ii) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments; (iii) complies with each representation and warranty with respect thereto contained herein; and (iv) meets the other applicable criteria set forth in the Loan Purchase Regulations and an undivided participation interest in which is eligible for purchase under the terms of the Financing Agreement.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans insured or guaranteed by any Guarantee Agency and federal interest subsidy payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means those specific loans in which a participation interest is acquired by Participant from Lender pursuant to this Agreement, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated pursuant to the Federal Family Education Loan Program and the Higher Education Act.

"Financing Agreement" means the ______________________ Agreement, dated as of ____________________________, ________, by and among the Participant, _______________________ and ____________________________________, which is utilized to finance Participant's purchase of participation interests in the FFELP Loans hereunder.

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contracts providing, among other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with Lender or the Trustee on behalf of Lender.

L-2

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either Lender or the Trustee on behalf of Lender providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans to Borrowers, made or acquired by Lender or the Trustee on behalf of Lender from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to Lender or the Trustee on behalf of Lender pertaining to Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Insurance" or "Insured" or "Insuring" means, with respect to a FFELP Loan, the insuring by the Secretary of Education (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Higher Education Act) under the Higher Education Act of the principal of and accrued interest on such FFELP Loan to the maximum extent permitted under the Higher Education Act for FFELP Loans originated, held and serviced in full compliance with the Higher Education Act.

"Insured Loans" means FFELP Loans which are Insured.

"Interest Subsidy Payments" means interest subsidy payments received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Lender" means _______________________________, a _____________ corporation, an "eligible lender" under criteria established by the Higher Education Act that has received an eligible lender designation by the Secretary of Education with respect to Insured Loans or from a Guarantee Agency with respect to Guarantee Loans, which is selling participation interests in FFELP Loans to the Participant hereunder or, if Lender is not designated as an eligible lender under the Higher Education Act, Lender holds beneficial ownership of Eligible Loans through the Trustee, which is an eligible lender under the Higher Education Act.

"Lender's Retained Interest" means that portion of the income earned with respect to Eligible Loans covered by the Participation Certificate which is equal to______________basis points (__.____%), on an annualized basis, of the average quarterly aggregate principal balance of Eligible Loans covered by the Participation Certificate; provided, however, that if changes in the Higher Education Act subsequently reduce the interest rates, Special Allowance Payments or Interest Subsidy Payments, then Lender's Retained Interest shall be reduced on a pro tanto basis.

L-3

"Loan Purchase Agreement" means the Loan Purchase Agreement including all exhibits and schedules attached thereto, substantially in the form of Schedule A hereto.

"Loan Purchase Regulations" means the rules and regulations of the Participant, as may be adopted by the Participant from time to time with the consent of the parties to (and the consent of any other persons required under the terms of) the Financing Agreement, which pertain to acquisition of participation interests hereunder, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Participant is subject.

"Participant" means ______________________, a ____________ corporation, and its successors and assigns.

"Participation Certificate" means the master participation certificate in the form attached hereto as Schedule B.

"Purchase Price" means 100% of the outstanding principal balance plus 100% of the accrued and unpaid interest thereon with respect to Eligible Loans covered by the Participation Certificate, each as of the date of purchase.

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Servicer" means___________________________or any other servicing agent approved as may be required in the Financing Agreement.

"Servicing Agreement" means the agreement in which the Servicer is engaged by Participant to administer and service Eligible Loans covered in the Participation Certificate.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Trust Agreement" means the trust agreement, if any, pursuant to which the Trustee holds legal title to the FFELP Loans.

"Trustee" means____________________________acting in its capacity as eligible lender trustee under the Trust Agreement, and not in its individual capacity.

L-4

II. PURCHASE OF PARTICIPATION INTEREST

Section 2.01. Purchase of Participation Interest. Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, during the Commitment Period, Lender agrees to sell to Participant, and Participant agrees to purchase from Lender, in an aggregate amount up to a maximum of the Commitment Amount, an undivided participation interest in 100.0% of the outstanding principal balance and accrued interest thereon of Eligible Loans and a portion of the income generated by the Eligible Loans as provided herein. Participant shall pay to Lender or its designee the Purchase Price for the participation interest in each Eligible Loan purchased hereunder, by wire transfer of immediately available funds, on such dates as the parties may mutually agree upon. The participation interest acquired by Participant shall include the promissory note or Official Copy as defined in
Section 2.02 and related documents in connection with each participated Eligible Loan. The participation interest purchased by Participant shall represent a participation interest in each and every Eligible Loan specifically identified in the Participation Certificate with respect thereto, and the parties agree that Participant is not purchasing an interest in an undivided pool of Eligible Loans. It is the intention of Lender, that the transfer from Lender to Participant constitutes a true, absolute sale of the participation interest in Eligible Loans hereunder and that the ownership of such participation interests shall not become or be deemed to be property of Lender for any purposes under applicable law. Except as expressly set forth in this Agreement, the sale of participation interests in Eligible Loans shall be without recourse to Lender in connection with Borrowers' default on such Eligible Loans. If a Borrower defaults on an Eligible Loan, and the proceeds from the liquidation of the Eligible Loan are insufficient to pay the interest accrued on the Eligible Loan, interest shall be distributed on a pro rata basis between the Participant and Lender based on the proportion of the basis points comprising Lender's Retained Interest and the total basis points comprising the interest rate on the Eligible Loan.

Section 2.02. Participation Certificate. On the date of the initial sale of a participation interest with respect to a portfolio of Eligible Loans hereunder, or thereafter as mutually agreed upon by the parties hereto, Lender shall execute and deliver to Participant the Participation Certificate evidencing a 100% participation and beneficial ownership interest in Eligible Loans in that portfolio as identified in Schedule A attached to the Participation Certificate. Lender shall attach or cause to be attached to the executed original Participation Certificate a schedule of the participated Eligible Loans, legal title to which shall be retained by Lender (if an eligible lender under the Higher Education Act) or by the Trustee. As Lender sells additional participation interests in Eligible Loans to Participant hereunder, no less frequently than on a monthly basis, Lender shall issue (or cause to be issued) supplemental schedules to Participant to be substituted and attached to the Participation Certificate. The participation interest shall be deemed to have been transferred to Participant upon payment of the purchase price therefor, irrespective of whether such supplemental schedules are issued by Lender. With respect to any Eligible Loan evidenced by a Master Promissory Note in the form mandated by Section 432(m)(l)(D) of the Higher Education Act, Lender shall make only one copy of the Master Promissory Note evidencing such Eligible Loan, mark the same "Official Copy" in red ink, and deliver such official copy or the original thereof to Servicer on behalf of Participant; Lender shall also perform any reasonable or necessary acts to perfect Participant's ownership of the participation interest in Eligible Loans including, without limitation, providing notice to the Borrowers of the

L-5

transfer of the participation interest if Participant determines such acts are necessary to perfect such sale.

Section 2.03. Distribution of Payments Received. Upon issuance of the Participation Certificate with respect to a particular portfolio of Eligible Loans, Participant shall be entitled to 100% of payments and income earned with respect to the Eligible Loans covered by the Participation Certificate, less Lender's Retained Interest which shall be deducted therefrom and paid to Lender on a quarterly basis. Lender shall pay for all origination fees payable to the Secretary of Education pursuant to the Higher Education Act, servicing fees charged by Servicer pursuant to the Servicing Agreement and any other costs incidental to or associated with origination, Guarantee, ownership, administration, servicing and collection with respect to each of the Eligible Loans covered by the Participation Certificate. Lender agrees to account and deliver to Participant, or cause to be delivered to Participant, all sums of principal, interest, Special Allowance Payments, Interest Subsidy Payments or other income received by Lender or Servicer on behalf of Lender on account of Participant's participation interest in the Eligible Loans covered by the Participation Certificate during the term of this Agreement, less Lender's Retained Interest. Lender shall cause Servicer to furnish to Participant, on a monthly basis, all reports issued by Servicer pursuant to the Servicing Agreement showing the amount of the balances of each of the Eligible Loans covered by the Participation Certificate and other information generated by Servicer, and such other specific information on individual Eligible Loans covered by the Participation Certificate as Participant may reasonably require from time to time, subject to the abilities of Servicer. Participant shall have access to inspect documents in connection with Eligible Loans covered by the Participation Certificate at the Servicer on a day to day basis.

Section 2.04. Servicing and Control of Eligible Loans. Lender and Participant shall cause Servicer to service and collect each of the Eligible Loans covered by the Participation Certificate under the Servicing Agreement, in accordance with the terms of the Higher Education Act, and any rules and any rules adopted by the applicable Guarantee Agency or the Secretary of Education. Servicer shall act at the direction of Participant. The promissory notes or the Official Copies as defined in Section 2.02 and other documents evidencing or relating to the Eligible Loans covered in the Participation Certificate shall be retained by Servicer or its agent for safekeeping as custodian in connection with the Servicing Agreement for the benefit of Lender and Participant. Servicer shall segregate the Eligible Loans in a separate account for servicing purposes for the benefit of Lender and Participant. During the term of this Agreement, Lender shall not (and shall cause the Trustee to not) pledge, encumber, sell, transfer or otherwise dispose of any interest in any Eligible Loan covered by a Participation Certificate, except as may be expressly permitted herein.

Section 2.05. Conditions of Purchase. Participant's obligation to purchase and pay for participation interests in Eligible Loans hereunder shall be subject to each of the following conditions precedent:

L-6

(a) All representations, warranties and statements made by Lender contained in this Agreement shall be true on the applicable date of purchase;

(b) Participant shall receive an opinion of Lender's counsel dated as of the date of the Participation Certificate, in form and substance satisfactory to Participant, to the effect that (i) this Agreement has been duly authorized, executed and delivered by Lender and constitutes the legal, valid, binding and enforceable obligation of Lender, (ii) the Participation Certificate has been duly authorized, executed and delivered by Lender, (iii) with respect to all Insured Loans in which participation interests are being acquired, the applicable Contract of Insurance has been duly authorized, executed and delivered by the Seller, (iv) with respect to participation interests in all FFELP Loans in which participation interests are being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by Participant, (v) assuming the due execution and delivery thereof, each FFELP Loan in which a participation interest is acquired hereunder constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms,
(vi) to the knowledge of Lender's counsel, the execution and delivery of the Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of the Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party or by which it is bound or constitute a default thereunder, (vii) to the knowledge of Lender's counsel, Lender is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially or adversely affect the ability of Lender to perform its obligations under the Agreement, and (viii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state banking regulatory agency, is required in connection with the consummation of the transactions contemplated in the Agreement.

(c) Delivery by Lender to Participant on or before applicable date of purchase of the Participation Certificate, original or supplemental schedules to the Participation Certificate listing and identifying each Eligible Loan in which a participation interest is being transferred to Participant; UCC-1 Financing Statements evidencing the transfer from Lender to Participant, UCC Lien Searches, and UCC Termination Statements or Releases, if any, releasing any security interest granted by Lender in any Eligible Loan covered by the Participation Certificate.

L-7

(d) Adequate funds are available to Participant from a Financing Agreement or otherwise which will finance the purchase of participation interests in Eligible Loans under this Agreement.

Section 2.06. Repurchase Obligation. If:

(i) any representation or warranty made or furnished by Lender in or pursuant to this Agreement with respect to a FFELP Loan shall prove to have been materially incorrect;

(ii) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, Insurance, reinsurance or Guarantee Payments);

(iii) a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to a Borrower's obligation to pay all or any part of the FFELP Loan, and Participant, in good faith, believes that the facts reported, if true, raise reasonable doubts as to the legal enforceability of such FFELP Loan; or

(iv) the instrument which Lender purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then Lender shall repurchase the participation interest in such FFELP Loan or purported FFELP Loan upon the request of Participant by paying Participant the then outstanding principal balance of such FFELP Loan or purported FFELP Loan (or such greater amount as may be necessary to make the Participant whole), plus interest and applicable Special Allowance Payments with respect to such FFELP Loan or purported FFELP Loan from the date of purchase of the participation interest therein to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP Loan, plus any attorney fees, legal expenses, court costs, servicing fees or other expenses incurred by Participant in connection with such FFELP Loan or purported FFELP Loan, less Lender's Retained Interest with respect to such FFELP Loan.

III. REPRESENTATIONS AND WARRANTIES

Section 3.01. Lender's Representations and Warranties. Lender hereby represents, warrants and covenants to Participant as follows:

A. Any information furnished by Lender to the Participant, or the Participant's agents with respect to a FFELP Loan is true, complete and correct.

B. The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the

L-8

occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Trustee or the Participant as assignee thereof. Lender shall have taken all reasonable actions to assure that no maker of a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 60 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the applicable Loan Purchase Date, be more than 60 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. If the Higher Education Act permits Lenders to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder bears interest at a rate lower than the applicable rate of interest; provided, however, that the Participant may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of Lender, the terms of which have been fully described in detail and in writing to the Participant.

C. Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

D. Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and is an Eligible Loan, as that term is defined in the Agreement.

E. Lender or Lender's eligible lender trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and Lender has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

F. Lender (and the Trustee, if applicable) is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description.

G. Each FFELP Loan is either Insured or Guaranteed; such Insurance or Guarantee, as the case may be, is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to the Secretary of Education or a Guarantee Agency, as the case may be, have been or will be paid in full by Lender, and none of the FFELP Loans has at any time been tendered to either the Secretary of Education or any Guarantee Agency for payment.

H. There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the creditworthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, the insurance thereof and any applicable Guarantee.

L-9

I. Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

J. Lender has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Agreement; the execution and delivery of the Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party or by which it is bound or constitute a default thereunder; Lender is not a party to or bound by any agreement or instrument or subject to any charter or other Participant restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Lender to perform its obligations under the Agreement and the Agreement constitutes a valid and binding obligation of Lender enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Participant, the Federal Deposit Insurance Participant, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

K. Lender is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

L. Lender and Servicer have each exercised (and shall continue to exercise) due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and Lender has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Agreement. Lender shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Participant.

M. With respect to all Insured Eligible Loans in which a participation interest is being acquired, Insurance is in effect with respect thereto; the applicable Contract and certificates of Insurance are valid and binding upon the parties thereto in all respects material to the security for any bonds and/or notes issued by the Participant; and Lender is not in default in the performance of any of its covenants and agreements made in respect thereof.

N. With respect to all Guaranteed Eligible Loans in which a participation interest is being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects material to the security of the bonds and/or notes issued by the Participant to finance the FFELP Loans; and Lender is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

O. Lender does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student

L-10

or his family maintain a business relationship with Lender, except as may be permitted under applicable laws or (ii) discriminate on the basis of race, sex, color, creed or national origin.

P. The FFELP Loans are a representative sample of all student loans held by Lender with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrower to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

Q. Each participation interest transferred to the Participant under the Agreement is a participation interest in a FFELP Loan which constitutes an Eligible Loan.

R. The fair salable value of the assets on a going concern basis of Lender and its subsidiaries, on a consolidated basis, as of the time of each sale of participation interests hereunder is in excess of the total amount of their liabilities.

S. Lender has carefully reviewed the Loan Purchase Regulations supplied by the Participant and has complied, and shall continue to comply, with all applicable Loan Purchase Regulations.

T. Each FFELP Loan in which a participation interest is purchased pursuant to this Agreement includes all Eligible Loans of any one Borrower held by Lender.

Section 3.02 Participant's Representations and Warranties. Participant hereby represents and warrants to Lender that execution, delivery and performance of this Agreement by Participant (i) has been duly authorized or ratified effective as of the date of execution by all necessary corporate action on the part of Participant; (ii) does not and will not contravene the laws of the state of its incorporation providing for the organization and governing of Participant; (iii) does not and will not conflict with, or result in a violation of, any applicable laws; and (iv) does not and will not require any consent or approval of any creditor or constitute a violation of or default under any agreement or instrument to which Participant is a party or whereby any of its property may be bound.

IV. TERM

Section 4.01. Termination. The term of this Agreement shall be from the date first set forth above until the termination of the Commitment Period. If Lender or the Trustee transfers title to a specific Eligible Loan covered by the Participation Certificate to Participant, the participation interest with respect to such transferred Eligible Loan shall terminate on the date of such transfer. Immediately upon termination (without renewal) of this Agreement and of the Participation Certificate, or any portion thereof, Lender's Retained Interest, as then accrued and unpaid, shall be paid and if Participant is not in material default of its obligations under this Agreement, Lender shall immediately transfer to Participant or its designee legal title to the Eligible Loans covered by the terminated portion of the Participation Certificate. At or prior to such transfer of legal title, Lender shall execute and deliver to Participant or its designee an executed Loan Purchase Agreement, together with all documents of transfer in connection therewith, between Lender as Seller and Participant or its designee as Purchaser, effective to

L-ll

transfer title to the Eligible Loans covered in the terminated portion of the Participation Certificate as of the termination of the participation, free and clear of any liens, encumbrances, pledges, or security interests of any nature. Title to an Eligible Loan which is partially disbursed as of the termination of this Agreement shall be transferred as described in the preceding sentence as soon as possible after such Eligible Loan is fully disbursed.

V. OTHER PROVISIONS

Section 5.01 Indemnification. Lender agrees to indemnify and hold Participant and its successors and assigns harmless from and against any and all loss, liability, cost, damage or expense (including reasonable attorneys fees and costs of litigation) incurred by reason of any breach of Lender's representations, warranties or covenants hereunder or any false or misleading representations or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by Lender in connection herewith. This indemnity obligation shall survive execution of the Agreement and termination of the Commitment Period.

Section 5.02 Assignment. The rights of Participant under this Agreement may be freely assigned or subparticipated, in whole or in part, without prior written consent of Lender. The rights and obligations of Lender under this Agreement may not be assigned in whole or in part without the prior written consent of Participant. This Agreement shall be binding upon the parties hereto, and their permitted successors and assigns. Lender acknowledges that Participant has assigned all of its right, title and interest in and to the Participation Certificate and this Participation Agreement to providers of funding under the Financing Agreements with the power and right to enforce the provisions thereof and hereof.

Section 5.03 No Partnership. This Agreement shall not be construed to create a partnership or joint venture between Lender and Participant. The transaction evidenced by this Agreement is a loan participation transaction pursuant to which Lender and Participant are participating in the Eligible Loans.

Section 5.04 Amendment. This Agreement may be modified or otherwise amended only if such modification or amendment is in writing and signed by both Lender and Participant. The parties agree to make such modifications or amendments to this Agreement from time to time as may be reasonably necessary to maintain compliance with the Higher Education Act.

Section 5.05 Notices. All notices and other communications under this Agreement shall be in writing and shall be deemed to have been duly given if delivered with a written receipt from the recipient or mailed by certified United States mail, sufficient postage pre-paid, or sent by nationally recognized overnight delivery service such as Federal Express, addressed as follows:

If to Lender:


Attention: ______________________

L-12



if to Participant:


Attention: ______________________



or to any such address as either party may direct in writing delivered to the other party as set forth herein. Notice shall be effective (i) if mailed or delivered, upon receipt, refusal of receipt or the date marked as uncollected, or (ii) if sent by overnight delivery, the earlier of receipt of two business days after deposit with the delivery service.

Section 5.06. Continuing Representations. The warranties and representations of the parties contained in Article III hereof shall survive execution of this Agreement and the Commitment Period and bind the parties hereto as continuing covenants.

Section 5.07. Governing Law. This Agreement shall be governed by and construed in accordance with the laws of the State of Nebraska.

Section 5.08 Counterparts. This Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

Section 5.09 Severability. If any provision of this Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied to any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained, shall not affect the remaining portions of this Agreement or any part hereof.

Section 5.10 Non-exclusive Remedies. No remedy by the terms of this Agreement conferred upon or reserved to Participant is intended to be exclusive of any other remedy, but each and every other remedy shall be cumulative and in addition to every other remedy given under this Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Agreement.

Section 5.11 Servicing. Each Eligible Loan covered by the Participation Certificate shall be serviced pursuant to the Servicing Agreement for the life of such loan by Servicer and shall not be removed from the servicing system of Servicer, except as provided below. Lender agrees that each FFELP Loan participated pursuant to this Agreement which is held by or on behalf of Lender or any of Lender's affiliates after the date of this Agreement shall be serviced by Servicer under a servicing agreement for a term of the life of such loan and shall not be

L-13

removed from the servicing system of Servicer; provided, however, that Lender may engage a servicing agent other than Servicer only if Participant approves such servicing agent in writing and the Borrower attends an educational institution which expressly requires servicing of all student loans made to its students to be performed exclusively by a servicing agent other than Servicer, and provided further, however, that Participant may, at its option, require transfer of servicing to a new servicing agent as approved by Participant upon material default under the Servicing Agreement or insolvency or filing of bankruptcy by Servicer.

Section 5.12 Bankruptcy of Lender. Upon the filing of bankruptcy or receivership by Lender, Lender shall cause title to each Eligible Loan covered by the Participation Certificate to be transferred by Lender or the Trustee to Participant or its designee.

Section 5.13 Further Assurances. Lender shall, at its expense, execute all other documents and take all other steps as may be requested by Participant from time to time to effect the sale of the participation interests in the FFELP Loans hereunder.

Section 5.14 Information. Lender shall, at its expense, furnish to Participant such additional information concerning Lender's FFELP Loan portfolio as Participant may reasonably request.

Section 5.15 Security interest. The parties to this Agreement intend that the conveyance of Lender's right, title and interest in and to the FFELP Loans shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from Lender to Participant. The parties to this Agreement intend that the arrangements with respect to the participation interest in FFELP Loans shall constitute a purchase and sale of such participation interests and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Agreement would constitute a security agreement under applicable law and that Lender shall be deemed to have granted, and hereby does grant (subject to the condition above), to Participant a first priority perfected security interest in all of Lender's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of Participant hereunder and the obligations of Lender hereunder (collectively, the "Pledged Collateral"):

(i) all participation interests in FFELP Loans;

(ii) all revenues and recoveries of principal from participation interests in FFELP Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(iii) any other revenues and recoveries of principal and interest, other payments and reimbursements of principal and

L-14

accrued interest received with respect to any participation interests in FFELP Loans, any other collection of cash with respect to such FFELP Loans (including, but not limited to, Interest Subsidy Payments and Special Allowance Payments) received and all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral;

(iv) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such participation interests in FFELP Loans, whether pursuant to the contract related to such participation interests in FFELP Loans or otherwise;

(v) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to participation interests in FFELP Loans otherwise in respect of the pledged collateral; and

(vi) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

Lender agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents, and take all further action that Participant may reasonably request in order to perfect, protect or more fully evidence Participant's interest in the Pledged Collateral Or to enable Participant to exercise or enforce any of its rights hereunder.

L-15

IN WITNESS WHEREOF, the parties have caused this Participation Agreement to be executed by officers duly authorized as of the day first above written.

_________________________________           _________________________________

By:    _________________________________    By:    _____________________________

Title: _________________________________    Title: _____________________________

L-16

PARTICIPATION CERTIFICATE

Pursuant to that certain Participation Agreement (the "Agreement") dated __________________________ _________________, 2000, by and between ______________________ (the "Participant") and _________________________________ (the "Lender"), Lender hereby issues and delivers this Participation Certificate to evidence Participant's participation interests in student loans guaranteed under the Higher Education Act of 1965, as amended, which are identified by the schedule marked as Exhibit "A," attached hereto and incorporated herein by this reference, which may be amended or supplemented from time to time, which loans or interests therein are owned by Lender and are serviced by_____________________and designated a separate account, in accordance with the terms of the Agreement. This Participation Certificate shall be governed, in all respects, by the Agreement, the terms of which are incorporated herein by this reference as if fully stated herein.


By: __________________________________

Title: __________________________________

Accepted this__________day of___________________, 20_____.


By: __________________________________

Title: __________________________________

L-17

EXHIBIT "A"

Schedule of Loans


Exhibit 10.12

EXECUTION COPY


SECOND AMENDMENT TO WAREHOUSE NOTE PURCHASE AND SECURITY
AGREEMENT

among

NHELP-III, INC.,
as the Issuer

and

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as the successor Trustee

and

DELAWARE FUNDING CORPORATION,
as a Note Purchaser

and

THREE RIVERS FUNDING CORPORATION,
as a Note Purchaser

and

JPMORGAN CHASE BANK,
as DFC Agent and Administrative Agent

and

MELLON BANK, N.A.,
as TRFC Agent

Dated as of September 12, 2002



TABLE OF CONTENTS

                                                                           PAGE
                                                                           ----
                                    ARTICLE I

                        AMENDMENTS TO ORIGINAL AGREEMENT

Section 1.01.    Defined Terms.........................................      1
Section 1.02.    Amendments to Definitions.............................      1
Section 1.03.    Additional Amendments.................................      2

                                   ARTICLE II

                               GENERAL PROVISIONS

Section 2.01.   Effective Date.........................................      3
Section 2.02.   Laws Governing.........................................      3
Section 2.03.   Severability...........................................      3
Section 2.04    Conditions Precedent to Amendment......................      3

                                   ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT....................................      4


THIS SECOND AMENDMENT TO WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT (the "Amendment") is made as of September 12, 2002, among: NHELP-III, INC., a corporation duly organized under the laws of the state of Nevada (the "Issuer"); DELAWARE FUNDING CORPORATION, a Delaware corporation ("DFC"); THREE RIVERS FUNDING CORPORATION, a Delaware corporation ("TRFC"); JPMORGAN CHASE BANK, a New York banking corporation and successor to Morgan Guaranty Trust Company of New York, as DFC Agent (in such capacity, the "DFC Agent") and Administrative Agent (in such capacity, the "Administrative Agent"); MELLON BANK, N.A., a national banking association, as TRFC Agent (the "TRFC Agent") and WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association and successor to Norwest Bank Minnesota, National Association, as eligible lender and successor trustee (the "Trustee").

PRELIMINARY STATEMENTS

1. The Issuer, DFC, TRFC, the DFC Agent, the TRFC Agent, and the Trustee have previously entered into that certain Warehouse Note Purchase and Security Agreement dated as of September 1, 1999 (as amended through the date hereof, the "Original Agreement").

2. Pursuant to Section 10.01 of the Original Agreement, the Issuer, DFC, TRFC, the DFC Agent, the TRFC Agent and the Trustee may amend the Original Agreement with the prior written consent of the Issuer, the Required Note Purchasers, the Trustee and the Agents. As of this date, TRFC and DFC are the Required Note Purchasers and the Agents have given their written consent to the execution of this Amendment.

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

ARTICLE I

AMENDMENTS TO ORIGINAL AGREEMENT

SECTION 1.01. DEFINED TERMS. All words and phrases defined in Article I of the Original Agreement shall have the same meaning in this Amendment, except as otherwise appears in this Article.

SECTION 1.02. AMENDMENTS TO DEFINITIONS. The definitions set forth below are amended in their entirety to provide as follows:

"Facility Limit" means, at any time, $450,000,000 as such amount may be adjusted from time to tune pursuant to Section 2.03; provided, however, that at all times on or after the termination of the Revolving Period, the "Facility Limit" shall mean the Facility Amount.

"Interest Period" means (a) a calendar month or (b) such other period as maybe agreed upon from time to time by the Issuer and the Required Note Purchasers. At no time may there he more than one Interest Period outstanding, unless otherwise approved by the Required Note Purchasers.

1

"Liquidity Termination Event" means the occurrence of any of the following events: (a) any Liquidity Provider then providing liquidity to a Conduit Note Purchaser has its rating lowered below "A-l" by S&P or "P-l" by Moody's, unless a replacement Liquidity Provider having ratings of at least "A-l" from S&P and "P-l" by Moody's is substituted within 30 days of such downgrade, (b) any Liquidity Provider shall fail to honor any of its payment obligations under the related Liquidity Agreement unless such payment obligations are otherwise satisfied by the related Agent, Conduit Note Purchaser or another financial institution, (c) any Liquidity Agreement shall cease for any reason to be in full force and effect or be declared null and void and such Liquidity Agreement is not replaced or (d) 60 days after written notice has been received by the Issuer stating that a consolidation of (i) DFC and J.P. Morgan Chase & Co. Incorporated or
(ii) TRFC and Mellon Bank N.A., has occurred,

"Pro Rata Share" means with respect to any Note Purchaser at any time, a fraction (expressed as a percentage) the numerator of which is the Aggregate Note Balance attributable to such Note Purchaser and/or the Liquidity Note Purchasers (or an Agent or other Note Purchaser on its behalf), and the denominator of which is the Aggregate Note Balance. As of the date of this Agreement, the Pro Rata Share of the DFC Agent shall be a fraction (expressed as percentage), the numerator of which is 250 and the denominator of which is 450, and the Pro Rata Share of TRFC shall be a fraction (expressed as a percentage), the numerator of which is 200 and the denominator of which is 450.

"Regular Interest Rate" means, with respect to any Note on any date during an Interest Period, a rate of interest equal to the per annum rate (expressed as a percentage and an interest yield equivalent and calculated on the basis of a 360-day year) equivalent to the sum of the Margin plus the weighted average of the per annum rates paid or payable by the applicable Note Purchaser from time to time as interest on or otherwise in respect of the CP issued by such Note Purchaser during such Interest Period as determined by the applicable Agent, which rates shall reflect and give effect to (x) dealer and placement agent fees and commissions, associated with the issuance of such Note Purchaser's CP, and (y) other borrowings by such Note Purchaser, including borrowings to fund small or odd dollar amounts that are not easily accommodated in the commercial paper market to the extent such amounts are allocated, in whole or in part, to such Note by the applicable Agent; provided, that if any component of such rate is a discount rate, in calculating the "Regular Interest Rate" for such day the applicable Agent shall for such component use the rate resulting from converting such discount rate to an interest bearing equivalent rate per annum.

"Settlement Date" means the first Business Day of each month or such other day as may be agreed to by the Issuer and the Note Purchasers.

SECTION 1.03. ADDITIONAL AMENDMENTS.

(a) Section 10.02 is hereby amended in its entirety to provide as follows:

2

SECTION 10.02. NOTICES, ETC. All notices and other communications provided for hereunder shall, unless otherwise stated herein, be in writing (including electronic mail or other form of electronic transmission and communication by facsimile copy) and mailed, delivered by nationally recognized overnight courier service, transmitted or delivered by hand, as to each party hereto, at its address set forth under its name on the signature pages hereof or at such other address (which may be an electronic mail address or other address for electronic delivery) as shall be designated by such party in a written notice to the other parties hereto. All such notices and communications shall be effective, upon receipt, or in the case of (a) notice by mail, five days after being deposited in the United States mails, first-class postage prepaid or (b) notice by electronic mail, other electronic transmission or facsimile copy, when verbal communication of receipt is obtained, except that notices and communications pursuant to Article II shall not be effective until received.

(b) Section 11.04 is hereby amended to delete the parenthetical phrase "(which may be by telex)" in cause (e) of the final sentence of such section, and to insert the parenthetical phrase "(which may be by electronic mail or other electronic transmission)" in its place.

ARTICLE II

GENERAL PROVISIONS

SECTION 2.01. EFFECTIVE DATE. This Amendment shall be effective as of the later to occur of (i) September 12, 2002 or (ii) the date on which the conditions precedent specified in Section 2.04 of this Amendment are satisfied.

SECTION 2.02. LAWS GOVERNING. It is the intent of the parties hereto that this Amendment shall in all respects be governed by the laws of the State of New York.

SECTION 2.03. SEVERABILITY. If any covenant, agreement, waiver, or part thereof in this Amendment contained be forbidden by any pertinent law or under any pertinent law be effective to render this Amendment invalid or unenforceable or to impair the lien hereof, then each such covenant, agreement, waiver, or part thereof shall itself be and is hereby declared to be wholly ineffective, and this Amendment shall be construed as if the same were not included herein.

SECTION 2.04. CONDITIONS PRECEDENT TO AMENDMENT. The effectiveness of this Amendment shall be subject to the condition precedent that DFC, TRFC, the Agents and the Trustee shall have received an opinion of counsel to the Issuer, in form and substance satisfactory to each Agent and the Trustee, concerning due authorization, execution and delivery of this Amendment and the enforceability of this Amendment in accordance with its terms (subject to customary exceptions).

3

ARTICLE III

APPLICABILITY OF ORIGINAL AGREEMENT

The provisions of the Original Agreement are hereby ratified, approved and confirmed, except as otherwise expressly modified by this Amendment. The representations, warranties and covenants contained in the Original Agreement (except as expressly modified herein) are hereby reaffirmed with the same force and effect as if fully set forth herein and made again as of the date hereof.

[Signature Pages Follow]

4

IN WITNESS WHEREOF, the parties have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE ISSUER:
NHELP-III, INC.

By  /s/ Terry J. Heimes
   ------------------------------------------
   Name: Terry J. Heimes
   Title: Vice President

THE NOTE PURCHASERS:
DELAWARE FUNDING CORPORATION

By: JPMorgan Chase Bank, as attorney-in-fact
for Delaware Funding Corporation

By  /s/ Bradley S. Schwartz
    -----------------------------------------
    Name:  Bradley S. Schwartz
    Title: Managing Director

THREE RIVERS FUNDING CORPORATION

By  /s/ Bernard J. Angelo
   ------------------------------------------
    Name: Bernard J. Angelo
    Title: Vice President

[Signature Page to Second Amendment to Warehouse Note Purchase and Security Agreement]


THE AGENTS:

JPMORGAN CHASE BANK, as DFC
Agent and Administrative Agent

By  /s/ Bradley S. Schwartz
    ----------------------------------------
    Name:  Bradley S. Schwartz
    Title: Managing Director

MELLON BANK, N.A., as TRFC Agent

By /s/ Mark Mershon
   -----------------------------------------
   Name:  Mark Mershon
   Title: Vice President

THE TRUSTEE:

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION, as Trustee

By /s/ Scott Ulven
   -----------------------------------------
   Name:  Scott Ulven
   Title: Corporate Trust Officer

[Signature Page to Second Amendment to Warehouse Note Purchase and Security Agreement]


Exhibit 10.13

EXECUTION COPY

AMENDMENT TO
WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT

THIS AMENDMENT TO WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT, dated
as of June 1, 2003 (this "Amendment") is by and among NHELP-III, Inc. as Issuer (the "Issuer"); DELAWARE FUNDING CORPORATION, as Note Purchaser ("DFC"), THREE RIVERS FUNDING CORPORATION, as Note Purchaser ("TRFC," and together with DFC, the "Note Purchasers"); JPMORGAN CHASE BANK, successor to Morgan Guaranty Trust Company of New York, as DFC Agent and Administrative Agent (the "DFC Agent" and the "Administrative Agent"); MELLON BANK, N.A. as TRFC Agent (the "TRFC Agent") and amends and supplements the Warehouse Note Purchase and Security Agreement, dated as of September 1, 1999 (as amended through the date hereof, the "Agreement"), by and among the parties hereto and Wells Fargo Bank Minnesota, National Association, as successor eligible lender and successor Trustee (the "Trustee"). Capitalized terms used herein and not otherwise defined shall have the meanings assigned to such terms in the Agreement.

RECITALS

WHEREAS, the parties to the Agreement have agreed to amend and supplement certain provisions in the Agreement as set forth herein; and

WHEREAS, pursuant to Section 10.01 of the Agreement, the parties to the Agreement are permitted to amend the Agreement in writing without the written agreement of the Trustee, if not affected thereby.

NOW THEREFORE, in consideration of the premises and the agreements contained herein, the parties to this Amendment agree as follows:

SECTION 1. AMENDMENTS.

(a) Section 1.01 is hereby amended by inserting the following definition in the appropriate alphabetical order:

"Extraordinary Note Purchases" means Note Purchases made on or before June 30, 2003 pursuant to Section 2.02(e) hereof in an amount identified by the Issuer by written notice delivered in accordance with, and in the form required by,
Section 2.02 of this Agreement, which Note Purchases shall be, in the aggregate, a principal amount not to exceed $500,000,000.

(b) The definition of "Facility Limit" in Section 1.01 is hereby amended by inserting the following before the period at the end thereof:

; provided, further, that commencing on June 6, 2003 and ending on the date when the Extraordinary Note Purchases (and any Rollover Note Purchase related thereto) are repaid in full, the Facility Limit shall be increased for all purposes hereunder by the amount of the then-outstanding amount of the Extraordinary


Note Purchases (and any Rollover Note Purchase related thereto), as the same may decrease from time to time.

(c) The last sentence of the definition of "Pro Rata Share" in Section 1.01 is hereby amended as follows:

As of the date of this Agreement, the Pro Rata Share of the DFC Agent shall be a fraction (expressed as a percentage), the numerator of which is 250 and the denominator of which is 450, and the Pro Rata Share of TRFC shall be a fraction (expressed as a percentage), the numerator of which is 200 and the denominator of which is 450; provided, however, that with respect to Extraordinary Note Purchases (and any Rollover Note Purchase related thereto), the pro rata share of the DFC Agent shall be 100.0% and the pro rata share of the TRFC Agent shall be 0.0%.

(d) Article VII is hereby amended by inserting (i) the word "or" following the semicolon at the end of clause (p) thereof, and
(ii) the following new clause following clause (q):

(q) the Extraordinary Note Purchases are not repaid in full by the Issuer on or before the Settlement Date in August 2003;

(e) Section 2.02 is hereby amended by inserting a new paragraphs (e) and (f) at the end of such section, which shall read as follows:

(e) On the terms and conditions set forth herein, DFC agrees to make, and the DFC Agent may in its sole discretion make, the Extraordinary Note Purchases on or before June 30, 2003. The Maturity Date of the Extraordinary Note Purchases shall be the Settlement Date in August 2003. Notwithstanding anything to the contrary in this Agreement or the other Transaction Documents, for so long as any portion of the Extraordinary Note Purchase (and any Rollover Note Purchase related thereto) remains outstanding, the Issuer shall not acquire Eligible Loans with proceeds of the Extraordinary Note Purchases (and any Rollover Note Purchase related thereto) at a price in excess of 100%, plus accrued interest thereon.

(f) Notwithstanding the provisions of Section 2.05(c)(iii), for so long as any portion of the Extraordinary Note Purchases remain unpaid by the Issuer on or after the Settlement Date in August 2003, any Principal and Yield due or accrued on the Note Purchases or the Extraordinary Note Purchases on any Settlement Date will be payable not later than 1:00 p.m. (New York time) on such Settlement Date as follows:

first, to the Holders and amount equal to accrued and unpaid Yield on all outstanding Notes;


second, (i) so long as (1) no Event of Default pursuant to any of clauses (a) through(p) of Article VII or Termination Date pursuant to clause (q) of Article VII has occurred and is continuing, (2) no event has occurred (or is anticipated to occur after giving effect to the payments to be made on such Settlement Date) that with the giving of notice or passage of time or both would result in an Event of Default pursuant to any of clauses (a) through (p) of Article VII, and (3) all of the conditions to a Rollover Note Purchase with respect to maturing Notes (other than those associated with the Extraordinary Note Purchases) on such Settlement Date have been satisfied (the failure to satisfy the terms of any of clauses (1), (2) or (3), a "Section 2.02(f) Event"), to DFC or a DFC Liquidity Provider, as applicable, an amount of principal necessary to repay the outstanding principal of the Notes associated with the Extraordinary Note Purchases or (ii) if a Section 2.02(f) Event has occurred and is continuing, to each Holder pro rata based on its share of the outstanding Notes (determined as the percentage equivalent of a fraction, the numerator of which is the aggregate principal amount of all Notes held by such Holder and the denominator is the aggregate principal amount of all Notes), an amount of principal necessary to repay the outstanding principal of the Notes; and

third, to the Holders an amount of principal, net of any Rollover Note Purchases, necessary to repay the outstanding principal of the Notes and all other Obligations.

SECTION 2. AGREEMENT IN FULL FORCE AND EFFECT AS AMENDED. Except as specifically amended hereby, all of the terms and conditions of the Agreement shall remain in full force and effect. All references to the Agreement in any other document or instrument shall be deemed to mean such Agreement, as amended by this Amendment. This Amendment shall not constitute a novation of the Agreement, but shall constitute an amendment thereof. The parties hereto agree to be bound by the terms and obligations of the Agreement, as amended by this Amendment, as though the terms and obligations of this Amendment were set forth in the Agreement.

SECTION 3. CONDITIONS PRECEDENT. The effectiveness of this Amendment is subject to the following conditions precedent: (a) this Amendment has been duly executed and delivered by each of the parties listed on the signature pages hereto; (b) the parties to each Liquidity Agreement shall execute and deliver an amendment to such Liquidity Agreement to increase the maximum liquidity purchase thereunder, by an amount necessary to give effect to the Extraordinary Note Purchases; (c) execution and delivery of a supplemental Fee Letter (the "Supplemental Fee Letter") by the DFC Agent and the Issuer; (d) each Agent shall have received (i) opinions of counsel to the Issuer satisfactory to such Agent with respect to due authorization, execution and delivery by the Issuer of this Amendment and enforceability of this Amendment and the Supplemental Fee Letter; and (ii) a bring-down letter with respect to the opinions of counsel to the Seller relating to true sale, non-consolidation and security interest matters.

SECTION 4. PRIOR UNDERSTANDINGS. This Amendment sets forth the entire understanding of the parties relating to the subject matter hereof, and supersedes all prior understandings and agreements, written or oral.


SECTION 5. COUNTERPARTS. This Amendment may be executed in any number of counterparts and by separate parties hereto on separate counterparts, each of which when executed shall be deemed an original, but all such counterparts taken together shall constitute one and the same instrument.

SECTION 6. GOVERNING LAW. THIS AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAW OF THE STATE OF NEW YORK.


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

DELAWARE FUNDING CORPORATION,
as Note Purchaser

By JPMorgan Chase Bank, as attorney-in-fact
for Delaware Funding Corporation

By /s/ [Illegible]
Name ________________________________________
Title _______________________________________

THREE RIVERS FUNDING CORPORATION,
as Note Purchaser

By /s/ [Illegible]
Name ________________________________________
Title _______________________________________

JPMORGAN CHASE BANK, as DFC Agent
and Administrative Agent

By /s/ [Illegible]
Name ________________________________________
Title _______________________________________

MELLON BANK, N.A., as TRFC Agent

By /s/ [Illegible]
Name ________________________________________
Title _______________________________________


NHELP-III, as Issuer

By: /s/ Terry J. Heimes
   ----------------------------------------
   Authorized Signatory
   Vice President


Exhibit 10.14


WAREHOUSE LOAN AND SECURITY AGREEMENT

among

NELnet STUDENT LOAN WAREHOUSE CORPORATION-1,
as Borrower,

ZIONS FIRST NATIONAL BANK,
as Trustee

THUNDER BAY FUNDING INC.,
as Lender

and

ROYAL BANK OF CANADA,
as Facility Agent and Alternate Lender

U.S. $300,000,000

Dated as of February 1, 2002



TABLE OF CONTENTS

                                                                                                          Page
                                    ARTICLE I

                                   DEFINITIONS

Section 1.01.    Certain Defined Terms.............................................................         2
Section 1.02.    Other Terms.......................................................................        21
Section 1.03.    Computation of Time Periods.......................................................        21

                                   ARTICLE II

                                  THE FACILITY

Section 2.01.    Advances..........................................................................        21
Section 2.02.    The Initial Advance and Subsequent Advances.......................................        22
Section 2.03.    Termination or Reduction of the Maximum Facility Amount...........................        23
Section 2.04.    Collection Account................................................................        23
Section 2.05.    Transfers from Collection Account.................................................        24
Section 2.06.    Cash Reserve Account..............................................................        26
Section 2.07.    Transfers from the Cash Reserve Account...........................................        26
Section 2.08.    Management of Collection Account and Cash Reserve Account.........................        26
Section 2.09.    Pledged Collateral Assignment of the Transaction Documents........................        27
Section 2.10.    Grant of a Security Interest......................................................        27
Section 2.11.    Evidence of Debt..................................................................        28
Section 2.12.    Special Provisions Governing Advances.............................................        28
Section 2.13.    Payments by the Borrower..........................................................        29
Section 2.14.    Payment of Stamp Taxes, Etc.......................................................        29
Section 2.15.    Yield Protection..................................................................        29
Section 2.16.    Extension of Termination Date.....................................................        31

                                   ARTICLE III

                             CONDITIONS OF ADVANCES

Section 3.01.    Conditions Precedent to Initial Advance...........................................        31
Section 3.02.    Conditions Precedent to All Advances..............................................        31

                                   ARTICLE IV

                         REPRESENTATIONS AND WARRANTIES

Section 4.01.    General Representations and Warranties of the Borrower............................        32
Section 4.02.    Representations of the Borrower Regarding the Trustee's Security Interest.........        34


                                    ARTICLE V

                        GENERAL COVENANTS OF THE BORROWER

Section 5.01.    General Covenants.................................................................        35
Section 5.02.    Acquisition, Collection and Assignment of Student Loans...........................        40
Section 5.03.    Enforcement of Financed Loans.....................................................        40
Section 5.04.    Enforcement of Servicing Agreements...............................................        40
Section 5.05.    Enforcement of Student Loan Purchase Agreements...................................        41
Section 5.06.    Enforcement of Indemnification Agreement..........................................        41
Section 5.07.    Financed Loans Serviced by Great Lake Servicing Corporation.......................        41
Section 5.08.    Administration and Collection of Financed Loans...................................        42
Section 5.09.    Amendment of Form of Student Loan Purchase Agreement..............................        42
Section 5.10.    Custodian.........................................................................        42
Section 5.11.    Prepayments and Refinancing.......................................................        42
Section 5.12.    Periodic Reporting................................................................        43
Section 5.13.    UCC Matters; Protection and Perfection of Pledged Collateral;
                 Delivery of Documents.............................................................        43
Section 5.14.    Obligations of the Borrower With Respect to Pledged Collateral....................        44
Section 5.15.    Collateral Call...................................................................        44
Section 5.16.    Guarantor Limitations.............................................................        45
Section 5.17.    Covenants of the Borrower Regarding the Trustee's Security Interest...............        45

                                   ARTICLE VI

EVENTS OF DEFAULT..................................................................................        45

                                   ARTICLE VII

                                     TRUSTEE

Section 7.01.    Acceptance of Trust...............................................................        48
Section 7.02.    Trustee's Right to Reliance.......................................................        48
Section 7.03.    Compensation of Trustee...........................................................        49
Section 7.04.    Resignation of Trustee............................................................        49
Section 7.05.    Removal of Trustee................................................................        50
Section 7.06.    Successor Trustee.................................................................        50
Section 7.07.    Manner of Vesting Title in Trustee................................................        50
Section 7.08.    Custodian Agreement...............................................................        51
Section 7.09.    Trustee Covenants with Respect to "Eligible Lender" Status........................        51
Section 7.10.    Trustee's Status as an "Eligible Lender"..........................................        51

                                  ARTICLE VIII

INDEMNIFICATION....................................................................................        52

ii

                                   ARTICLE IX

                                 FACILITY AGENT

Section 9.01.    Authorization and Action of Facility Agent........................................        54
Section 9.02.    Agency Termination................................................................        54
Section 9.03.    Facility Agent's Reliance, Etc....................................................        54
Section 9.04.    Facility Agent and Affiliates.....................................................        55
Section 9.05.    Advance Decision..................................................................        55
Section 9.06.    Successor Facility Agent..........................................................        55

                               ARTICLE X

                             MISCELLANEOUS

Section 10.01.   Amendments and Waivers............................................................        56
Section 10.02.   Notices, Etc......................................................................        56
Section 10.03.   No Waiver; Remedies...............................................................        56
Section 10.04.   Binding Effect; Assignability; Confidentiality....................................        56
Section 10.05.   Survival..........................................................................        57
Section 10.06.   Governing Law; Severability.......................................................        57
Section 10.07.   Submission to Jurisdiction; Waiver of Jury and Bond...............................        57
Section 10.08.   Costs, Expenses and Taxes.........................................................        58
Section 10.09.   Recourse Against Certain Parties..................................................        59
Section 10.10.   Execution in Counterparts; Severability; Integration..............................        59
Section 10.11.   Confidentiality...................................................................        60
Section 10.12.   Section Titles....................................................................        60
Section 10.13.   Entire Agreement..................................................................        60
Section 10.14.   No Petition.......................................................................        61

EXHIBIT A -- FORM OF STUDENT LOAN PURCHASE AGREEMENT EXHIBIT B -- FORM OF VALUATION AGENT AGREEMENT EXHIBIT C -- REGULAR ADVANCE NOTICE
EXHIBIT D -- SPECIAL ADVANCE NOTICE
EXHIBIT E -- MONTHLY REPORT
EXHIBIT F -- FORMS OF ASSET COVERAGE REPORT AND CASH RELEASE CERTIFICATE
EXHIBIT G -- COPIES OF CUSTODIAN AGREEMENTS EXHIBIT H -- FORM OF PARTICIPATION AGREEMENT EXHIBIT I -- CONDITIONS TO INITIAL ADVANCE

iii

THIS WAREHOUSE LOAN AND SECURITY AGREEMENT (this "Agreement") is made as of February 1, 2002, among NELnet STUDENT LOAN WAREHOUSE CORPORATION-1, a corporation duly organized under the laws of the State of Nevada, as the borrower hereunder (the "Borrower"); ZIONS FIRST NATIONAL BANK, a national banking association, as the eligible lender and trustee hereunder (the "Trustee"), THUNDER BAY FUNDING INC., a Delaware corporation, as the lender hereunder (the "Lender"); and ROYAL BANK OF CANADA, a Canadian banking corporation, as the alternate lender hereunder (in such capacity, the "Alternate Lender") and as agent of the Lender, the Alternate Lender and the hereindefined Liquidity Facility Providers and Credit Support Providers (in such capacity, the "Facility Agent").

PRELIMINARY STATEMENTS

WHEREAS, the Lender is engaged in the business of issuing promissory notes in the domestic commercial paper market and using the proceeds from the sale of such commercial paper to acquire interests in financial assets from various sellers from time to time, pursuant to one or more facilities between each seller and the Lender, or to make loans to certain entities for the purpose of financing financial assets of such entities; and

WHEREAS, the Borrower proposes to purchase from time to time certain Eligible Loans (as hereinafter defined) in accordance with various Student Loan Purchase Agreements (as hereinafter defined) (such purchases constituting the "Transactions"); and

WHEREAS, the Borrower desires to fund the Transactions through loans made by the Lender and the Alternate Lender up to the Maximum Facility Amount (as hereinafter defined) on the terms and conditions set forth herein; and

WHEREAS, to provide liquidity support to the Lender in connection with the loans made by it hereunder, the Lender and Royal Bank of Canada have entered into the Liquidity Agreement (as hereinafter defined), pursuant to which the Lender may, from time to time, assign all or a part of such loans to Royal Bank of Canada and/or to certain other Liquidity Facility Providers (as hereinafter defined) pursuant to the terms of the Liquidity Agreement, and as a result of such assignment, such financial institutions would become Secured Creditors hereunder; and

WHEREAS, to provide credit support to the Lender in connection with the loans being made by it hereunder, the Lender and Royal Bank of Canada have entered into a Credit Support Agreement (as hereinafter defined) pursuant to which Royal Bank of Canada or certain other Credit Support Providers (as hereinafter defined) have agreed to purchase undivided interests in loans not purchased by the Liquidity Facility Providers, and as a result of such assignment, such financial institutions would become Secured Creditors hereunder.

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


ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS. Certain capitalized terms used throughout this Agreement are defined above or in this Section.

As used in this Agreement and its exhibits, the following terms shall have the following meanings (such meanings to be equally applicable to both the singular and plural forms of the terms defined).

"Advance" means any Regular Advance, any Special Advance, any Liquidity Advance, any Credit Support Advance and any Rollover Advance.

"Advance Date" means, with respect to any Advance, the date on which such Advance is funded.

"Advance Percentage Calculation Report" means the report prepared by the Valuation Agent and delivered to the Facility Agent and the Borrower not later than four Business Days prior to each Advance, other than a Special Advance or a Rollover Advance, setting forth the Maximum Advance Percentage for the Eligible Loans to be financed with such Advance, in the form attached as Exhibit A to the Valuation Agent Agreement. The Maximum Advance Percentage determined pursuant to any Advance Percentage Calculation Report with respect to any Financed Loans shall remain in effect with respect to such Financed Loans until the Advance Date immediately following the delivery of the next Valuation Report delivered pursuant to Section 5.12 hereof.

"Adverse Claim" means a lien, security interest, charge, encumbrance or other right or claim or restriction in favor of any Person (other than, with respect to the Pledged Collateral, any lien, security interest, charge, encumbrance or other right or claim or restriction in favor of the Trustee for the benefit of the Secured Creditors).

"Affected Party" means the Lender, the Alternate Lender, each Liquidity Facility Provider, each Credit Support Provider and any assignee or participant of the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider.

"Affiliate" when used with respect to a Person means any other Person controlling, controlled by or under common control with such Person. A Person shall be deemed to control another person if the controlling Person possesses, directly or indirectly, the power to direct or cause the direction of the management and policies of the other Person, whether through the ownership of voting securities, membership interests or otherwise.

"Aggregate Market Value" means, as of any date of determination, the sum of (a) with respect to assets in the Pledged Collateral which are Financed Loans as of such date, (i) the outstanding Principal Balance of such Financed Loans, as set forth in the most recently delivered Valuation Report, multiplied by the Loan Valuation Percentage, plus, without duplication, (ii) 100% of any accrued interest thereon, and all accrued and unpaid Special Allowance Payments and interest subsidies, if any, thereon to such date; (b) with respect to assets in the

2

Pledged Collateral which are Permitted Investments and other cash balances, if any, on deposit in the Collection Account and the Cash Reserve Account, the principal balance thereof together with all interest accrued thereon; and (c) payments on Financed Loans or other assets received by a Servicer or the Borrower and not yet transferred to the Trustee; provided, however, if subsequent to any repayment or refinancing pursuant to Section 5.11 hereof the Principal Balance of Defaulted Student Loans exceeds 10% of the Principal Balance of all Financed Loans in "repayment status", the Aggregate Market Value of all Defaulted Student Loans shall be valued separately as Defaulted Student Loans on the related Valuation Date with a Loan Valuation Percentage of 97% for the purposes of clause (a)(i) above.

"Agreement" means this Warehouse Loan and Security Agreement, as the same may be amended, restated, supplemented or otherwise modified from time to time hereafter.

"Alternate Advance Rate" means the interest rate to be paid on Regular Bank Advances, Liquidity Advances and Credit Support Advances. The Alternate Advance Rate is the annual interest rate equal to either: (a) the sum of the Base Rate and 2.0% if such Regular Bank Advance, Liquidity Advance or Credit Support Advance is the result of the occurrence of an Event of Default hereunder; (b) the sum of the applicable LIBOR and 1.00% if such Regular Bank Advance, Liquidity Advance or Credit Support Advance is not the result of the occurrence of an Event of Default hereunder; (c) the sum of the Base Rate and 1.00% if (i) such Regular Bank Advance, Liquidity Advance or Credit Support Advance is funded on less than two (2) Business Days notice, or (ii) LIBOR cannot be determined, or (iii) it shall be unlawful for the Liquidity Facility Provider or the Credit Support Provider to obtain funds in the London interbank market to fund Advances; or (d) the Base Rate, if the Facility Agent advised the Borrower that an Alternate Interest Amount or a Liquidity Interest Amount based on LIBOR will not fully reflect the cost to the Alternate Lender, the Liquidity Facility Provider or the Credit Facility Provider, as applicable, of funding Advances based on LIBOR. The Alternate Advance Rate shall be computed on the basis of the actual number days in such interest period assuming a 360 day year, or if determined using the Base Rate, on the basis of the actual number days in such interest period using a 365 or, when applicable, 366-day year.

"Alternate Interest Amount" means with respect to any Calculation Period, an amount calculated by multiplying the average outstanding Regular Bank Advances for such Calculation Period by the weighted average Alternate Advance Rate for all Regular Bank Advances during such Calculation Period.

"Alternate Lender" means Royal Bank of Canada, a Canadian banking corporation, and its successors and assigns.

"Alternate Lender Termination Date" means February 13, 2003 (unless such date is extended by the written agreement of the Alternate Lender and the Borrower).

"Asset Coverage Ratio" means, as of the date of any Valuation Report, the ratio of (a) the Aggregate Market Value of assets in the Pledged Collateral as of such date to (b) the Liabilities as of such date and rounding to the nearest second decimal place.

3

"Asset Coverage Report" means, means a report furnished by the Portfolio Administrator to the Valuation Agent, the Facility Agent and the Borrower pursuant to Section 5.12(b) hereof, the form of which is attached as Exhibit F hereto.

"Authorized Officer of the Borrower" means the Borrower's president, chief financial officer or any vice president.

"Bankruptcy Code" means Title 11 of the United States Code (11 U.S.C.
Section 101 et seq.), as amended from time to time, and any successor statute.

"Base Rate" means the rate of interest most recently announced by the Facility Agent as its prime rate. The Base Rate is not necessarily intended to be the lowest per annum rate of interest determined by the Facility Agent in connection with extensions of credit. The Base Rate shall change from time to time as the Facility Agent's prime rate changes.

"Benefit Plan" means any employee benefit plan as defined in Section 3(3) of ERISA in respect of which the Borrower or any ERISA Affiliate of the Borrower is, or at any time during the immediately preceding six years was, an "employer" as defined in Section 3(5) of ERISA.

"Borrower" means NELnet Student Loan Warehouse Corporation-1, a Nevada corporation, and its successors and assigns.

"Business Day" means a day of the year other than a Saturday or a Sunday on which banks are not authorized or required to close in New York City or the city where the principal office of the Trustee is located (presently Denver, Colorado); provided, however, if the term "Business Day" is used in connection with LIBOR, means any day of the year on which dealings in dollar deposits are carried on in the London interbank market.

"Calculation Date" means the fourth Business Day preceding each Settlement Date.

"Calculation Period" means the calendar month preceding each Settlement Date.

"Cash Reserve Account" means the special account created pursuant to
Section 2.06 hereof.

"Cash Reserve Requirement" means, as of any date of determination, one-half of one percent (0.50%) of the Outstanding Facility Amount as of such date.

"Closing Date" means February 14, 2002.

"Code" means the Internal Revenue Code of 1986, as amended, or any successor statute and the regulations promulgated and rulings issued thereunder.

"Collection Account" means the special account created pursuant to
Section 2.04 hereof.

"Collection Advance Subaccount" means a subaccount established within the Collection Account pursuant to Section 2.04 hereof.

4

"Collections" means, (a) all revenue and recoveries of principal and interest and other payments and reimbursements of principal and accrued interest received with respect to any Financed Loan and any other collection of cash with respect to such Financed Loan (including, but not limited to, Interest Subsidy Payments, Special Allowance Payments, Indemnity Payments, finance charges and payments representing the repurchase of any Financed Loan or rebate of premium thereon pursuant to a Student Loan Purchase Agreement) received or deemed to have been received pursuant to Section 2.04 hereof; and (b) all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral.

"Commitment" means the obligation of each Liquidity Facility Provider to fund Liquidity Advances pursuant to the terms of the Liquidity Agreement.

"Consolidation Loan" means a loan made to an Eligible Borrower pursuant to which the Eligible Borrower consolidates two or more of its PLUS/SLS Loans, direct loans made by the Department of Education or Stafford Loans in accordance with the Higher Education Act.

"CP" means the Commercial Paper Notes issued by the Lender from time to time in the United States commercial paper market.

"CP Rate" means, with respect to each Regular CP Advance, the per annum rate (or if such rate is quoted on a discount basis, the yield equivalent of such amount expressed as a per annum rate), including dealer fees and issuing and paying agency fees, borne by CP issued by the Lender with respect to such Regular CP Advance. The Lender or the Facility Agent shall provide the Borrower with notice of the CP Rate applicable to each Regular CP Advance.

"Credit Support Advance" means a loan to the Borrower assigned to the Credit Support Providers by the Lender pursuant to the Credit Support Agreement, including any Rollover Advances funded by the Credit Support Providers pursuant to the Credit Support Agreement.

"Credit Support Agreement" means the Credit Support Asset Purchase Agreement, dated as of September 25, 1997, between the Lender and Royal Bank of Canada, as the same has been and may be amended, restated, supplemented or otherwise modified from time to time.

"Credit Support Providers" means initially, Royal Bank of Canada, as the provider of the commitment under the Credit Support Agreement, and its successors and assigns, and any other financial institutions having a short-term unsecured debt rating of at least "A-l", "P-l" and "F-l" by S&P, Moody's, and Fitch, respectively, as assignees of the commitment of Royal Bank of Canada pursuant to the terms of the Credit Support Agreement, or otherwise providing all or a portion of a Credit Support Advance.

"Custodian" means, individually or collectively, NELnet Loan Services, Inc., EFS Services, Inc., Sallie Mae Servicing L.P., Great Lakes Educational Loan Services, Inc., Pennsylvania Higher Education Assistance Agency and each additional Servicer or bailee with which the Borrower and the Trustee have entered into a Custodian Agreement.

"Custodian Agreement" means, individually or collectively, (a) the Custodian Agreement, dated as of February 1, 2002, among the Borrower, the Trustee and NELnet Loan Services, Inc.; (b) the Custodian Agreement, dated as of February 1, 2002, among the Borrower,

5

the Trustee and EPS Services, Inc.; (c) a Custodian Agreement among the Borrower, the Trustee and Sallie Mae Servicing L.P. and approved by the Facility Agent; (d) a Custodian Agreement among the Borrower, the Trustee and Great Lakes Educational Loan Services, Inc. and approved by the Facility Agent; (e) a Custodian Agreement among the Borrower, the Trustee and Pennsylvania Higher Education Assistance Agency and approved by the Facility Agent; and (f) each additional or successor custodian agreement entered into among the Borrower, the Trustee and a Custodian and approved by the Facility Agent.

"Custodian Fees" means the fees, expenses and charges of the Custodian pursuant to a Custodian Agreement, except to the extent included in Servicing Fees.

"Debt" of any Person means (a) indebtedness of such Person for borrowed money; (b) obligations of such Person evidenced by bonds, debentures, notes, letters of credit, interest rate and currency swaps or other similar instruments; (c) obligations of such Person to pay the deferred purchase price of property or services; (d) obligations of such Person as lessee under leases which shall have been or should be, in accordance with GAAP, recorded as capital leases; (e) obligations secured by an Adverse Claim upon property or assets owned by such Person, even though such Person has not assumed or become liable for the payment of such obligations; and (f) obligations of such Person under direct or indirect guaranties in respect of, and obligations (contingent or otherwise) to purchase or otherwise acquire, or otherwise to assure a creditor against loss in respect of, indebtedness or obligations of other Persons of the kinds referred to in clauses (a) through (e) above.

"Defaulted Student Loan" means any Student Loan (a) as to which any payment, or portion thereof, is more than 270 days past due from the original due date thereof, unless such Student Loan is a Higher Education Act Student Loan and such Student Loan is in Deferment, (b) the Obligor of which is the subject of an Event of Bankruptcy or is deceased or disabled, or (c) as to which a continuing condition that with notice or the lapse of time or both would constitute a default, breach, violation or event permitting acceleration under the terms of such Student Loan (other than payment defaults continuing for a period of not more than 270 days).

"Deferment" means the period permitted by the Higher Education Act and the policies of the applicable Guarantor as being a period during which a borrower under a Student Loan may postpone making payments of principal and/or interest.

"Department of Education" means the United States Department of Education, or any other officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Early Amortization Event" means the occurrence of any one of the following events which has not been remedied to the satisfaction of the Facility Agent within five Business Days (a) the outstanding Principal Balance of Financed Loans constituting Proprietary Loans, computed as a percentage of the Principal Balance of all Financed Loans, exceeds 20%; (b) the outstanding Principal Balance of unsubsidized Stafford Loans in either "enrolled" or "grace" status, computed as a percentage of the Principal Balance of all Financed Loans, exceeds 60%; (c) the outstanding Principal Balance of Financed Loans that are thirty (30) or more days delinquent, computed as a percentage of the Principal Balance of all Financed Loans in

6

"repayment status", exceeds 23%; (d) the outstanding Principal Balance of Financed Loans in "claim" status, computed as a percentage of the Principal Balance of all Financed Loans in "repayment status", exceeds 20%; or (e) the outstanding Principal Balance of Financed Loans in "claim" status, computed as a percentage of the Principal Balance of Financed Loans in "repayment" status, exceeds 15% on any two consecutive Settlement Dates. The Trustee shall not be deemed to have actual knowledge of an Early Amortization Event unless and until a Corporate Trust Officer of the Trustee has received written notification from the Facility Agent or the Borrower.

"Eligible Borrower" means a borrower who is eligible under the Higher Education Act to be the obligor of a loan for financing a program of education at an Eligible Institution, including a borrower who is eligible under the Higher Education Act to be an obligor of a loan made pursuant to Section 428A, 428B and 428C of the Higher Education Act.

"Eligible Institution" means (a) an institution of higher education,
(b) a vocational school or (c) any other institution which, in all of the above cases, has been approved by the Department of Education and the applicable Guarantor.

"Eligible Lender" means any "eligible lender," as defined in the Higher Education Act, which has received an eligible lender designation from the Guarantor with respect to Guaranteed Loans.

"Eligible Loan" means a Student Loan (or a beneficial interest therein):

(a) which was originated or acquired by the Borrower (either directly or through a Participation Agreement) in the ordinary course of its business and was originated in the United States, its territories or possessions;

(b) that constitutes an account or payment intangible as defined in the UCC as in effect in the jurisdiction that governs the perfection of the interests of the Borrower therein and the perfection of the Trustee's interest therein under this Agreement;

(c) the borrower for which is an Eligible Borrower;

(d) if such Student Loan is a subsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department of Education; if such Student Loan is a Consolidation Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department of Education to the extent applicable; and if such Student Loan is a PLUS/SLS or an unsubsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Special Allowance Payments from the Department of Education to the extent applicable;

(e) at the time of purchase with proceeds from an Advance, is not a Defaulted Student Loan and has not been tendered at any time to any Guarantor for payment;

(f) that provides or, when the payment schedule with respect thereto is determined, will provide for payments on a periodic basis that will fully amortize the

7

Principal Balance thereof by its maturity, as such maturity may be modified in accordance with applicable deferral and forbearance periods granted in accordance with applicable laws, including the Higher Education Act and any Guarantee Agreements, as applicable;

(g) that is denominated and payable only in United States dollars;

(h) that together with the related Student Loan Note therefor represents the genuine, legal, valid and binding payment obligation of the related borrower, enforceable by or on behalf of the holder thereof against such borrower in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, fraudulent conveyance and similar laws relating to creditors' rights generally and subject to general principles of equity; and that has not been satisfied, subordinated or rescinded and no right of rescission, setoff, counterclaim or defense has been asserted or, to the knowledge of the Borrower, overtly threatened in writing with respect to such Student Loan;

(i) that (i) is the subject of a valid Guarantee Agreement with an eligible Guarantor; (ii) with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Guarantee Agreement; and (iii) with respect to which all amounts due and payable to the Department of Education or a Guarantor, as the case may be, have been paid in full;

(j) that (i) is the subject of a valid Servicing Agreement with a Servicer which, together with the Borrower and the Trustee, has executed and delivered a Custodian Agreement; (ii) with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Servicing Agreement; and (iii) with respect to which all amounts due and payable to the Servicer have been paid in full;

(k) the payment terms of which have not been altered or amended except in accordance with the Higher Education Act; and

(l) if such Student Loan is serviced by Great Lakes Educational Loan Services, Inc., the outstanding Principal Balance of which when added to the aggregate outstanding Principal Balance of all other Financed Loans serviced by Great Lakes Educational Loan Services, Inc. shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans.

"ERISA" means the U.S. Employee Retirement Income Security Act of 1974, as amended from time to time, and the regulations promulgated and rulings issued thereunder.

"ERISA Affiliate" means (a) any corporation which is a member of the same controlled group of corporations (within the meaning of Section 414(b) of the Code) as the Borrower; (b) a trade or business (whether or not incorporated) under common control (within the meaning of Section 414(c) of the Code) with the Borrower or (c) a member of the same affiliated service group (within the meaning of Section 414(m) of the Code) as the Borrower, any corporation described in clause (a) above or any trade or business described in clause (b) above.

8

"Event of Bankruptcy" shall be deemed to have occurred with respect to a Person if either:

(a) a case or other proceeding shall be commenced without the application or consent of such Person, in any court, seeking the liquidation, reorganization, debt arrangement, dissolution, winding up, or composition or readjustment of debts of such Person, the appointment of a trustee, receiver, custodian, liquidator, assignee, sequestrator or the like for such Person or all or substantially all of its assets, or any similar action with respect to such Person under any law relating to bankruptcy, insolvency, reorganization, winding up or composition or adjustment of debts, and such case or proceeding shall continue undismissed, or unstayed and in effect, for a period of 60 consecutive days; or an order for relief in respect of such Person shall be entered in an involuntary case under the federal bankruptcy laws or other similar laws now or hereafter in effect; or

(b) such Person shall commence a voluntary case or other proceeding under any applicable bankruptcy, insolvency, reorganization, debt arrangement, dissolution or other similar law now or hereafter in effect, or shall consent to the appointment of or taking possession by a receiver, liquidator, assignee, trustee, custodian, sequestrator (or other similar official) for, such Person or for any substantial part of its property, or shall make any general assignment for the benefit of creditors, or shall fail to, or admit in writing its inability to, pay its debts generally as they become due, or, if a corporation or similar entity, its board of directors shall vote to implement any of the foregoing.

"Event of Default" has the meaning assigned to that term in Article VI hereof.

"Excess Coverage" means any amounts on deposit in the Collection Account which, if paid to the Borrower pursuant to Section 2.05(c)(xi) hereof, would not result in (a) an Asset Coverage Ratio of less than 103% or (b) cause the Net Revenue to be less than zero, as determined by the Valuation Agent.

"Facility Agent" means Royal Bank of Canada, a Canadian banking corporation, and its successors and assigns, in its capacity as agent of the Lender and the Alternate Lender hereunder, as agent of the Liquidity Facility Providers pursuant to the Liquidity Agreement and as agent of the Credit Support Providers pursuant to the Credit Support Agreement.

"Federal Reimbursement Contracts" means any agreement between any Guarantor and the Department of Education providing for the payment by the Department of Education of amounts authorized to be paid pursuant to the Higher Education Act, including but not necessarily limited to reimbursement of amounts paid or payable upon defaulted Financed Loans and other student loans Guaranteed by any Guarantor and federal Interest Subsidy Payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantor.

"FFEL Program" means the Federal Family Education Loan Program authorized under the Higher Education Act, including Federal Stafford Loans authorized under Sections 427 and 428 thereof, Federal Supplemental Loans for Students authorized under Section 428A thereof,

9

Federal PLUS Loans authorized under Section 428B thereof, Federal Consolidation Loans authorized under Section 428C thereof and Unsubsidized Stafford Loans authorized under Section 428H thereof.

"Financed Loans" means any Student Loans financed with Advances under this Agreement that were purchased by the Borrower from a Seller pursuant to a Student Loan Purchase Agreement with the proceeds of Advances.

"Fitch" means Fitch, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the CP of the Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Lender.

"GAAP" means generally accepted accounting principles as in effect from time to time in the United States.

"Governmental Authority" means the United States of America, any state or other political subdivision thereof and any entity exercising executive, legislative, judicial, regulatory or administrative functions of or pertaining to government.

"Grant" or "Granted" means to pledge, create and grant a first priority security interest in and with regard to property free and clear of all Adverse Claims. A Grant of Financed Loans, other assets or of any other agreement includes all rights, powers and options (but none of the obligations) of the granting party thereunder.

"Guarantee" or "Guaranteed" means, with respect to a Student Loan, the insurance or guarantee by the Guarantor, in accordance with the terms and conditions of the Guarantee Agreement, of at least the minimum required by law of the principal of the Student Loan and the coverage of the Student Loan by the Federal Reimbursement Contracts providing, among other things, for reimbursement to the Guarantor for losses incurred by it on defaulted Student Loans insured or guaranteed by the Guarantor up to the minimum required by law of such losses.

"Guarantee Agreements" means the Federal Reimbursement Contracts, the Trustee Guarantee Agreement and any other similar guarantee or agreement issued by a Guarantor to the Trustee, which pertain to Student Loans.

"Guarantee Program" means the Guarantor's student loan guarantee program pursuant to which the Guarantor guarantees or insures Student Loans.

"Guaranteed Loan" means an Eligible Loan which is Guaranteed.

"Guarantor" means any entity authorized to guarantee Student Loans under the Higher Education Act and with which the Trustee maintains in effect a Guarantee Agreement.

"Higher Education Act" means Title IV, Parts B, F and G of the Higher Education Act of 1965, as amended or supplemented from time to time, and all regulations and guidelines promulgated thereunder.

10

"Indemnification Agreement" means the Indemnification Agreement, dated as of February 1, 2002, between NELnet and the Borrower for the benefit of the Borrower and the Secured Creditors, as amended and supplemented pursuant to the terms thereof.

"Indemnified Amounts" has the meaning assigned to that term in Article VIII hereof.

"Indemnity Payments" means any payment received by the Borrower pursuant to the Indemnification Agreement.

"Independent Director" means a Person who (a) is not a stockholder or other securityholder (whether direct, indirect or beneficial), customer or supplier of the Borrower or any of its Affiliates; (b) is not a director, officer, employee, former employee, Affiliate, member, manager or associate of the Borrower or any of its Affiliates (other than in its capacity as the Independent Director for the Borrower or any of its Affiliates); (c) is not related to any Person referred to in clauses (a) or (b); and (d) is not a trustee, conservator or receiver for the Borrower or any of its Affiliates (other than in its capacity as Independent Director for the Borrower or any of its Affiliates).

"Interest Period" means, for each Advance, the period commencing on the Advance Date of such Advance and ending on (but excluding) the Maturity Date of such Advance.

"Interest Subsidy Payments" means the interest subsidy payments on Student Loans received from the Department of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulations.

"Investment" means, with respect to any Person, any direct or indirect loan, advance or investment by such Person in any other Person, whether by means of share purchase, capital contribution, loan or otherwise, excluding commission, travel and similar advances to officers, employees and directors made in the ordinary course of business.

"Lender" means Thunder Bay Funding Inc., a Delaware corporation, and its successors and assigns.

"Liabilities" means the sum of (a) the Outstanding Facility Amount, (b) all accrued Program Availability Fees, Program Usage Fees, the Alternate Interest Amounts and Liquidity Interest Amounts applicable thereto and (c) any accrued and unpaid fees, including Custodian Fees, Liquidity Fees, Servicing Fees, Portfolio Administration Fees, Trustee Fees and any other fees payable by the Borrower pursuant to the Transaction Documents, the Liquidity Agreement or the Credit Support Agreement.

"LIBOR" means for any Interest Period, the rate determined as of the second Business Day before the first day of such Interest Period for Eurodollar deposits of 30, 60 or 90 days as determined by the Facility Agent in consultation with the Borrower which appears on Telerate Page 3750 (as defined in the International Swaps and Derivatives Associations, Inc. 1991 Interest Rate and Currency Definitions) or such other page as may replace Telerate Page 3750.

11

"Liquidity Advances" means a loan to the Borrower assigned by the Lender to the Liquidity Facility Provider(s) pursuant to the Liquidity Agreement, including any Rollover Advances funded by the Liquidity Facility Provider(s) pursuant to the Liquidity Agreement.

"Liquidity Agreement" means the Liquidity Asset Purchase Agreement, dated as of February 14, 2002, between the Lender and Royal Bank of Canada, as the same may be amended, restated, supplemented or otherwise modified from time to time hereafter.

"Liquidity Facility" means, individually or collectively, (a) the Liquidity Agreement and (b) any other such agreement entered into between the Lender and any Person providing liquidity support for the CP issued to finance the Financed Loans.

"Liquidity Facility Provider" means initially, Royal Bank of Canada, as the provider of the Commitment under the Liquidity Agreement, and its successors and assigns, and any other financial institutions having a short-term unsecured debt rating of at least "A-l", "P-l" and "F-l" by S&P, Moody's, and Fitch, respectively, as assignees of the Commitment of Royal Bank of Canada pursuant to the terms of the Liquidity Agreement, or otherwise providing all or a portion of the Liquidity Facility.

"Liquidity Fee" means fees payable to a Liquidity Facility Provider pursuant to the terms of its Liquidity Facility and any other fees or expenses of the Facility Agent or the Liquidity Facility Providers that the Borrower may from time to time agree to pay.

"Liquidity Interest Amount" means an amount, with respect to any Calculation Period, calculated by multiplying the average outstanding Liquidity Advances and Credit Support Advances for such Calculation Period by the weighted average Alternate Advance Rate for all Liquidity Advances and Credit Support Advances for such Calculation Period.

"Liquidity Termination Event" means the earliest to occur of the following: (a) any Liquidity Facility Provider then providing liquidity to the Lender has its rating lowered below "A-l" by S&P, "P-l" by Moody's or "F-l" by Fitch, unless a replacement Liquidity Facility Provider having ratings of at least "A-l" from S&P, "P-l" by Moody's and "F-l" by Fitch is substituted within 30 days of such downgrade; (b) any Liquidity Facility Provider shall fail to honor any of its payment obligations under the Liquidity Agreement; (c) the Liquidity Agreement shall cease for any reason to be in full force and effect or be declared null and void or (d) February 13, 2003 (unless such date is extended pursuant to the Liquidity Agreement).

"Loan Valuation Percentage" as determined by the Valuation Agent means
(a) (i) the present value of the Net Revenue (using the Portfolio Characteristics and the Valuation Report Assumptions or the Advance Percentage Calculation Assumptions, as appropriate) divided by (ii) the outstanding Principal Balance of the Student Loans to be financed and/or the Financed Loans, as the case may be; plus (b) 100%.

"Material Adverse Effect" means a material adverse effect on:

(a) the financial condition of the Borrower;

12

(b) the ability of the Borrower to perform its obligations under this Agreement or any other Transaction Document; or

(c) the status, existence, perfection, priority or enforceability of the interest in the Pledged Collateral.

"Maturity Date" means the specified maturity of each Advance, which, unless otherwise extended by mutual agreement between the Facility Agent and the Borrower, shall be the first Business Day of the calendar month following the calendar month in which such Advance was made.

"Maximum Advance Percentage" means the rate, stated as a percentage, of the aggregate outstanding principal amount of the Eligible Loans financed or to be financed, as determined by the Valuation Agent, all as calculated by the Valuation Agent pursuant to Article III of the Valuation Agent Agreement. The Maximum Advance Percentage determined pursuant to any Advance Percentage Calculation Report or set forth in any Valuation Report shall remain in effect with respect to the applicable Financed Loans until the Advance Date immediately following the delivery of the next Valuation Report delivered pursuant to
Section 5.12 hereof.

"Maximum Advance Amount" means an amount equal to the sum of (a) the Loan Valuation Percentage, multiplied by the aggregate outstanding Principal Balance of Eligible Loans proposed to be financed, and (b) accrued and unpaid interest and Special Allowance Payments on such Eligible Loans.

"Maximum Facility Amount" means, at any time, $300,000,000 as such amount may be adjusted from time to time pursuant to Section 2.03 hereof; provided, however, that at all times on or after the termination of the Revolving Period, the "Maximum Facility Amount" shall mean the Outstanding Facility Amount.

"Minimum Asset Coverage Requirement" means an Asset Coverage Ratio of 100.25%.

"Monthly Report" means a report, in substantially the form of Exhibit E hereto prepared by the Portfolio Administrator and approved and furnished by the Borrower to the Trustee, the Valuation Agent and the Facility Agent.

"Moody's" means Moody's Investors Service, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the CP of the Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Lender.

"Multiemployer Plan" means a "multiemployer plan" as defined in Section 4001(a)(3) of ERISA which is or was at any time during the current year or the immediately preceding five years contributed to by the Borrower or any ERISA Affiliate on behalf of its employees.

"NELnet" means NELnet, Inc., a Nevada corporation, and its successors and assigns.

"Net Revenue" means the projected net income to be received from the Eligible Loans to be financed and/or the Financed Loans, as the case may be, after taking into account financing

13

costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Valuation Report Assumptions.

"Obligations" means all present and future indebtedness and other liabilities and obligations (howsoever created, arising or evidenced, whether direct or indirect, absolute or contingent, or due or to become due) of the Borrower to the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers, the Trustee and/or any other Person, arising under or in connection with this Agreement or any other Transaction Document or the transactions contemplated hereby or thereby and shall include, without limitation, all liability for principal of and interest on the Advances, closing fees, unused line fees, audit fees, expense reimbursements, indemnifications, and other amounts due or to become due under the Transaction Documents, including, without limitation, interest, fees and other obligations that accrue after the commencement of an insolvency proceeding (in each case whether or not allowed as a claim in such insolvency proceeding).

"Obligor" means a Person obligated to make payments with respect to a Student Loan including the student, the Guarantors and the Department of Education.

"Outstanding Facility Amount" means at any time the aggregate principal amount of outstanding Advances made to the Borrower under this Agreement.

"Participation Agreement" means a participation agreement between the Borrower and a Seller, substantially in the form attached as Exhibit H hereto, for the purchase of participation interests in Eligible Loans.

"Payment Account" means the following:

Bank Name:                Bankers Trust Company
ABA Number:               #021-001-033
Account Name:             Thunder Bay Funding Inc.
Account Number:           003-63-610
Attention:                Kim Sukdeo (212) 250-6918.

"Permitted Investments" means (a) securities issued or directly and fully guaranteed or insured by the United States government or any agency or instrumentality thereof having maturities of no more than 90 days from the date of acquisition; (b) time deposits and certificates of deposit having maturities of no more than 90 days from the date of acquisition, maintained with or issued by any commercial bank having capital and surplus in excess of $500,000,000 and having a short-term rating not less than "A-l" or the equivalent thereof from S&P, not less than "P-l" or the equivalent thereof from Moody's and, if rated by Fitch, not less than "F-l" or the equivalent thereof from Fitch; (c) repurchase obligations for underlying securities of the types described in clauses (a) or
(b) above with a term of not more than ten days and maturing no later than 90 days after the date of acquisition; (d) commercial paper (other than CP) maturing within 90 days after the date of acquisition and having a rating of not less than "A-l" or the equivalent thereof from S&P, not less than "P-l" or the equivalent thereof from Moody's and if rated by Fitch, not less than "F-l" or the equivalent thereof from Fitch; (e) freely redeemable shares in money market funds having a rating of "AAA-m" or "AAAM-G" from S&P, "Aaa" from

14

Moody's and, if rated by Fitch, "AAA" from Fitch; and (f) any other investment approved in writing by the Facility Agent.

"Person" means an individual, partnership, corporation (including a business trust), joint stock company, trust, unincorporated association, joint venture, government (or any agency or political subdivision thereof) or other entity.

"Pledged Collateral" has the meaning specified in Section 2.10 hereof.

"PLUS/SLS" means a Student Loan originated under the authority set forth in Section 428A or B (or a predecessor section thereto) of the Higher Education Act and shall include Student Loans designated as "PLUS Loans" or "SLS Loans," as defined, under the Higher Education Act.

"Portfolio Administration Fee" means, for each Calculation Period, a per annum fee payable monthly in arrears equal to 0.45% on the average outstanding Principal Balance of the Financed Loans during such Calculation Period and paid to the Portfolio Administrator.

"Portfolio Administrator" means NELnet or its successors and assigns.

"Principal Balance" means, with respect to any Student Loan or any Financed Loan and any specified date, the original principal amount of such Student Loan or Financed Loan, plus capitalized interest thereon, if any, minus prior payments of principal by or on behalf of the Obligor of such Student Loan or Financed Loan as of such date.

"Program Availability Fees" means, for any Calculation Period, an amount calculated by multiplying the unused portion of this Agreement (being the Maximum Facility Amount less the average outstanding Advances for such Calculation Period) by an annual rate equal to 0.165% per annum. The Program Availability Fees shall be computed on the basis of the actual number days in such Calculation Period and assuming a 360 day year.

"Program Usage Fees" means, for any Calculation Period, an amount calculated by multiplying the average outstanding Regular CP Advances for such Calculation Period by an annual rate equal to the sum of (a) the weighted average CP Rate for all Regular CP Advances during such Calculation Period and
(b) 0.28%. The Program Usage Fees shall be computed on the basis of the actual number days in such Calculation Period and assuming a 360 day year.

"Proprietary Institution" means a for-profit vocational school, including a proprietary institution.

"Proprietary Loan" means a loan made to or for the benefit of a student attending a Proprietary Institution.

"Quarterly Valuation Date" means the fourth Business Day preceding each Settlement Date occurring in the months of March, June, September and December.

"Records" means all documents, books, records, Student Loan Notes and other information (including without limitation, computer programs, tapes, disks, punch cards, data

15

processing software and related property and rights) maintained with respect to Financed Loans or otherwise in respect of the Pledged Collateral.

"Regular Advance" means a Regular Bank Advance or a Regular CP Advance.

"Regular Bank Advance" means a loan made to the Borrower funded by the Alternate Lender, including any Special Advances or Rollover Advances funded by the Alternate Lender.

"Regular CP Advance" means a loan made to the Borrower funded by the Lender with CP, including any Special Advances or Rollover Advances funded by the Lender with CP.

"Regulatory Change" means, relative to any Affected Party:

(a) any change after the date of this Agreement in (or the adoption, implementation, change in phase-in or commencement or effectiveness of) any:

(i) United States federal or state law or foreign law applicable to such Affected Party;

(ii) regulation, interpretation, directive, requirement or request (whether or not having the force of law) applicable to such Affected Party of (A) any court, governmental authority charged with the interpretation or administration of any law referred to in clause (a)(i) above or (B) any fiscal, monetary or other authority having jurisdiction over such Affected Party; or

(iii) generally accepted accounting principles or regulatory accounting principles applicable to such Affected Party and affecting the application to such Affected Party of any law, regulation, interpretation, directive, requirement or request referred to in clause (a)(i) or (a)(ii) above; or

(b) any change after the date of this Agreement in the application to such Affected Party of any existing law, regulation, interpretation, directive, requirement, request or accounting principles referred to in clause (a)(i), (a)(ii) or (a)(iii) above.

"Requested Advance Amount" means the amount of the Advance that is requested by the Borrower, not to exceed the Maximum Advance Amount.

"Requested Advance Percentage" means the rate, stated as a percentage, of the aggregate Principal Balance of the Eligible Loans to be financed by an Advance that is requested by the Borrower, not to exceed the Maximum Advance Percentage.

"Revolving Period" means the period commencing on the Closing Date and terminating on the earlier of (a) the Termination Date and (b) the date of any Liquidity Advance or any Credit Support Advance; provided, however, that so long as no Event of Default or an event which with the lapse of time or the giving of notice, or both, would constitute an Event of Default, shall have occurred and be continuing, the Revolving Period may be reinstated at any time prior to the occurrence of the Termination Date with the consent of the Facility Agent.

16

"Rollover Advance" means a Regular Advance, a Credit Support Advance or a Liquidity Advance, the funding of which would not and does not have the effect of increasing the Outstanding Facility Amount.

"S&P" means Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the CP of the Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Lender.

"Schedule of Purchased Student Loans" means a listing of certain Financed Loans of the Borrower delivered to and held by the Trustee pursuant to
Section 5.01(c)(vii) hereof (which Schedule may be in the form of microfiche or computer file or other medium acceptable to the Trustee), as from time to time amended, supplemented, or modified, which Schedule shall be the master list of all Financed Loans then comprising a part of the Pledged Collateral pursuant to this Agreement.

"Secured Creditors" means, (a) to the extent there are Regular CP Advances outstanding hereunder, the Lender, (b) to the extent there are Regular Bank Advances outstanding, the Alternate Lender, (c) to the extent there are Liquidity Advances outstanding, the Liquidity Facility Providers which have funded the Liquidity Advances and (d) to the extent there are Credit Support Advances outstanding, the Credit Support Providers which have funded the Credit Support Advances.

"Sellers" means any entity which sells Eligible Loans or participation interests in Eligible Loans to the Borrower pursuant to the terms of a Student Loan Purchase Agreement.

"Servicer" means, individually or collectively, (a) NELnet Loan Services, Inc., (b) Sallie Mae Servicing L.P., (c) Great Lakes Educational Loan Services, Inc., (d) Pennsylvania Higher Education Assistance Agency and (e) any other organization with which the Borrower has entered into a Servicing Agreement with respect to Eligible Loans, with the prior written approval of the Facility Agent; provided, however, Sallie Mae Servicing L.P., Great Lakes Educational Loan Services, Inc. and Pennsylvania Higher Education Assistance Agency shall not service any Financed Loans until the Facility Agent has approved in writing its respective Servicing Agreement.

"Servicer Event of Default" means (a) any Servicer shall fail in any material respect to perform or observe any term, covenant or agreement that is an obligation of such Servicer under its Servicing Agreement (other than as referred to in clause (b) below) and such failure continues unremedied for 10 days after (i) written notice thereof shall have been given by the Borrower or the Trustee to the Borrower or the Servicer or (ii) the Servicer has actual knowledge thereof; (b) any Servicer shall fail to make any payment or deposit to be made by it under its Servicing Agreement when due and such failure shall remain unremedied for three Business Days; (c) any representation or warranty made or deemed to be made by any Servicer (or any of its officers) under or in connection with its Servicing Agreement or any information or report delivered pursuant to its Servicing Agreement shall prove to have been false or incorrect in any material respect when made; (d) an Event of Bankruptcy shall have occurred with respect to a Servicer; (e) (i) any litigation (including, without limitation, derivative actions), arbitration proceedings or

17

governmental proceedings (whether or not existing at the time of the execution hereof) not disclosed in writing by the Borrower to the Facility Agent prior to the execution and delivery of this Agreement is pending against a Servicer or any of its Affiliates at the time execution hereof; or (ii) any material development not so disclosed has occurred in any such litigation or proceedings so disclosed, which in the case of clause (i) or (ii) above, in the opinion of the Facility Agent, has a material adverse effect on the ability of such Servicer to perform its obligations under its Servicing Agreement.

"Servicing Agreement" means, individually or collectively, (a) the Servicing Agreement, dated as of February 1, 2002, between the Borrower and NELnet Loan Services, Inc.; (b) a Servicing Agreement between the Borrower and Sallie Mae Servicing L.P. and approved in writing by the Facility Agent; (c) a Servicing Agreement between Great Lakes Educational Loan Services, Inc. and the Borrower and approved in writing by the Facility Agent; (d) a Servicing Agreement between Pennsylvania Higher Education Assistance Agency and the Borrower and approved in writing by the Facility Agent; and (e) with the prior written consent of the Facility Agent, any other servicing agreement between the Borrower and any Servicer, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Facility Agent, under which the respective Servicer agrees to administer and collect the Financed Loans.

"Servicing Fees" means any fees payable by the Borrower to a Servicer with respect of servicing Financed Loans pursuant to the provisions of its Servicing Agreement, including legal fees and expenses.

"Settlement Date" means the first Business Day of each month.

"Solvent" means, at any time, a condition under which:

(a) the fair value and present fair saleable value of such Person's total assets is, on the date of determination, greater than such Person's total liabilities (including contingent and unliquidated liabilities) at such time;

(b) the fair value and present fair saleable value of such Person's assets is greater than the amount that will be required to pay such Person's probable liability on its existing debts as they become absolute and matured ("debts," for this purpose, includes all legal liabilities, whether matured or unmatured, liquidated or unliquidated, absolute, fixed or contingent);

(c) such Person is and shall continue to be able to pay all of its liabilities as such liabilities mature; and

(d) such Person does not have unreasonably small capital with which to engage in its current and in its anticipated business.

For purposes of this definition:

(i) the amount of a Person's contingent or unliquidated liabilities at any time shall be that amount which, in light of all the facts and circumstances

18

then existing, represents the amount which can reasonably be expected to become an actual or matured liability;

(ii) the "fair value" of an asset shall be the amount which may be realized within a reasonable time either through collection or sale of such asset at its regular market value;

(iii) the "regular market value" of an asset shall be the amount which a capable and diligent business person could obtain for such asset from an interested buyer who is willing to purchase such asset under ordinary selling conditions; and

(iv) the "present fair saleable value" of an asset means the amount which can be obtained if such asset is sold with reasonable promptness in an arm's-length transaction in an existing and not theoretical market.

"Special Advance" means an Advance for the purpose of acquiring Eligible Loans on an Advance Date other than a Settlement Date, the principal amount of which Advance shall not exceed (i) the aggregate principal amount of the Eligible Loans being purchased with such Advance, plus (ii) accrued and unpaid interest and Special Allowance Payments on such Eligible Loans.

"Special Allowance Payments" means special allowance payments authorized to be made by the Department of Education by Section 438 of the Higher Education Act, or similar allowances authorized from time to time by federal law or regulation.

"Special Valuation Date" means any date within 7 days after the receipt of a written request for a Valuation Report or an Asset Coverage Report from the Portfolio Administrator or the Facility Agent.

"Stafford Loan" means a loan made to an Eligible Borrower designated as such that is made under the Robert T. Stafford Student Loan Program in accordance with the Higher Education Act.

"Stock" means all shares, options, general or limited partnership interests, limited liability membership interests, or other equivalents (regardless of how designated), participations or other equivalents (however designated) of or in a corporation, partnership, limited liability company or equivalent entity, whether voting or non-voting, including, without limitation, common stock, warrants, preferred stock, convertible debentures or any other equity security, and all agreements, instruments and documents convertible, in whole or in part, into any one or more of all of the foregoing.

"Student Loan" means a Consolidation Loan, a PLUS/SLS Loan, a Stafford Loan or a Proprietary Loan.

"Student Loan Notes" means the promissory notes or other writings evidencing the Student Loans.

19

"Student Loan Purchase Agreement" means either (a) a student loan purchase agreement between the Borrower and a Seller, substantially in the form attached as Exhibit A hereto, for the purchase of Eligible Loans or (b) a Participation Agreement.

"Termination Date" means the earliest to occur of (a) February 1, 2005 (unless such date is extended pursuant to Section 2.16 hereof); (b) such other date as may be agreed in writing by the Facility Agent and the Borrower; (c) the date of termination of the Maximum Facility Amount pursuant to Section 2.03 hereof; (d) the date of the declaration or automatic occurrence of the Termination Date pursuant to Article VI hereof; (e) the occurrence of the Alternate Lender Termination Date or any Liquidity Termination Event; and (f) the occurrence of an Early Amortization Event.

"Transaction Documents" means, collectively, this Agreement, the Valuation Agent Agreement, the Indemnification Agreement, all Servicing Agreements, all Custodian Agreements, all Student Loan Purchase Agreements, all Guarantee Agreements and all other instruments, documents and agreements executed in connection with any of the foregoing.

"Treasury Regulations" means any regulations promulgated by the Internal Revenue Service interpreting the provisions of the Code.

"Trigger Rate" means, as to any Guarantor, such Guarantor's default rate as defined in Section 428(c)(l)(B) of the Higher Education Act.

"Trustee" means Zions First National Bank, Denver, Colorado, a national banking association, and its successor or successors and any other corporation which may at any time be substituted in its place pursuant to this Agreement.

"Trustee Fees" means the fees, expenses and charges of the Trustee, including legal fees and expenses.

"Trustee Guarantee Agreement" means, collectively, the Lender Agreements for Guarantee of Student Loans with Federal Reinsurance between the Trustee and the Nebraska Student Loan Program, Inc., as amended, the Agreement to Guarantee Loans between the Trustee and United Student Aid Funds, as amended, the Certificate for Comprehensive Insurance between the Trustee and the Colorado Student Loan Program, as amended, the Student Loan Guaranty between the Trustee and Great Lakes Higher Education Guaranty Corporation, as amended, the Lender Agreement for Guarantee of Student Loans with Federal Reinsurance between the Trustee and Education Assistance Corporation, as amended, the Lender Participation Agreement and Contract of Insurance between the Trustee and Kentucky Higher Education Assistance Authority, as amended, the Holder Agreement for Payment on Guarantee of Student Loans with Federal Insurance between the Trustee and Educational Credit Management Corporation, as amended, the Agreement to Endorse Loans between the Trustee and Oklahoma Guaranteed Student Loan Program, as amended, the Lender Agreement between the Trustee and Texas Guaranteed Student Loan Program, as amended, the Agreement to Guarantee Loans for Secondary Market between the Trustee and Student Loan Guarantee Foundation of Arkansas, Inc., as amended, and other guarantee or agreement issued by any

20

Guarantor to the Trustee, and any amendment thereto entered into in accordance with the provisions thereof and hereof.

"UCC" means the Uniform Commercial Code as from time to time in effect in the specified jurisdiction.

"United States" means the United States of America.

"Valuation Agent" means RBC Dain Rauscher Inc., or any other entity appointed as Valuation Agent by the Borrower and approved by the Facility Agent, which approval shall not be unreasonably withheld.

"Valuation Agent Agreement" means the Valuation Agent Agreement, dated as of February 1, 2002, among the Borrower, the Lender, the Alternate Lender, the Facility Agent and the Valuation Agent and any other valuation agent agreement in the form attached as Exhibit B hereto among the Borrower, the Lender, the Alternate Lender, the Facility Agent and the Valuation Agent, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Facility Agent.

"Valuation Date" means (a) each Quarterly Valuation Date and (b) each Special Valuation Date.

"Valuation Report" means a report furnished by the Valuation Agent to the Portfolio Administrator, the Facility Agent and the Borrower pursuant to
Section 5.12(a) hereof, the form of which is attached as Exhibit B to the Valuation Agent Agreement. The Maximum Advance Percentage shall remain in effect until the Advance Date immediately following the delivery of the next Valuation Report delivered pursuant to Section 5.12 hereof.

"Valuation Report Assumptions" means the cash flow and related assumptions set forth in Exhibit E to the Valuation Agent Agreement.

SECTION 1.02. OTHER TERMS. All accounting terms not specifically defined herein shall be construed in accordance with GAAP. All terms used in Article 9 of the UCC in the State of New York and not specifically defined herein are used herein as defined in such Article 9.

SECTION 1.03. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

ARTICLE II

THE FACILITY

SECTION 2.01. ADVANCES. On the terms and conditions hereinafter set forth, the Alternate Lender agrees to make, and the Lender may, in its sole discretion make, Advances to the Borrower from time to time up to an aggregate principal amount outstanding at any one time not to exceed the Maximum Facility Amount in effect at the time of such Advance. In addition to

21

the other terms and conditions hereinafter set forth, the Lender will not be obligated or committed to make any Regular CP Advance and shall not make any such Advance (a) unless the amount available for drawing by the Lender under the Liquidity Facilities from Liquidity Facility Providers shall equal or exceed 102% of the aggregate amount of the principal due on the Outstanding Facility Amount (including any requested Advance) to the Lender; (b) if the Lender is unable for any reason to raise funds in the United States commercial paper market to make such Advances; (c) if the Lender, in good faith, determines there is a general disruption in the United States commercial paper market or the Lender's ability to access the commercial paper market; or (d) if any Liquidity Facility Provider fails to honor its payment obligations under its Liquidity Facility. Within the limits set forth in this Section and the other terms and conditions of this Agreement, during the Revolving Period, the Borrower may borrow, prepay and reborrow under this Section. In addition, the aggregate principal amount of any Advance, which is not a Rollover Advance, during the Revolving Period shall not exceed the Maximum Advance Amount. All Advances hereunder shall be denominated in and be payable in United States dollars. All then outstanding Advances and other Obligations hereunder shall be due and payable on February 1, 2005 (unless such date is extended pursuant to Section 2.16 hereof) or such earlier date as provided in Article VI hereof. The obligation of the Alternate Lender to make Advances hereunder shall expire on the Alternate Lender Termination Date.

SECTION 2.02. THE INITIAL ADVANCE AND SUBSEQUENT ADVANCES.

(a) Any Advances made by the Lender or the Alternate Lender during the Revolving Period will be made on a Settlement Date (unless otherwise agreed by the Borrower and the Facility Agent or such Advance is a Special Advance) at the request of the Borrower, subject to and in accordance with the terms and conditions of Section 2.01 hereof and this Section. In addition, during the Revolving Period, the Borrower may request up to eight (8) Special Advances in each calendar month for the purpose of acquiring additional Student Loans; provided, however, that no Special Advances may be requested to be made on the four Business Days preceding any Settlement Date. After the Revolving Period, the Lender and the Alternate Lender shall make only Rollover Advances on a Settlement Date (unless otherwise agreed by the Borrower and the Facility Agent) at the request of the Borrower, subject to and in accordance with the terms and conditions of Section 2.01 hereof and this Section, solely to the extent necessary to refund any maturing Advances.

(b) Subject to satisfaction of the conditions precedent set forth in this Agreement, the Borrower may request an Advance hereunder by giving written notice to the Lender, with a copy to the Trustee, in the form of Exhibit C hereto not later than 12:00 noon, Eastern time, at least three Business Days prior to the proposed Advance Date; provided; however, that in the case of a Special Advance, such written notice to the Lender, with a copy to the Trustee, in the form of Exhibit D hereto need only be given not later than 12:00 noon, Eastern time, on the Business Day prior to the proposed Advance Date. Each such notice shall specify (i) the aggregate amount of such Advance, which shall be in an amount equal to or greater than $1,000,000, (ii) the Advance Date (which may only be a Settlement Date unless otherwise agreed by the Borrower and the Facility Agent or unless such Advance is a Special Advance), (iii) if the Advance to be made is a Regular Bank Advance, a Liquidity Advance or a Credit Support Advance, the

22

applicable Alternate Advance Rate for such Advance and (iv) the Requested Advance Percentage, if applicable to the Advance, and the Requested Advance Amount (which shall not be greater than the aggregate principal amount of the Eligible Loans to be financed plus accrued and unpaid interest and Special Allowance Payments on such Eligible Loans if such Advance constitutes a Special Advance). On the Advance Date, the Alternate Lender shall and the Lender, in its sole discretion, may upon satisfaction of the applicable conditions set forth in this Agreement, make available to the Borrower in same day funds, the amount of such Advance by payment to the account which the Borrower has designated in writing.

(c) Except as otherwise provided in Article VIII hereof or elsewhere herein, principal and accrued Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts on the Advances shall be payable solely from the Pledged Collateral and from payments made or owing pursuant to the "Collateral Calls" made in accordance with Section 5.15 hereof. The Advances plus accrued Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts shall be paid at the times specified in Section 2.13 hereof and may not be prepaid in whole or in part on any day other than the applicable Maturity Date without the consent of the Facility Agent.

(d) If as a result of a draw under the Liquidity Agreement or the Credit Support Agreement a Regular CP Advance shall become a Liquidity Advance or a Credit Support Advance on any day other than the first day of an Interest Period, the Alternate Advance Rate applicable to such Advance for the remainder of such Interest Period shall be the Alternate Advance Rate.

(e) Upon the occurrence and continuation of an Early Amortization Event, no Advances will be made to the Borrower for the purpose of purchasing additional Student Loans unless the Facility Agent, in its sole discretion, determines to have such Early Amortization Event not cause the Termination Date.

SECTION 2.03. TERMINATION OR REDUCTION OF THE MAXIMUM FACILITY AMOUNT. The Borrower may, upon at least 60 days' written notice to the Facility Agent
(i) at any time, but only after the first anniversary of the Closing Date or
(ii) at any time prior to the first anniversary of the Closing Date if the Facility Agent shall fail to respond (whether affirmatively or negatively) to any written request for a waiver, amendment or modification to any of the prohibitions set forth in any of Section 5.01(j), 5.04, 5.05, 5.06, 5.09 or 5.11 hereof within 30 days after the Facility Agent's receipt of such request, terminate in whole or reduce in part the portion of the Maximum Facility Amount that exceeds the Outstanding Facility Amount; provided, however, that each partial reduction of the Maximum Facility Amount shall be in an aggregate amount equal to $5,000,000 or an integral multiple thereof.

SECTION 2.04. COLLECTION ACCOUNT. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Collection Account. The Collection Account shall be maintained as a segregated trust account in the trust department of the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. Any Collections received by the Borrower, the Trustee, the student loan depositaries or

23

co-depositaries, the Custodians, the Sellers or the Servicers, or any agent thereof, as the case may be, are to be transmitted to the Collection Account within two Business Days of receipt. The Borrower shall direct each Servicer, Seller, Custodian, student loan depository or co-depositories, or agent thereof, to transmit any collections it receives with respect to the Financed Loans directly to the Trustee for deposit to the Collection Account. Any Advances deposited to the Collection Account shall be deposited into a separate account established within the Collection Account (the "Collection Advance Subaccount"). Funds on deposit in the Collection Account may be invested from time to time in Permitted Investments in accordance with Section 2.08 hereof. The Trustee shall apply funds on deposit in the Collection Account as described in Section 2.05 hereof.

SECTION 2.05. TRANSFERS FROM COLLECTION ACCOUNT.

(a) On each date on which any principal or interest is due with respect to any Advance, the Trustee shall promptly apply moneys held in the Collection Account to pay to the Facility Agent the accrued and unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts, Liquidity Interest Amounts and principal amounts then due and owing as directed in writing by the Borrower.

(b) On each Calculation Date, the Borrower shall cause the Portfolio Administrator to prepare the Monthly Report and shall provide or cause to be provided to the Portfolio Administrator all information necessary or appropriate to accurately prepare such Monthly Report, all calculations, unless otherwise specified, to be made as of the end of the current Calculation Period, and cause the Portfolio Administrator to forward such Monthly Report to the Trustee, the Facility Agent and the Valuation Agent.

(c) The Trustee, on each Settlement Date, shall apply the moneys held by the Trustee in the Collection Account as directed by the Borrower pursuant to the Monthly Report received by the Trustee, on which the Trustee may conclusively rely, on such Settlement Date, in the following priority:

(i) pay to each Servicer and Custodian an amount equal to the Servicing Fee and Custodian Fee which is accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period; provided; however, the Borrower hereby certifies that no Servicer which is an Affiliate of NELnet shall be paid from any moneys on deposit in the Collection Account which were derived from a payment made pursuant to the Indemnification Agreement on behalf of such Servicer and the Borrower agrees not to direct the Trustee to make any such payment;

(ii) pay to the Facility Agent an amount equal to the accrued and unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts which are accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period;

24

(iii) pay to the Facility Agent an amount equal to the principal of all Advances, net of any new Rollover Advances, in each case, due and owing as of such Settlement Date;

(iv) pay to the Facility Agent an amount equal to all Liquidity Fees and other Obligations due and owing to the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers as of such Settlement Date;

(v) pay to the Trustee an amount equal to the Trustee Fee which is accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period;

(vi) transfer to the Cash Reserve Account the amount, if any, necessary to restore the Cash Reserve Account to the Cash Reserve Requirement;

(vii) pay to the Portfolio Administrator the Portfolio Administration Fee which is accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period;

(viii) pay to the Facility Agent, amounts designated by the Borrower to reduce the amount of outstanding Advances;

(ix) pay any other Obligations which are accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period with respect to the Financed Loans to the Person owed such Obligation;

(x) pay as directed by the Borrower, an amount equal to the estimated taxes owed by the Borrower that are payable prior to the next Settlement Date and not previously paid, which relate to the net income of the Borrower realized on the Financed Loans and other assets in the Pledged Collateral; and

(xi) transfer to the Borrower (at the request of the Portfolio Administrator pursuant to a Cash Release Certificate in the form attached as Exhibit F hereto), on any Settlement Date following a Quarterly Valuation Date, any amounts representing Excess Coverage; provided, however, that upon the occurrence and continuation of an Early Amortization Event or an Event of Default, no Excess Coverage shall be released to the Borrower without the written consent of the Facility Agent. The Trustee shall not be deemed to have actual knowledge of an Early Amortization Event or an Event of Default unless and until a Corporate Trust Officer of the Trustee has received written notification from the Facility Agent or the Borrower.

(d) Any moneys allocated to the payment of Trustee Fees, Liquidity Fees, Portfolio Administration Fees, Servicing Fees, Custodian Fees, Advances, Program Availability Fees and Program Usage Fees on Regular Advances, Alternate Interest Amounts, Liquidity Interest Amounts and other Obligations pursuant to this Section shall

25

be transferred to the applicable payee, to the extent such Obligations are then due and payable as directed by a written direction of the Borrower to the Trustee.

(e) Any Advances deposited to the Collection Advance Subaccount shall be disbursed pursuant to a written direction of the Borrower to the Trustee for the purpose of purchasing Eligible Loans or repaying Advances. The Trustee shall make the foregoing transfers in accordance with this Section and may conclusively rely upon the written instructions received from the Borrower without any duty to determine or examine the same.

SECTION 2.06. CASH RESERVE ACCOUNT. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Cash Reserve Account. The Cash Reserve Account shall be maintained in a segregated trust account in the trust department of the Trustee or another commercial bank designated by the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. The Cash Reserve Requirement shall be deposited to the Cash Reserve Account from proceeds of the initial Advance and additional amounts shall be deposited to the Cash Reserve Account pursuant to Section 2.05(c)(vi) hereof. Funds on deposit in the Cash Reserve Account may be invested from time to time in Permitted Investments in accordance with Section 2.08 hereof. The Trustee shall apply funds on deposit in the Cash Reserve Account as described in Section 2.07 hereof. If amounts available in the Collection Account are insufficient to restore the Cash Reserve Account to the Cash Reserve Requirement on the immediately succeeding Settlement Date, the Borrower shall satisfy such deficiency from other sources. If the Borrower is either unable or unwilling to deposit such funds, the Facility Agent may declare a Termination Date to have occurred.

SECTION 2.07. TRANSFERS FROM THE CASH RESERVE ACCOUNT. To the extent there are insufficient moneys in the Collection Account to pay the following amounts in accordance with the provisions of Section 2.05 hereof, the Trustee shall transfer moneys held by the Trustee in the Cash Reserve Account, to the extent available for distribution on the specified day, in the following amounts and priority:

(a) on each date on which any principal, Program Availability Fees, Program Usage Fees, Alternate Interest Amounts or Liquidity Interest Amounts is due with respect to any Advance, the Trustee shall promptly apply moneys held in the Cash Reserve Account to pay to the Facility Agent the accrued and unpaid principal amounts, Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts then due and owing as directed in writing by the Borrower; and

(b) on any Settlement Date, to the Collection Account for the payment of accrued and unpaid fees and expenses described in
Section 2.05(c)(i) through (v) hereof in the priority set forth in
Section 2.05(c) hereof.

SECTION 2.08. MANAGEMENT OF COLLECTION ACCOUNT AND CASH RESERVE ACCOUNT.

(a) All funds held in the Collection Account and the Cash Reserve Account (or any subaccount thereof), including investment earnings thereon, shall be invested at the direction of the Portfolio Administrator in Permitted Investments having a maturity

26

date not later than the next date on which any distributions are to be made from funds on deposit in the Collection Account and/or the Cash Reserve Account; provided, however, that from and after the Termination Date or otherwise upon the occurrence and during the continuance of any Event of Default, the Facility Agent shall have the sole right to restrict the maturities of any investments held in the Collection Account and/or the Cash Reserve Account and to direct the withdrawal of any such investments for the purposes of paying the Obligations, including principal on the Advances and any unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts. All investment earnings (net of losses) on such Permitted Investments shall be credited to and retained in the Collection Account or the Cash Reserve Account, as the case may be.

(b) The Collection Account and the Cash Reserve Account shall be established with a securities intermediary (the "Securities Intermediary") who shall agree with the Trustee (and Zions First National Bank, as Securities Intermediary, hereby agrees with the Trustee) that (i) the Collection Account and the Cash Reserve Account shall be securities accounts of the Trustee, (ii) all property credited to the Collection Account or the Cash Reserve Account shall be treated as a financial asset, (iii) the Securities Intermediary shall treat the Trustee as entitled to exercise the rights that comprise each financial asset credited to the Collection Account or the Cash Reserve Account,
(iv) the Securities Intermediary shall comply with entitlement orders originated by the Trustee without the further consent of any other person or entity, (v) except as otherwise provided in Section 2.08(a) hereof, the Securities Intermediary shall not agree to comply with entitlement orders originated by any person or entity other than the Trustee, (vi) the Collection Account, the Cash Reserve Account and all property credited to either such account shall not be subject to any lien, security interest, right of set-off or encumbrance in favor of the Securities Intermediary or anyone claiming through the Securities Intermediary (other than the Trustee), and (vii) the agreement herein between the Securities Intermediary and the Trustee shall be governed by the laws of the State of Colorado. Each term used in this Section 2.08(b) and in Section 2.08(c) hereof and defined in the Colorado Uniform Commercial Code (the "Colorado UCC") shall have the meaning set forth in the Colorado UCC.

(c) No Permitted Investment in the form of an instrument or certificated security as defined in the Colorado UCC in the possession of the Trustee (i) shall be subject to a third party's security interest that could be perfected without possession pursuant to Sections 9-312(e) & (g) of the Colorado UCC, or (ii) shall constitute proceeds of any property subject to such third party's security interest.

SECTION 2.09. PLEDGED COLLATERAL ASSIGNMENT OF THE TRANSACTION DOCUMENTS. To secure the prompt and complete payment when due of the Obligations and the performance by the Borrower of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Borrower hereby assigns to the Trustee, and Grants to the Trustee a security interest, in each case, for the benefit of the Secured Creditors in accordance with their interests, in all of the Borrower's right and title to and interest in (but not the obligations of) the Transaction Documents. The Borrower confirms and agrees that the Trustee shall have, following an Event of Default, the sole right to enforce the Borrower's rights

27

and remedies under the Transaction Documents with respect to the Pledged Collateral for the benefit of the Secured Creditors, but without any obligation on the part of the Trustee or any other Secured Creditor or any of their respective Affiliates, to perform any of the obligations of the Borrower under the Transaction Documents.

SECTION 2.10. GRANT OF A SECURITY INTEREST. To secure the prompt and complete payment when due of the Obligations and the performance by the Borrower of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Borrower hereby Grants to the Trustee on behalf of the Secured Creditors (and their respective successors and assigns), a security interest in all of the Borrower's right, title and interest in accounts, general intangibles, payment intangibles, instruments, documents, chattel paper, goods, moneys, letters of credit, letter of credit rights, certificates of deposit, deposit accounts and all of the property and interests in property, whether tangible or intangible and whether now owned or existing or hereafter arising or acquired and wheresoever located arising from, consisting of, or related to any of the following (collectively, the "Pledged Collateral"):

(a) all Financed Loans (including any beneficial interests in Financed Loans);

(b) all revenues and recoveries of principal from Financed Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other Collections, Permitted Investments, funds and accrued earnings thereon held in the various funds and accounts created under this Agreement, including the Collection Account and the Cash Reserve Account;

(d) all rights and remedies (but none of the obligations) under each of the Transaction Documents;

(e) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Financed Loans, whether pursuant to the contract related to such Financed Loan or otherwise;

(f) all Records relating to such Financed Loans; and

(g) all proceeds of any of the foregoing.

SECTION 2.11. EVIDENCE OF DEBT. The Facility Agent shall maintain a loan account (the "Loan Account") on its books in which shall be recorded (a) all Advances owed to the Facility Agent (for the benefit of the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, as the case may be) by the Borrower pursuant to this Agreement; (b) all payments made by the Borrower on all such Advances; and (c) all appropriate debits and credits as provided in this Agreement including, without limitation, all fees, charges, expenses and interest. All entries in the Loan Account shall be made in accordance with the Facility Agent's customary accounting practices as in effect from time to time. The entries in the Loan Account shall be conclusive and binding for all purposes, absent manifest error. Any failure to so record or any errors in doing so shall not, however, limit or otherwise affect the obligation of

28

the Borrower to pay any amount owing with respect to the Advances or any of the other Obligations.

SECTION 2.12. SPECIAL PROVISIONS GOVERNING ADVANCES. The Borrower shall indemnify the Lender, the Alternate Lender, the Facility Agent, the Liquidity Facility Providers and the Credit Support Providers, upon written request (which request shall set forth in reasonable detail the basis for requesting such amounts and which shall, absent manifest error, be presumed correct and binding upon all parties hereto), for losses, expenses and liabilities (including, without limitation, any loss (including interest paid) sustained by it in connection with the liquidation or re-employment of funds acquired to fund or maintain the Advances), that such Person may sustain: (a) if for any reason other than the gross negligence or misconduct of the Lender, the Alternate Lender, the Facility Agent, the Liquidity Facility Providers or the Credit Support Providers (or any of them) a borrowing of any Advance does not occur on a date specified therefor; (b) if the Borrower elects, or is required by reason of a breach by the Borrower of this Agreement, to prepay any Advance on a date other than the Maturity Date applicable to that Advance; (c) as a consequence of any other default by the Borrower to repay its Advances when required by the terms of this Agreement; or (d) if the Lender assigns all or any part of its Advance(s) to a Liquidity Facility Provider or a Credit Support Provider on a date that is not a Settlement Date. Unless otherwise provided herein, the amount specified in the written statement of the Lender, the Alternate Lender, the Facility Agent, the Liquidity Facility Providers or the Credit Support Providers shall be payable on demand after receipt by the Borrower thereof.

SECTION 2.13. PAYMENTS BY THE BORROWER. All payments to be made by the Borrower shall be made without set-off, recoupment or counterclaim. Except as otherwise expressly provided herein, all payments by, or on behalf of, the Borrower for the account of the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, as the case may be, shall be made to the Facility Agent, directly to the Payment Account, in United States dollars. Such payments shall be made in immediately available funds so as to be received by the Facility Agent no later than 1:00 p.m., Eastern time, on the date specified herein. Payments shall be applied in the order of priority specified in Section 2.05(c) hereof. Any payment which is received by the Facility Agent later than 1:00 p.m., Eastern time, shall be deemed to have been received on the following Business Day and any applicable interest or fee shall continue to accrue.

SECTION 2.14. PAYMENT OF STAMP TAXES, ETC. The Borrower agrees to pay any present or future stamp, mortgage, value-added, court or documentary taxes or any other excise or property taxes, charges or similar levies imposed by any federal, state or local governmental body, agency or instrumentality (hereinafter referred to as "Other Applicable Taxes") relating to this Agreement, any of the other Transaction Documents or any recordings or filings made pursuant hereto and thereto and shall hold each of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers harmless from and against any and all liabilities with respect to or resulting from any delay or omission to pay such Other Applicable Taxes.

29

SECTION 2.15. YIELD PROTECTION.

(a) If any Regulatory Change (including a change to Regulation D under the Securities Exchange Act of 1933, as amended) occurring after the date hereof:

(i) shall subject any Affected Party to any tax, duty or other charge with respect to any portion of the Obligations owned or funded by it or with respect to its unused "Purchase Commitment" under the Liquidity Agreement or the Credit Support Agreement, as applicable (the "Unused Commitment") (other than taxes, duties or charges based on income or gross receipts), or shall change the basis of taxation (other than taxes based on income or gross receipts) of payments to the Affected Party of any yield on or reductions to the Obligations owed to or with respect to the Obligations funded in whole or in part by it or any other amounts due under this Agreement in respect of any portion of the Obligations owned by or funded by it or its obligations or rights, if any to fund Advances or in respect of its Unused Commitment (except for changes in the rate of tax on the overall net income or gross receipts of such Affected Party imposed by the United States of America, by the jurisdiction in which such Affected Party's principal executive office is located and, if such Affected Party's principal executive office is not in the United States of America, by the jurisdiction where such Affected Party's principal office in the United States is located);

(ii) shall impose, modify or deem applicable any reserve (including, without limitation, any reserve imposed by the Federal Reserve Board), special deposit or similar requirement against assets of any Affected Party, deposits or obligations with or for the account of any Affected Party or with or for the account of any Affiliate (or entity deemed by the Federal Reserve Board to be an affiliate) of an Affected Party, or credit extended to any Affected Party;

(iii) shall change the amount of capital maintained or required or requested or directed to be maintained by any Affected Party;

(iv) shall impose any other condition affecting any portion of the Obligations owned or funded in whole or in part by any Affected Party, or its obligations or rights, if any, to pay any portion of the Unused Commitment or to provide funding therefor; or

(v) shall change the rate for, or the manner in which the Federal Deposit Insurance Corporation (or any successor thereto) assesses deposit insurance premiums or similar charges;

and the result of any of the foregoing is or would be:

(A) to increase the cost to or to impose a cost on an Affected Party funding or making or maintaining any portion of the Obligations, or any purchases, reinvestments or loans or other extensions of credit under the Liquidity Agreement, the Credit Support Agreement or any

30

Transaction Document or any commitment of such Affected Party with respect to the foregoing;

(B) to reduce the amount of any sum received or receivable by an Affected Party under this Agreement, or under the Liquidity Agreement, the Credit Support Agreement or any Transaction Document with respect thereto; or

(C) in the sole determination of such Affected Party, to reduce the rate of return on the capital of an Affected Party as a consequence of its obligations hereunder, under the Liquidity Agreement or under the Credit Support Agreement or arising in connection herewith to a level below that which the Affected Party could otherwise have achieved;

then within 30 days after demand by such Affected Party (which demand shall be accompanied by a statement setting forth in reasonable detail the basis of such demand), the Borrower shall pay directly to such Affected Party such additional amount or amounts as will compensate such Affected Party for such additional or increased cost or such reduction; provided such additional amount or amounts shall not be payable with respect to any period in excess of 180 days prior to the date of demand by the Affected Party unless (1) the effect of the Regulatory Change is retroactive by its terms to a period prior to the date of the Regulatory Change, in which case any additional amount or amounts shall be payable for the retroactive period but only if the Affected Party provides its written demand not later than 180 days after the Regulatory Change; or (2) the Affected Party reasonably and in good faith did not believe the Regulatory Change resulted in such an additional or increased cost or such a reduction.

(b) Each Affected Party will promptly notify the Borrower, the Trustee and the Facility Agent of any event of which it has actual knowledge which will entitle such Affected Party to any compensation pursuant to this Section; provided, however, no failure or delay in giving such notification shall adversely affect the rights of any Affected Party to such compensation unless such failure or delay results in a Material Adverse Effect.

(c) In determining any amount provided for or referred to in this Section, an Affected Party may use any reasonable averaging or attribution methods that it (in its sole discretion exercised in good faith) shall deem applicable and which it applies on a consistent basis. Any Affected Party when making a claim under this Section shall submit to the Borrower and the Facility Agent a statement as to such increased cost or reduced return (including calculation thereof in reasonable detail), which statement shall, in the absence of manifest error, be conclusive and binding upon the Borrower and the Facility Agent.

SECTION 2.16. EXTENSION OF TERMINATION DATE. The Termination Date may be extended beyond February 1, 2005 by a written agreement among the Borrower, the Lender, the Alternate Lender and the Facility Agent, with notice to the Trustee.

31

ARTICLE III

CONDITIONS OF ADVANCES

SECTION 3.01. CONDITIONS PRECEDENT TO INITIAL ADVANCE. The initial Advance hereunder is subject to the condition precedent that the Facility Agent shall have received on or before the Advance Date the documents and opinions listed in Exhibit I hereto, in form and substance satisfactory to the Facility Agent.

SECTION 3.02. CONDITIONS PRECEDENT TO ALL ADVANCES. Each Advance (including the initial Advance) shall be subject to the further conditions precedent that:

(a) The Eligible Loans are purchased pursuant to a Student Loan Purchase Agreement in the form of Exhibit A or Exhibit I hereto and a schedule of the Eligible Loans to be financed and copies of all schedules, opinions, financing statements and other documents required to be delivered by the applicable Seller are delivered to the Trustee;

(b) at least four Business Days prior to the Advance Date (other than with respect to a Rollover Advance or a Special Advance), the Borrower shall have delivered to the Facility Agent and the Trustee
(i) an Advance Percentage Calculation Report from the Valuation Agent and (ii) copies of the relevant Student Loan Purchase Agreement, together with a schedule of the Eligible Loans to be financed and copies of all schedules, opinions, financing statements and other documents required to be delivered by the applicable Seller as a condition of purchase thereunder (provided, however, that the schedule of Eligible Loans to be financed shall be provided to the Facility Agent only if requested by the Facility Agent); and

(c) on the Advance Date, the following statements shall be true, and the Borrower by accepting the amount of such Advance shall be deemed to have certified that:

(i) the representations and warranties contained in Article IV hereof are correct on and as of such day as though made on and as of such date;

(ii) no event has occurred and is continuing, or would result from such Advance, which constitutes an Event of Default or which, with the giving of notice or the passage of time, or both, would constitute an Event of Default;

(iii) on and as of such day, after giving effect to such Advance, the Outstanding Facility Amount would not exceed the Maximum Facility Amount;

(iv) no law or regulation shall prohibit, and no order, judgment or decree of any Governmental Authority shall prohibit or enjoin, the making of such Advances in accordance with the provisions hereof; and

(v) the Cash Reserve Requirement shall be satisfied.

32

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

SECTION 4.01. GENERAL REPRESENTATIONS AND WARRANTIES OF THE BORROWER. The Borrower represents and warrants as follows:

(a) The Borrower is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Borrower of this Agreement and all Transaction Documents to be delivered by it in connection herewith or therewith, including the Borrower's use of the proceeds of Advances, are within the Borrower's organizational powers, have been duly authorized by all necessary organizational action, do not contravene (i) the Borrower's articles of incorporation or bylaws; (ii) any law, rule or regulation applicable to the Borrower; (iii) any contractual restriction binding on or affecting the Borrower or its property; or (iv) any order, writ, judgment, award, injunction or decree binding on or affecting the Borrower or its property, and do not result in or require the creation of any lien, security interest or other charge or encumbrance upon or with respect to any of its properties (other than in favor of the Trustee for the benefit of the Secured Creditors with respect to the Pledged Collateral); and no transaction contemplated hereby or by the other Transaction Documents to which it is a party requires compliance with any bulk sales act or similar law. This Agreement and the other Transaction Documents to which it is named as a party have each been duly executed and delivered by the Borrower.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Borrower of this Agreement or any other Transaction Document to which it is a party, except for the filing of certain UCC financing statements, all of which financing statements have been duly filed and are in full force and effect.

(d) This Agreement and each other Transaction Document to which the Borrower is a party constitute the legal, valid and binding obligations of the Borrower enforceable against the Borrower in accordance with their respective terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors; and (ii) general principals of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Borrower, threatened, action or proceeding affecting the Borrower before any Governmental Authority that may have a Material Adverse Effect. The Borrower is not in default with respect to any order of any court, arbitrator or any other Governmental Authority.

33

(f) No proceeds of any Advances will be used by the Borrower to acquire any security in any transaction which is subject to
Section 13 or 14 of the Securities Exchange Act of 1934, as amended,

(g) The Pledged Collateral shall, at all times, be owned by the Borrower free and clear of any Adverse Claim except as provided herein, and the Trustee, for the benefit of the Secured Creditors, has a valid and perfected first priority security interest in such Pledged Collateral. No effective financing statement or other instrument similar in effect covering any Pledged Collateral shall at any time be on file in any recording office except such as may be filed in favor of the Trustee relating to this Agreement.

(h) As of the close of business on each Business Day, the Outstanding Facility Amount shall not exceed the Maximum Facility Amount on such Business Day.

(i) No Valuation Report (to the extent that information contained therein is supplied by the Borrower), information, exhibit, financial statement, document, book, record or report furnished or to be furnished by the Borrower to the Facility Agent in connection with this Agreement is or will be inaccurate in any material respect as of the date it is or shall be dated or (except as otherwise disclosed to the Facility Agent in writing) as of the date so furnished, and no such document contains or will contain any material misstatement of fact or omits or shall omit to state a material fact necessary to make the statements contained therein not misleading.

(j) The principal place of business and chief executive office of the Borrower and the office where the Borrower keeps all the Records are located at the address of the Borrower referred to in
Section 10.02 hereof or such other location as the Borrower shall have given notice of to the Facility Agent pursuant to Section 5.13 hereof.

(k) The Borrower has no trade names, fictitious names, assumed names or "doing business as" names or other names under which it has done or is doing business.

(l) The Borrower is Solvent at the time of (and immediately after) each "Advance" and each purchase of Eligible Loans made by the Borrower.

(m) The Borrower is not an "investment company" or a company "controlled" by an "investment company," within the meaning of the Investment Company Act of 1940, as amended.

(n) The Borrower has directed (or caused to be directed) all Servicers to transmit Collections on the Financed Loans and the other Pledged Collateral to the Trustee for deposit to the Collection Account.

(o) All representations and warranties of the Borrower set forth in the Transaction Documents to which it is a party are true and correct in all material respects.

(p) Each Student Loan to be financed with the proceeds of any Advance constitutes an Eligible Loan as of the date of such Advance purchased from a Seller pursuant to a Student Loan Purchase Agreement.

34

SECTION 4.02. REPRESENTATIONS OF THE BORROWER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Borrower hereby represents and warrants for the benefit of the Trustee and the Secured Creditors as follows:

(a) This Agreement creates a valid and continuing security interest (as defined in the applicable Uniform Commercial Code in effect in the State of Nevada) in the Pledged Collateral in favor of the Trustee, which security interest is prior to all other liens, charges, security interests, mortgages or other encumbrances, and is enforceable as such as against creditors of and purchasers from the Borrower.

(b) The Higher Education Act deems the Financed Loans to constitute "accounts" within the meaning of the applicable UCC for purposes of perfecting a security interest in the Financed Loans.

(c) The Borrower, by and through the Trustee as its Eligible Lender, owns and has good and marketable title to the Financed Loans free and clear of any Adverse Claim.

(d) The Borrower has caused the filing of all appropriate financing statements in the proper filing office in the appropriate jurisdictions under applicable law in order to perfect the security interest in the Financed Loans granted to the Trustee hereunder.

(e) All executed copies of each Student Loan Note that constitute or evidence the Financed Loans have been delivered to the Trustee (or its agent or bailee pursuant to a Servicing Agreement or a Custodian Agreement).

(f) Other than the security interest granted to the Trustee pursuant to this Agreement, the Borrower has not pledged, assigned, sold, granted a security interest in, or otherwise conveyed any of the Financed Loans. The Borrower has not authorized the filing of and is not aware of any financing statements against the Borrower that include a description of collateral covering the Financed Loans other than any financing statement relating to the security interest granted to the Trustee hereunder or that has been terminated. The Borrower is not aware of any judgment or tax lien filings against the Borrower.

(g) The Borrower is a "registered organization" (as defined in Section 9-102(a)(70) of the UCC) formed in the State of Nevada and, for purposed of Article 9 of the UCC, the Borrower is located in the State of Nevada.

ARTICLE V

GENERAL COVENANTS OF THE BORROWER

SECTION 5.01. GENERAL COVENANTS.

(a) COMPLIANCE WITH LAWS; PRESERVATION OF CORPORATE EXISTENCE. THE Borrower will comply in all material respects with all applicable laws, rules, regulations and orders and preserve and maintain its legal existence, and will preserve and maintain its rights, franchises, qualifications and privileges in all material respects.

35

(b) SALES, LIENS, ETC. Except as otherwise provided herein, the Borrower will not (i) sell, assign (by operation of law or otherwise) or otherwise dispose of, or create or suffer to exist any Adverse Claim upon or with respect to, any Pledged Collateral; or (ii) create or suffer to exist any Adverse Claim upon or with respect to any of the Borrower's assets.

(C) GENERAL REPORTING REQUIREMENTS. The Borrower will provide to the Facility Agent the following:

(i) as soon as available and in any event within 120 days after the end of each fiscal year of the Borrower, a copy of the balance sheet of the Borrower and the related statements of income, beneficial interest holders' (or securityholders') equity and cash flows for such year, each prepared in accordance with GAAP consistently applied and duly certified by nationally recognized independent certified public accountants selected by the Borrower;

(ii) as soon as possible and in any event within three days after the occurrence of each Event of Default and each event which, with the giving of notice or lapse of time or both, would constitute an Event of Default, a statement of the Borrower setting forth details of such Event of Default or event and the action which the Borrower has taken and proposes to take with respect thereto;

(iii) promptly following receipt thereof, to the extent requested by the Facility Agent, copies of all financial statements, settlement statements, portfolio and other material reports, notices, disclosures, certificates and other written material delivered or made available to the Borrower by any Person pursuant to the terms of any Transaction Document;

(iv) promptly following the Facility Agent's request therefor, such other information respecting the Financed Loans and the other Pledged Collateral or the conditions or operations, financial or otherwise, of the Borrower as the Facility Agent may from time to time reasonably request;

(v) with respect to each Guarantor, promptly after receipt thereof as made available to the Borrower after request therefor, copies of any audited financial statements of such Guarantor certified by an independent certified public accounting firm and a written statement setting forth the Trigger Rate of such Guarantor and the source of the Borrower's representation thereof;

(vi) with respect to each Servicer and promptly after receipt thereof after a good faith effort to obtain such material is made by the Borrower, (A) copies of any annual audited financial statements of such Servicer, certified by an independent certified public accounting firm; (B) on an annual basis within 10 days after receipt thereof, copies of SAS 70 reports for such Servicer, or, if not available, the annual compliance audit for each Servicer required by Section 428(b)(l)(4) of the Higher Education Act; and (C) to the extent not

36

included in the financial information provided pursuant to clauses (A) and (B) above, such Servicer's net dollar loss for the year due to servicing errors;

(vii) upon request, a Schedule of Purchased Loans;

(viii) as soon as available and in any event within 120 days after the end of each fiscal year of NELnet, Inc., copies of consolidated financial statements for it and its consolidated subsidiaries prepared in accordance with generally accepted accounting principles, duly certified by independent certified public accountants of recognized standing selected by it, including consolidating statements;

(ix) promptly after the filing or receiving thereof, copies of all reports and notices with respect to any Reportable Event defined in Article IV of ERISA which the Borrower or any of its ERISA Affiliates files under ERISA with the Internal Revenue Service, the Pension Benefit Guarantee Corporation or the U.S. Department of Labor or which the Borrower or any of its ERISA Affiliates receives from the Pension Benefit Guarantee Corporation;

(x) immediately upon becoming aware of a Servicer Event of Default, written notice thereof;

(xi) as soon as possible and in any event within three Business Days of the Borrower's actual knowledge thereof, written notice of (A) any litigation, investigation or proceeding which may exist at any time which could have a Material Adverse Effect; and (B) any material adverse development in previously disclosed litigation, including in each case, if known to the Borrower, any of the same against a Servicer; and

(xii) promptly after the occurrence thereof, written notice of changes in the Higher Education Act or any other law of the United States that could have a Material Adverse Effect or could materially and adversely affect (A) the ability of a Servicer to perform its obligations under its Servicing Agreement, or (B) the collectibility or enforceability of a material amount of the Financed Loans, or any Guarantee Agreement or Federal Reimbursement Contract with respect to a material amount of Financed Loans.

(d) MERGER, ETC. The Borrower will not merge or consolidate with, or convey, transfer, lease or otherwise dispose of (whether in one transaction or in a series of transactions), all or substantially all of its assets (whether now owned or hereafter acquired), or acquire all or substantially all of the assets or capital stock or other ownership interest of any Person, other than, with respect to asset dispositions, in connection herewith.

(e) NATURE OF BUSINESS. The Borrower will engage in no business other than (i) purchases and sales of Eligible Loans and
(ii)the other transactions permitted or contemplated by this Agreement and its articles of incorporation and bylaws as they exist on the Closing Date, or as amended with the consent of the Facility Agent.

37

(f) TRANSACTION DOCUMENTS. The Borrower (i) will take all action necessary to perfect, protect and more fully evidence the ownership interest of the Borrower and the security interest of the Trustee in favor of the Secured Creditors in the Financed Loans and Collections with respect thereto and in the other Pledged Collateral and the Transaction Documents including, without limitation. (A) filing and maintaining effective financing statements (Form UCC-1) in all necessary or appropriate filing offices; (B) filing continuation statements, amendments or assignments with respect thereto in such filing offices; and (C) executing or causing to be executed such other instruments or notices as may be necessary or appropriate; and (ii) will take all additional action to perfect, protect and fully evidence the security interest of the Trustee, for the benefit of the Secured Creditors, in the Financed Loans and other Pledged Collateral related thereto.

(g) MAINTENANCE OF SEPARATE EXISTENCE. The Borrower will do all things necessary to maintain its existence as a Nevada corporation separate and apart from all Affiliates of the Borrower, including, without limitation, (i) practicing and adhering to corporate formalities, such as maintaining appropriate books and records; (ii) maintaining two Persons who are Independent Directors; (iii) owning or leasing pursuant to written leases all office furniture and equipment necessary to operate its business; (iv) refraining from (A) guaranteeing or otherwise becoming liable for any obligations of any of its Affiliates, (B) having obligations guaranteed by its Affiliates,
(C) holding itself out as responsible for debts of any of its Affiliates or for decisions or actions with respect to the affairs of any of its Affiliates, and (D) being directly or indirectly named as a direct or contingent beneficiary or loss payee on any insurance policy of any Affiliate; (v) maintaining all of its deposit and other bank accounts and all of its assets separate from those of any other Person;
(vi) maintaining all of its financial records separate and apart from those of any other Person; (vii) compensating all its employees, officers, directors, consultants and agents for services provided to it by such Persons, or reimbursing any of its Affiliates in respect of services provided to it by employees, officers, directors, consultants and agents of such Affiliate, out of its own funds; (viii) accounting for and managing all of its liabilities separately from those of any of its Affiliates, including, without limitation, payment directly by the Borrower of all payroll, accounting and other administrative expenses and taxes; (ix) allocating, on an arm's-length basis, all shared operating services, leases and expenses, including, without limitation, those associated with the services of shared consultants and agents and shared computer equipment and software; (x) refraining from paying dividends or making distributions, loans or other advances to any of its Affiliates more frequently than once during any calendar month and, in each case, as duly authorized by its Directors and in accordance with applicable law; (xi) refraining from filing or otherwise initiating or supporting the filing of a motion in any bankruptcy or other insolvency proceeding involving the Borrower or any other Affiliate of the Borrower to substantively consolidate the assets and liabilities of the Borrower with the assets and liabilities of any such Person or any other Affiliate of the Borrower; (xii) maintaining adequate capitalization in light of its business and purpose; and
(xiii) conducting all of its business (whether written or oral) solely in its own name.

38

(h) TRANSACTIONS WITH AFFILIATES. The Borrower will not enter into, or be a party to, any transaction with any of its Affiliates, except (i) the transactions permitted or contemplated by this Agreement (including the sale and purchase of Eligible Loans to or from Affiliates); and (ii) other transactions (including, without limitation, the lease of office space or computer equipment or software by the Borrower to or from an Affiliate) (A) in the ordinary course of business, (B) pursuant to the reasonable requirements of the Borrower's business, (C) upon fair and reasonable terms that are no less favorable to the Borrower than could be obtained in a comparable arm's-length transaction with a Person not an Affiliate of the Borrower, and (D) not inconsistent with the factual assumptions set forth in the opinion letter issued as of the Closing Date by Kutak Rock LLP to the Secured Creditors relating to the issues of substantive consolidation.

(i) DEBT. Except as provided in the Borrower's articles of incorporation, the Borrower will not incur any Debt other than Debt arising hereunder. The Borrower will not make any Investments other than Permitted Investments and purchases of Eligible Loans.

(j) EXTENSION OR AMENDMENT OF TRANSACTION DOCUMENTS. Without the written consent of the Facility Agent, the Borrower will not:

(i) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of any Transaction Document;

(ii) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of the Indemnification Agreement, any Student Loan Purchase Agreement, any Servicing Agreement, any Custodian Agreement, any Financed Loan or any other instrument, document or agreement included in the Pledged Collateral in any manner that (A) may reduce the amount owing by the Obligor under a Financed Loan, by a Servicer, or defer or extend the date scheduled for the final payment thereof, except for extensions of past-due Financed Loans entered into by a Servicer in accordance with the Higher Education Act in order to maximize Collections thereof; or (B) may permit or result in the release of any portion of the Pledged Collateral;

(iii) take or consent to any other action that may impair the rights of any Secured Creditor to any Pledged Collateral or modify, in a manner adverse to any Secured Creditor, the right of such Secured Creditor to demand or receive payment under any of the Transaction Documents; or

(iv) take or consent to any other action that may impair the interests of the Borrower or its assignees to any Pledged Collateral or modify, in a manner adverse to the Borrower or its assignees, the right of the Borrower and its assignees to demand or receive payment under any of the Transaction Documents.

(k) ERISA. The Borrower will not adopt, maintain, contribute to or incur or assume any legal obligation with respect to any Benefit Plan or Multiemployer Plan or permit any of its ERISA Affiliates to do any of the foregoing.

39

(1) SERVICERS. The Borrower will not permit any Person other than a Servicer to collect, service or administer the Financed Loans.

(m) ELIGIBLE LOANS NOT ORIGINATED BY SELLERS. The Borrower shall not purchase from a Seller pursuant to a Student Loan Purchase Agreement any Eligible Loan that was originated by a Person other than the applicable Seller unless the Borrower shall have taken (or caused to be taken) all steps reasonably necessary to ensure that
(i) after giving effect to such purchase, the Borrower shall have acquired all legal and beneficial ownership in such Financed Loan, free and clear of any Adverse Claim; and (ii) that the Person that originated such Eligible Loan (and any transferee thereof other than the Seller) shall have received reasonable equivalent value for the transfer of such Eligible Loan made by it.

SECTION 5.02. ACQUISITION, COLLECTION AND ASSIGNMENT OF STUDENT LOANS. The Borrower shall acquire only Eligible Loans (or beneficial interests therein) with proceeds of the Advances and shall diligently cause to be collected all principal and interest payments on all the Financed Loans and all sums to which the Borrower or Trustee is entitled pursuant to any Student Loan Purchase Agreement, and all grants, subsidies, donations, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor which relate to such Financed Loans. The Borrower shall also make, or cause to be made by each Seller, Servicer and Trustee, every effort to collect the Borrower's or such Seller's or Servicer's or Trustee's claims for payment from the Department of Education or any Guarantor as soon as possible, of all payments related to such Financed Loans. The Borrower will assign or direct the assignment of such Financed Loans for payment of guarantee benefits as required by applicable law and regulations. The Borrower will comply with all United States and state statutes, rules and regulations and any Guarantor's rules and regulations which apply to such Financed Loans. The Borrower will not, and will not direct the Trustee to, acquire any Eligible Loan (including a Participation Interest) for which it has notice or knowledge (a) of any adverse claims, liens or encumbrances, (b) except to the extent that a Financed Loan may be not more than 60 days delinquent, that any Financed Loan is overdue or has been dishonored, (c) that any Student Loan Note contains an unauthorized signature or has been altered, or (d) of any defense against or claim to the Financed Loans on the part of any entity.

SECTION 5.03. ENFORCEMENT OF FINANCED LOANS. The Borrower shall cause to be diligently enforced and taken all steps, actions and proceedings reasonably necessary for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due the Borrower and Trustee, as applicable thereunder. The Borrower shall not permit the release of the obligations of any Eligible Borrower under any Financed Loan and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower, the Trustee and the Secured Creditors under or with respect to each Financed Loan and agreement in connection therewith. The Borrower shall not consent or agree to or permit any amendment or modification of any Financed Loan or agreement in connection therewith which will in any manner materially adversely affect the rights or security of the Trustee or the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Facility Agent, which approval shall not be unreasonably withheld). Nothing in this Agreement shall be construed to prevent the Borrower

40

and Trustee, as applicable, from settling a default or curing a delinquency on any Financed Loan on such terms as shall be permitted by law.

SECTION 5.04. ENFORCEMENT OF SERVICING AGREEMENTS. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements, including the prompt payment of all principal and interest payments and all other amounts due the Borrower or Trustee, as applicable, thereunder, including all grants, subsidies, donations, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor and/or by the Department of Education which relate to any Financed Loans. The Borrower shall not permit the release of the obligations of any Servicer under any Servicing Agreement and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower and of the Trustee under or with respect to each Servicing Agreement. The Borrower shall not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the rights or security of the Trustee and the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Facility Agent, which approval shall not be unreasonably withheld), except (a) as required by the Higher Education Act; (b) solely for the purpose of extending the term thereof or adding to the Financed Loans serviced thereunder Eligible Loans financed under an indenture or similar agreement other than this Agreement; and/or (c) in any other manner, if such modification, amendment or supplement so made without the prior written consent of the Facility Agent shall not be effective with respect to the servicing of Financed Loans; provided, however, that the Facility Agent shall respond as promptly as may be practicable after receipt by the Facility Agent of a request of the Borrower for the Facility Agent's consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of any Servicing Agreement.

SECTION 5.05. ENFORCEMENT OF STUDENT LOAN PURCHASE AGREEMENTS. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Student Loan Purchase Agreements. The Borrower shall not permit the release of the obligations of any Seller under any Student Loan Purchase Agreement and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower and of the Trustee under or with respect to each Student Loan Purchase Agreement. The Borrower shall not consent or agree to or permit any amendment or modification of any Student Loan Purchase Agreement which will in any manner materially adversely affect the rights or security of the Trustee and the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Facility Agent, which approval shall not be unreasonably withheld); provided, however, that the Facility Agent shall respond as promptly as may be practicable after receipt by the Facility Agent of a request of the Borrower for the Facility Agent's consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of any Student Loan Purchase Agreement.

SECTION 5.06. ENFORCEMENT OF INDEMNIFICATION AGREEMENT. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of the Indemnification Agreement. The Borrower shall not permit the release of the obligations of NELnet under the Indemnification

41

Agreement and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower and of the Trustee under or with respect to the Indemnification Agreement. The Borrower shall not consent or agree to or permit any amendment or modification of the Indemnification Agreement which will in any manner materially adversely affect the rights or security of the Trustee and the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Facility Agent, which approval shall not be unreasonably withheld); provided, however, that the Facility Agent shall respond as promptly as may be practicable after receipt by the Facility Agent of a request of the Borrower for the Facility Agent's consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of the Indemnification Agreement.

SECTION 5.07. FINANCED LOANS SERVICED BY GREAT LAKE SERVICING CORPORATION. The outstanding Principal Balance of Financed Loans serviced by Great Lakes Educational Loan Services, Inc. shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans.

SECTION 5.08. ADMINISTRATION AND COLLECTION OF FINANCED LOANS. All Financed Loans shall be administered and collected either by the Borrower or by a Servicer in a competent, diligent and orderly fashion and in accordance with all requirements of the Higher Education Act, the Department of Education, this Agreement, the Federal Reinsurance Agreements, the Trustee Guarantee Agreements and any other guarantee agreement issued by any Guarantor to the Trustee.

SECTION 5.09. AMENDMENT OF FORM OF STUDENT LOAN PURCHASE AGREEMENT. The Borrower shall notify the Trustee and the Facility Agent in writing of any proposed material amendments to the form of Student Loan Purchase Agreement. No such amendment shall become effective unless and until the Facility Agent has consented in writing thereto (which consent shall not be unreasonably withheld).

SECTION 5.10. CUSTODIAN. Each Custodian shall hold the Student Loan Notes in a safe and secure manner for purposes of perfecting the security interest in and lien on such Financed Loans as herein provided. The Student Loan Notes shall be held in a limited access vault facility with a two-hour fire rating and shall be assigned a designation which is distinct from other promissory notes held to secure any other financings of the Borrower, if any, for which the Trustee acts in a fiduciary capacity.

SECTION 5.11. PREPAYMENTS AND REFINANCING. The Borrower or its Affiliates has entered into, and intend to enter into in the future, upon 7 days' prior written notice to the Trustee and the Facility Agent, agreements pursuant to which the Borrower or an Affiliate may borrow moneys thereunder, and pledge Financed Loans or its interest therein (previously pledged hereunder) to secure the same, or sell Financed Loans or its interest therein (previously pledged hereunder), none of which agreements constitute or will constitute an Adverse Claim on the Financed Loans continuing to be Pledged Collateral. Notwithstanding any provision to the contrary herein, if and to the extent the Borrower or an Affiliate so borrows money or sells Financed Loans or its interest therein, upon either (a) payment in full of, or (b) deposit of cash into a segregated account maintained with the Trustee for the sole benefit of the Secured Creditors, and in which the Trustee is granted a valid and perfected first priority security interest

42

subject to no other lien, claim or encumbrance in an amount equal to, all Advances and other Obligations relating to such Financed Loans and the Pledged Collateral or any interest therein affected by such action (together with all accrued and unpaid Trustee Fees, Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts thereon together with all Trustee Fees, Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts which would accrue through the end of the related Interest Periods) such Financed Loans shall no longer be security for the Advances. Notwithstanding anything to the contrary contained herein, without the prior written consent of the Facility Agent, in no event shall any such payments occur (i) unless the Borrower has provided the Facility Agent with a Valuation Report acceptable to the Facility Agent and dated not more than three Business Days prior to proposed prepayment date, (ii) if, after giving effect to such repayment and the release of the Trustee's security interest in or removal from the Pledged Collateral of the related Financed Loans, an Event of Default (or an event that with the passage of time or the giving of notice, or both, would constitute an Event of Default) or the requirements giving rise to a collateral call under any provision of this Agreement would exist or result therefrom; and (iii) on a day other than a Settlement Date.

SECTION 5.12. PERIODIC REPORTING.

(a) The Borrower will cause the Valuation Agent to deliver to the Portfolio Administrator and the Facility Agent:

(i) not later than each Valuation Date, a Valuation Report setting forth, among other things, the Loan Valuation Percentage; and

(ii) not later than four Business Days prior to each Advance (other than a Rollover Advance or a Special Advance), an Advance Percentage Calculation Report.

(b) The Borrower will cause the Portfolio Administrator to deliver to the Valuation Agent and the Facility Agent, not later than each Valuation Date, an Asset Coverage Report setting forth the Aggregate Market Value, the Liabilities and the Asset Coverage Ratio.

(c) The Borrower will cause to be provided to the Facility Agent and the Valuation Agent, (i) not later than the third Business Day prior to each Calculation Date, a summary of each servicer report setting forth the material characteristics of the Financed Loans, all as of the last day of the immediately preceding calendar month; and (ii) not later than one Business Day prior to each Calculation Date, (A) the balances in the Collection Account (including a breakout of principal and interest received with respect to the Financed Loans) and the Cash Reserve Account; and (B) the Liabilities, all as of the last day of the immediately preceding calendar month.

SECTION 5.13. UCC MATTERS; PROTECTION AND PERFECTION OF PLEDGED COLLATERAL; DELIVERY OF DOCUMENTS. The Borrower will keep its principal place of business and chief executive office, and the office where it keeps the Records, at the address of the Borrower referred to in Section 4.01(j) hereof or, upon 30 days' prior written notice to the Trustee and the

43

Facility Agent, at such other locations within the United States where all actions reasonably requested by the Facility Agent to protect and perfect the interest of the Borrower and the Secured Creditors in the Pledged Collateral have been taken and completed. The Borrower will not make any change to its name or use any tradenames, fictitious names, assumed names, "doing business as" names or other names, unless prior to the effective date of any such name change or use, the Borrower delivers to the Facility Agent such executed financing statements as the Facility Agent may request to reflect such name change or use, together with such other documents and instruments as the Facility Agent may request in connection therewith. The Borrower agrees that from time to time, at its expense, it will promptly execute and deliver all further instruments and documents, and take all further action that the Facility Agent may reasonably request in order to perfect, protect or more fully evidence the Trustee's interest in the Pledged Collateral for the benefit of the Secured Creditors, or to enable the Trustee or the Secured Creditors to exercise or enforce any of their respective rights hereunder. Without limiting the generality of the foregoing, the Borrower will upon the request of the Facility Agent: (a) execute and file such financing or continuation statements, or amendments thereto or assignments thereof, and such other instruments or notices, as may be necessary or appropriate or as the Facility Agent may request, and (b) mark its master data processing records evidencing such Pledged Collateral with a legend acceptable to the Facility Agent, evidencing that the Trustee, for the benefit of the Secured Creditors, has acquired an interest therein as provided in this Agreement. The Borrower hereby authorizes the Facility Agent, the Trustee, or any Secured Creditor on behalf of the Borrower, to file one or more financing or continuation statements, and amendments thereto and assignments thereof, relative to all or any of the Pledged Collateral now existing or hereafter arising without the signature of the Borrower where permitted by law. A carbon, photographic or other reproduction of this Agreement or any financing statement covering the Pledged Collateral, or any part thereof shall be sufficient as a financing statement. If the Borrower fails to perform any of its agreements or obligations under this Section, the Facility Agent or any Secured Creditor may (but shall not be required to) itself perform, or cause performance of, such agreement or obligation, and the expenses of the Facility Agent or such Secured Creditor incurred in connection therewith shall be payable by the Borrower upon the Facility Agent's or such Secured Creditor's demand therefor. For purposes of enabling the Facility Agent, any such Secured Creditor and the Trustee to exercise their respective rights described in the preceding sentence and elsewhere in this Agreement, the Borrower hereby authorizes, and irrevocably grants a power of attorney to, the Facility Agent, the Secured Creditors, the Trustee and their respective successors and assigns to take any and all steps in the Borrower's name and on behalf of the Borrower necessary or desirable, in the determination of the Facility Agent, the Secured Creditors or the Trustee, as the case may be, to collect all amounts due under any and all Financed Loans and other Pledged Collateral, including, without limitation, endorsing the Borrower's name on checks and other instruments representing Collections and enforcing such Financed Loans and other Pledged Collateral.

SECTION 5.14. OBLIGATIONS OF THE BORROWER WITH RESPECT TO PLEDGED COLLATERAL. The Borrower will (a) at its expense, regardless of any exercise by any Secured Creditor of its rights hereunder, timely and fully perform and comply with all provisions, covenants and other promises required to be observed by it under the Transaction Documents included in the Pledged Collateral to the same extent as if Pledged Collateral had not been pledged hereunder; and (b) pay when due any taxes, including without limitation, sales and excise taxes, payable in connection with the Pledged Collateral. In no event shall any Secured Creditor have any

44

obligation or liability with respect to any Financed Loans or other instrument document or agreement included in the Pledged Collateral, nor shall any of them be obligated to perform any of the obligations of the Borrower or any of its Affiliates thereunder. The Borrower will timely and fully comply in all respects with each Transaction Document.

SECTION 5.15. COLLATERAL CALL. The Borrower shall maintain at all times the Minimum Asset Coverage Requirement. If the Borrower is notified by the Valuation Agent (with a copy to the Trustee) that the Asset Coverage Ratio is below the Minimum Asset Coverage Requirement, the Borrower shall deposit cash, Eligible Loans (valued at no greater than the aggregate Principal Balance thereon) or Permitted Investments, within three Business Days, or such other period as agreed to by the Facility Agent in writing, of receipt of notice from the Valuation Agent, in the Collection Account or the Pledged Collateral, as applicable, the amount specified by the Valuation Agent as necessary to meet the Minimum Asset Coverage Requirement. If the Borrower is either unable or unwilling to deposit such funds, the Facility Agent may declare a Termination Date to have occurred.

SECTION 5.16. GUARANTOR LIMITATIONS. The Borrower shall not permit any Financed Loan to be guaranteed by any guaranty agency or entity other than (a) those specifically named in the definition of the term "Trustee Guarantee Agreements" in Section 1.01 hereof or (b) any other guaranty agency or entity specifically approved as a Guarantor by the Facility Agent in advance in writing.

SECTION 5.17. COVENANTS OF THE BORROWER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Borrower hereby covenants for the benefit of the Trustee and the Secured Creditors as follows:

(a) The Trustee shall not waive any of the representations and warranties set forth in Section 4.02 hereof.

(b) The Borrower shall take all steps necessary, and shall cause each Servicer to take all steps necessary and appropriate, to maintain the perfection and priority of the Trustee's security interest in the Financed Loans.

ARTICLE VI

EVENTS OF DEFAULT

If any of the following events ("Events of Default") shall occur:

(a) the Borrower fails to pay any of its Obligations under this Agreement or any of the other Transaction Documents when such Obligations are due or are declared due and such failure shall remain unremedied for one Business Day; or

(b) any representation or warranty made or deemed to be made by the Borrower (or any of its officers) under or in connection with this Agreement or any other Transaction Document, or other information or report delivered pursuant hereto or thereto shall prove to have been false or incorrect in any material respect when made; or

45

(c) the Borrower shall fail to perform or observe any other term, covenant or agreement contained in any Transaction Document on its part to be performed or observed (other than in Section 2.06 or 5.15 hereof) and any such failure shall remain unremedied for three Business Days after written notice thereof shall have been received; or

(d) the Trustee, for the benefit of the Secured Creditors, shall, for any reason, cease to have a valid and perfected first priority security interest in any of the Pledged Collateral or the Borrower shall, for any reason, cease to have a valid and perfected first priority ownership interest in each Financed Loan and Collections with respect thereto; or

(e) an Event of Bankruptcy shall have occurred with respect to the Borrower; or

(f) entry of a judgment or judgments in the aggregate in excess of $100,000 against the Borrower which are not (i) stayed, bonded, vacated, paid or discharged within 30 days after entry; or (ii) fully covered by insurance as to which the insurance carrier has acknowledged coverage to the Borrower in writing within 30 days after entry; or

(g) (i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings (whether or not existing on the date of execution hereof) not disclosed in writing by the Borrower to the Facility Agent prior to the date of execution and delivery of this Agreement is pending against the Borrower or an Affiliate thereof; or (ii) any material development not so disclosed has occurred in any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings so disclosed, which, in the case of clause (i) or (ii) above, in the opinion of the Facility Agent, has a Material Adverse Effect; or

(h) the Internal Revenue Service shall file notice of a lien pursuant to Section 6323 of the Internal Revenue Code with regard to any of the assets of the Borrower and such lien shall not have been released within 60 days, or the Pension Benefit Guarantee Corporation shall, or shall indicate its intention to, file notice of a lien pursuant to Section 4068 of the Employee Retirement Income Security Act of 1974 with regard to any of the assets of the Borrower or any of its Affiliates and such lien shall not have been released within 60 days; or

(i) a Servicer Event of Default shall have occurred or any Servicing Agreement shall not be in full force and effect for any reason, and, in either case, such Servicer or Servicing Agreement, as the case may be, shall not be replaced by a Servicer or a Servicing Agreement, as the case may be, acceptable to the Facility Agent within 60 days of such event; provided, however, the foregoing event shall not be an "Event of Default" hereunder if such Servicer Event of Default arises under a Servicing Agreement with a Servicer that is not an Affiliate of the Seller and within the 30 days of the occurrence of such event, all Financed Loans then serviced by such Servicer are released from the Pledged Collateral in accordance with the terms of this Agreement; or

46

(j) the Borrower shall fail to perform or observe the covenants set forth in Section 2.06 or 5.15 hereof; or

(k) the occurrence of an event or circumstance that has a Material Adverse Effect; or

(1) (i) one or more Liquidity Advances remain unpaid to the Liquidity Facility Providers for 180 days after any drawing by the Lender under the Liquidity Agreement, (ii) any Credit Support Advance (including any Rollover Advances thereof) remains funded by a Credit Support Provider for 180 days after such Credit Support. Advance is first made or (iii) any Regular Bank Advance (including a Rollover Advance thereof) remains funded by the Alternate Lender for 180 days after such Regular Bank Advance is first made; or

(m) the tangible book value of the assets (excluding provisions for "good will") on a going concern basis of NELnet and its subsidiaries, on a consolidated basis, does not exceed the total amount of the liabilities of NELnet and its subsidiaries, on a consolidated basis, by at least US $30,000,000; or

(n) NELnet merges or consolidates its assets with any other entity, or permits any subsidiary to merge or consolidate its assets with any other entity, and such consolidated entity neither affirms all of the Borrower's obligations under this Agreement nor demonstrates to the Facility Agent that, after giving effect to such merger or consolidation, the tangible book value of the assets (excluding provisions for "good will") on a going concern basis of the consolidated entity and its subsidiaries, on a consolidated basis, exceeds the total amount of the liabilities of the consolidated entity and its subsidiaries, on a consolidated basis, by at least US $30,000,000; or

(o) NELnet fails to perform any of its obligations under the Indemnification Agreement; or

(p) information in any of the reports described in Exhibits C, D, E or F hereto or in the reports described in the Valuation Agent Agreement, shall prove to have been false or incorrect in any material respect and such false or incorrect information shall remain uncorrected for three Business Days after written notice thereof shall have been received;

then, and in any such event, the Facility Agent may, by notice to the Borrower and the Trustee, declare the Termination Date to have occurred, whereupon all of the Obligations shall become immediately due and payable, except that, in the case of any event described in subsection (e) above, the Termination Date shall be deemed to have occurred automatically upon the occurrence of such event and all of the Obligations shall automatically become and be immediately due and payable, without presentment, demand, protest or any notice of any kind, all of which are hereby expressly waived by the Borrower. Upon any such declaration or automatic occurrence, the Trustee and the Secured Creditors shall have, in addition to all other rights and remedies under this Agreement or otherwise, all other rights and remedies provided to a secured party under the UCC of the applicable jurisdiction and other applicable laws, which

47

rights shall be cumulative. The rights and remedies of a secured party which may be exercised by the Trustee and/or the Secured Creditors pursuant to this Article shall include, without limitation, the right, without notice except as specified below, to solicit and accept bids for and sell the Pledged Collateral or any part thereof in one or more parcels at a public or private sale, at any exchange, broker's board or at any of the Trustee's offices or elsewhere, for cash, on credit or for future delivery, and upon such other terms as the Trustee or the Secured Creditors may deem commercially reasonable. Any sale or transfer by the Trustee and/or the Secured Creditors of Financed Loans shall only be made to an Eligible Lender. The Borrower agrees that, to the extent notice of sale shall be required by law, 10 Business Days' notice to the Borrower of the time and place of any public sale or the time after which any private sale is to be made shall constitute reasonable notification and that it shall be commercially reasonable for the Trustee to sell the Pledged Collateral to an Eligible Lender on an "as is" basis, without representation or warranty of any kind. The Trustee shall not be obligated to make any sale of Pledged Collateral regardless of notice of sale having been given and may adjourn any public or private sale from time to time by announcement at the time and place fixed therefor, and such sale may, without further notice, be made at the time and place to which it was so adjourned. The Trustee shall be deemed to have notice of an Event of Default only upon a Corporate Trust Officer of the Trustee being notified, in writing, by the Borrower, the Facility Agent or a Secured Creditor that such events have occurred. The Trustee shall be paid its outstanding Trustee Fees prior to the distribution of any moneys received from the exercise of any remedies pursuant to this Article.

ARTICLE VII

TRUSTEE

SECTION 7.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts imposed upon it by this Agreement, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Agreement, and no implied covenants or obligations shall be read into this Agreement against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Agreement; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Agreement and whether or not they contain the statements required under this Agreement.

(b) In case an Event of Default has occurred and is continuing, the Trustee, in exercising the rights and powers vested in it by this Agreement, shall use the same degree

48

of care and skill in their exercise as a prudent man would exercise or use under the circumstances in the conduct of his own affairs.

(c) No provision of this Agreement shall require the Trustee to expend or risk its own funds or otherwise incur any liability or to institute or defend any suit in respect hereof in the performance of any of its duties hereunder, or in the exercise of any of its rights or powers, unless adequately indemnified to its satisfaction.

(d) Whether or not herein expressly so provided, every provision of this Agreement relating to the conduct or affecting the liability of or affording protection to the Trustee shall be subject to the provisions of this Section.

SECTION 7.02. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, servicer's report appraisal, opinion or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may be counsel for the Borrower, the Facility Agent or the Trustee), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder, including payment of moneys out of any fund or account, in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall deem it desirable that a matter be proved or established prior to taking, suffering, or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an officer of the Borrower, the Portfolio Administrator, the Facility Agent or any Secured Creditor.

The Trustee shall not be liable for any action taken, suffered, or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

To the extent otherwise permitted by the terms of this Agreement, the Trustee is authorized, to sell, assign, transfer, convey, or repurchase Financed Loans in accordance with a request of the Borrower, the Facility Agent or any Secured Creditor, provided that no such Financed Loan may be sold, assigned, transferred, or conveyed to any Person who is not an Eligible Lender. The Trustee is further authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Agreement.

SECTION 7.03. COMPENSATION OF TRUSTEE. The Borrower shall pay to the Trustee from time to time pursuant to Section 2.05(c)(v) hereof reasonable compensation for all services rendered by it hereunder, as set forth in the letter agreement dated February 1, 2002, and also all its reasonable fees, expenses, charges, and other disbursements and those of its attorneys, agents, and employees incurred in and about the administration and execution of the trusts hereby created. The Borrower further agrees to indemnify and hold the Trustee harmless against any

49

liability which it may incur in the exercise or performance of its powers and duties hereunder. The Trustee may not change the amount of its annual compensation without giving the Borrower at least 90 days' written notice prior to the beginning of a calendar year and without the written consent of the Facility Agent.

SECTION 7.04. RESIGNATION OF TRUSTEE. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Agreement by giving to the Borrower and the Facility Agent notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 7.06 hereof (and is qualified to be the Trustee under the requirements of Section 7.06 hereof). If no successor Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Borrower and the Facility Agent, whichever period is the longer, the Trustee may (a) appoint a temporary successor Trustee having the qualifications provided in Section 7.06 hereof; or (b) request a court of competent jurisdiction to (i) require the Borrower to appoint a successor, as provided in Section 7.06 hereof, within three days of the receipt of citation or notice by the court; or (ii) appoint a Trustee having the qualifications provided in Section 7.06 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to
(a) above, the Borrower may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 7.06 hereof.

SECTION 7.05. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee may be removed (a) by the Borrower for cause or upon the sale or other disposition of the Trustee or its trust functions or (b) by the Borrower without cause so long as no Event of Default exists or has existed within the last 90 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Borrower and acceptance thereof by said successor.

In the event a Trustee (or successor Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until the successor Trustee has accepted appointment as such.

SECTION 7.06. SUCCESSOR TRUSTEE. In case at any time the Trustee or any successor Trustee shall resign, be dissolved, cease to be an "eligible lender" as defined in the Higher Education Act, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Borrower by an instrument in writing duly authorized by resolution. In the case of any such appointment by the Borrower of a successor to the Trustee, the Borrower shall forthwith cause notice thereof to the Facility Agent.

Every successor Trustee appointed by the Borrower shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized

50

under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender.

SECTION 7.07. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee appointed hereunder shall execute, acknowledge, and deliver to its predecessor Trustee, and also to the Borrower and the Facility Agent, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed, or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties, and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of the Borrower, or an authorized officer of the successor Trustee, execute, acknowledge, and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor Trustee all the right, title, and interest of the Trustee which it succeeds, in and to the Pledged Collateral and such rights, powers, trusts, duties, and obligations, and the Trustee ceasing to act also, upon like request, pay over, assign, and deliver to the successor Trustee any money or other property or rights subject to the lien of this Agreement, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Borrower be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers, and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Borrower.

SECTION 7.08. CUSTODIAN AGREEMENT. The Trustee acknowledges the receipt of copies of the Custodian Agreements attached as Exhibit G hereto.

SECTION 7.09. TRUSTEE COVENANTS WITH RESPECT TO "ELIGIBLE LENDER" STATUS. The Trustee covenants as follows:

(a) the Trustee represents and warrants that it satisfies the requirements to be an "eligible lender" as that term is defined in the Higher Education Act and covenants that it will remain an "eligible lender" so long as the Trustee remains Trustee under this Agreement; provided, however, that the Trustee shall have no responsibility or liability hereunder if it fails to remain as an "eligible lender" as a result of the actions or inactions of the Borrower or any Servicer; and

(b) the Trustee shall take such actions, but only such actions, with respect to being an "eligible lender" as shall be reasonably requested by the Borrower; such actions do not include taking steps or instituting suits, actions or proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder, for which the Borrower is solely responsible.

SECTION 7.10. TRUSTEE'S STATUS AS AN "ELIGIBLE LENDER". For the purposes of this Agreement, all documents, agreements, understandings and arrangements relating to this

51

Agreement that are executed by the Trustee have been executed by the Trustee with the understanding that it may be deemed to be an "eligible lender" under the Higher Education Act. The Borrower hereby acknowledges the fact that the Trustee may be deemed an "eligible lender" under the Higher Education Act and thus may be subject to certain liabilities because of such status and that the Trustee is willing to accept the status of "eligible lender" hereunder as an accommodation to the Borrower, and the Borrower hereby agrees that it will indemnify and hold harmless the Trustee and its officers, directors, employees and agents for any and all liability which may be incurred because of Trustee's status as an "eligible lender" or because of the Trustee's entering into this Agreement or any of the other Transaction Documents that results from the actions or inactions of the Borrower or any Servicer. The Borrower agrees that it will not seek recourse or commence any action against the Trustee or its officers, directors, employees or agents or any of their personal assets for the performance or payment of any obligation under the Higher Education Act.

ARTICLE VIII

INDEMNIFICATION

Without limiting any other rights which the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers or any of their respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Borrower set forth in this Agreement, any of the other Transaction Documents, the Liquidity Agreement or the Credit Support Agreement, the Borrower hereby agrees to indemnify the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, the Liquidity Agreement, the Credit Support Agreement or the Pledged Collateral, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Person seeking indemnification. Without limiting the foregoing, the Borrower shall indemnify the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(a) any Financed Loan treated as or represented by the Borrower to be an Eligible Loan which is not at the applicable time an Eligible Loan;

(b) any representation or warranty made or deemed made by the Borrower, any Servicer, NELnet or any of their respective officers under or in connection with this Agreement or any other Transaction Document, which shall have been false or incorrect when made or deemed made or delivered;

(c) the failure by the Borrower or the Servicer to comply with any term, provision or covenant contained in this Agreement or any other Transaction Document,

52

or with any applicable law, rule or regulation with respect to any Pledged Collateral, or the nonconformity of any Financed Loan or any other Pledged Collateral with any such applicable law, rule or regulation;

(d) the failure to vest and maintain vested in the Trustee for the benefit of the Secured Creditors or to transfer to the Trustee, a first priority security interest in any of the Pledged Collateral, free and clear of any Adverse Claim (except as otherwise provided herein);

(e) the failure to file, or any delay in filing, financing statements or other similar instruments or documents under the UCC of any applicable jurisdiction or other applicable laws with respect to any Pledged Collateral;

(f) any dispute, claim, offset or defense (other than the discharge in bankruptcy of the Obligor) of the Obligor to the payment of any Financed Loan or any Servicer to the payment of any obligation otherwise owing under a Transaction Document (including, without limitation, a defense based on such Financed Loan or obligation or the related Transaction Document not being a legal, valid and binding obligation of such Person enforceable against it in accordance with its terms);

(g) any failure of the Borrower to perform its duties or obligations in accordance with the provisions of this Agreement or any other Transaction Document or any failure by the Borrower to perform its respective duties in respect of the Financed Loans;

(h) any breach of contract by the Borrower or any claim or action of whatever sort arising out of or in connection with any Transaction Document or the transactions contemplated thereby;

(i) the failure to pay when due any taxes, including without limitation, sales, excise or personal property taxes payable in connection with the Pledged Collateral;

(j) any repayment by the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers of any amount previously distributed in payment of Advances or payment of Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts or any other amount due hereunder, in each case which amount any such Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers believes in good faith is required to be repaid;

(k) the commingling by the Borrower or any of its Affiliates of Collections at any time with other funds;

(l) any investigation, litigation or proceeding expressly related to this Agreement, the Liquidity Agreement, the Credit Support Agreement or any other Transaction Document or the use of proceeds of Advances or the Pledged Collateral or in respect of any Financed Loan;

53

(m) any failure by the Borrower to give reasonably equivalent value to any Seller in consideration for the Financed Loans sold, or deemed to have been sold, to it by such Seller, or any attempt by any Person to void or otherwise avoid any such transaction under any statutory provision or common law or equitable action, including, without limitation, any provision of the Bankruptcy Code;

(n) any failure of the Borrower or any of its agents or representatives to remit to the Trustee, Collections of Financed Loans and other Pledged Collateral remitted to the Borrower or any such agent or representative; or

(o) any failure by NELnet to perform its obligations in accordance with the provisions of the Indemnification Agreement.

Any amounts subject to the indemnification provisions of this Article shall be paid by the Borrower to the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers or their respective officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

ARTICLE IX

FACILITY AGENT

SECTION 9.01. AUTHORIZATION AND ACTION OF FACILITY AGENT. The Lender and the Alternate Lender hereby accept the appointment of and authorize the Facility Agent to take such action as agent on their behalf and to exercise such powers as are delegated to the Facility Agent by the terms hereof, together with such powers as are reasonably incidental thereto. The Facility Agent reserves the right, in its sole discretion, to take any actions and exercise any rights or remedies under this Agreement and any related agreements and documents. The Facility Agent agrees to give to the Lender and the Alternate Lender prompt notice of each notice and determination and a copy of each certificate and report (if such notice, report, determination, or certificate is not given by the applicable Person to the Lender or the Alternate Lender) given to it by the Borrower, any Seller, any Servicer, the Valuation Agent, or the Trustee, pursuant to the terms of this Agreement. Except for actions which the Facility Agent is expressly required to take pursuant to this Agreement, as the case may be, the Facility Agent shall not be required to take any action which exposes the Facility Agent to personal liability or which is contrary to applicable law unless the Facility Agent shall receive further assurances to its satisfaction from the Lender and the Alternate Lender that it will be indemnified against any and all liability and expense which may be incurred in taking or continuing to take such action.

SECTION 9.02. AGENCY TERMINATION. Subject to Section 9.06 hereof, the appointment and authority of the Facility Agent hereunder shall terminate upon the payment to (a) the Lender and the Alternate Lender of all amounts owing to Lender and the Alternate Lender hereunder and under the Advances and (b) the Facility Agent of all amounts due hereunder and under the Advances.

54

SECTION 9.03. FACILITY AGENT'S RELIANCE, ETC. Neither the Facility Agent nor any of its directors, officers, agents or employees shall be liable for any action taken or omitted to be taken by it as Facility Agent under or in connection with this Agreement or any related agreement or document, except for its own gross negligence or willful misconduct. Without limiting the foregoing, the Facility Agent: (a) may consult with legal counsel, independent public accountants and other experts selected by it and shall not be liable for any action taken or omitted to be taken in good faith by it in accordance with the advice of such counsel, accountants or experts; (b) makes no warranty or representation to the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider and shall not be responsible to the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider for any statements, warranties or representations made by the Borrower, any Seller, any Servicer, any Guarantor, NELnet or the Valuation Agent in connection with this Agreement or any other Transaction Document; (c) shall not have any duty to ascertain or to inquire as to the performance or observance of any of the terms, covenants or conditions of this Agreement or any other Transaction Document on the part of the Borrower, any Servicer, any Seller, any Guarantor, NELnet or the Valuation Agent or to inspect the property (including the books and records) of the Borrower, any Servicer, any Seller, any Guarantor, NELnet or the Valuation Agent; (d) shall not be responsible to the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider, as the case may be, for the due execution, legality, validity, enforceability, genuineness, sufficiency or value of this Agreement or any other instrument or document furnished pursuant hereto; and (e) shall incur no liability under or in respect of this Agreement by acting upon any notice (including notice by telephone), consent, certificate or other instrument or writing (which may be by telex) believed by it in good faith to be genuine and signed or sent by the proper party or parties.

SECTION 9.04. FACILITY AGENT AND AFFILIATES. The Facility Agent and its Affiliates may generally engage in any kind of business with the Borrower, any Servicer, any Guarantor, NELnet, any Seller or the Trustee, any of their respective Affiliates and any Person who may do business with or own securities of the Borrower, any Servicer, any Guarantor, NELnet, any Seller or the Trustee or any of their respective Affiliates, all as if Royal Bank of Canada were not the Facility Agent and without any duty to account therefor to the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider.

SECTION 9.05. ADVANCE DECISION. The Lender and the Alternate Lender acknowledge that each has, independently and without reliance upon the Facility Agent, and based on such documents and information as it has deemed appropriate, made its own evaluation and decision to enter into this Agreement and to make Advances hereunder. The Lender and the Alternate Lender also acknowledge that each will, independently and without reliance upon the Facility Agent or any of its Affiliates, and based on such documents and information as it shall deem appropriate at the time, continue to make its own decisions in taking or not taking action under this Agreement or any related agreement, instrument or other document.

SECTION 9.06. SUCCESSOR FACILITY AGENT. The Facility Agent may resign at any time by giving five days' written notice thereof to the Lender, the Alternate Lender, each Liquidity Facility Provider, each Credit Support Provider, the Borrower, the Portfolio Administrator and the Trustee. Upon any such resignation, the Lender and the Alternate Lender shall have the right to appoint a successor Facility Agent approved by the Borrower (which approval will not be

55

unreasonably withheld or delayed). If no successor Facility Agent shall have been so appointed and shall have accepted such appointment, within sixty days after the retiring Facility Agent's giving of notice of resignation, then the retiring Facility Agent may, on behalf of the Lender and the Alternate Lender, appoint a successor Facility Agent. If the successor Facility Agent is not an Affiliate of the resigning Facility Agent, such successor Facility Agent shall be subject to the Borrower's prior written approval (which approval will not be unreasonably withheld or delayed). Upon the acceptance of any appointment as Facility Agent hereunder by a successor Facility Agent, such successor Facility Agent shall thereupon succeed to and become vested with all of the rights, powers, privileges and duties of the retiring Facility Agent, and the retiring Facility Agent shall be discharged from its duties and obligations under this Agreement. After any retiring Facility Agent's resignation hereunder as Facility Agent, the provisions of this Article shall inure to its benefit as to any actions taken or omitted to be taken by it while it was an Facility Agent under this Agreement.

ARTICLE X

MISCELLANEOUS

SECTION 10.01. AMENDMENTS AND WAIVERS. No amendment or modification of any provision of this Agreement shall be effective without the written agreement of the Borrower, the Lender, the Facility Agent and, to the extent affected thereby, the Trustee, and no termination or waiver of any provision of this Agreement or consent to any departure therefrom by the Borrower shall be effective without the written concurrence of the Facility Agent. Any waiver or consent shall be effective only in the specific instance and for the specific purpose for which given.

SECTION 10.02. NOTICES, ETC. All notices and other communications provided for hereunder shall, unless otherwise stated herein, be in writing (including telex communication and communication by facsimile copy or other electronic means) and mailed, delivered by nationally recognized overnight courier service, telexed, transmitted or delivered by hand, as to each party hereto, at its address set forth under its name on the signature pages hereof or at such other address as shall be designated by such party in a written notice to the other parties hereto. All such notices and communications shall be effective, upon receipt, or in the case of (a) notice by mail, five days after being deposited in the United States mails, first class postage prepaid; (b) notice by telex, when telexed against receipt of answerback; or (c) notice by facsimile or other electronic copy, when verbal communication of receipt is obtained, except that notices and communications pursuant to Article II hereof shall not be effective until received.

SECTION 10.03. NO WAIVER; REMEDIES. No failure on the part of the Trustee, the Facility Agent or the Secured Creditors to exercise, and no delay in exercising, any right hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right hereunder preclude any other or further exercise thereof or the exercise of any other right. The remedies herein provided are cumulative and not exclusive of any remedies provided by law.

SECTION 10.04. BINDING EFFECT; ASSIGNABILITY; CONFIDENTIALITY. This Agreement shall be binding upon and inure to the benefit of the Borrower, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers, the Trustee and

56

their respective successors and permitted assigns. This Agreement and the rights and obligations of the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers hereunder and interest herein shall be assignable in whole or in part (including by way of the sale of participation interests therein or by assignment by the Liquidity Facility Providers of any of its assigns of the whole or any part of the Commitment) by the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers and their successors and assigns; provided, however, that the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers shall not transfer or assign its interests in the Advances if immediately after such transfer or assignment, the Advances would be owned by more than 100 persons as described in Section 1.7704-l(h) of the Treasury Regulations. The Borrower may not assign any of its rights and obligations hereunder or any interest herein without the prior written consent of the Facility Agent. The parties to each assignment or participation made pursuant to this Section shall execute and deliver to the Borrower and the Facility Agent for their acceptance and recording in their respective books and records, an assignment or a participation agreement or other transfer instrument reasonably satisfactory in form and substance to the Borrower and the Facility Agent (and the Borrower hereby acknowledges that the form of assignment attached to the Liquidity Agreement and the Credit Support Agreement shall be acceptable in form and substance). Each such assignment or participation shall be effective as of the date specified in the agreement or instrument only after the execution, delivery, acceptance and recording as described in the preceding sentence. The Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers shall each notify the Borrower of any assignment or participation thereof made pursuant to this Section. Subject to Section 10.11 hereof, none of the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers may, in connection with any assignment or participation or any proposed assignment or participation pursuant to this Section, disclose to the assignee or participant or proposed assignee or participant any information relating to the Borrower and the Pledged Collateral furnished to it by or on behalf of the Borrower, without either (a) first obtaining the prior written consent of the Borrower, which consent shall not be unreasonably withheld; or (b) delivering to the Borrower a written agreement signed by the proposed assignee or participant, for the Borrower's benefit and otherwise in form and substance reasonably acceptable to the Borrower pursuant to which the proposed assignee or participant agrees to maintain the confidentiality of the information concerning the Borrower and the Financed Loans that may be provided to it by the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers.

SECTION 10.05. SURVIVAL. The rights and remedies with respect to any breach of a representation and warranty made by the Borrower pursuant to Article IV hereof and the indemnification and payment provisions of Articles VII and VIII hereof and Sections 2.15, 10.08, 10.09 and 10.14 hereof shall be continuing and shall survive the termination of this Agreement.

SECTION 10.06. GOVERNING LAW; SEVERABILITY. This Agreement shall be construed in all respects in accordance with, and governed by the internal laws (as opposed to conflicts of law provisions) of the State of New York. Whenever possible, each provision of this Agreement shall be interpreted in such a manner as to be effective and valid under applicable law, but if any provision of this Agreement shall be prohibited by or invalid under applicable law, such

57

provision shall be ineffective only to the extent of such prohibition or invalidity, without invalidating the remainder of such provisions or the remaining provisions of this Agreement.

SECTION 10.07. SUBMISSION TO JURISDICTION; WAIVER OF JURY AND BOND. THE BORROWER. THE LENDER, THE ALTERNATE LENDER AND THE FACILITY AGENT HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE CITY OF NEW YORK, NEW YORK, AND IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS AGREEMENT (OTHER THAN PROCEEDINGS WITH RESPECT TO THE FORECLOSURE ON THE PLEDGED COLLATERAL WHICH MAY BE BROUGHT IN THE JURISDICTION IN WHICH SUCH PLEDGED COLLATERAL IS LOCATED) SHALL BE LITIGATED IN SUCH COURTS, AND THE BORROWER, THE LENDER, THE ALTERNATE LENDER AND THE FACILITY AGENT EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY SUCH COURT AND EACH WAIVES PERSONAL SERVICE OF ANY AND ALL PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH ON THE SIGNATURE PAGES TO THIS AGREEMENT AND THAT SERVICE SO MADE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER OF ACTUAL RECEIPT OR FIVE
(5) DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

THE BORROWER, THE LENDER, THE ALTERNATE LENDER AND THE FACILITY AGENT EACH ACKNOWLEDGE THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION WITH THIS AGREEMENT, ANY OF THE TRANSACTION DOCUMENTS OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF THE LENDER, THE ALTERNATE LENDER OR THE FACILITY AGENT. NOTHING CONTAINED IN THIS SECTION SHALL AFFECT THE RIGHT OF THE LENDER, THE ALTERNATE LENDER OR THE FACILITY AGENT TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR AFFECT THE RIGHT OF THE LENDER, THE ALTERNATE LENDER OR THE FACILITY AGENT TO BRING ANY ACTION OR PROCEEDING AGAINST THE BORROWER OR ITS PROPERTY IN THE COURTS OF ANY OTHER JURISDICTION TO THE EXTENT NECESSARY TO ENFORCE ITS LIENS AGAINST PROPERTY LOCATED IN SUCH JURISDICTIONS. THE BORROWER WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

SECTION 10.08. COSTS, EXPENSES AND TAXES. In addition to the rights of indemnification granted to the Trustee, the Facility Agent, the Lender, the Alternate Lender and the Liquidity

58

Facility Providers and their respective Affiliates under Article VIII hereof, and notwithstanding any limitation on recourse set forth herein, the Borrower agrees to pay on demand all reasonable costs, fees and expenses of the Trustee, the Facility Agent, the Lender, the Alternate Lender or the Liquidity Facility Providers incurred in connection with the preparation, execution, delivery, administration (including periodic auditing), or any amendment or modification of, or any waiver or consent issued in connection with, this Agreement, the Liquidity Agreement or any other Transaction Document, including, without limitation, the reasonable fees and out-of-pocket expenses of counsel for the Trustee, the Facility Agent, the Lender, the Alternate Lender or the Liquidity Facility Providers with respect thereto and with respect to advising the Trustee, the Facility Agent, the Lender, the Alternate Lender and the Liquidity Facility Providers as to their respective rights and remedies hereunder or thereunder, and all costs, fees and expenses, if any (including reasonable counsel fees and expenses), incurred by the Trustee, the Facility Agent the Lender, the Alternate Lender or the Liquidity Facility Providers in connection with the enforcement of this Agreement, the Liquidity Agreement and the other Transaction Documents.

SECTION 10.09. RECOURSE AGAINST CERTAIN PARTIES. No recourse under or with respect to any obligation, covenant or agreement (including, without limitation, the payment of any fees or any other obligations) of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers as contained in this Agreement or any other agreement, instrument or document entered into by it pursuant hereto or in connection herewith shall be had against any administrator of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or any incorporator, affiliate, stockholder, officer, employee or director of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or of any such administrator, as such, by the enforcement of any assessment or by any legal or equitable proceeding, by virtue of any statute or otherwise; it being expressly agreed and understood that the agreements of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers contained in this Agreement and all of the other agreements, instruments and documents entered into by the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers pursuant hereto or in connection herewith are, in each case, solely the corporate obligations of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, as applicable, and that no personal liability whatsoever shall attach to or be incurred by any administrator of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or any incorporator, stockholder, affiliate, officer, employee or director of the Trustee, the Facility Agent, Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or of any such administrator, as such, or any other them, under or by reason of any of the obligations, covenants or agreements of the Trustee, the Facility Agent, the Lender, the Liquidity Facility Providers or the Credit Support Providers contained in this Agreement or in any other such instruments, documents or agreements, or which are implied therefrom, and that any and all personal liability of every such administrator of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers and each incorporator, stockholder, affiliate, officer, employee or director of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or of any such administrator, or any of them, for breaches by the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit

59

Support Providers of any such obligations, covenants or agreements, which liability may arise either at common law or at equity, by statute or constitution, or otherwise, is hereby expressly waived as a condition of and in consideration for the execution of this Agreement. The provisions of this
Section shall survive the termination of this Agreement.

SECTION 10.10. EXECUTION IN COUNTERPARTS; SEVERABILITY; INTEGRATION. This Agreement may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed shall be deemed to be an original and all of which when taken together shall constitute one and the same agreement. In case any provision in or obligation under this Agreement shall be invalid, illegal or unenforceable in any jurisdiction, the validity, legality and enforceability of the remaining provisions or obligations, or of such provision or obligation in any other jurisdiction, shall not in any way be affected or impaired thereby. This Agreement contains the final and complete integration of all prior expressions by the parties hereto with respect to the subject matter hereof and shall constitute the entire agreement among the parties hereto with respect to the subject matter hereof, superseding all prior oral or written understandings.

SECTION 10.11. CONFIDENTIALITY. The Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers each agree to keep confidential and not disclose any non-public information or documents related to the Borrower or any Affiliate of the Borrower delivered or provided to such Person in connection with this Agreement, any other Transaction Document or the transactions contemplated hereby or thereby and which are clearly identified in writing by the Borrower or such Affiliate as being confidential; provided, however, that each of the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers may disclose any such information (a) to the extent required or deemed necessary and/or advisable by such Person's counsel in any judicial, regulatory, arbitration or governmental proceeding or under any law, regulation, order, subpoena or decree; (b) to its officers, directors, employees, accountants, auditors and outside counsel, in each case, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality; (c) to or by any liquidity or credit provider for the Lender, any potential liquidity or credit provider for the Lender, or any assignee or participant or potential assignee or participant of any liquidity or credit provider for the Lender, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality; (d) to any assignee, participant, or potential assignee or participant of or with any Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, provided such Person agrees to be bound by the confidentiality provisions hereof or similar hereto; (e) to bank examiners and any other Person to whom the Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers, any such liquidity or credit support provider or assignee or participant is required by law, regulation, decree or order to make such disclosure; (f) in connection with the enforcement hereof or of any of the other Transaction Documents, the Liquidity Agreement or the Credit Support Agreement;
(g) to any rating agency rating the commercial paper notes of the Lender; and
(h) to such other Persons as may be approved by the Borrower. Notwithstanding the foregoing, the foregoing obligations shall not apply to any such information, documents or portions thereof that: (i) were of public knowledge or literature generally available to the public at the time of such disclosure; or
(ii) have become part of the public domain by publication or otherwise, other than as a result of the failure of the Trustee, the

60

Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, or any of their respective employees, directors, officers, advisors, accountants, auditors, or legal counsel to preserve the confidentiality thereof.

SECTION 10.12. SECTION TITLES. The section titles contained in this Agreement shall be without substantive meaning or content of any kind whatsoever and are not a part of the agreement between the parties.

SECTION 10.13. ENTIRE AGREEMENT. This Agreement, including all Exhibits, Schedules and other documents attached hereto or incorporated by reference herein, together with the other Transaction Documents constitutes the entire agreement of the parties with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, oral or written, with respect to the subject matter hereof.

SECTION 10.14. NO PETITION. Each of the Borrower and the Trustee hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding CP of the Lender, it will not institute against or join any other person or entity in instituting against the Lender, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

61

IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE BORROWER:

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1

By /s/ Jeffrey Noordhoek
   -------------------------------
   Jeffrey Noordhoek, Vice President

c/o NELnet, Inc. 121 South 13 Street, Suite 301 Lincoln, NE 68508 Attn: Terry J. Heimes (402) 458-2303 Fax: (402) 458-2399

THE LENDER:

THUNDER BAY FUNDING INC.

BY: ROYAL BANK OF CANADA, its
attorney-in-fact

By /s/ Sophia Shields
  ---------------------------------
  Sophia Shields, Manager

c/o RBC Capital Markets One Little Falls Centre 2711 Centerville Road, Suite 215 Wilmington, DE 19808 Attn: Kim Wagner Telephone: (302) 892-5903 Facsimile: (302) 892-5900 or (302) 892-5925

And, with respect to any Advance Request/Prepayment Notice, with a copy to:

Global Securitization Services 114 West 47th Street, Suite 1715 New York, NY 10036 Attn: Tony Wong Telephone: (212) 302-5151 Ext. 13 Facsimile: (212)302-8767 e-mail: twong@gssnyc.com

62

THE FACILITY AGENT:

ROYAL BANK OF CANADA

By /s/ Robert S. Jones
  --------------------------------------------
   Robert S. Jones, Managing Director

c/o RBC Capital Markets One Little Falls Centre 2711 Centerville Road, Suite 215 Wilmington, DE 19808 Attn: Kim Wagner Telephone: (302) 892-5903 Facsimile: (302) 892-5900 or (302) 892-5925

And, with respect to any Advance Request/Prepayment Notice, with a copy to:

Global Securitization Services 114 West 47th Street, Suite 1715 New York, NY 10036 Attn: Tony Wong Telephone: (212) 302-5151 Ext. 13 Facsimile: (212)302-8767 e-mail: twong@gssnyc.com

ALTERNATE LENDER:

ROYAL BANK OF CANADA

By /s/ Robert S. Jones
  ---------------------------------------------
  Robert S. Jones, Managing Director

c/o RBC Capital Markets One Little Falls Centre 2711 Centerville Road, Suite 215 Wilmington, DE 19808 Attn: Kim Wagner Telephone: (302) 892-5903 Facsimile: (302) 892-5900 or (302) 892-5925

63

And with respect to any Advance Request/Prepayment Notice, with a copy to:

Global Securitization Services 114 West 47th Street, Suite 1715 New York, NY 10036 Attn: Tony Wong Telephone: (212) 302-5151 Ext. 13 Facsimile: (212) 302-8767 e-mail: twong@gssnyc.com

THE TRUSTEE:

ZIONS FIRST NATIONAL BANK

By /s/ Dave Bata
   ------------------------------------------
   Dave Bata, Vice President

Zions First National Bank 717 Seventeenth Street Denver, CO 80202 Attn: Corporate Trust Services (970) 947-7470 Fax: (970) 947-7480

64

EXHIBIT A

FORM OF STUDENT LOAN PURCHASE AGREEMENT


EXHIBIT A

LOAN PURCHASE AGREEMENT

This Loan Purchase Agreement (the "Loan Purchase Agreement") made and entered into as of this 14th day of February, 2002, by and between Nelnet Student Loan Warehouse Corporation-1, a Nevada corporation (the "Corporation") acting by and through Zions First National Bank, not, individually but as trustee (the "Trustee") under the Financing Agreement (as defined herein) and Union Bank and Trust Company, a Nebraska state banking corporation and trust company, organized and existing under the laws of the State of Nebraska, and having its principal offices at 6801 South 27th Street, in the city of Lincoln, County of Lancaster, State of Nebraska, in its individual capacity and as trustee (the "Seller").

WITNESSETH:

WHEREAS, the Corporation, by and through the Trustee, desires to purchase from the Seller certain FFELP Loans (as defined below) to assist students in obtaining a post-secondary education, title to which will be held by the Trustee pursuant to the Financing Agreement, and the Seller desires to sell certain FFELP Loans to the Corporation, title to which will be held by and through the Trustee, in accordance with the terms and conditions of this Loan Purchase Agreement.

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

Section 1. DEFINITIONS.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Certificate of Insurance" means a certificate of federal loan insurance issued with respect to an Eligible Loan by the Secretary of Education pursuant to the provisions of the Higher Education Act.

"Contract of Insurance" means an agreement between the Secretary of Education and either the Trustee or the Seller providing for the insurance by the Secretary of Education of the principal of and accrued interest on a FFELP Loan to the maximum extent permitted under the Higher Education Act.

"Corporation" means Nelnet Student Loan Warehouse Corporation-1, a Nevada corporation.

"Eligible Loan" means a FFELP Loan authorized to be acquired by the Corporation by and through the Trustee which (i) is either Insured or Guaranteed; (ii) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428 A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H

1

of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments; (iii) complies with each representation and warranty with respect thereto contained herein; and (iv) meets the other criteria set forth in the Loan Purchase Regulations and is eligible for purchase under the terms of the Financing Agreement.

"Facility Agent" means Royal Bank of Canada, as the Facility Agent under the Financing Agreement, and any successor or assign.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans insured or guaranteed by any Guarantee Agency and federal interest subsidy payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means those specific loans acquired by the Trustee, on behalf of the Corporation, from the Seller pursuant to this Loan Purchase Agreement, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated pursuant to the Federal Family Education Loan Program and the Higher Education Act.

"Financing Agreement" means the Warehouse Loan and Security Agreement, dated as of February 1, 2002, by and among the Trustee, the Corporation as Borrower, Royal Bank of Canada, as the Alternative Lender and Facility Agent, and Thunder Bay Funding Inc. as the Lender, as the same may be amended, modified, supplemented, restated or otherwise altered, which is utilized to finance the Corporation's purchase of the FFELP Loans under this Loan Purchase Agreement.

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contracts providing, among other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with the Trustee on behalf of the Corporation.

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either the Trustee or the Seller providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans to Borrowers, made or acquired by the

2

Trustee or the Seller from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to the Corporation or the Trustee pertaining to Financed Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Insurance" or "Insured" or "Insuring" means, with respect to a FFELP Loan, the insuring by the Secretary of Education (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Higher Education Act) under the Higher Education Act of the principal of and accrued interest on such FFELP Loan to the maximum extent permitted under the Higher Education Act for FFELP Loans originated, held and serviced in full compliance with the Higher Education Act.

"Insured Loans" means FFELP Loans which are Insured.

"Interest Subsidy Payments" means interest subsidy payments received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Loan Purchase Agreement" means this Loan Purchase Agreement including all exhibits and schedules attached hereto, and any addenda, supplements or amendments hereto.

"Loan Purchase Date" means the date as-described in Section 2(b)hereof.

"Loan Purchase Regulations" means the rules and regulations of the Corporation, as may be adopted by the Corporation from time to time (with the consent of any persons required under the terms of the Financing Agreement), which pertain to the Program, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Corporation is subject.

"Loan Transfer Schedule" means a written schedule on a form provided by the Corporation or its servicing agent identifying the Borrower on the FFELP Loans to be purchased hereunder.

"Master Note" means a Master Promissory Note in the form mandated by
Section 432(m)(1)(D) of the Higher Education Act, as added by Pub. L. 105-244,
Section 427, 112 Stat. 1702 (1998) as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified at 20 U. S. C. Section 1082(m)(1).

3

"MPN Loan" means a FFELP Loan evidenced by a Master Note.

"Program" means the Corporation's Eligible Loan acquisition program under which the Trustee will acquire Eligible Loans to assist students in obtaining a post-secondary education.

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Seller" means Union Bank and Trust Company, a Nebraska state banking corporation and trust company, which is an "eligible lender" under the criteria established by the Higher Education Act that has received an eligible lender designation by the Secretary of Education with respect to Insured Loans or from a Guarantee Agency with respect to Guaranteed Loans, identified in the introduction to this Loan Purchase Agreement, which is selling FFELP Loans to the Corporation hereunder.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Trustee" means Zions First National Bank acting in its capacity as trustee under the Financing Agreement, and not in its individual capacity.

Section 2. PURCHASE OF FFELP LOANS.

(a) Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, the Seller agrees to sell to the Trustee, acting on behalf of the Corporation, and the Corporation, acting by and through the Trustee under the Financing Agreement on behalf of the Corporation, agrees to buy from the Seller, a portfolio of FFELP Loans which are Eligible Loans in the aggregate unpaid principal amount as set forth in the Loan Transfer Addendum in the form set forth in Exhibit A hereto. Additional portfolios of FFELP Loans may be purchased from the Seller hereunder by the Corporation by and through the Trustee from time to time in the future, if the parties hereto execute and deliver a subsequent Loan Transfer Addendum for each such purchase of a portfolio in the form set forth in Exhibit A hereto, reflecting the aggregate unpaid principal balance of Eligible Loans contained in such portfolio and the Loan Purchase Date, and if the Seller executes and delivers to the Corporation all documents required under Section 4 hereof as of the applicable Loan Purchase Date. Any subsequent purchase of an additional portfolio of FFELP Loans shall be governed in all respects by this Loan Purchase Agreement together with the Loan Transfer Addendum pertaining to such portfolio. The Seller shall deliver a Loan Transfer Schedule to the Corporation, not less than thirty (30) days prior to the applicable Loan Purchase Date. Consummation of the sale of each FFELP Loan shall require execution and delivery to the

4

Corporation of the Seller's Closing Certificate in the form of Exhibit B hereto (and delivery of the documents described in Exhibit B hereto), the blanket endorsement and bill of sale as well as execution and delivery by the Seller in the forms set forth in Exhibits C and D hereto, respectively. It is the intention of the Seller that the transfer from the Seller to the Trustee on behalf of the Corporation constitutes a true sale of the FFELP Loans hereunder and that neither the interest in nor title to the FFELP Loans shall become or be deemed property of the Seller for any purpose under applicable law.

(b) Delivery and payment for the FFELP Loans shall take place at a location and on a date (the "Loan Purchase Date") to be specified by the Corporation. The applicable Loan Purchase Date shall not be later than the date set forth in the Loan Transfer Addendum pertaining to such FFELP Loans.

(c) Subject to the terms and conditions of this Loan Purchase Agreement, the Corporation agrees to purchase the FFELP Loans by and through the Trustee at a price equal to 100% of the outstanding unpaid principal amount thereof on the Loan Purchase Date with proceeds from the obligations issued pursuant to the Financing Agreement, or such other amount agreed upon and specified in the Loan Transfer Addendum as set forth in Exhibit A. The Seller shall be responsible for reporting to the Secretary of Education and, if required by the provisions of the Higher Education Act, offsetting against Interest Subsidy Payments and Special Allowance Payments made to the Seller by the Secretary of Education the entire amount of any origination fee which is authorized to be charged by the Higher Education Act with respect to the FFELP Loans sold hereunder. Additionally, the Seller shall, as a condition to the purchase by the Corporation of any FFELP Loan, be required to pay to the Corporation on the Loan Purchase Date the amount of any such origination fee which has not at that time been used to offset such Special Allowance Payments or Interest Subsidy Payments, to the extent that the Special Allowance Payments or Interest Subsidy Payments received by the Trustee in connection with such FFELP Loans shall be affected. Seller shall continue due diligence servicing in compliance with the Higher Education Act, at Seller's cost, up to the applicable Loan Purchase Date; thereafter, servicing shall be paid for by, and shall be the responsibility of, the Corporation.

(d) Subject to the terms and conditions of this Loan Purchase Agreement, Seller shall sell to the Corporation, by and through the Trustee, all Eligible Loans made to the same Borrower(s) which are held by or on behalf of Seller (serial loans).

(e) If Seller originates or purchases a FFELP Loan which is a consolidation loan under Section 428C of the Higher Education Act, and the proceeds of such consolidation loan are used to repay the principal and interest due on a FFELP Loan sold by Seller to the Corporation hereunder, then Seller shall rebate the premiums paid by the Corporation to Seller in connection with the purchase of said FFELP Loan by paying to the Corporation an amount equal to the same

5

percentage of the principal balance of said FFELP Loan then outstanding as was originally paid by the Corporation therefor.

Section 3. REPRESENTATIONS, WARRANTIES, COVENANTS AND AGREEMENTS OF THE SELLER.

(a) With respect to FFELP Loans sold on a Loan Purchase Date, the Seller hereby makes the representations and warranties set forth in Exhibit E hereto as of such Loan Purchase Date. Each representation, warranty, certification, covenant and agreement contained in this Loan Purchase Agreement shall survive the applicable Loan Purchase Date.

(b) The Seller shall not organize under the law of any jurisdiction other than the State under which it is organized as of the Closing Date (whether changing its jurisdiction of organization or organizing under an additional jurisdiction) without giving 30 days prior written notice of such action to the Corporation. Before effecting such change, the Seller shall prepare and file in the appropriate filing office any financing statements or other statements necessary to continue the perfection of the Corporation's interests in the FFELP Loans.

Section 4. CONDITIONS OF PURCHASE. The Corporation's obligation to purchase and pay for the FFELP Loans hereunder by and through the Trustee as of any applicable Loan Purchase Date shall be subject to each of the following conditions precedent:

(a) A11 representations, warranties and statements by or on behalf of the Seller contained in this Loan Purchase Agreement shall be true on the applicable Loan Purchase Date.

(b) Any notification to or approval by the Secretary of Education or a Guarantee Agency required by the Higher Education Act or a Guarantee Agreement as a condition to the assignment of the FFELP Loans shall have been made or received and evidence thereof delivered to the Corporation.

(c) The entire interest of the Seller in each FFELP Loan shall have been duly assigned by endorsement in the form set forth in Exhibit C hereto, such endorsement to be without recourse except as provided in Section 6 hereof.

(d) Physical custody and possession of the FFELP Loans (including all information and documentation which is described in the Seller's Closing Certificate as specified in Exhibit B hereto) shall be transferred in the manner directed by the Corporation.

(e) The Corporation and the Facility Agent shall receive an opinion of the Seller's counsel, dated as of the first Loan Purchase Date covering such first sale and any other sale of FFELP Loans, in form and substance satisfactory to the Corporation, the Facility Agent and the Trustee to the effect that (i) this Loan

6

Purchase Agreement has been duly authorized, executed and delivered by the Seller and constitutes the legal, valid, binding and enforceable obligation of the Seller, (ii) the blanket endorsement and bill of sale required by this Loan Purchase Agreement have been duly authorized, executed and delivered by the Seller, (iii) with respect to all Insured Loans being acquired, the applicable Contract of Insurance has been duly authorized, executed and delivered by the Seller, (iv) with respect to all Guaranteed Loans being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by the Seller, and (v) assuming the due execution and delivery thereof, each FFELP Loan constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms, (vi) to the knowledge of the Seller's counsel, the execution and delivery of this Loan Purchase Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of this Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder, (vii) to the knowledge of the Seller's counsel, the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under this Loan Purchase Agreement, (viii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Deposit Insurance Corporation ("FDIC"), the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions contemplated in this Loan Purchase Agreement, (ix) this Loan Purchase Agreement shall constitute a security agreement under Nebraska law and shall be effective to create, in favor of the Corporation, a perfected valid security interest in the FFELP Loans subject to no prior liens, (x) if the Corporation and the Seller are affiliates, that (A) if the Seller became a debtor under the United States Bankruptcy Code, 11 U. S. C. Sections 101 et seq., as amended (the "Bankruptcy Code"), (1) Section 541(a)(1) of the Bankruptcy Code would not apply to deem the FFELP sold by the Seller to the Corporation and the proceeds therefrom as property of the bankruptcy estate of the Seller and therefore (2) Section 362(a) of the bankruptcy Code would not apply to stay payment to the Corporation or its assignees and (B) if the Seller became a debtor under the Bankruptcy Code, a court would not disregard the separate identity of the Corporation so that the assets of the Seller would be consolidated with and become a part of the Seller's bankruptcy estate, and (xi) if the Seller is a bank or savings association the deposits of which are insured by the FDIC (a "Bank") and the FDIC were appointed as receiver or conservator of such Bank, a court would not recharacterize the transfer and assignment of the FFELP Loans to the Borrower as a pledge to secure a borrowing rather than a sale of the FFELP Loans.

7

(f) Delivery by the Seller to the Corporation on or before the applicable Loan Purchase Date of the following documentation: Seller's general certificate in the form of Exhibit G hereto; Seller's Closing Certificate in the form of Exhibit B hereto; blanket endorsement in the form of Exhibit C hereto; bill of sale in the form of Exhibit D hereto; UCC-1 Financing Statements evidencing the transfer from the Seller to the Trustee on behalf of the Corporation, and UCC lien searches sufficiently in advance of the Loan Purchase Date so as to permit review thereof by the Corporation to its satisfaction, if either or both are requested by the Corporation or a party to the Financing Agreement; and UCC termination statements or releases, if any, releasing any security interest granted by the Seller in any FFELP Loan.

(g) Delivery by the Seller to the Corporation, prior to the Loan Purchase Date, of a fully executed and completed Loan Transfer Addendum substantially in the form of Exhibit A hereto with respect to FFELP Loans referred to in the bill of sale, and delivery of a Loan Transfer Schedule as required in Section 2(a) hereof.

(h) Adequate funds are available to the Corporation from an indenture or other financing agreement relating to the Corporation's bonds and/or notes which will finance the purchase of FFELP Loans under this Loan Purchase Agreement.

(i) Delivery by the Seller of a closing certificate dated as of the date of the first sale of FFELP Loans hereunder in form and substance satisfactory to the Corporation, Facility Agent and Trustee and a certificate dated as of the date of the first sale of FFELP Loans hereunder of the a certificate in the form attached as Annex A to the true sale/non-consolidation opinion of Kutak Rock LLP dated February 14, 2002.

Section 5. REJECTION OF FFELP LOANS.

(a) If (i) the Seller is unable to make or furnish the representations and warranties required to be made or furnished by it pursuant to this Loan Purchase Agreement as to a FFELP Loan or (ii) the Corporation determines that the Seller is unable to fulfill one or more covenants or conditions of this Loan Purchase Agreement as to a FFELP Loan, or (iii) the Corporation, in its reasonable judgment, deems that a FFELP Loan does not comply with the terms and conditions of this Loan Purchase Agreement or is not being delivered in compliance with such terms and conditions, or (iv) the Corporation, in its reasonable judgment deems that a FFELP Loan is for any reason unacceptable to it, then the Corporation, within thirty days of the Loan Purchase Date, may refuse to accept and pay for such FFELP Loan (or any substitute FFELP Loan offered by the Seller in lieu thereof).

(b) If the Corporation rejects a FFELP Loan, any such FFELP Loan shall be returned to the Seller by registered mail (for repurchase pursuant to Section 6 hereof if the student loan has previously been purchased by the Corporation), together with a letter identifying each returned FFELP Loan and stating the basis for its return.

8

The Corporation shall cause any FFELP Loan returned to the Seller which has been endorsed to the Trustee to be endorsed by the Trustee to the Seller in the form set forth in Exhibit F hereto.

The liability of the Corporation in connection with the loss of or damage to any FFELP Loan to be returned to the Seller is limited to such loss or damage occurring as a result of its gross negligence or willful misconduct in handling or safekeeping FFELP Loans.

Section 6. REPURCHASE OBLIGATION. If:

(i) any representation or warranty made or furnished by the Seller in or pursuant to this Loan Purchase Agreement shall prove to have been materially incorrect;

(ii) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim filed with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, Insurance, reinsurance or Guarantee payments) on account of any circumstance or event that occurred prior to the sale of such FFELP Loan to the Corporation by and through the Trustee;

(iii) on account of any circumstance or event that occurred prior to the sale of a FFELP Loan to the Corporation, by and through the Trustee, a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to Borrower's obligation to pay all or any part of the FFELP Loan, and the Corporation, in good faith, believes that the facts reported, if true, raise a reasonable doubt as to the legal enforceability of such FFELP Loan;

(iv) a FFELP Loan is required to be repurchased pursuant to subsection 5(b) hereof; or

(v) the instrument which Seller purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then the Seller shall repurchase such FFELP Loan or purported FFELP Loan upon the request of the Corporation or the Facility Agent by paying to the Corporation (or the Trustee, if required by the Facility Agent) the then outstanding principal balance of such FFELP Loan or purported FFELP Loan multiplied by the percentage used to calculate the purchase price in the applicable Loan Transfer Addendum (or such greater amount as may be necessary to make the Corporation and the Trustee whole in light of the purchase price originally paid by the Corporation for such loan), plus interest and applicable Special Allowance Payments with respect to such FFELP Loan or purported FFELP Loan from the Loan Purchase Date to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP

9

Loan, plus any attorneys' fees, legal expenses, court costs, servicing fees or other expenses incurred by the Corporation and the Trustee in connection with such FFELP Loan or purported FFELP Loan.

Section 7. NOTIFICATION TO BORROWERS. The servicing agent on behalf of the Seller shall notify Borrowers under the FFELP Loans as required by the Higher Education Act of the assignment and transfer to the Trustee of the Seller's interest in such FFELP Loans and the Seller shall direct each Borrower to make all payments thereon directly to the Corporation or as it may otherwise designate.

Section 8. OBLIGATIONS TO FORWARD PAYMENTS AND COMMUNICATIONS.

(a) The Seller shall promptly remit, or cause to be remitted, to the Corporation all funds received by the Seller after the applicable Loan Purchase Date which constitute payments of principal or interest (including Interest Subsidy Payments) or Special Allowance Payments accrued after the applicable Loan Purchase Date with respect to any FFELP Loan.

(b) The Seller shall immediately transmit to the Corporation any communication received by the Seller after the applicable Loan Purchase Date with respect to a FFELP Loan or the Borrower under such a FFELP Loan. Such communication shall include, but not be limited to, letters, notices of death or disability, adjudication of bankruptcy and similar documents and forms requesting deferment of repayment or loan cancellations.

Section 9. PAYMENT OF EXPENSES AND TAXES. Each party to this Loan Purchase Agreement shall pay its own expenses incurred in connection with the preparation, execution and delivery of this Loan Purchase Agreement and the transactions herein contemplated, including, but not limited to, the fees and disbursements of counsel; provided, however, that Seller shall pay any transfer or other taxes and recording or filing fees payable in connection with the sale and purchase of the FFELP Loans.

Section 10. INDEMNIFICATION. The Seller specifically acknowledges that the Corporation, in obtaining financing, will be making representations and warranties regarding the FFELP Loans based in part on the accuracy of the Seller's representations and warranties in this Loan Purchase Agreement. The Seller agrees to indemnify and save the Trustee, the Corporation, the parties to the Financing Agreement and noteholders or Credit Support Provider under the Financing Agreement (together with each of their respective successors, assignees, officers, directors, agents and employees) harmless of, from and against any and all loss, liability, cost, damage or expense, including reasonable attorneys' fees and costs of litigation, incurred by reason of any breach of the Seller's warranties, representations or covenants hereunder or any false or misleading representations of the Seller or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by the Seller in connection herewith.

Section 11. SPECIAL PROVISIONS RELATING TO MPN LOANS.

10

(a) The Seller hereby represents and warrants that the Seller is transferring all of its right title and interest in the MPN Loans to the Corporation, that it has not assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that the Seller has reacquired) to any person other than the Corporation, and that no prior holder of the MPN Loans has assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other than a predecessor in title to the Seller. The Seller hereby covenants that the Seller shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder.

(b) The Seller hereby authorizes the Corporation to file a UCC-1 financing statement identifying the Seller as debtor and the Corporation as secured party and describing the MPN Loans sold pursuant to this Loan Purchase Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Corporation's interest in the MPN Loans and shall not be deemed to contradict the express intent of the Seller and the Corporation that the transfer of MPN Loans under this Loan Purchase Agreement is an absolute assignment of such MPN Loans and is not a transfer of such MPN Loans as security for a debt.

Section 12. OTHER PROVISIONS.

(a) The Seller shall, at its expense, furnish to the Corporation such additional information concerning the Seller's student loan portfolio as the Corporation may reasonably request.

(b) The Seller shall, at its expense, execute all other documents and take all other steps as may be requested by the Corporation or the Trustee from time to time to effect the sale hereunder of the FFELP Loans.

(c) The provisions of this Loan Purchase Agreement cannot be waived or modified unless such waiver or modification be in writing and signed by the parties hereto, after written consent is obtained from the Facility Agent. Inaction or failure to demand strict performance shall not be deemed a waiver.

(d) This Loan Purchase Agreement shall be governed by the laws of the State of Nebraska.

(e) All covenants and agreements herein contained shall extend to and be obligatory upon all successors of the respective parties hereto.

(f) This Loan Purchase Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

11

(g) If any provision of this Loan Purchase Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied in any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained shall not affect the remaining portions of this Loan Purchase Agreement or any part hereof.

(h) All notices, requests, demands or other instruments which may or are required to be given by either party to the other shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is given or upon expiration of a period of 48 hours from and after the postmark thereof when mailed, postage prepaid, by registered or certified mail, requesting return receipt, by overnight courier, or by telecopy, addressed as follows:

If to the Corporation:

Nelnet Student Loan Warehouse Corporation-1
121 South 13th Street, Suite 401
Lincoln, Nebraska 68508
Attention: Terry J. Heimes
Telephone: (402) 458-2301
Facsimile: (402) 458-2399

with a copy to the Trustee at:

Zions First National Bank
Corporate Trust Division
717 17th Street, Suite 301
Denver, Co 80202
Attention: David W Bata - VP & Trust Officer
Telephone: (303) 296-6339
Facsimile: (303) 296-6516

if to the Facility Agent:

Royal Bank of Canada
2711 Centerville Road
Wilmington, Delaware 19808
Attention: Managing Director

If to the Seller, addressed in the manner as set forth in the first paragraph of this Loan Purchase Agreement.

12

Either party may change the address and name of the addressee to which subsequent notices are to be sent to it by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the fifth day after it is mailed.

(i) This Loan Purchase Agreement may not be terminated by either party hereto except in the manner and with the effect herein specifically provided for.

(j) Time is of the essence in this Loan Purchase Agreement.

(k) This Loan Purchase Agreement shall not be assignable by the Seller, in whole or in part, without the prior written consent of the Corporation and the Facility Agent.

(l) No remedy by the terms of this Loan Purchase Agreement conferred upon or reserved to the Corporation is intended to be exclusive of any other remedy, but each and every such remedy shall be cumulative and in addition to every other remedy given under this Loan Purchase Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Loan Purchase Agreement.

(m) Acts to be taken by the Corporation with respect to acquiring and holding title to FFELP Loans hereunder shall be taken by the Trustee as directed by the Corporation, which qualifies as an "eligible lender" trustee under the Higher Education Act, and all references herein to the Corporation shall incorporate by this reference the fact that the Trustee will be acquiring and holding title to FFELP Loans on behalf of the Corporation, all as required under the Higher Education Act.

(n) The parties hereto acknowledge that the Trustee, the Facility Agent and other parties to the Financing Agreement, shall be third party beneficiaries of this Loan Purchase Agreement with the power and right to enforce the provisions thereof, and the Trustee and any such credit providers may become an assignee of the Corporation. The foregoing creates a permissive right on the part of such third party beneficiaries, and such third party beneficiaries shall be under no duties or obligations hereunder.

(o) This Loan Purchase Agreement has been made and entered into not only for the benefit of the Corporation and Seller but also for the benefit of the Trustee in connection with the financing of Eligible Loans as defined in the Financing Agreement, and upon assignment by the Corporation to the Trustee, its provisions may be enforced not only by the parties to this Loan Purchase Agreement but by the Trustee. The foregoing creates a permissive right on behalf of the Trustee and the Trustee shall not be under any duties or obligations hereunder.

13

This Loan Purchase Agreement shall inure to the benefit of the Trustee and its successors and assigns. Without limiting the generality of the foregoing, all representations, covenants and agreements in this Loan Purchase Agreement which expressly confer rights upon the Trustee shall be for the benefit of and run directly to, the Trustee, and the Trustee shall be entitled to rely on and enforce such representations, covenants and agreements to the same extent as if it were a party hereto. The foregoing creates a permissive right on behalf of the Trustee, the Trustee shall not be under any duties or obligations hereunder.

If there is an Event of Default (as defined in the Financing Agreement) under the Financing Agreement and the Trustee forecloses on its security interest on the Eligible Loans, then the Trustee shall assume all duties and obligations of the Corporation hereunder.

Section 13. SECURITY INTEREST. The parties to this Agreement intend that the conveyance of the Seller's right, title and interest in and to the FFELP Loans sold pursuant to this Agreement (the "Student Loans") shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from the Seller to the Corporation. The parties to this Agreement intend that the arrangements with respect to the Student Loans shall constitute a purchase and sale of such Student Loans and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Agreement would constitute a security agreement under applicable law and that the Seller shall be deemed to have granted, and hereby does grant (subject to the condition above), to the Corporation a first priority perfected security interest in all of the Seller's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of the Corporation hereunder and the obligations of the Seller hereunder (collectively, the "Pledged Collateral"):

(a) all Student Loans;

(b) all revenues and recoveries of principal from Student Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other revenues and recoveries of principal and interest and other payments and reimbursements of principal and accrued interest received with respect to any Student Loan and any other collection of cash with respect to such Student Loan (including but not limited to, Interest Subsidy Payments Special Allowance Payments, finance charges and payments representing the repurchase of any Student Loan or rebate of premium thereon pursuant to this Agreement) received or deemed to have been received and all other cash collections, tax refunds and other cash

14

proceeds of the Pledged Collateral held in various funds and accounts created under this Agreement;

(d) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Student Loans, whether, pursuant to the contract related to such Student Loans or otherwise;

(e) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to Student Loans otherwise in respect of the Pledged Collateral; and

(f) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

The Seller agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents (including, without limitation, UCC-1 financing statements and custodian agreements with the Servicer), and take all further action that Corporation or Facility Agent may reasonably request in order to perfect, protect or more fully evidence the Corporation's or the Facility Agent's interest in the Pledged Collateral or to enable the Corporation to exercise or enforce any of its rights hereunder.

Section 14. INFORMATION AND REPORTING. Seller shall furnish to the Corporation: (a) upon execution of this Agreement, Seller's most recent audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Seller, as well as Seller's most recent unaudited financial statement and balance sheet; (b) as soon as available and in any event within 90 days after the end of each fiscal year of the Seller, an updated audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Seller; and (c) such other financial information as the Corporation may reasonably request from time to time. Seller shall verify and reconcile Eligible Loan disbursements and cancellations of Eligible Loans sold hereunder, in such manner as the Corporation may reasonably request from time to time. Seller shall furnish to the Corporation a certificate of good standing and a certified copy of resolutions of Seller's board of directors approving and authorizing execution and performance of this Agreement and all ancillary documents with respect thereto in a form reasonably satisfactory to the Corporation.

15

IN WITNESS WHEREOF, the parties have hereunto set their hands as of the day and year first above written.

Union Bank and Trust Company         Nelnet Student Loan Warehouse Corporation-1

By: /s/ [ILLEGIBLE]                  By: /s/ [ILLEGIBLE]
    ------------------------             ------------------------
Title: Senior Vice President         Title:______________________

16

EXHIBIT A TO LOAN PURCHASE AGREEMENT

LOAN TRANSFER ADDENDUM

This Loan Transfer Addendum (the "Addendum") is made and entered into as of the ____ day of_______________, ______, by and between Nelnet Student Loan Warehouse Corporation-1 (the "Corporation") and _____________________ (the "Seller").

WHEREAS, the parties hereto entered into that Loan Purchase Agreement dated as of _____________________________________, ______, (the "Loan Purchase Agreement"), and the Seller wishes to sell a portfolio of Eligible Loans (as defined in the Loan Purchase Agreement) to the Corporation, pursuant to and in accordance with the terms and conditions of the Loan Purchase Agreement.

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

1. Definitions. All capitalized terms in this Addendum shall have the same meanings given to them in the Loan Purchase Agreement, unless otherwise specifically stated herein.

2. Purchase of Eligible Loans. Subject to the terms and conditions of the Loan Purchase Agreement and in reliance upon the representations, warranties and covenants as set forth in the Loan Purchase Agreement, the Seller agrees to sell to the Trustee, as trustee under the Financing Agreement on behalf of the Corporation, a portfolio of Eligible Loans identified in the Loan Transfer Schedule attached hereto, having an aggregate outstanding principal balance of approximately $_________(the "Current Purchase Portfolio").

3. Purchase Price. Subject to the terms and conditions of the Loan Purchase Agreement, the Corporation agrees to purchase the Eligible Loans in the Current Purchase Portfolio at a purchase price equal to______% of the aggregate unpaid principal balance thereon plus 100% of the accrued and unpaid interest thereon, each as of the Loan Purchase Date set forth in Section 4 hereof.

4. Loan Purchase Date. The Loan Purchase Date shall be no later than __________, _______.

5. Representations and Warranties. The Seller hereby reconfirms all the representations and warranties set forth in the Loan Purchase Agreement as of the Loan Purchase Date set forth in
Section 4 hereof.

6. Effect on Loan Purchase Agreement. This Addendum sets forth the terms of purchase and sale solely with respect to the Current Purchase Portfolio. This Addendum shall have no effect upon any other sale or purchase of any Eligible Loans consummated or contemplated prior to or after the Loan Purchase Date, and all other

17

                  terms, conditions and agreements contained in the Loan
                  Purchase Agreement shall remain in full force and effect.
                  Prior or subsequent purchases and sales of Eligible Loans
                  shall each be governed by a separate Loan Transfer Addendum.

         7        Special Terms. [Reserved]

NAME OF SELLER:                      Nelnet Student Loan Warehouse Corporation-1

By:________________________          By:_____________________________

Title:_____________________          Title:__________________________

18

EXHIBIT B TO LOAN PURCHASE AGREEMENT

SELLER'S CLOSING CERTIFICATE

(DO NOT COMELETEY)(the "Seller") does hereby certify that all representations, warranties and statements by or on behalf of the Seller contained in a certain Loan Purchase Agreement dated _________________________________________,__________(the "Agreement"), by and between the Seller and Nelnet Student Loan Warehouse Corporation-1 (the "Corporation"), are true and correct on and as of the Loan Purchase Date, without exception or qualification whatsoever;

FURTHERMORE, the Seller does hereby certify that the following documents, where applicable to each FFELP Loan (as defined in the Agreement) acquired under the Agreement, have heretofore been furnished to the Corporation or are simultaneously herewith delivered in accordance with the instructions of the Corporation, pursuant to subsection 4(d) of the Agreement:

Department of Education application or Guarantee Agency application, as supplemented
Interim note(s) for each Loan that is not an MPN Loan Payout note(s) for each Loan that is not an MPN Loan Disclosure and Loan information statement Certificate of Insurance and Contract of Insurance with respect to each Insured Loan (or certified copy thereof) Guarantee Agreement, Agreement for Participation in the Guaranteed Loan Program and Notification of Loan Approval by the Guarantee Agency with respect to each Guaranteed Loan (or certified copy thereof) Any other documentation held by the Seller relating to the history of such Eligible Loan
Secretary of Education and Guarantee Agency Loan Transfer Statements Uniform Commercial Code financing statement, if any, securing any interest in an Eligible Loan to be Financed, and an executed termination statement related thereto Evidence of Loan disbursement
Any other document required to be submitted with a claim to the Guarantee Agency.

IN WITNESS WHEREOF, the undersigned has caused this Certificate to be executed and delivered by an officer hereunto duly authorized as of the Loan Purchase Date, _____.

(DO NOT COMPLETE)
NAME OF SELLER

BY (DO NOT SIGN)
TITLE (DO NOT SIGN)

19

EXHIBIT C TO LOAN PURCHASE AGREEMENT

BLANKET ENDORSEMENT OF
STUDENT LOAN PROMISSORY NOTES

Pursuant to the Loan Purchase Agreement

dated___________________________, the undersigned ("Seller"), by execution of this instrument, hereby endorses all promissory notes purchased by Zions First National Bank as trustee (the "Trustee") under a Warehouse Loan and Security Agreement among the Trustee, Nelnet Student Loan Warehouse Corporation-1 (the "Corporation") and Thunder Bay Funding Inc. This endorsement is in blank, unrestricted form. This endorsement is without recourse, except as provided under the terms of the Loan Purchase Agreement. All right, title, and interest of Seller in and to the promissory notes and related documentation identified in the attached loan ledger are transferred and assigned to Trustee on behalf of the Corporation.

This endorsement may be further manifested by attaching this instrument or a facsimile hereof to each or any of the Promissory Notes and related documentation acquired by the Trustee on behalf of the Corporation from Seller, or by attaching this instrument to the loan ledger schedule, as the Corporation may require or deem necessary.

Dated this____day of___________________,______.

SELLER (DO NOT COMPLETE)
DO NOT SIGN
SIGNATURE OF AUTHORIZED
OFFICER OF SELLER

20

EXHIBIT D TO LOAN PURCHASE AGREEMENT

BILL OF SALE

FOR VALUE RECEIVED,______________________________________ (the "Seller"), pursuant to the terms and conditions of that certain Loan Purchase Agreement dated as of___________,______ (the "Agreement") between the Seller and Nelnet Student Loan Warehouse Corporation-1 (the "Corporation") does hereby grant, sell, assign, transfer and convey to Zions First National Bank, solely in its capacity as trustee (the "Trustee") on behalf of the Corporation and its successors and assigns, all right, title and interest of the Seller in and to the following:

(1) The loans described in Annex I attached hereto (the "Loans"), including the guarantee of the Loans issued by a guarantee agency pursuant to the Federal Family Education Loan Program (20 U.S.C. Section 1071 et seq.);

(2) All promissory notes and related documentation evidencing the indebtedness represented by such Loans; and

(3) All proceeds of the foregoing including, without limitation, all payments made by the obligor thereunder or with respect thereto, all guarantee payments made by any guarantee agency with respect thereto, and all interest benefit payments and special allowance payments with respect thereto made under Title IV, Part B, of the Higher Education Act of 1965, as amended, and all rights to receive such payments, but excluding any proceeds of the sale made hereby.

TO HAVE AND TO HOLD the same unto the Trustee on behalf of the Corporation, its successors and assigns, forever. This Bill of Sale is made pursuant to and is subject to the terms and provisions of the Agreement, and is without recourse, except as provided in the Agreement.

IN WITNESS WHEREOF, the Seller has caused this instrument to be, executed by one of its officers duly authorized to be effective as of the_day of_________,______.

[NAME OF SELLER]

By: _______________________________________

Title: ____________________________________

21

EXHIBIT E TO LOAN PURCHASE AGREEMENT

REPRESENTATIONS, WARRANTIES,
COVENANTS AND AGREEMENTS OF SELLER

A. Any information furnished by the Seller to the Corporation, or the Corporation's agents with respect to a FFELP Loan, including the Loan Transfer Schedule attached to the Loan Transfer Addendum, is true, complete and correct.

B. The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Trustee or the Corporation as assignee thereof. The Seller shall have taken all reasonable actions to assure that no maker of a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 60 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the applicable Loan Purchase Date, be more than 60 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. If the Higher Education Act permits Sellers to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder bears interest at a rate lower than the applicable rate of interest; provided, however, that the Corporation may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of Seller, the terms of which have been fully described in detail and in writing to the Corporation.

C. Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

D. Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and the Loan Purchase Regulations and is an Eligible Loan, as that term is defined in the Loan Purchase Agreement.

E. The Seller or Seller's eligible lender trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and the Seller has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

F. The Seller and the Seller's eligible lender trustee on behalf of Seller is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description. The Corporation has a valid and perfected first priority security interest in the Pledged Collateral.

22

G. Each FFELP Loan is either Insured or Guaranteed; such Insurance or Guarantee, as the case may be, is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to the Secretary of Education or a Guarantee Agency, as the case may be, have been or will be paid in full by the Seller, and none of the FFELP Loans has at any time been tendered to either the Secretary of Education or any Guarantee Agency for payment.

H. There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the creditworthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, the insurance thereof and any applicable Guarantee.

I. Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

J. The Seller has carefully reviewed the Loan Purchase Regulations supplied by the Corporation and has complied with the Loan Purchase Regulations.

K. The FFELP Loans pursuant to the Agreement include all Eligible Loans of any one Borrower held by the Seller.

L. The Seller has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Loan Purchase Agreement; the execution and delivery of the Loan Purchase Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder; the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under the Loan Purchase Agreement and the Loan Purchase Agreement constitutes a valid and binding obligation of the Seller enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

M. The Seller is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

N. The Seller and any independent servicer have each exercised due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and the Seller has conducted a reasonable investigation of sufficient scope and content to enable it duly to make

23

the representations and warranties contained in this Exhibit E. The Seller shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Corporation.

O. With respect to all Insured Eligible Loans being acquired, Insurance is in effect with respect thereto; the applicable Contract and Certificates of Insurance are valid and binding upon the parties thereto in all respects material to the security for any bonds and/or notes issued by the Corporation; and the Seller is not in default in the performance of any of its covenants and agreements made in respect thereof.

P. With respect to all Guaranteed Eligible Loans being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects material to the security of the bonds and/or notes issued by the Corporation to finance the FFELP Loans; and the Seller is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

Q. The Seller does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student or his family maintain a business relationship with the Seller, except as may be permitted under applicable laws or (ii) discriminate on the basis of race, sex, color, creed or national origin.

R. The FFELP Loans are a representative sample of all student loans held by the Seller with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrower to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

S. Each instrument transferred to the Corporation under the Loan Purchase Agreement is a FFELP Loan which constitutes an Eligible Loan.

T. No promissory note evidencing an Eligible Loan bears any apparent evidence of forgery or alteration or is otherwise so irregular or incomplete as to call into question its authenticity.

U. Except as may have been disclosed by the UCC lien search required by Section 4(f) hereof for the Seller, no other financing statements or assignment filings naming the Seller as debtor or assignor under its legal name or trade names has been filed.

V. The fair salable value of the assets on a going concern basis of the Seller and its subsidiaries, on a consolidated basis, as of the time of each sale of FFELP Loans hereunder is in excess of the total amount of their liabilities.

24

EXHIBIT F TO LOAN PURCHASE AGREEMENT

ACKNOWLEDGMENT

The assignment of the within promissory note and related documents to (DO NOT COMPLETE) under a Loan Purchase Agreement between ________________ and ______________________, dated as of_______________, _______, did not become effective thereunder, and no rights in the same have been conveyed thereby.

Dated: (DO NOT COMPLETE)

25

EXHIBIT B

FORM OF VALUATION AGENT AGREEMENT


EXHIBIT B


VALUATION AGENT AGREEMENT

among

RBC DAIN RAUSCHER INC.,
as the Valuation Agent

NELnet STUDENT LOAN WAREHOUSE CORPORATION-1,
as the Borrower

THUNDER BAY FUNDING INC.,
as the Lender

and

ROYAL BANK OF CANADA,
as the Facility Agent and the Alternate Lender

Dated as of February 1, 2002



TABLE OF CONTENTS

                                                                              Page
                                    ARTICLE I

                                   DEFINITIONS

Section 1.01.  Certain Defined Terms.......................................    2
Section 1.02.  Computation of Time Periods.................................    3

                                   ARTICLE II

                       VALUATION AGENT; TERM OF AGREEMENT

Section 2.01.  Appointment and Acceptance..................................    3
Section 2.02.  Performance by Other Parties................................    4
Section 2.03.  Resignation and Discharge...................................    4
Section 2.04.  Term of Agreement...........................................    4

                                   ARTICLE III

                                  CALCULATIONS

Section 3.01.  Maximum Advance Percentage Calculations.....................    4
Section 3.02.  Loan Valuation Percentage Calculations......................    5

                                   ARTICLE IV

REPRESENTATIONS AND WARRANTIES.............................................    5

                                    ARTICLE V

INDEMNIFICATION............................................................    6

                                   ARTICLE VI

                                  MISCELLANEOUS

Section 6.01.  Confidentiality.............................................    8
Section 6.02.  Amendment...................................................    8
Section 6.03.  Governing Law...............................................    8
Section 6.04.  Notices.....................................................    8
Section 6.05.  Third Party Beneficiary.....................................   10
Section 6.06.  Assignment by the Lender....................................   10
Section 6.07.  Submission to Jurisdiction; Waiver of Jury and Bond.........   10
Section 6.08.  No Petition.................................................   11
Section 6.09.  Limited Recourse Nature of Transactions.....................   11
Section 6.10.  Execution in Counterparts...................................   11
Section 6.11.  Severability................................................   11
Section 6.12.  Section Titles..............................................   12


Section 6.13.  Entire Agreement............................................   12

EXHIBIT A--FORM OF ADVANCE PERCENTAGE CALCULATION REPORT EXHIBIT B--FORM OF VALUATION REPORT
EXHIBIT C--FORM OF REQUEST FOR VALUATION REPORT
EXHIBIT D--INITIAL LOAN SERVICING FEES
EXHIBIT E--VALUATION REPORT ASSUMPTIONS

ii

THIS VALUATION AGENT AGREEMENT (this "Valuation Agent Agreement") is made as of February 1, 2002 by and among RBC DAIN RAUSCHER INC., a corporation duly organized under the laws of the State of Delaware (the "Valuation Agent"). NELnet STUDENT LOAN WAREHOUSE CORPORATION-1. a corporation duly organized under the laws of the State of Nevada (the "Borrower"), THUNDER BAY FUNDING INC., a Delaware special purpose finance company (the "Lender"), and ROYAL BANK OR CANADA, a Canadian banking corporation, as the alternate lender (in such capacity, the "Alternate Lender") and as agent of the Lender, the Alternate Lender and the hereindefined Liquidity Facility Providers and Credit Support Providers (in such capacity, the "Facility Agent").

PRELIMINARY STATEMENTS

WHEREAS, the Borrower, the Lender, the Alternate Lender, the Facility Agent and Zions First National Bank, as trustee (the "Trustee"), have entered into a Warehouse Loan and Security Agreement, dated as of February 1, 2002 (the "Loan Agreement"), pursuant to which the Alternate Lender has agreed and the Lender may agree to make loans to the Borrower from time to time subject to the conditions set forth therein for the purpose of financing the purchase of certain types of education loans (the "Eligible Loans", and when financed under the Loan Agreement, the "Financed Loans"); and

WHEREAS, to provide liquidity support to the Lender in connection with the loans made by it under the Loan Agreement, the Lender and Royal Bank of Canada have entered into a Liquidity Asset Purchase Agreement, dated as of February 1, 2002 (as amended or modified from time to time, the "Liquidity Agreement"), between the Lender and Royal Bank of Canada, pursuant to which the Lender may, from time to time, assign all or a part of such loans to Royal Bank of Canada and or to certain other financial institutions as assignees of the commitment of the Royal Bank of Canada (collectively, the "Liquidity Facility Providers") pursuant to the terms of the Liquidity Agreement; and

WHEREAS, to provide credit support to the Lender in connection with the loans being made by it under the Loan Agreement, the Lender and Royal Bank of Canada have entered into a Credit Support Asset Purchase Agreement, dated as of September 25, 1997 (as amended or modified from time to time, the "Credit Support Agreement"), between the Lender and Royal Bank of Canada, pursuant to which Royal Bank of Canada or certain other financial institutions as assignees of the commitment of Royal Bank of Canada (collectively, the "Credit Support Providers") have agreed to purchase undivided interests in loans not purchase by the Liquidity Facility Providers; and

WHEREAS, the Loan Agreement provides that, in order to secure the prompt and complete payment of all amounts due and payable thereunder, the Borrower will grant to the Trustee, for the benefit of the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers, a security interest in the Financed Loans, all revenue and recoveries of principal from the Financed Loans and any other collections, funds and accrued earnings held thereon held in the various funds and accounts created under the Loan Agreement (collectively, the "Pledged Collateral"); and


WHEREAS, the maximum amount of funds the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers will make available to the Borrower from time to time for the purpose of financing Student Loans is in part based upon the characteristics of the Financed Loans and certain other assumptions as described herein; and

WHEREAS, the Valuation Agent has agreed to perform certain calculations relating to the Pledged Collateral, in accordance with the assumptions and procedures described herein and at the times and under the circumstances specified in the Loan Agreement.

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

ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS. As used in this Valuation Agent Agreement and its exhibits, the terms set forth above and in this Section shall have the meanings ascribed thereto (such meanings to be equally applicable to both the singular and plural forms of the terms defined) unless a contrary definition is given to such term in the Loan Agreement, in which case the definition in the Loan Agreement shall be controlling.

"Advance Percentage Calculation Report" means the report prepared by the Valuation Agent and delivered to the Facility Agent and the Borrower not later than four Business Days prior to each Advance, other than a Rollover Advance or a Special Advance, setting forth the Maximum Advance Percentage for the Eligible Loans to be financed with such Advance, in the form attached as Exhibit A hereto.

"Borrower Incentive Program" means any interest rate reduction program applicable to any Financed Loans or Student Loans to be financed.

"Cash Flow Projections" mean the estimates prepared by the Valuation Agent for the period commencing on the most recent date for which the Valuation Agent has received the Portfolio Characteristics illustrating: (a) the income to be received from the Financed Loans (excluding borrower interest, federal interest subsidy and federal special allowance payments accrued thereon and unpaid as of the date of the Portfolio Characteristics) and Permitted Investments, including borrower principal and interest payments, federal interest subsidy payments, federal special allowance payments, guaranty payments, sale proceeds and investment earnings (collectively, the "Revenue"),
(b) the costs incurred in the financing of such Financed Loans, including acquisition fees, debt service, servicing fees, valuation fees, trustee fees, administrative fees, consolidation loan rebate and any other charges relating to the financing, servicing and administration of such loans (collectively, the "Expenses"), and (c) the periodic and cumulative Revenues less the periodic and cumulative Expenses (the "Net Revenue").

"Cost of Funds" means the interest rate per annum used by the Valuation Agent in the Cash Flow Projections for computing debt interest expense.

2

"Current T-Bill" means the most recent bond equivalent yield per annum available to the Valuation Agent for the auction of 13-week U.S. Treasury Bills, as set forth on the Department of the Treasury web site (http://www.publicdebt.treas.gov/of/ofrespr.htm).

"Discount Rate" means the rates of discount per annum stipulated in the Valuation Report Assumptions, as applicable, to be used by the Valuation Agent in connection with its determination of the present value of Net Revenue.

"Loan Valuation Percentage" as determined by the Valuation Agent means:
(a) (i) the present value of the Net Revenue (using the Portfolio Characteristics and the Valuation Report Assumptions) divided by (ii) the outstanding Principal Balance of the Student Loans to be financed and/or the Financed Loans, as the case may be; plus (b) 100%.

"Net Revenue" means the projected net income to be received from the Student Loans to be financed and/or the Financed Loans, as the case may be, after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Valuation Report Assumptions.

"Portfolio Characteristics" means the information contained in the reports provided to the Valuation Agent by or at the direction of the Borrower, in a form acceptable to the Valuation Agent (such form could also include a computer tape provided by any Servicer), prior to: (a) each proposed financing of new Student Loans, and (b) each Valuation Date. Such reports shall set forth all of the particular characteristics of Student Loans to be financed or Financed Loans, as the case may be, necessary in order that the Valuation Agent shall be able to perform the calculations required hereunder or under the Loan Agreement, including, but not limited to breakdowns by loan type, borrower interest rate, borrower status, special allowance margin, disbursement date, remaining term by status, applicable loan servicer, guarantee level and eligibility for, level of participation in and terms of any Borrower Incentive Program.

"Valuation Report" means the report prepared by the Valuation Agent and delivered to the Facility Agent and the Borrower pursuant to Section 5.12(a)(i) of the Loan Agreement, in the form attached as Exhibit B hereto.

"Valuation Report Assumptions" means the cash flow and related assumptions set forth in Exhibit E hereto.

SECTION 1.02. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Valuation Agent Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

ARTICLE II

VALUATION AGENT; TERM OF AGREEMENT

SECTION 2.01. APPOINTMENT AND ACCEPTANCE. The Borrower and the Facility Agent hereby appoint RBC Dain Rauscher Inc. as Valuation Agent under this Valuation Agent Agreement in connection with the Loan Agreement and RBC Dain Rauscher Inc. hereby accepts

3

such appointment. For purposes of this Valuation Agent Agreement the principal office of RBC Dain Rauscher Inc. shall be 2398 East Camelback Rd., Suite 700, Phoenix, Arizona, unless otherwise indicated to the other parties hereto in writing by RBC Dain Rauscher Inc.

SECTION 2.02. PERFORMANCE BY OTHER PARTIES. The Valuation Agent shall be obligated to perform hereunder only upon performance in all material respects by the Borrower (a) to provide statistical information to the Valuation Agent at the times and in the manner described in the Loan Agreement and (b) of its duties and responsibilities hereunder.

SECTION 2.03. RESIGNATION AND DISCHARGE.

(a) The Valuation Agent may at any time resign and be discharged of the duties and obligations created by this Valuation Agent Agreement by giving at least sixty (60) days' written notice to the Borrower, the Facility Agent and the Trustee.

(b) The Valuation Agent may be removed upon at least sixty (60) days written notice to the Valuation Agent, at the direction of the Borrower with the consent of the Facility Agent, by an instrument signed by the Borrower and filed with the Valuation Agent, the Facility Agent and the Trustee. Upon the occurrence of an Event of Default (as defined in the Loan Agreement), the Facility Agent may remove the Valuation Agent at any time.

Notwithstanding the foregoing, no resignation or removal of the Valuation Agent shall be effective until a successor shall have been appointed by the Borrower with the consent of the Facility Agent, which shall not be unreasonably withheld, or by the Facility Agent after an Event of Default, provided that such resignation by the Valuation Agent shall be effective upon sixty days' written notice whether or not a successor has been appointed if and when the Valuation Agent reasonably determines that one of the following shall occur: (i) the Borrower is not diligently pursuing the appointment of a successor Valuation Agent at the level of compensation generally paid in the marketplace for the services to be performed by the Valuation Agent; (ii) the Loan Agreement or the Liquidity Agreement has been amended or modified in such a manner as would affect the Valuation Agent in general or its ability to properly perform its duties hereunder without the consent of the Valuation Agent; or
(iii) any condition to performance by the Valuation Agent hereunder or under the Loan Agreement has not been satisfied.

SECTION 2.04. TERM OF AGREEMENT. Unless otherwise terminated pursuant to the provisions of Section 2.03 hereof, this Valuation Agent Agreement shall terminate on February 1, 2005, unless extended to such later date as mutually agreed to in writing by the Borrower, the Facility Agent and the Valuation Agent.

ARTICLE III

CALCULATIONS

SECTION 3.01. MAXIMUM ADVANCE PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Loan Agreement, the Valuation Agent shall compute the Maximum Advance Percentage by undertaking

4

certain analytical procedures with respect to the Eligible Loans to be financed thereunder. The Maximum Advance Percentage shall be determined by: (i) dividing (A) the present value of the Net Revenue (using the Portfolio Characteristics and the Valuation Report Assumptions) by (B) the outstanding principal balance of Eligible Loans to be financed, and
(ii) adding 100% to the resulting percentage.

(b) Not later than four Business Days prior to each Advance that does not constitute a Special Advance or a Rollover Advance, the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Valuation Report Assumptions;

(ii) calculate the Maximum Advance Percentage (as defined herein and in the Loan Agreement) using the results of the Cash Flow Projections described in Section 3.01 (b)(i) hereof; and

(iii) submit an Advance Percentage Calculation Report to the Borrower, the Facility Agent and the Trustee in the form attached as Exhibit A hereto.

SECTION 3.02. LOAN VALUATION PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Loan Agreement, the Valuation Agent shall compute the Loan Valuation Percentage by undertaking certain analytical procedures with respect to the Financed Loans.

(b) Within 30 days after the Valuation Agent's receipt of a written request for a Valuation Report from the Portfolio Administrator or the Facility Agent, in the form attached as Exhibit C hereto, and in any case not later than the fourth Business Day preceding each Settlement Date occurring in the months of March, June, September and December (each a "Quarterly Valuation Date"), the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Valuation Report Assumptions;

(ii) calculate the Loan Valuation Percentage using the results of the Cash Flow Projections described in
Section 3.02(b)(i) hereof; and

(iii) submit the Valuation Report to the Borrower, the Facility Agent and the Trustee in the form attached as Exhibit B hereto.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

The Valuation Agent represents and warrants as follows:

5

(a) The Valuation Agent is a corporation duly organized, validly existing, and in good standing under the laws of the State of Delaware and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Valuation Agent of this Valuation Agent Agreement is within the Valuation Agent's organizational powers, has been duly authorized by all necessary organizational action, does not contravene (i) the Valuation Agent's articles of incorporation or bylaws, (ii) any law, rule or regulation applicable to the Valuation Agent, (iii) any contractual restriction binding on or affecting the Valuation Agent or its property or (iv) any order, writ, judgment, award, injunction or decree binding on or affecting the Valuation Agent or its property. This Valuation Agent Agreement has been duly executed and delivered by the Valuation Agent.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Valuation Agent of this Valuation Agent Agreement.

(d) This Valuation Agent Agreement constitutes the legal, valid and binding obligations of the Valuation Agent enforceable against the Valuation Agent in accordance with its terms, subject to
(i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors, and (ii) general principals of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Valuation Agent, threatened, action or proceeding affecting the Valuation Agent before any court, governmental agency or arbitrator that may materially adversely affect the financial condition of the Valuation Agent or the ability of the Valuation Agent to perform its obligations under this Valuation Agent Agreement. The Valuation Agent is not in default with respect to any order of any court, arbitrator or any other Governmental Authority.

(f) Each document and report delivered by, or to be delivered by, the Valuation Agent pursuant to the terms of Articles II or III hereof shall be executed on behalf of the Valuation Agent by a duly authorized officer of the Valuation Agent.

ARTICLE V

INDEMNIFICATION

(a) Without limiting any other rights which the Lender, the Alternate Lender, the Facility Agent, the Borrower or any of their respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Valuation Agent set forth in this Valuation Agent Agreement, the Valuation Agent hereby agrees to indemnify the Lender, the Alternate Lender, the Facility Agent, the Borrower, the Trustee and each of their respective officers, directors, employees, agents, attorneys-in-fact, Affiliates and assigns (including without limitation the Liquidity Facility Providers and the Credit Support Providers) from and against any and all damages, losses, claims,

6

liabilities and related costs and expenses, including reasonable attorneys fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Valuation Agent Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Person seeking indemnification. Without limiting the foregoing, the Valuation Agent shall indemnify the Lender, the Alternate Lender, the Facility Agent, the Borrower, the Trustee and each of their respective officers, directors, employees, agents, attorneys-in-fact. Affiliates and assigns (including without limitation the Liquidity Facility Providers and the Credit Support Providers) for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Valuation Agent, under or in connection with this Valuation Agent Agreement, which shall have been false or incorrect when made or deemed made or delivered;

(ii) the failure by the Valuation Agent to comply with any term, provision or covenant contained in this Valuation Agent Agreement; and

(iii) any failure of the Valuation Agent to perform its duties or obligations in accordance with the provisions of this Valuation Agent Agreement.

(b) Without limiting any other rights which the Valuation Agent or any of its respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Borrower set forth in this Valuation Agent Agreement, the Borrower hereby agrees to indemnify the Valuation Agent and each of its officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Valuation Agent Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Valuation Agent or its Affiliates. Without limiting the foregoing, the Borrower shall indemnify the Valuation Agent and each of its respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Borrower under or in connection with this Valuation Agent Agreement, which shall have been false or incorrect when made or deemed made or delivered;

(ii) the failure by the Borrower to comply with any term, provision or covenant contained in this Valuation Agent Agreement; and

(iii) any failure of the Borrower to perform its duties or obligations in accordance with the provisions of this Valuation Agent Agreement.

Any amounts determined by a court of competent jurisdiction as a result of a proceeding brought which is subject to the indemnification provisions of this Article shall be paid by the Valuation Agent to the Lender, the Alternate Lender, the Facility Agent, the Borrower or their respective

7

officers, directors, employees, agents, attorneys-in-fact. Affiliates or the Liquidity Facility Providers, or by the Borrower to the Valuation Agent or its officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

ARTICLE VI

MISCELLANEOUS

SECTION 6.01. CONFIDENTIALITY. Except as permitted by the Loan Agreement, the Valuation Agent, the Lender, the Alternate Lender, the Facility Agent and the Borrower each agree to keep confidential and not to disclose any non-public information, calculations, exhibits or documents related to this Valuation Agent Agreement or the Loan Agreement, without the express written consent of the other parties thereto.

SECTION 6.02. AMENDMENT. This Valuation Agent Agreement may be amended only by a written agreement signed by those parties hereto.

SECTION 6.03. GOVERNING LAW. this Valuation Agent Agreement shall be governed by and construed in accordance with the laws of the State of New York.

SECTION 6.04. NOTICES.

(a) The Lender and the Alternate Lender agree to provide written notice (which may be by facsimile or other electronic means) to the Valuation Agent within three Business Days of the following: (i) a new Facility Agent and (ii) the assignment by the Secured Creditors of the Investment of the Lender or the Alternate Lender in the Advances to the Borrower, such notice to include the amount of such assignment.

(b) All notices, requests or other communications to the Valuation Agent, the Borrower, the Lender, the Alternate Lender, the Facility Agent and the Trustee, including the notices required in paragraph (a) above, shall be in writing (unless otherwise specified herein) and shall be deemed to have been validly given or made when delivered (via telecopy or by hand) or mailed, registered or certified mail, return receipt requested and postage prepaid, addressed as follows:

If to the Valuation Agent,
 addressed to:                     RBC Dain Rauscher Inc.
                                   2398 East Camelback Rd., Suite 700
                                   Phoenix, AZ 85016
                                   Attn.: Jeffrey J. Wagner
                                   Telephone: (602)381-5369
                                   Facsimile: (602)381-5380

If to the Borrower,

8

addressed to it at:                NELnet Student Loan Warehouse Corporation-1
                                   c/o National Higher Education Loan Program
                                   121 South 13 Street
                                   Suite 301
                                   Lincoln. NE 68508
                                   Attn.: Terry J. Heimes
                                   Telephone: (402) 458-2303
                                   Facsimile: (402) 458-2399

If to the Lender,
 addressed to it at:               Thunder Bay Funding Inc.
                                   c/o RBC Capital Markets
                                   One Little Falls Centre
                                   2711 Centerville Road, Suite 215
                                   Wilmington, DE 19808
                                   Attn: Kim Wagner
                                   Telephone: (302) 892-5903
                                   Facsimile: (302) 892-5900 or (303)-892-5925


If to the Alternate Lender,
 addressed to it at:               Royal Bank of Canada
                                   c/o RBC Capital Markets
                                   One Little Falls Centre
                                   2711 Centerville Road, Suite 215
                                   Wilmington, DE 19808
                                   Attn: Kim Wagner
                                   Telephone: (302) 892-5903
                                   Facsimile: (302) 892-5900 or (303)-892-5925


If to the Facility
 Administrator,
 addressed to it at:               Royal Bank of Canada
                                   c/o RBC Capital Markets
                                   One Little Falls Centre
                                   2711 Centerville Road, Suite 215
                                   Wilmington, DE 19808
                                   Attn: Kim Wagner
                                   Telephone: (302) 892-5903
                                   Facsimile: (302) 892-5900 or (302)-892-5925

If to the Trustee,
 addressed to it at:               Zions First National Bank
                                   717 Seventeenth Street, Suite 301
                                   Denver, CO 80202
                                   Attn.: Corporate Trust Department
                                   Telephone: (720) 947-7470
                                   Facsimile: (720) 947-7480

9

Each entity listed above may change the address for service of notice upon it by a notice in writing to the other entities named above. Each such notice, request or communication shall be effective when delivered to the address specified herein.

SECTION 6.05. THIRD PARTY BENEFICIARY. The Valuation Agent acknowledges that the Borrower has granted a security interest in favor of the Trustee for the benefit of the Secured Creditors all of the Borrower's right, title and interest in, to and under this Valuation Agent Agreement. The Valuation Agent consents to the grant of such security interest and agrees (a) that the representations, warranties, covenants and other agreements of the Valuation Agent contained herein (including, but not limited to, the Valuation Agent's indemnity obligations hereunder) shall run directly to the Trustee and the Secured Creditors and (b) that the Trustee and the Secured Creditors shall be entitled to rely on and enforce such representations, warranties, covenants and other agreements (including, but not limited to, the Valuation Agent's indemnity obligations hereunder) to the same extent as if they were a party hereto. The foregoing creates a permissive right on behalf of the Trustee and the Secured Creditors, and the Trustee and the Secured Creditors shall be under no duties or obligations hereunder.

SECTION 6.06. ASSIGNMENT BY THE LENDER. The Valuation Agent and the Borrower acknowledge and agree that to the extent of any assignment by the Lender of its right, title and interest in and to the Investment of the Lender in the Advances to the Borrower pursuant to the terms of the Liquidity Agreement or the Credit Support Agreement, the Liquidity Facility Providers and the Credit Support Providers, as applicable, shall succeed to the rights and obligations of the Lender hereunder and the Lender shall be released from such obligations without any further act by the Borrower or the Valuation Agent.

SECTION 6.07. SUBMISSION TO JURISDICTION; WAIVER OF JURY AND BOND. EACH OF THE BORROWER, THE LENDER, THE ALTERNATE LENDER, THE FACILITY AGENT AND THE VALUATION AGENT HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE CITY OF NEW YORK, NEW YORK, AND IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS VALUATION AGENT AGREEMENT SHALL BE LITIGATED IN SUCH COURTS, AND THE BORROWER, THE LENDER, THE ALTERNATE LENDER, THE FACILITY AGENT AND THE VALUATION AGENT EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH HEREIN THAT SERVICE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER OF ACTUAL RECEIPT OR FIVE DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

EACH OF THE BORROWER, THE LENDER, THE ALTERNATE LENDER, THE FACILITY AGENT AND THE VALUATION AGENT ACKNOWLEDGE THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF,

10

UNDER OR IN CONNECTION WITH THIS VALUATION AGENT AGREEMENT. ANY OTHER DOCUMENT, INSTRUMENT OR AGREEMENT EXECUTED AND/OR DELIVERED IN CONNECTION HEREWITH OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF THE BORROWER, THE LENDER, THE ALTERNATE LENDER, THE FACILITY AGENT OR THE VALUATION AGENT. NOTHING CONTAINED IN THIS SECTION SHALL AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW. EACH OF THE BORROWER. THE LENDER. THE ALTERNATE LENDER, THE FACILITY AGENT AND THE VALUATION AGENT WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

SECTION 6.08. NO PETITION. Each of the Borrower and the Valuation Agent hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding CP of the Lender, it will not institute against or join any other person or entity in instituting against the Lender, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

SECTION 6.09. LIMITED RECOURSE NATURE OF TRANSACTIONS. Each of the Borrower and the Valuation Agent hereby acknowledges and agrees that all transactions with the Lender hereunder shall be without recourse of any kind to the Lender. The Lender shall have no obligation to pay any amounts owing hereunder unless and until the Lender has received such amounts pursuant to the Loan Agreement. In addition, each of the Borrower and the Valuation Agent agrees that the Lender shall have no obligation to pay any amounts constituting fees, a reimbursement for expenses or indemnities (collectively, "Expense Claims") and such Expense Claims shall not constitute a claim against the Lender (as defined in Section 101 of Title 11 of the United States Bankruptcy Code), unless or until the Lender has received amounts sufficient to pay such Expense Claims pursuant to the Loan Agreement and such amounts are not required to pay the CP of the Lender.

SECTION 6.10. EXECUTION IN COUNTERPARTS. This Valuation Agent Agreement may be executed in any number of counterparts, each of which when so executed and delivered shall constitute an original, but such counterparts together shall constitute but one and the same instrument.

SECTION 6.11. SEVERABILITY. In the event any one or more of the provisions of this Valuation Agent Agreement shall for any reason be held to be illegal or invalid, such illegality or invalidity shall not affect any other provisions of this Valuation Agent Agreement, and this Valuation Agent Agreement shall be construed and enforced as if such illegal or invalid provisions had not been contained herein.

11

SECTION 6.12. SECTION TITLES. The section titles contained in this Valuation Agent Agreement are for convenience of reference only and shall be without substantive meaning or content of any kind whatsoever and are not a part of the Agreement among the parties hereto.

SECTION 6.13. ENTIRE AGREEMENT. This Valuation Agent Agreement, including all Exhibits attached hereto or incorporated by reference therein constitutes the entire Agreement among the undersigned with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, both oral and written, with respect to the subject matter hereof.

12

IN WITNESS WHEREOF, the undersigned have caused this Valuation Agent Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE VALUATION AGENT:

RBC DAIN RAUSCHER INC.

By /s/ Jeffrey J. Wagner
   ---------------------------------------
   Jeffrey J. Wagner, Managing Director

THE BORROWER:

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1

By /s/ Jeffrey Noordhoek
   ---------------------------------------
   Jeffrey Noordhoek, Vice President

THE LENDER:

THUNDER BAY FUNDING INC.

By: ROYAL BANK OF CANADA, its attorney-
in-fact.

By /s/ Sofia Shield
   ---------------------------------------
   Sofia Shield, Manager

THE ALTERNATE LENDER:

ROYAL BANK OF CANADA

By /s/ Robert S. Jones
   ---------------------------------------
   Robert S. Jones, Managing Director

13

THE FACILITY AGENT:

ROYAL BANK OF CANADA

By /s/ Robert S. Jones
   --------------------------------------
   Robert S. Jones, Managing Director

14

EXHIBIT A

FORM OF ADVANCE PERCENTAGE CALCULATION REPORT

In accordance with the Valuation Agreement, dated as of February 1, 2002. among RBC Dain Rauscher Inc., as valuation agent, NELnet Student Loan Warehouse Corporation-1, as borrower. Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as alternate lender and facility agent, RBC Dain Rauscher Inc. has acted as Valuation Agent far purposes of preparing this Advance Percentage Calculation Report. Based upon the Portfolio Characteristics and the Valuation Report Assumptions (as defined therein), we hereby submit the following summary of our calculations:

Date of Report:
Date of Proposed Advance:
Cut-off Date for Portfolio Characteristics:

A. Principal balance of loans to be financed $

B. Total Revenue $

C. Total Expenses $

D. Total Net Revenue (B - C) $

E. Present value of Net Revenue ("PV") $

F. PV AS A % OF LOAN PRINCIPAL BALANCE (E / A), PLUS 100% ("MAXIMUM ADVANCE PERCENTAGE") %


EXHIBIT B

FORM OF VALUATION REPORT

In accordance with the Valuation Agreement, dated as of February 1, 2002, among RBC Dain Rauscher Inc., as valuation agent. NELnet Student Loan Warehouse Corporation-1, as borrower, Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as alternate lender and facility agent, RBC Dain Rauscher Inc. has acted as Valuation Agent for purposes of preparing this Valuation Report. Based upon the Portfolio Characteristics and the Valuation Report Assumptions (as defined therein), we hereby submit the following summary of our calculations:

Valuation Date:
Date of Report:
Cut-off Date for Portfolio Characteristics:

A. Principal balance of loans $

B. Total Revenue $

C. Total Expenses $

D. Total Net Revenue (B - C) $

E. Present value of Net Revenue ("PV") $

F. PV AS A % OF LOAN PRINCIPLE BALANCE (E / A), PLUS 100% ("LOAN VALUATION PERCENTAGE") (1) %


(1) If subsequent to any repayment or refinancing pursuant to Section 5.11 of the Loan Agreement, the Principal Balance of Defaulted Student Loans exceeds 10% of the Principal Balance of all Financed Loans in "repayment status", the Aggregate Market Value of all Defaulted Student Loans shall be valued separately as Defaulted Student Loans on the related Valuation Date. Such separate valuation has been used to prepare the Loan Valuation Percentage: Yes: ___ No: ___.


EXHIBIT C

FORM OF REQUEST FOR VALUATION REPORT

RBC Dain Rauscher Inc.
2398 East Camelback Road
Suite 700
Phoenix, AZ 85016
Attn.: Education Loan Finance Group

[and, if requested by the Facility Agent:

NELnet Student Loan Warehouse Corporation-1 121 South 13 Street
Suite 301
Lincoln, NE 68508
Attn.: Terry Heimes, Vice President]

Ladies and Gentlemen:

Pursuant to the terms of the Valuation Agent Agreement, dated as of February 1, 2002, among RBC Dain Rauscher Inc., as valuation agent, NELnet Student Loan Warehouse Corporation-1, as borrower, (the "Borrower"), Thunder Bay Funding Inc., as lender (the "Lender") and Royal Bank of Canada, as alternate lender and facility agent, and in particular Section 2.02(b) thereof, we hereby request that you provide us with a Valuation Report.

[Such notice is also being provided at this time to the Borrower, in order that they can prepare the Portfolio Characteristics and other information required by you to compute the Loan Valuation Percentage.]

or, if requested by the Portfolio Administrator:

[The information required for you to prepare the Valuation Report, including the Portfolio Characteristics and other information required to compute the Loan Valuation Percentage is attached hereto.]

In accordance with the terms of the Valuation Agent Agreement, please submit your report to us on or before [insert date], which is not less than 7 days from the later of (i) the date this notice has been provided to you and
(ii) the date the Portfolio Characteristics and other information required by you to compute the Loan Valuation Percentage have been provided to you.

Sincerely,

[Royal Bank of Canada], or

[NELnet Inc.]


EXHIBIT D

INITIAL LOAN SERVICING FEES

I. STUDENT LOANS SERVICED BY NELNET LOAN SERVICES, INC.

                                      STAFFORD, SLS              CONSOLIDATION
    PER ACCOUNT SERVICING FEES        & PLUS LOANS                   LOANS
Enrolled                           $1.76 (1) per month        N/A
Grace                              $3.31 (2) per month        N/A
Deferment                          $3.31 (2) per month        $3.75 per month
Forbearance                        $3.31 (2) per month        $3.75 per month
Repayment                          $3.31 (2) per month        $3.75 per month
Default claim filing               $15.00 per claim filed     $15.00 per claim filed


(1) Add $0.25 per month for any account with an Unsubsidized Loan

(2) Add $0.05 per month for any account with an Unsubsidized Loan

II. STUDENT LOANS SERVICED BY SALLIE MAE SERVICING L.P.

                                      STAFFORD, SLS           CONSOLIDATION
    PER ACCOUNT SERVICING FEES        & PLUS LOANS                LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing

III. STUDENT LOANS SERVICED BY GREAT LAKES SERVICE CORPORATION

                                      STAFFORD, SLS
    PER ACCOUNT SERVICING FEES        & PLUS LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing


IV. STUDENT LOANS SERVICED BY PENNSYLVANIA HIGHER EDUCATION ASSISTANCE AGENCY

                                      STAFFORD, SLS           CONSOLIDATION
    PER ACCOUNT SERVICING FEES        & PLUS LOANS                LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing

D-2

EXHIBIT E

VALUATION REPORT ASSUMPTIONS

ROYAL BANK OF CANADA
THUNDER BAY FUNDING COMMERCIAL PAPER CONDUIT

[NELnet LOGO]

STUDENT LOAN WAREHOUSE FACILITY
PROPOSED MAXIMUM ADVANCE PERCENTAGE & LOAN VALUATION PERCENTAGE ASSUMPTIONS

CUMULATIVE DEFAULT RATES:                                                                                        BLENDED AVERAGE IF
                                        4-YR. SCHOOL                       2-YR. SCHOOL         PROP/VOTECH    SCHOOL TYPE NOT KNOWN
   Stafford Loans                           30.0%                              45.0%               68.0%             37.3%
   PLUS Loans                               22.0%                              28.0%               35.0%             24.6%
   SLS Loans                                25.0%                              45.0%               68.0%             33.8%
   Consolidation Loans                      25.0%                              45.0%               68.0%             33.8%
ALLOWABLE SEASONING CREDIT:                100.0% of actual seasoning
                                            using a default curve of
                                            40/20/15/10/5/5/5
DEFAULT SPEED:                           70/20/10
REIMBURSEMENT LOSS:                            1%
REIMBURSEMENT LAG:                       540 Days
PAYMENT LAGS:
   Government Payments                    60 Days                                60%
   Borrower Receipts                      Current                                40%
                                          30 Days
DEFERMENTS:                         Actual percentage for 18 months for
                                    loans in Deferment status.
                                    20% for 24 months of loans in School
                                    or Grace status.
FORBEARANCES:                       Actual percentage for 9 months for
                                    loans in Forbearance status.
                                    15% for 12 months of loans in School
                                    or Grace status.

INCENTIVE PARTICIPATION:
   For Automatic Debit Incentive
    Programs                                                                     20%
   For Timely Payment Programs                                                           Attrition, if
                                                                                         applicable:
    12 Month Qualification Program                                               65%     65/45/30/20
    24 Month Qualification Program                                               45%     45/30/20
    36 Month Qualification Program                                               30%     30/20
    48 Month Qualification Program                                               20%     None

INTEREST RATES:
   91-Day T-Bill                    For variable rate FFELP loans, the Current T-Bill
                                    For fixed rate FFELP loans, the greater of (i) Current T-Bill and (ii)
                                    the principal balance weighted average of the July 1 reset rates that
                                    were in effect when the borrower interest rates were fixed
   90-Day Financial CP              T-Bill + 45 basis points
   Thunder Bay Rate                 Actual Thunder Bay Interest Rate
   Reinvestment Rate                Actual GIC rate or T-Bill
   All-in Cost of Funds             Greater of 90-Day Financial CP + 28 bps or Thunder Bay Rate + 28 bps
   Discount Rate                    Cost of Funds + 80 basis points for the portion of the portfolio that
                                    has 91 Day T-Bill Based Special Allowance Payments
                                    Cost of Funds + 20 basis points for the portion of the portfolio that
                                    has 90 Day Financial CP Based Special Allowance Payments

CASH RELEASE LEVEL:                        103.0%

CASH RESERVE LEVEL:                         0.50%

4

EXHIBIT C

REGULAR ADVANCE NOTICE

NELnet STUDENT LOAN WAREHOUSE CORPORATION-1 2002 WAREHOUSING FINANCING

WITH THUNDER BAY FUNDING INC. AS THE LENDER, AND ROYAL BANK OF CANADA, AS THE

ALTERNATE LENDER

REGULAR ADVANCE NOTICE

EXHIBIT C

Date: [3 Business Days prior to date Advance is to be made]

In accordance with Section 2.02 of the Warehouse Loan and Security Agreement dated as of February 1, 2002 (the "Agreement"), by and among NELnet Student Loan Warehouse Corporation-1, as borrower (the "Borrower"), Zions First National Bank, at trustee (the "Trustee"), Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as facility agent and alternate lender, the Borrower hereby requests an Advance in the amount and as of the date provided below. This request is accompanied by an Advance Percentage Calculation Report if required pursuant to Section 3.02 of the Agreement.

Date of Advance                                                                  -----------

ADDITIONAL ADVANCES/ROLLOVER ADVANCES:
Total Required Additional Advances/Rollover Advances as required
pursuant to Exhibit E to the Agreement                                           -----------

NEW ADVANCES FOR THE FUNDING OF STUDENT LOANS:
Aggregate Amount of Student Loans to be Financed
                 Principal                                         -----------

Maximum Advance Amount, as provided
in the Advance Percentage Calculation Report                    %
for the most recently ended quarter                  -----------

Requested Advance Percentage, not to exceed the                               %
the Maximum Advance Amount provided above                          -----------

Amount of borrowing required for principal funding
(Student Loan Principal multiplied by Requested Advance %)         -----------
Amount of borrowing required for interest funding                  -----------
Total Amount of New Advances                                                     ===========

TOTAL ADVANCES                                                                   ===========
(Sum of Additional Advances/Rollover Advances and
Amount of New Advances, provided above)

TEST OF FACILITY AMOUNT:
Total available Facility Amount                                                  300,000,000

Less the sum of:
Total outstanding Advances                                         -----------
Total projected interest due on all outstanding Advances           -----------
    Total outstanding Advances & interest                                        -----------

Remaining facility amount                                                        ===========


Capitalized terms not otherwise defined herein shall have the meanings assigned to them in the Agreement.

Please consider this proper authorization to transfer the Total Advances to be Advanced in the Amount noted above to the Collection Advance Subaccount held by the Trustee on [DATE OF ADVANCE]. Pursuant to Article III of the Agreement, I hereby certify that NELnet Student Loan Warehouse Corporation-1 has met the Conditions precedent to all borrowings as required and as described in such section. I further certify that to the best of my knowledge and belief, (i) the amounts provided above are accurate and complete and (ii) no Event of Default or Early Amortization Event under the Agreement has occurred and is continuing.

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1


Terry J. Heimes, Vice President

C-2

EXHIBIT D

SPECIAL ADVANCE NOTICE

NELnet STUDENT LOAN WAREHOUSE CORPORATION-1 2002 WAREHOUSING
FINANCING WITH THUNDER BAY FUNDING INC., AS THE LENDER, AND ROYAL BANK
OF CANADA, AS THE ALTERNATE LENDER

SPECIAL ADVANCE NOTICE

EXHIBIT D

Date: [One Business Day prior to date Advance is to be made]

In accordance with Section 2.02 of the Warehouse Loan and Security Agreement, dated as of February 1, 2002 (the "Agreement"), by and among NELnet Student Loan Warehouse Corporation-1, as borrower (the "Borrower"), Zions First National Bank, as trustee (the "Trustee"), Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as facility agent and alternate lender, the Borrower hereby requests an Advance in the amount and as of the date provided below.

Date of Advance                                                          -----------

NEW ADVANCES FOR THE FUNDING OF STUDENT LOANS:
Aggregate Amount of Student Loans to be Financed
            Principal (not to exceed the aggregate
            principal amount of Student Loans to be
            financed)                                     -----------

                                                          -----------

Amount of borrowing required for interest funding         -----------
Total Amount of New Advances                                             ===========

TEST OF FACILITY AMOUNT:
Total available Facility Amount                                          300,000,000

Less the sum of:
Total outstanding Advances                               ------------
Total projected interest due on all outstanding Advances ------------
   Total outstanding Advances & interest                                 -----------

Remaining facility amount                                               ===========

Capitalized terms not otherwise defined herein shall have the meanings assigned to them in the Agreement.

Please consider this proper authorization to transfer the Total Amount of New Advances in the Amount noted above to the Collection Advance Subaccount held by the Trustee on [DATE OF ADVANCE). Pursuant to Article III of the Agreement, I hereby certify that NELnet Student Loan Warehouse Corporation-1 has met the Conditions precedent to all borrowings as required and as described in such section. I further certify that to the best of my knowledge and belief, (i) the amounts provided above are accurate and complete and (ii) no Event of Default or Early Amortization Event under the Agreement has occurred and is continuing.

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1


Terry J. Heimes, Vice President

EXHIBIT E

MONTHLY REPORT

NELnet STUDENT LOAN WAREHOUSE CORPORATION-1 2002 WAREHOUSING FINANCING WITH
THUNDER BAY FUNDING INC., AS THE LENDER, AND ROYAL BANK OF CANADA, AS THE
ALTERNATE LENDER

MONTHLY REPORT

                                    EXHIBIT E

CALCULATION DATE:   [4th Business Day preceding each Settlement Date]
CALCULATION PERIOD: [Calendar month preceding the Settlement Date]
SETTLEMENT DATE:    [First Business Day of each month]
COLLECTION DATE:    [6th Business Day preceding the end of each month]


                                                 INTEREST     PRINCIPAL
                                                COLLECTIONS  COLLECTIONS  TOTAL
                                                -----------  -----------  -----

COLLECTIONS:
Interest Payments received by Servicers         -----------  -----------  -----
Government Interest & Special Allowance
  Payments received (from DOE)                  -----------  -----------  -----
Interest on Collection Account                  -----------  -----------  -----
Interest on Cash Reserve Account                -----------  -----------  -----
Principal Payments received by Servicer         -----------  -----------  -----
Reimbursement of Origination Fees (DOE)         -----------  -----------  -----
Reimbursement of Guarantee Fees
 (guarantor or prior lender)                    -----------  -----------  -----
Adjustments & Misc.                             -----------  -----------  -----

Total Interest & Principal Collections received
 during the period from the prior               -----------  -----------  -----
 collection Date to the current Collection
 Date occurring during this Calculation Period  ===========  ===========  =====

Required Additional Advances                                              -----
TOTAL COLLECTIONS AND ADDITIONAL ADVANCES                                 =====

PAYMENT WATERFALL:

1. Accrued and unpaid Servicer Fees and Custodian Fees as of the close of business on the last day of the immediately preceding Calculation Period -----
2. Accrued and unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts due and owing as of the close of business on the last day of the immediately preceding Calculation Period -----
3. Maturing Principal Amount of Advances net of any new Rollover Advance,

in each case, due and owning as of such Settlement Date                    -----
4. Accrued and unpaid Liquidity Fees and other Obligations owed to the
Lender, the Alternate Lender, the Liquidity Facility Providers and the
Credit Support Providers as of the Settlement Date                         -----
5. Accrued and unpaid Trustee Fees as of the close of business on the
last day of the immediately preceding Calculation Period                   -----
6. Amounts necessary to restore the Cash Reserve Account to the Cash
Reserve Requirement or amounts allowed to be withdrawn from the Cash
Reserve Account                                                            -----
7. Accrued and unpaid Portfolio Administration Fees as of the close
of business on the last day of the immediately preceding Calculation
Period                                                                     -----
8. Amounts designated by the Borrower to reduce the Amount of the
Outstanding Advances                                                       -----
9. Accrued and unpaid Obligations as of the close of business on the
last day of the immediately preceding Calculation Period                   -----
10. Estimated Taxes payable prior to the next Settlement Date              -----
11. On the Settlement Date immediately following each Quarterly
Valuation Date, amounts calculated pursuant to the provisions of
Exhibit F to the Agreement, and as further directed by the Borrower        -----


TOTAL REQUIRED PAYMENTS PURSUANT TO SECTION 2.05(c) OF THE AGREEMENT                                                  -----
                                                                                                                      =====

[ATTACH A DESCRIPTION OF THE CHARACTERISTICS OF THE FINANCED LOANS, INCLUDING THE AGGREGATE
OUTSTANDING PRINCIPAL BALANCE OF THE FINANCED LOANS BY LOAN TYPE, BORROWER STATUS,
DELINQUENCY CATEGORY AND SCHOOL TYPE]

The following calculations have been performed to evidence that an Early Amortization Event
has not occurred:

The outstanding Principal Balance of Financed Loans constituting Proprietary Loans, computed
as a percentage of the Principal Balance of all Financed Loans, which shall be 20% or less, equals:      ____%

The outstanding Principal Balance of unsubsidized Stafford Loans in either "enrolled" or "grace" status.
computed as a percentage of the Principal Balance of all Financed Loans, which shall be 60% or less      ____%
equals:

The outstanding Principal Balance of Financed Loans that are thirty (30) or more days delinquent
computed as a percentage of the Principal Balance of all Financed Loans in "repayment status,"
which shall be 23% or less, equals:                                                                      ____%

The outstanding Principal Balance of Financed Loans in "claim" status, computed as a percentage of
the Principal Balance of all Financed Loans in "repayment status," which shall be 20% or less, equals:   ____%

The outstanding Principal Balance of Financed Loans in "claim" status, computed as a percentage of
the Principal Balance of Financed Loans in "repayment" status, which shall be 15% or less, equals:       ____%

As an authorized representative of NELnet Student Loan Warehouse Corporation-1. I hereby certify that to the best of my knowledge and belief (i) the amounts provided above are accurate and complete as determined on the Settlement Date and in accordance with the provisions of the Warehouse Loan and Security Agreement, dated as of February 1, 2002 (the "Agreement"), by and among NELnet Student Loan Warehouse Corporation-1, as borrower, Zions First National Bank, as trustee, Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as facility agent and alternate lender, and (ii) no Event of Default or Early Amortization Event under the Agreement has occurred and is continuing.

Capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

This Exhibit E shall constitute the written direction to the Trustee to make the deposits and transfers set forth in Section 2.05(c) of the Agreement. The Trustee may conclusively rely on this Exhibit E and shall be under no duty to review or examine the information set forth herein.

NELnet, Inc., as Portfolio Administrator


Terry J. Heimes, Vice President

Date:____________________________________

APPROVED:

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1, as Borrower


Terry J. Heimes, Vice President

Date: ___________________________

E-2

EXHIBIT F

FORMS OF ASSET COVERAGE REPORT AND CASH RELEASE CERTIFICATE

NELnet STUDENT LOAN WAREHOUSE CORPORATION-1 2002 WAREHOUSING FINANCING WITH
THUNDER BAY FUNDING INC., AS THE LENDER, AND ROYAL BANK OF CANADA, AS THE
ALTERNATE LENDER
ASSET COVERAGE REPORT
EXHIBIT F

AGGREGATE MARKET VALUE*:

(i) Outstanding principal balance of Financed Loans, multiplied by the Loan Valuation Percentage(1)

(ii) Accrued and unpaid borrower interest, federal interest subsidies and special allowance payments

(iii) Outstanding principal balance of Permitted Investments, including accrued and unpaid interest thereon

(iv) Cash Balances in Collection Account and Cash Reserve Account

(v) Payments on Financed Loans or other assets received by the Servicer or the Borrower and not yet transferred to the Trustee

(vi) The unamortized value of any prepaid expenses

TOTAL AGGREGATE MARKET VALUE

LIABILITIES*:

(i) Facility Amount Advances

(ii) Accrued and unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts, Liquidity Interest Amounts and Liquidity Fees

(iii) Any other accrued and unpaid fees:

(a) Custodian Fees

(b) Liquidity Fees

(c) Servicing Fees

(d) Trustee Fees

(e) Portfolio Administration Fees

(f) Indemnities and Other Fees

Total Fees

TOTAL LIABILITIES

ASSET COVERAGE RATIO (TOTAL AGGREGATE MARKET
VALUE/TOTAL LIABILITIES) %

*Certain summary reports have been attached providing detailed calculations for the amounts provided above, or are available upon request.


(1) If subsequent to any repayment or refinancing pursuant to Section 5.11 of the Loan Agreement, the Principal Balance of Defaulted Student Loans exceeds 10% of the Principal Balance of all Financed Loans in "repayment status", the Aggregate Market Value of all Defaulted Student Loans shall be valued separately as Defaulted Student Loans on the related Valuation Date.

As an authorized representative of NELnet Student Loan Warehouse Corporation-1, I hereby certify that to the best of my knowledge and belief (i) the calculation of the Asset Coverage Ratio is accurate and complete as determined on the Calculation Date and in accordance with the provisions of the Warehouse Loan and Security Agreement, dated as of February 1, 2002 (the "Agreement"), by and among NELnet Student Loan Warehouse Corporation-1, as borrower, Zions First National Bank, at trustee, Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as facility agent and alternate lender, and (ii) no Event of Default or Early Amortization Event under the Agreement has occurred and is continuing.

All capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1


Terry J. Heimes, Vice President

Date: ___________________________

F-2

NELnet STUDENT LOAN WAREHOUSE CORPORATION-1 2002 WAREHOUSING FINANCING WITH
THUNDER BAY FUNDING INC., AS THE LENDER, AND ROYAL BANK OF CANADA, AS THE
ALTERNATE LENDER
FORM OF CASH RELEASE CERTIFICATE
EXHIBIT F

Calculation Date (Quarterly): [Fourth Business Day preceding each Settlement Date occurring in the months of March, June September and December]

Settlement Date following each Quarterly Valuation Date: [First Business Day of March, June, September and December]

Corporate Trust Officer
Zions First National Bank
717 Seventeenth Street
Denver, Colorado 80202

Pursuant to Section 2.05(c)(xi) of the Warehouse Loan and Security Agreement, dated as of February 1, 2002 (the "Agreement"), by and among NELnet Student Loan Warehouse Corporation, as borrower (the "Borrower"), Zions First National Bank, as trustee, Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as facility agent and alternate lender, you are hereby instructed to release funds in the amount of $_________(the "Excess Coverage Amount") to be transferred to the Borrower or any other Person as directed by the Borrower (by wire transfer as directed by the Borrower) on the Settlement Date of________. The Excess Coverage Amount is the amount of funds permitted to be withdrawn pursuant to Exhibit E to the Agreement and as further permitted by the calculation of the Asset Coverage Ratio, included herewith. Provided below is the calculation of the restated Asset Coverage Ratio following the withdrawal of the Excess Coverage Amount. Additionally, provided in connection with this Cash Release Certificate is the Asset Coverage Ratio and the Valuation Report. As an authorized representative of NELnet Student Loan Warehouse Corporation-1, I hereby certify that to the best of my knowledge and belief the calculation of the Excess Coverage Amount and the restated Asset Coverage Ratio are accurate and complete as determined on the Calculation Date; and I further certify that any transfer hereunder shall not result in (i) Net Revenues of less than $0,
(ii) an Asset Coverage Ratio of less than 103% and (iii) an Event of Default or a required collateral call pursuant to the provisions of the Agreement.

All capitalized terms not defined herein shall have the meanings assigned to them in the Agreement

RESTATED ASSET COVERAGE RATIO:

Total Aggregate Market Value
Less: Permitted Excess Coverage Amount              (        )
Total Restated Aggregate Market Value

Total Liabilities calculated pursuant to Exhibit __

RESTATED ASSET COVERAGE RATIO                               %

Required Release Ratio                                103.00%

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1


Terry J. Heimes, Vice President

Date: _____________

F-3

EXHIBIT G

COPIES OF CUSTODIAN AGREEMENTS


EXHIBIT G

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT dated as of February 1, 2002 (this "Custodian Agreement"), is by and among NELnet STUDENT LOAN WAREHOUSE CORPORATION-1 (the "Borrower"), ZIONS FIRST NATIONAL BANK, as Trustee (the "Trustee"), and NELnet LOAN SERVICES, INC., as custodian (the "Custodian").

WHEREAS, the Borrower, the Trustee, Thunder Bay Funding Inc., and Royal Bank of Canada have entered into a Warehouse Loan and Security Agreement, dated as of February 1, 2001 (the "Loan Agreement"), pursuant to which the Borrower, through the Trustee as the Eligible Lender (as defined in the Loan Agreement), will acquire student loans (the "Financed Loans"); and

WHEREAS, pursuant to the Loan Agreement, the Borrower has granted to the Trustee, and its successors and assigns, a security interest in, among other things, the promissory notes and certain other documents relating to certain Financed Loans as security, pursuant to the performance and observance by the Borrower of all of the covenants, terms and conditions expressed or implied in the Loan Agreement; and

WHEREAS, the Trustee has requested, and the Borrower has agreed, that all Financed Loans (including all Financed Loans with respect to which the Trustee holds legal title) shall be placed in the possession of the Trustee through its agent for the purpose of creating a security interest and perfecting the Trustee's security interest in the collateral under the Uniform Commercial Code; and

WHEREAS, the Borrower has entered into a Loan Servicing Agreement, dated as of February 1, 2002 (the "Servicing Agreement"), with the Custodian, as servicer; and

WHEREAS, the Borrower desires to contract for the Custodian to provide the custodial services set forth herein; and

WHEREAS, the Borrower has directed the Trustee to enter into this Custodian Agreement for the purpose of appointing the Custodian as its agent to take possession and custody of the Deposited Loans (as defined below) and the proceeds therefrom; and

WHEREAS, the Borrower will from time to time in the future deliver, or cause the Trustee to deliver, to the Custodian Financed Loans to be serviced by the Custodian, as servicer;

NOW, THEREFORE, the Trustee and the Borrower hereby authorize the Custodian to so hold all Deposited Loans as bailee and agent of the Trustee and authorize the Custodian to perform the following functions, and duties in connection therewith, and the Custodian agrees to perform such functions and duties (in the case of the custodian, as bailee and agent of the Trustee), including perfecting and continuing the perfection of the Trustee's security interest in the Deposited Loans:

1. DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises thereof, shall have the meanings ascribed to such terms in the Loan Agreement.


"Deposited Loans" means all Financed Loans financed pursuant to the Loan Agreement which now or at any time hereafter are serviced by or in the possession of the Custodian, as servicer, pursuant to the Servicing Agreement as well as all records and other instruments and documents relating thereto.

2. SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to perform the following services for the Trustee with respect to the Deposited Loans:

(a) To hold in its fireproof storage vault and under its exclusive control the following documents with respect to each of the Deposited Loans and shall use due care to preserve and protect the same:

(i) the original promissory note or a copy of the Master Promissory Note and documentation related to the Deposited Loans issued pursuant to the Master Promissory Note;

(ii) the Notification of Loan Approval, if any, from a Guarantor guaranteeing the Financed Loan (each a "Guarantor"); and

(iii) any further documentation required by the Secretary of Education (the "Secretary"), if applicable, or the applicable Guarantor.

provided, however, that to the extent permitted in accordance with the rules and regulations of the Secretary and/or the applicable Guarantor, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm or other electronic, image or similar storage system.

(b) Upon the written demand of the Borrower or the Trustee and in circumstances authorized in the Loan Agreement, the Custodian shall deliver and immediately release to the Trustee any and all of the Deposited Loans at the time held by Custodian, as well as all related information and documents required to be held under the Servicing Agreement.

(c) To furnish the Trustee semiannually a list containing the names and social security numbers of the obligors of the Deposited Loans, the unpaid principal balance of all Deposited Loans of each of said obligors, and such other information with respect to the Deposited Loans which is reasonably requested by the Trustee.

(d) To permit inspection at all reasonable times and upon reasonable advance notice by the Borrower or Trustee, the Guarantors, the Secretary and any governmental agency having jurisdiction or their respective agents (including auditors) of the Deposited Loans and the records of the Custodian relating thereto, such inspection to include the right to examine and make copies of any documents relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans.

(e) To furnish the Trustee from time to time upon written request of the Trustee such reports as are required by the Servicing Agreement.

2

(f) To furnish to the Trustee, at the request of the Trustee or the Borrower, prior to the acquisition of any Student Loans, a confirmation that all records, documents and other instruments described in clause (a) above with respect to such Student Loans, have been received by the Custodian; and

(g) To take any and all such other action with respect to the Deposited Loans as the Trustee may, consistent with its rights and obligations under the Servicing Agreement, reasonably request.

In accordance with the written direction of the Borrower, the Trustee hereby appoints the Custodian as its agent solely to take physical possession and custody of the Deposited Loans and the proceeds thereof in accordance with the terms of this Custodian Agreement. The Custodian hereby accepts such appointment and acknowledges receipt of notice of the security interest held by the Trustee in the Deposited Loans.

3. PAYMENTS IN RESPECT OF DEPOSITED LOANS. The parties hereto agree that amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Loan Agreement.

4. RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as follows:

(a) the Custodian may release to any Person at any time any Deposited Loan that has been paid in full;

(b) the Custodian may release to an applicable Guarantor any Deposited Loan which is eligible for claim payment and with respect to which a claim is (or is to be) filed; and

(c) the Custodian may, in accordance with the provisions of Section 2(b) hereof, release to the Trustee the Deposited Loans and any records, documents and instruments relating thereto, subject to the provisions of the Servicing Agreement.

Except as described in this paragraph and except upon termination of this Custodian Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee.

5. NO LIABILITY. The Trustee shall have no responsibility for loss or damage suffered by the Borrower with respect to any Deposited Loan delivered or released pursuant to this Custodian Agreement.

6. TERMINATION OF THIS CUSTODIAN AGREEMENT. This Custodian Agreement shall remain in effect until the date on which either of the following shall occur: (a) the Servicing Agreement shall have expired or otherwise been terminated; or (b) upon satisfaction of all indebtedness of the Borrower the payment of which is secured under the Loan Agreement, including indebtedness for any penalties, costs of collection or other charges. Upon termination of this Custodian Agreement for any reason other than full satisfaction of indebtedness of the

3

Borrower, the Deposited Loans then held by Custodian shall be forthwith delivered to the party designated by the Trustee, subject to the terms of the Servicing Agreement. Upon termination of this Custodian Agreement following satisfaction of indebtedness of the Borrower, Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Borrower or its designee. This Custodian Agreement shall not be subject to termination other than as specifically provided in this paragraph.

7. INSPECTION RIGHTS. To the extent permitted by law, all records maintained by the Custodian with respect to the Deposited Loans shall be available for inspection or audit from time to time by the Trustee, the Credit Facility Provider (as defined in the Loan Agreement) and the Borrower (or their respective designees) upon request of the Trustee or the Borrower, made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any documents relating to the Deposited Loans, with costs of same not to be paid for by the Custodian.

8. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other documents pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession and control over all documents evidencing the Deposited Loans delivered to it under this Custodian Agreement.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Custodian Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to documents.

(d) The Custodian shall at all times maintain records indicating the borrower name and Social Security number, at a minimum, of all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Custodian Agreement and indicating that such Deposited Loans have been pledged to the Trustee.

9. MISCELLANEOUS.

(a) This Custodian Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns.

(b) The Custodian acknowledges and agrees that its services under this Custodian Agreement are in addition to, and not in lieu of its services as servicer of the Deposited Loans under and pursuant to the Servicing Agreement.

4

(c) This Custodian Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(d) Any provision of this Custodian Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(e) THIS CUSTODIAN AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF COLORADO.

(f) All notices, requests, demands and other communications under or in respect of this Custodian Agreement shall be in writing or shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

If to the Borrower:         NELnet Student Loan Warehouse Corporation-1
                            121 South 13th Street
                            Suite 301
                            Lincoln, Nebraska 68508
                            Attention: Terry Heimes
                            Phone: (402)458-2303
                            Facsimile: (402)458-2399

with a copy to:             NELnet, Inc.
                            1801 California Street
                            Suite 3920
                            Denver, Colorado 80202
                            Attention: Jeff Noordhoek
                            Telephone: (303) 292-6930
                            Facsimile: (303) 292-0995

If to the Trustee:          Zions First National Bank
                            717 17th Street, Suite 301
                            Denver, CO 80202
                            Attention: Corporate Trust Department
                            Phone: (720)947-7470
                            Facsimile: (720) 947-7480

                              5

If to the Custodian:        NELnet Loan Services, Inc.
                            3015 South Parker Road, Suite 400
                            Aurora, Colorado 80014
                            Attention: Ed Martinez
                            Telephone: (303) 696-3699
                            Facsimile: (303) 696-5640

6

IN WITNESS WHEREOF, the parties have signed this Custodian Agreement as of the date first written above.

ZIONS FIRST NATIONAL BANK, as Trustee
under the Loan Agreement

By /s/ David W. Bata
------------------------------------------
   David W. Bata, Vice President

NELnet LOAN SERVICES, INC.

By /s/ Terry J. Heimes
------------------------------------------
   Terry J. Heimes, Chief Financial Officer

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1

BY /s/ Jeff Noordhoek
------------------------------------------
   Jeff Noordhoek, Vice President

7

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT dated as of February 1, 2002 (this "Custodian Agreement"), is by and among NELnet STUDENT LOAN WAREHOUSE CORPORATION-1 (the "Borrower"), ZIONS FIRST NATIONAL BANK, as Trustee (the "Trustee"), and EFS SERVICES, INC., as custodian (the "Custodian").

WHEREAS, the Borrower, the Trustee, Thunder Bay Funding Inc., and Royal Bank of Canada have entered into a Warehouse Loan and Security Agreement, dated as of February 1, 2001 (the "Loan Agreement"), pursuant to which the Borrower, through the Trustee as the Eligible Lender (as defined in the Loan Agreement), will acquire student loans (the "Financed Loans"); and

WHEREAS, pursuant to the Loan Agreement, the Borrower has granted to the Trustee, and its successors and assigns, a security interest in, among other things, the promissory notes and certain other documents relating to certain Financed Loans as security, pursuant to the performance and observance by the Borrower of all of the covenants, terms and conditions expressed or implied in the Loan Agreement; and

WHEREAS, the Trustee has requested, and the Borrower has agreed, that all Financed Loans (including all Financed Loans with respect to which the Trustee holds legal title) shall be placed in the possession of the Trustee through its agent for the purpose of creating a security interest and perfecting the Trustee's security interest in the collateral under the Uniform Commercial Code; and

WHEREAS, the Borrower has entered into a Loan Servicing Agreement, dated as of February 1,2002, with NELnet Loan Servicing, Inc. as servicer (the "Servicier"); and

WHEREAS, the Borrower has entered into an EFS Subservicing Agreement, dated as of February 1, 2002 (the "Subservicing Agreement"), with EFS Services, Inc. as servicer; and

WHEREAS, the Borrower desires to contract for the Custodian to provide the custodial services set forth herein; and

WHEREAS, the Borrower has directed the Trustee to enter into this Custodian Agreement for the purpose of appointing the Custodian as its agent to take possession and custody of the Deposited Loans (as defined below) and the proceeds therefrom; and

WHEREAS, the Borrower will from time to time in the future deliver, or cause the Trustee to deliver, to the Custodian Financed Loans to be serviced by the Custodian, as servicer;

NOW, THEREFORE, the Trustee and the Borrower hereby authorize the Custodian to so hold all Deposited Loans as bailee and agent of the Trustee and authorize the Custodian to perform the following functions, and duties in connection therewith, and the Custodian agrees to perform such functions and duties (in the case of the custodian, as bailee and agent of the Trustee), including perfecting and continuing the perfection of the Trustee's security interest in the Deposited Loans:


1. DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises thereof, shall have the meanings ascribed to such terms in the Loan Agreement.

"Deposited Loans" means all Financed Loans financed pursuant to the Loan Agreement which now or at any time hereafter are serviced by or in the possession of the Custodian, as subservicer, pursuant to the Subservicing Agreement as well as all records and other instruments and documents relating thereto.

2. SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to perform the following services for the Trustee with respect to the Deposited Loans:

(a) To hold in its fireproof storage vault and under its exclusive control the following documents with respect to each of the Deposited Loans and shall use due care to preserve and protect the same:

(i) the original promissory note or a copy of the Master Promissory Note and documentation related to the Deposited Loans issued pursuant to the Master Promissory Note;

(ii) the Notification of Loan Approval, if any, from a Guarantor guaranteeing the Financed Loan (each a "Guarantor"); and

(iii) any further documentation required by the Secretary of Education (the "Secretary"), if applicable, or the applicable Guarantor.

provided, however, that to the extent permitted in accordance with the rules and regulations of the Secretary and/or the applicable Guarantor, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm or other electronic, image or similar storage system.

(b) Upon the written demand of the Borrower or the Trustee and in circumstances authorized in the Loan Agreement, the Custodian shall deliver and immediately release to the Trustee any and all of the Deposited Loans at the time held by Custodian, as well as all related information and documents required to be held under the Subservicing Agreement.

(c) To furnish the Trustee semiannually a list containing the names and social security numbers of the obligors of the Deposited Loans, the unpaid principal balance of all Deposited Loans of each of said obligors, and such other information with respect to the Deposited Loans which is reasonably requested by the Trustee.

(d) To permit inspection at all reasonable times and upon reasonable advance notice by the Borrower or Trustee, the Guarantors, the Secretary and any governmental agency having jurisdiction or their respective agents (including auditors) of the Deposited Loans and the records of the Custodian relating thereto, such inspection to include the right to examine and make copies of any documents relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans.

2

(e) To furnish the Trustee from time to time upon written request of the Trustee such reports as are required by the Subservicing Agreement.

(f) To furnish to the Trustee, at the request of the Trustee or the Borrower, prior to the acquisition of any Student Loans, a confirmation that all records, documents and other instruments described in clause (a) above with respect to such Student Loans have been received by the Custodian; and

(g) To take any and all such other action with respect to the Deposited Loans as the Trustee may, consistent with its rights and obligations under the Subservicing Agreement, reasonably request.

In accordance with the written direction of the Borrower, the Trustee hereby appoints the Custodian as its agent solely to take physical possession and custody of the Deposited Loans and the proceeds thereof in accordance with the terms of this Custodian Agreement. The Custodian hereby accepts such appointment and acknowledges receipt of notice of the security interest held by the Trustee in the Deposited Loans.

3. PAYMENTS IN RESPECT OF DEPOSITED LOANS. The parties hereto agree that amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Loan Agreement.

4. RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as follows:

(a) the Custodian may release to any Person at any time any Deposited Loan that has been paid in full;

(b) the Custodian may release to an applicable Guarantor any Deposited Loan which is eligible for claim payment and with respect to which a claim is (or is to be) filed; and

(c) the Custodian may, in accordance with the provisions of Section 2(b) hereof, release to the Trustee the Deposited Loans and any records, documents and instruments relating thereto, subject to the provisions of the Subservicing Agreement.

Except as described in this paragraph and except upon termination of this Custodian Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee.

5. NO LIABILITY. The Trustee shall have no responsibility for loss or damage suffered by the Borrower with respect to any Deposited Loan delivered or released pursuant to this Custodian Agreement.

6. TERMINATION OF THIS CUSTODIAN AGREEMENT. This Custodian Agreement shall remain in effect until the date on which either of the following shall occur: (a) the Subservicing Agreement shall have expired or otherwise been terminated; or (b) upon satisfaction of all

3

indebtedness of the Borrower the payment of which is secured under the Loan Agreement, including indebtedness for any penalties, costs of collection or other charges. Upon termination of this Custodian Agreement for any reason other than full satisfaction of indebtedness of the Borrower, the Deposited Loans then held by Custodian shall be forthwith delivered to the party designated by the Trustee, subject to the terms of the Subservicing Agreement. Upon termination of this Custodian Agreement following satisfaction of indebtedness of the Borrower, Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Borrower or its designee. This Custodian Agreement shall not be subject to termination other than as specifically provided in this paragraph.

7. INSPECTION RIGHTS. To the extent permitted by law, all records maintained by the Custodian with respect to the Deposited Loans shall be available for inspection or audit from time to time by the Trustee, the Credit Facility Provider (as defined in the Loan Agreement) and the Borrower (or their respective designees) upon request of the Trustee or the Borrower, made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any documents relating to the Deposited Loans, with costs of same not to be paid for by the Custodian.

8. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other documents pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession and control over all documents evidencing the Deposited Loans delivered to it under this Custodian Agreement.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Custodian Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to documents.

(d) The Custodian shall at all times maintain records indicating the borrower name and Social Security number, at a minimum, of all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Custodian Agreement and indicating that such Deposited Loans have been pledged to the Trustee.

9. MISCELLANEOUS.

(a) This Custodian Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns.

4

(b) The Custodian acknowledges and agrees that its services under this Custodian Agreement are in addition to, and not in lieu of its services as servicer of the Deposited Loans under and pursuant to the Subservicing Agreement.

(c) This Custodian Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(d) Any provision of this Custodian Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(e) THIS CUSTODIAN AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF COLORADO.

(f) All notices, requests, demands and other communications under or in respect of this Custodian Agreement shall be in writing or shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

If to the Borrower:        NELnet Student Loan Warehouse Corporation-1
                           121 South 13th Street
                           Suite 301
                           Lincoln, Nebraska 68508
                           Attention: Terry Heimes
                           Phone: (402)458-2303
                           Facsimile: (402) 458-2399

with a copy to:            NELnet, Inc.
                           1801 California Street
                           Suite 3920
                           Denver, Colorado 80202
                           Attention: Jeff Noordhoek
                           Telephone: (303) 292-6930
                           Facsimile: (303) 292-0995

                             5

If to the Trustee:         Zions First National Bank
                           717 17th Street, Suite 301
                           Denver, CO 80202
                           Attention: Corporate Trust Department
                           Phone: (720)947-7470
                           Facsimile: (720) 947-7480

If to the Custodian:       EFS Services, Inc.
                           8425 Woodfield Crossing Boulevard, Suite 401
                           Indianapolis, Indiana 46240-2495
                           Attention: Gary Varner
                           Telephone: (317)469-2042
                           Facsimile: (317)469-2088

6

IN WITNESS WHEREOF, the parties have signed this Custodian Agreement as of the date first written above.

ZIONS FIRST NATIONAL BANK, as Trustee
under the Loan Agreement

By /s/ David W. Bata
   ---------------------------------------
   David W. Bata, Vice President

EFS SERVICES, INC.

By /s/ Terry J. Heimes
   ---------------------------------------
   Terry J. Heimes, Chief Financial Officer

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1

BY /s/ Jeff Noordhoek
   ---------------------------------------
   Jeff Noordhoek, Vice President

7

EXHIBIT H

FORM OF PARTICIPATION AGREEMENT


EXHIBIT H

PARTICIPATION AGREEMENT

THIS PARTICIPATION AGREEMENT is made and entered into as of the 1st day of February, 2002, by and between UNION BANK AND TRUST COMPANY, a Nebraska banking corporation ("Lender"), in its individual capacity and as trustee, and NELNET STUDENT LOAN WAREHOUSE CORPORATION-1, a Nevada corporation ("Participant").

WHEREAS, Lender is or will be the owner and holder of FFELP Loans (as defined herein), or beneficial interests therein, originated by or on behalf of Lender or acquired by Lender; and

WHEREAS, Lender desires to sell, and Participant desires to purchase, an undivided 100% participation interest in certain FFELP Loans on the terms and conditions hereinafter set forth.

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

ARTICLE I

DEFINITIONS

"Agreement" means this Participation Agreement and any amendment or supplement hereto.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Certificate of Insurance" means a certificate of federal loan insurance issued with respect to an Eligible Loan by the Secretary of Education pursuant to the provisions of the Higher Education Act.

"Commitment Amount" means the aggregate outstanding principal balance of up to $265,000,000 of FFELP Loans, participation interests in which are committed to be sold by Lender and purchased by the Participant pursuant to this Agreement.

"Commitment Period" means the period of time commencing on the date first set forth above and terminating 364 days thereafter, and renewing thereafter for successive 364-day periods, unless either party gives written notice of intent to terminate at least 30 days to the other party and to the Facility Agent and the Trustee prior to the termination of the initial Commitment Period or any renewal/extension Commitment Period. The Commitment Period shall terminate immediately upon a default by Lender of any of its obligations hereunder.

"Contract of Insurance" means an agreement between the Secretary of Education and either the Eligible Lender Trustee or Lender providing for the insurance by the Secretary of Education of the principal of and accrued interest on a FFELP Loan to the maximum extent permitted under the Higher Education Act.

"Eligible Lender Trustee " means Union Bank and Trust Company, acting in its capacity as eligible lender trustee, and not in its individual capacity.


"Eligible Loan" means a FFELP Loan in which a participation interest is authorized to be acquired by the Participant which (a) is either Insured or Guaranteed: (b) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments; (c) complies with each representation and warranty with respect thereto contained herein; and (d) meets the other applicable criteria set forth in the Loan Purchase Regulations and an undivided participation interest in which is eligible for purchase under the terms of the Warehouse Loan and Security Agreement.

"Facility Agent" means Royal Bank of Canada, as the Facility Agent under the Warehouse Loan and Security Agreement, and any successor or assign.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans insured or guaranteed by any Guarantee Agency and federal interest subsidy payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means those specific loans in which a participation interest is acquired by Participant from Lender pursuant to this Agreement, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated pursuant to the Federal Family Education Loan Program and the Higher Education Act.

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contracts providing, among other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with Lender or the Eligible Lender Trustee on behalf of Lender.

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either Lender or the Eligible Lender Trustee on behalf of Lender providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans to Borrowers, made or acquired by Lender or the Eligible Lender Trustee on

2

behalf of Lender from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to Lender or the Eligible Lender Trustee on behalf of Lender pertaining to Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Insurance" or "Insured" or "Insuring" means, with respect to a FFELP Loan, the insuring by the Secretary of Education (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Higher Education Act) under the Higher Education Act of the principal of and accrued interest on such FFELP Loan to the maximum extent permitted under the Higher Education Act for FFELP Loans originated, held and serviced in full compliance with the Higher Education Act.

"Insured Loans" means FFELP Loans which are Insured.

"Interest Subsidy Payments" means interest subsidy payments received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Lender" means Union Bank and Trust Company, a Nebraska banking corporation, an "eligible lender" under criteria established by the Higher Education Act that has received an eligible lender designation by the Secretary of Education with respect to Insured Loans or from a Guarantee Agency with respect to Guarantee Loans, which is selling participation interests in FFELP Loans to the Participant hereunder or, if Lender is not designated as an eligible lender under the Higher Education Act, Lender holds beneficial ownership of Eligible Loans through the Eligible Lender Trustee, which is an eligible lender under the Higher Education Act.

"Lender's Retained Interest" means that portion of the income earned with respect to Eligible Loans covered by the Participation Certificate which is equal to zero basis points (0.00%), on an annualized basis, of the average quarterly aggregate principal balance of Eligible Loans covered by the Participation Certificate; provided, however, that if changes in the Higher Education Act subsequently reduce the interest rates, Special Allowance Payments or Interest Subsidy Payments, then Lender's Retained Interest shall be reduced on a pro tanto basis.

"Loan Purchase Agreement" means the Loan Purchase Agreement including all exhibits and schedules attached thereto, substantially in the form of Schedule A hereto.

"Loan Purchase Regulations " means the rules and regulations of the Participant, as may be adopted by the Participant from time to time, which pertain to acquisition of participation interests hereunder, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Participant is subject.

3

"Master Note" means a Master Promissory Note in the form mandated by
Section 432(m)(1)(D) of the Higher Education Act, as added by Pub. L. 105-244,
Section 427.112 Stat. 1702 (1998). as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified at 20 U.S.C. Section 1082 (m)(1).

"MPN Loan" means a FFELP Loan evidenced by a Master Note.

"Participant" means NELnet Student Loan Warehouse Corporation-1, a Nevada corporation, and its successors and assigns.

"Participation Certificate" means the master participation certificate in the form attached hereto as Schedule B.

"Purchase Price" means 100.68% of the outstanding principal balance plus 100% of the accrued and unpaid interest thereon with respect to Eligible Loans covered by the Participation Certificate, each as of the date of purchase.

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Servicer" means (a) NELnet Loan Services, Inc., (b) Sallie Mae Servicing L.P., (c) Great Lakes Service Corporation, (d) Pennsylvania Higher Education Assistance Agency and (e) any other servicing agent approved as may be required in the Warehouse Loan and Security Agreement; provided, however, Sallie Mae Servicing L.P., Great Lakes Service Corporation and Pennsylvania Higher Education Assistance Agency shall not service any Financed Loans until the Facility Agent has approved its respective Servicing Agreement.

"Servicing Agreement" means the agreement in which the Servicer is engaged by Participant to administer and service Eligible Loans covered in the Participation Certificate.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Trustee" means Zions First National Bank, acting in its capacity as trustee and eligible lender trustee under the Warehouse Loan and Security Agreement, and not in its individual capacity.

"Warehouse Loan and Security Agreement" means the Warehouse Loan and Security Agreement, dated as of February 1, 2002, among the Participant, as borrower, the Trustee, as trustee, Thunder Bay Funding Inc., as lender, Royal Bank of Canada, as alternate lender, and the Facility Agent, and any amendments or supplements thereto made in accordance with its terms, which is utilized to finance Participant's purchase of participation interests in the FFELP Loans hereunder.

4

ARTICLE II

PURCHASE OF PARTICIPATION INTEREST

SECTION 2.01. PURCHASE OF PARTICIPATION INTEREST. Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, during the Commitment Period, Lender agrees to sell to Participant, and Participant agrees to purchase from Lender, in an aggregate amount up to a maximum of the Commitment Amount, an undivided participation interest in 100.0% of the outstanding principal balance and accrued interest thereon of Eligible Loans and a portion of the income generated by the Eligible Loans as provided herein. Participant shall pay to Lender or its designee the Purchase Price for the participation interest in each Eligible Loan purchased hereunder, by wire transfer of immediately available funds, on such dates as the parties may mutually agree upon. The participation interest acquired by Participant shall include the promissory note and related documents in connection with each participated Eligible Loan. The participation interest purchased by Participant shall represent a participation interest in each and every Eligible Loan specifically identified in the Participation Certificate with respect thereto, and the parties agree that Participant is not purchasing an interest in an undivided pool of Eligible Loans. It is the intention of Lender, that the transfer from Lender to Participant constitutes a true, absolute sale of the participation interest in Eligible Loans hereunder and that the ownership of such participation interests shall not become or be deemed to be property of Lender for any purposes under applicable law. Except as expressly set forth in this Agreement, the sale of participation interests in Eligible Loans shall be without recourse to Lender in connection with Borrowers' default on such Eligible Loans. If a Borrower defaults on an Eligible Loan, and the proceeds from the liquidation of the Eligible Loan are insufficient to pay the interest accrued on the Eligible Loan, interest shall be distributed on a pro rata basis between the Participant and Lender based on the proportion of the basis points comprising Lender's Retained Interest and the total basis points comprising the interest rate on the Eligible Loan.

The Lender hereby authorizes the Participant to file a UCC-1 financing statement identifying the Lender as debtor/seller and the Participant as secured party/buyer and describing the participation interest in the Eligible Loans sold pursuant to this Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Participant's interest in the Eligible Loans and shall not be deemed to contradict the express intent of the Lender and the Participant that the transfer of Eligible Loans under this Agreement is an absolute assignment of such Eligible Loans and is not a transfer of such Eligible Loans as security for a debt.

SECTION 2.02. PARTICIPATION CERTIFICATE. On the date of the initial sale of a participation interest with respect to a portfolio of Eligible Loans hereunder, or thereafter as mutually agreed upon by the parties hereto, Lender shall execute and deliver to Participant the Participation Certificate evidencing a 100% participation and beneficial ownership interest in Eligible Loans in that portfolio as identified in Schedule A attached to the Participation Certificate. Lender shall attach or cause to be attached to the executed original Participation Certificate a schedule of the participated Eligible Loans, legal title to which shall be retained by Lender (if an eligible lender under the Higher Education Act) or by the Eligible Lender Trustee. As Lender sells additional participation interests in Eligible Loans to Participant hereunder, no more frequently than on a monthly basis. Lender shall issue (or cause to be issued) supplemental schedules to Participant to be substituted and attached to the Participation Certificate. The participation interest shall be

5

deemed to have been transferred to Participant upon payment of the Purchase Price therefor, irrespective of whether such supplemental schedules are issued by Lender. Lender shall also perform any reasonable or necessary acts to perfect Participant's ownership of the participation interest in Eligible Loans including, without limitation, providing notice to the Borrowers of the transfer of the participation interest if Participant or Facility Agent determines such acts are necessary to perfect such sale.

Section 2.03. DISTRIBUTION OF PAYMENTS RECEIVED. Upon issuance of the Participation Certificate with respect to a particular portfolio of Eligible Loans. Participant shall be entitled to 100% of payments and income earned with respect to the Eligible Loans covered by the Participation Certificate, less Lender's Retained Interest which shall be deducted therefrom and paid to Lender on a quarterly basis. Lender shall pay for all origination fees payable to the Secretary of Education pursuant to the Higher Education Act, servicing fees charged by Servicer pursuant to the Servicing Agreement and any other costs incidental to or associated with origination. Guarantee, ownership, administration, servicing and collection with respect to each of the Eligible Loans covered by the Participation Certificate. Lender agrees to account and deliver to Participant, or cause to be delivered to Participant, all sums of principal, interest, Special Allowance Payments, Interest Subsidy Payments or other income received by Lender or Servicer on behalf of Lender on account of Participant's participation interest in the Eligible Loans covered by the Participation Certificate during the term of this Agreement, less Lender's Retained Interest. Lender shall cause Servicer to furnish to Participant, on a monthly basis, all reports issued by Servicer pursuant to the Servicing Agreement showing the amount of the balances of each of the Eligible Loans covered by the Participation Certificate and other information generated by Servicer, and such other specific information on individual Eligible Loans covered by the Participation Certificate as Participant may reasonably require from time to time, subject to the abilities of Servicer. Participant shall have access to inspect documents in connection with Eligible Loans covered by the Participation Certificate at the Servicer on a day to day basis.

SECTION 2.04. SERVICING AND CONTROL OF ELIGIBLE LOANS. Lender and Participant shall cause Servicer to service and collect each of the Eligible Loans covered by the Participation Certificate under the Servicing Agreement, in accordance with the terms of the Higher Education Act, and any rules and any regulations adopted by the applicable Guarantee Agency or the Secretary of Education. Servicer shall act at the direction of Participant. Lender shall promptly deliver the promissory notes and other documents evidencing or relating to the Eligible Loans covered in the Participation Certificate to the Servicer or its agent. The promissory notes and other documents evidencing or relating to the Eligible Loans covered in the Participation Certificate shall be retained by Servicer or its agent for safekeeping as custodian in connection with the Servicing Agreement for the benefit of Lender and Participant. Servicer shall segregate the Eligible Loans in a separate account for servicing purposes for the benefit of Lender and Participant. During the term of this Agreement, Lender shall not (and shall cause the Eligible Lender Trustee to not) pledge, encumber, sell, transfer or otherwise dispose of any interest in any Eligible Loan covered by a Participation Certificate, except as may be expressly permitted herein.

SECTION 2.05. CONDITIONS OF PURCHASE. Participant's obligation to purchase and pay for participation interests in Eligible Loans hereunder shall be subject to each of the following conditions precedent:

6

(a) all representations, warranties and statements made by Lender contained in this Agreement shall be true on the applicable date of purchase;

(b) Participant, Facility Agent and Trustee shall receive an opinion of Lender's counsel dated as of the date of the first sale of Participation Certificates hereunder (covering such first sale and any other sale of Participation Certificates), in form and substance satisfactory to Participant, Facility Agent and Trustee, to the effect that (i) this Agreement has been duly authorized, executed and delivered by Lender and constitutes the legal, valid, binding and enforceable obligation of Lender; (ii) the Participation Certificate has been duly authorized, executed and delivered by Lender; (iii) with respect to all Insured Loans in which participation interests are being acquired, the applicable Contract of Insurance has been duly authorized, executed and delivered by the Lender; (iv) with respect to participation interests in all FFELP Loans in which participation interests are being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by Lender; (v) assuming the due execution and delivery thereof, each FFELP Loan in which a participation interest is acquired hereunder constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms; (vi)to the knowledge of Lender's counsel, the execution and delivery of this Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of this Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party or by which it is bound or constitute a default thereunder; (vii) to the knowledge of Lender's counsel, Lender is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially or adversely affect the ability of Lender to perform its obligations under this Agreement;
(viii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state banking regulatory agency, is required in connection with the consummation of the transactions contemplated in this Agreement; (ix) this Agreement shall constitute a security agreement under State of Nebraska law and shall be effective to create, in favor of the Participant, a valid, perfected security interest in the Eligible Loans evidenced by each Participation Certificate sold hereunder; (x) the Participant shall have a perfected security interest in the participation interests in Eligible Loans evidenced by the Participation Certificate subject to no prior liens, (xi) if the Lender and the Participant are affiliates, that (A) if the Lender became a debtor under the United States Bankruptcy Code, 11 U.S.C. Sections 101 et seq., as amended (the "Bankruptcy Code"), (i) Section 541(a)(l) of the Bankruptcy Code would not apply to deem the participation interests in Eligible Loans transferred by the Lender to the Participant and the proceeds therefrom as property of the bankruptcy estate of the Lender and therefore (ii) Section 362(a) of the Bankruptcy Code would not apply to stay payment to the Participant or its assignees and (B) if the Lender became a debtor under the Bankruptcy Code, a court would not disregard the separate identity of the Participant so that the assets of the Participant would be consolidated with and become a part of the Lender's bankruptcy estate and (xii) if the Lender is a bank or saving association the deposits of which are insured by FDIC (a "Bank") and the FDIC were appointed as a receiver or conservator of such Bank, a court would not recharacterize the

7

transfer and assignment of the participation interests in Eligible Loans to the Participant as a pledge to secure a borrowing rather than as a sale of the participation interests in Eligible Loans.

(c) delivery by Lender to Participant on or before the applicable date of purchase of the Participation Certificate, original or supplemental schedules to the Participation Certificate listing and identifying each Eligible Loan in which a participation interest is being transferred to Participant; UCC-1 Financing Statements evidencing the transfer from Lender to Participant, UCC Lien Searches, and UCC Termination Statements or Releases, if any, releasing any security interest granted by Lender in any Eligible Loan covered by the Participation Certificate; and

(d) adequate funds are available to Participant from the Warehouse Loan and Security Agreement or otherwise which will finance the purchase of participation interests in Eligible Loans under this Agreement.

SECTION 2.06. REPURCHASE OBLIGATION. If:

(a) any representation or warranty made or furnished by Lender in or pursuant to this Agreement with respect to a FFELP Loan shall prove to have been materially incorrect;

(b) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, Insurance, reinsurance or Guarantee Payments) on account of any circumstance or event that occurred prior to the sale of such FFELP Loan to the Participant by and through the Trustee;

(c) on account of any circumstance or event that occurred prior to the sale of a FFELP Loan to the Participant by and through the Trustee, a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to a Borrower's obligation to pay all or any part of the FFELP Loan, and Participant, in good faith, believes that the facts reported, if true, raise reasonable doubts as to the legal enforceability of such FFELP Loan; or

(d) the instrument which Lender purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then Lender shall repurchase the participation interest in such FFELP Loan or purported FFELP Loan upon the request of Participant or the Facility Agent by paying Participant or the Trustee (if required by the Facility Agent) the then outstanding principal balance of such FFELP Loan or purported FFELP Loan (or such greater amount as may be necessary to make the Participant whole), plus interest and applicable Special Allowance Payments with respect to such FFELP Loan or purported FFELP Loan from the date of purchase of the participation interest therein to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP Loan, plus any attorney fees, legal expenses, court costs, servicing fees or other expenses incurred by Participant in connection with such FFELP Loan or purported FFELP Loan, less Lender's Retained Interest with respect to such FFELP Loan.

8

ARTICLE III

REPRESENTATIONS, WARRANTIES AND COVENANTS

SECTION 3.01. LENDER'S REPRESENTATIONS AND WARRANTIES. Lender hereby represents, warrants and covenants to Participant and Facility Agent as follows:

(a) Any information furnished by Lender to the Participant, or the Participant's agents with respect to a FFELP Loan is true, complete and correct.

(b) The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Eligible Lender Trustee or the Participant as assignee thereof. Lender shall have taken all reasonable actions to assure that no maker of a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 90 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the date of the applicable Participation Certificate, be more than 60 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. If the Higher Education Act permits Lender to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder bears interest at a rate lower than the applicable rate of interest; provided, however, that the Participant may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of Lender, the terms of which have been fully described in detail and in writing to the Participant.

(c) Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

(d) Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and is an Eligible Loan.

(e) Lender or Eligible Lender Trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and Lender has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

(f) Lender (and the Eligible Lender Trustee, if applicable) is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description. The Participant has a valid and perfected first priority security interest in the Pledged Collateral (as defined herein).

9

(g) Each FFELP Loan is either Insured or Guaranteed: such Insurance or Guarantee, as the case may be. is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan: all amounts due and payable to the Secretary of Education or a Guarantee Agency, as the case may be, have been or will be paid in full by-Lender, and none of the FFELP Loans has at any time been tendered to either the Secretary of Education or any Guarantee Agency for payment.

(h) There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the creditworthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, the insurance thereof and any applicable Guarantee.

(i) Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

(j) Lender has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by this Agreement; the execution and delivery of this Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of this Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party or by which it is bound or constitute a default thereunder; Lender is not a party to or bound by any agreement or instrument or subject to any charter or other Participant restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Lender to perform its obligations under this Agreement and this Agreement constitutes a valid and binding obligation of Lender enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Participant, the Federal Deposit Insurance Participant, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

(k) Lender is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

(l) Lender and Servicer have each exercised (and shall continue to exercise) due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and Lender has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Agreement. Lender shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Participant.

(m) With respect to all Insured Eligible Loans in which a participation interest is being acquired. Insurance is in effect with respect thereto; the applicable Contract and

10

Certificates of Insurance are valid and binding upon the parties thereto in all respects material to the security for any bonds and/or notes issued by the Participant: and Lender is not in default in the performance of any of its covenants and agreements made in respect thereof.

(n) With respect to all Guaranteed Eligible Loans in which a participation interest is being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects material to the security of the bonds and/or notes issued by the Participant to finance the FFELP Loans; and Lender is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

(o) Lender does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student or his family maintain a business relationship with Lender, except as may be permitted under applicable laws; or (ii) discriminate on the basis of race, sex, color, creed or national origin.

(p) The FFELP Loans are a representative sample of all student loans held by Lender with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrowers to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

(q) Each participation interest transferred to the Participant under this Agreement is a participation interest in a FFELP Loan which constitutes an Eligible Loan.

(r) The fair salable value of the assets on a going concern basis of Lender and its subsidiaries, on a consolidated basis, as of the time of each sale of participation interests hereunder is in excess of the total amount of their liabilities.

(s) Lender has carefully reviewed the Loan Purchase Regulations supplied by the Participant and has complied, and shall continue to comply, with all applicable Loan Purchase Regulations.

(t) Each FFELP Loan in which a participation interest is purchased pursuant to this Agreement includes all Eligible Loans of any one Borrower held by Lender.

(u) The Lender hereby represents and warrants that the Lender is transferring all of its right tile and interest in the MPN Loans to the Participant, that it has not assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that the Lender has reacquired) to any person other than the Participant, and that no prior holder of the MPN Loans has assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other that a predecessor in title to the Lender. The Lender hereby covenants that the Lender shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder.

11

(v) No promissory note evidencing an Eligible Loan bears any apparent evidence of forgery or alteration or is otherwise so irregular or incomplete as to call into question its authenticity.

(w) Except as may have been disclosed by the UCC Lien Search required by Section 2.05(c) hereof for the Lender, no other financing statements or assignment filings naming the Lender as debtor or assignor under its legal name or trade names has been filed.

SECTION 3.02. PARTICIPANT'S REPRESENTATIONS AND WARRANTIES. Participant hereby represents and warrants to Lender that the execution, delivery and performance of this Agreement by Participant (a) has been duly authorized or ratified effective as of the date of execution by all necessary corporate action on the part of Participant; (b) does not and will not contravene the laws of the state of its incorporation providing for the organization and governing of Participant; (c) does not and will not conflict with, or result in a violation of, any applicable laws; and (d) does not and will not require any consent or approval of any creditor or constitute a violation of or default under any agreement or instrument to which Participant is a party or whereby any of its property may be bound.

SECTION 3.03. ORGANIZATIONAL JURISDICTION OF LENDER. The Lender shall not organize under the law of any jurisdiction other that the State under which is it organized as of the Closing Date (whether changing its jurisdiction of organization or organizing under an additional jurisdiction) without giving 30 days prior written notice of such action to the Participant. Before effecting such change, the Lender shall prepare and file in the appropriate filing office any financing statements or other statements necessary to continue the perfection of the Participant's interest in the FFELP Loans.

ARTICLE IV

TERM

SECTION 4.01. TERMINATION. The term of this Agreement shall be from the date first set forth above until the termination of the Commitment Period. If Lender or the Eligible Lender Trustee transfers title to a specific Eligible Loan covered by the Participation Certificate to Participant, the participation interest with respect to such transferred Eligible Loan shall terminate on the date of such transfer. Immediately upon termination (without renewal) of this Agreement and of the Participation Certificate, or any portion thereof. Lender's Retained Interest, as then accrued and unpaid, shall be paid and if Participant is not in material default of its obligations under this Agreement, Lender shall immediately transfer to Participant or its designee legal title to the Eligible Loans covered by the terminated portion of the Participation Certificate. At or prior to such transfer of legal title, Lender shall execute and deliver to Participant or its designee an executed Loan Purchase Agreement, together with all documents of transfer in connection therewith, between Lender as Seller and Participant or its designee as Purchaser, effective to transfer title to the Eligible Loans covered in the terminated portion of the Participation Certificate as of the termination of the participation, free and clear of any liens, encumbrances, pledges, or security interests of any nature. Title to an Eligible Loan which is partially disbursed as of the termination of this Agreement shall be transferred as described in the preceding sentence as soon as possible after such Eligible Loan is fully disbursed.

12

ARTICLE V

OTHER PROVISIONS

SECTION 5.01. INDEMNIFICATION. Lender specifically acknowledges that the Participant will be making representations and warranties regarding the Eligible Loans based in part on the accuracy of Lender's representations and warranties in this Agreement. Lender agrees to indemnify and hold Participant, the parties to the Warehouse Loan and Security Agreement and noteholders or Credit Support Providers under the Warehouse Loan and Security Agreement (together with each of their respective successors, assigns. Officers, directors, agents and employees) harmless from and against any and all loss, liability, cost, damage or expense (including reasonable attorneys fees and costs of litigation) incurred by reason of any breach of Lender's representations, warranties or covenants hereunder or any false or misleading representations or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by Lender in connection herewith. This indemnity obligation shall survive execution of this Agreement and termination of the Commitment Period.

SECTION 5.02. ASSIGNMENT. The rights of Participant under this Agreement may be freely assigned or subparticipated, in whole or in part, without prior written consent of Lender. The rights and obligations of Lender under this Agreement may not be assigned in whole or in part without the prior written consent of Participant and the Facility Agent. This Agreement shall be binding upon the parties hereto, and their permitted successors and assigns. Lender acknowledges that Participant has assigned all of its right, title and interest in and to the Participation Certificate and this Agreement to the Trustee under the Warehouse Loan and Security Agreement with the power and right to enforce the provisions thereof and hereof.

SECTION 5.03. NO PARTNERSHIP. This Agreement shall not be construed to create a partnership or joint venture between Lender and Participant. The transaction evidenced by this Agreement is a loan participation transaction pursuant to which Lender and Participant are participating in the Eligible Loans.

SECTION 5.04. AMENDMENT. This Agreement may be modified or otherwise amended only if such modification or amendment is in writing and signed by Lender, Participant and Facility Agent. The parties agree to make such modifications or amendments to this Agreement from time to time as may be reasonably necessary to maintain compliance with the Higher Education Act.

SECTION 5.05. NOTICES. All notices and other communications under this Agreement shall be in writing and shall be deemed to have been duly given if delivered with a written receipt from the recipient or mailed by certified United States mail, sufficient postage pre-paid, or sent by nationally recognized overnight delivery service such as Federal Express, addressed as follows:

If to Lender:               Union Bank and Trust Company
                            4732 Calvert Street
                            Lincoln, Nebraska 68506

                              13

If to Participant:          NELnet Student Loan Warehouse Corporation-1
                            121 South 13th Street. Suite 301
                            Lincoln. Nebraska 68508
                            Attention: Terry Heimes

If to Facility Agent:       Royal Bank of Canada
                            c/o RBC Capital Markets
                            One Little Falls Centre
                            2711 Centerville Road, Suite 215
                            Wilmington, DE 19808
                            Attn: Kim Wagner

or to any such address as either party may direct in writing delivered to the other party as set forth herein. Notice shall be effective (a) if mailed or delivered, upon receipt, refusal of receipt or the date marked as uncollected, or (b) if sent by overnight delivery, the earlier of receipt of two business days after deposit with the delivery service.

SECTION 5.06. CONTINUING REPRESENTATIONS. The warranties and representations of the parties contained in Article III hereof shall survive execution of this Agreement and the Commitment Period and bind the parties hereto as continuing covenants.

SECTION 5.07. GOVERNING LAW. This Agreement shall be governed by and construed in accordance with the laws of the State of Nebraska.

SECTION 5.08. COUNTERPARTS. This Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

SECTION 5.09. SEVERABILITY. If any provision of this Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied to any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained, shall not affect the remaining portions of this Agreement or any part hereof.

SECTION 5.10. NON-EXCLUSIVE REMEDIES. No remedy by the terms of this Agreement conferred upon or reserved to Participant is intended to be exclusive of any other remedy, but each and every other remedy shall be cumulative and in addition to every other remedy given under this Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Agreement.

SECTION 5.11. SERVICING. Each Eligible Loan covered by the Participation Certificate shall be serviced pursuant to the Servicing Agreement for the life of such loan by Servicer and shall not be removed from the servicing system of Servicer, except as provided below. Lender agrees that each FFELP Loan participated pursuant to this Agreement which is held by or on behalf of Lender or any of Lender's affiliates after the date of this Agreement shall be serviced by Servicer under a servicing agreement for a term of the life of such loan and shall not be removed from the servicing system of Servicer; provided, however, that Lender may engage a servicing agent other than Servicer only if Participant and the Facility Agent approves such

14

servicing agent in writing and the Borrower attends an educational institution which expressly requires servicing of all student loans made to its students to be performed exclusively by a servicing agent other than Servicer. and provided further, however, that Participant may. at its option, require transfer of servicing to a new servicing agent as approved by Participant and the Facility Agent upon material default under the Servicing Agreement or insolvency or filing of bankruptcy by Servicer.

SECTION 5.12. TERMINATION OF AGREEMENT OR BANKRUPTCY OF LENDER. Upon the termination of this Agreement or the filing of bankruptcy or receivership by Lender. Lender shall cause title to each Eligible Loan covered by the Participation Certificate to be transferred by Lender or the Eligible Lender Trustee to Participant or its designee.

SECTION 5.13. FURTHER ASSURANCES. Lender shall, at its expense, execute all other documents and take all other steps as may be requested by Participant from time to time to effect the sale of the participation interests in the FFELP Loans hereunder.

SECTION 5.14. INFORMATION. Lender shall, at its expense, furnish to Participant such additional information concerning Lender's FFELP Loan portfolio as Participant may reasonably request.

SECTION 5.15. SECURITY INTEREST. The parties to this Agreement intend that the conveyance of Lender's right, title and interest in and to the FFELP Loans shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from Lender to Participant. The parties to this Agreement intend that the arrangements with respect to the participation interest in FFELP Loans shall constitute a purchase and sale of such participation interests and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Agreement would constitute a security agreement under applicable law and that Lender shall be deemed to have granted, and hereby does grant (subject to the condition above), to Participant a first priority perfected security interest in all of Lender's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of Participant hereunder and the obligations of Lender hereunder (collectively, the "Pledged Collateral"):

(a) all participation interests in FFELP Loans;

(b) all revenues and recoveries of principal from participation interests in FFELP Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other revenues and recoveries of principal and interest, other payments and reimbursements of principal and accrued interest received with respect to any participation interests in FFELP Loans, any other collection of cash with respect to such FFELP Loans (including, but not limited to, Interest Subsidy Payments and Special Allowance Payments) received and all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral;

15

(d) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such participation interests in FFELP Loans, whether pursuant to the contract related to such participation interests in FFELP Loans or otherwise;

(e) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to participation interests in FFELP Loans otherwise in respect of the pledged collateral; and

(f) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, general intangibles, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

Lender agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents (including, without limitation, UCC-1 financing statements and custodian agreements with the Servicer), and take all further action that Participant or Facility Agent may reasonably request in order to perfect, protect or more fully evidence Participant's or Facility Agent's interest in the Pledged Collateral or to enable Participant to exercise or enforce any of its rights hereunder.

SECTION 5.16. INFORMATION AND REPORTING. Lender shall furnish to Participant: (a) upon execution of this Agreement, Lender's most recent audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Lender, as well as Lender's most recent unaudited financial statement and balance sheet; (b) as soon as available and in any event within 90 days after the end of each fiscal year of the Lender, an updated audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Lender; and (c) such other financial information as Participant may reasonably request from time to time. Lender shall verify and reconcile Eligible Loan disbursements and cancellations of Eligible Loans covered by the Participation Certificate, in such manner as Participant may reasonably request from time to time. Lender shall furnish to Participant a certificate of good standing and a certified copy of resolutions of Lender's board of directors approving and authorizing execution and performance of this Agreement and all ancillary documents with respect thereto in a form reasonably satisfactory to Participant.

16

IN WITNESS WHEREOF, the parties have caused this Participation Agreement to be executed by officers duly authorized as of the day first above written.

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1

By /s/ Jeffrey Noordhoek
   ----------------------------------
   Jeffrey Noordhoek, Vice President

UNION BANK AND TRUST COMPANY

By /s/ Kenneth L. Backemeyer
   ----------------------------------
   Kenneth L. Backemeyer, Senior Vice
   President

17

SCHEDULE A TO PARTICIPATION AGREEMENT

FORM OF LOAN PURCHASE AGREEMENT


SCHEDULE B TO PARTICIPATION AGREEMENT

FORM OF PARTICIPATION CERTIFICATE

PARTICIPATION CERTIFICATE

Pursuant to that certain Participation Agreement (the "Agreement") dated February 1, 2002, by and between NELnet Student Loan Warehouse Corporation-1 (the "Participant") and Union Bank and Trust Company (the "Lender"), Lender hereby issues and delivers this Participation Certificate to evidence Participant's participation interests in student loans guaranteed under the Higher Education Act of 1965, as amended, which are identified by the schedule marked as Schedule "A," attached hereto and incorporated herein by this reference, which may be amended or supplemented from time to time, which loans or interests therein are owned by Lender and are serviced by _______________ and designated a separate account, in accordance with the terms of the Agreement. This Participation Certificate shall be governed, in all respects, by the Agreement, the terms of which are incorporated herein by this reference as if fully stated herein.

UNION BANK AND TRUST COMPANY

By ________________________________
Name ______________________________
Title _____________________________

Accepted this _______ day of _________, 20______.

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1

By ________________________________
Name ______________________________
Title _____________________________


SCHEDULE A TO PARTICIPATION CERTIFICATE

SCHEDULE OF LOANS


SCHEDULE B TO PARTICIPATION AGREEMENT

FORM OF PARTICIPATION CERTIFICATE

PARTICIPATION CERTIFICATE

Pursuant to that certain Participation Agreement (the "Agreement") dated February 1, 2002, by and between NELnet Student Loan Warehouse Corporation-1 (the "Participant") and Union Bank and Trust Company (the "Lender"), Lender hereby issues and delivers this Participation Certificate to evidence Participant's participation interests in student loans guaranteed under the Higher Education Act of 1965, as amended, which are identified by the schedule marked as Schedule "A," attached hereto and incorporated herein by this reference, which may be amended or supplemented from time to time, which loans or interests therein are owned by Lender and are serviced by Nelnet Loan Services, Inc and designated a separate account, in accordance with the terms of the Agreement. This Participation Certificate shall be governed, in all respects, by the Agreement, the terms of which are incorporated herein by this reference as if fully stated herein.

UNION BANK AND TRUST COMPANY

By /s/ Kenneth L. Backemeyer
   ----------------------------------
   Kenneth L. Backemeyer, Senior Vice
   President

Accepted this 26th day of February, 2002.

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1

By /s/ Jeffrey Noordhoek
   ----------------------------------
   Jeffrey Noordhoek, Vice President


EXHIBIT I

CONDITIONS TO INITIAL ADVANCE

1. Executed copies of this Agreement, the Valuation Agent Agreement, the Indemnification Agreement, each Student Loan Purchase Agreement and Participation Agreement pursuant to which Student Loans are to be sold to the Borrower, each Servicing Agreement pursuant to such Student Loans are to be serviced, each Custodian Agreement pursuant to such Student Loans are to be held and each Trustee Guarantee Agreement.

2. UCC-1 Financing Statements (naming each Seller as debtor and Issuer as secured party, and naming Issuer as debtor and Trustee as secured party).

3. Officers' Certificates of the Borrower, NELnet, the Valuation Agent, the Lender, the Alternate Lender, the Facility Agent, the Trustee, each Servicer, each Custodian and each Seller (including, in the case of the Borrower and NELnet, articles of incorporation, by-laws, board resolutions, good standing and incumbency).

4. Opinions of Counsel to the Borrower, NELnet, the Trustee and each Seller in forms acceptable to the Facility Agent.

5. A schedule of all Financed Loans as of the Closing Date.

6. All fees due and payable to the Lender, the Alternate Lender and the Facility Agent on the Closing Date.

7. Such other information, certificates, documents and actions as the Lender, the Alternate Lender and the Facility Agent may reasonably request.

8. Search report results dated a date reasonably near the Closing Date listing all effective financing statements which name the Borrower or any Seller (under its present name or any previous names) in any jurisdictions where filings are to be made under paragraph 2 above (or similar filings would have been made in the past five years).

9. Financing Statement terminations on Form UCC-3, if necessary, to release any liens.

10. Evidence of establishment of Cash Reserve Account and Collection Account.

11. Valuation Reports.


Exhibit 10.15

EXECUTION COPY


AMENDED AND RESTATED
WAREHOUSE LOAN AND SECURITY AGREEMENT

among

NELNET EDUCATION LOAN FUNDING, INC.,

as Borrower,

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,

as Eligible Lender Trustee

ZIONS FIRST NATIONAL BANK,

as Trustee

THUNDER BAY FUNDING INC.,

as Lender

and

ROYAL BANK OF CANADA,

as Facility Agent and Alternate Lender

U.S. $450,000,000

Dated as of April 28, 2003



TABLE OF CONTENTS

                                                                                                         PAGE
ARTICLE I              DEFINITIONS.....................................................................    2
          Section 1.01.         Certain Defined Terms..................................................    2
          Section 1.02.         Other Terms............................................................   25
          Section 1.03.         Computation of Time Periods............................................   25
ARTICLE IA             SALE OF PLEDGED COLLATERAL; ASSIGNMENT AND ASSUMPTIONS..........................   25
          Section 1.01A.       Sale of Pledged Collateral..............................................   25
          Section 1.02A        Assignment and Assumption...............................................   26
ARTICLE II             THE FACILITY....................................................................   26
          Section 2.01.        Advances...............................................................    26
          Section 2.02.        The Initial Advance and Subsequent Advances.............................   27
          Section 2.03.        Termination or Reduction of the Maximum Facility Amount.................   28
          Section 2.04.        Collection Account......................................................   28
          Section 2.05.        Transfers from Collection Account.......................................   29
          Section 2.06.        Cash Reserve Account....................................................   31
          Section 2.07.        Transfers from the Cash Reserve Account.................................   31
          Section 2.07A.       Escrow Account..........................................................   32
          Section 2.07B.       Transfers from the Escrow Account.......................................   32
          Section 2.08.        Management of Collection Account, Cash Reserve Account and Escrow
                               Account.................................................................   33
          Section 2.09.        Pledged Collateral Assignment of the Transaction Documents..............   34
          Section 2.10.        Grant of a Security Interest............................................   34
          Section 2.11.        Evidence of Debt........................................................   35
          Section 2.12.        Special Provisions Governing Advances...................................   35
          Section 2.13.        Payments by the Borrower................................................   36
          Section 2.14.        Payment of Stamp Taxes, Etc.............................................   36
          Section 2.15.        Yield Protection........................................................   36
          Section 2.16.        Extension of Termination Date...........................................   38

i

TABLE OF CONTENTS
(continued)

                                                                                                         PAGE
ARTICLE III            CONDITIONS OF ADVANCES..........................................................   38
          Section 3.01.        Conditions Precedent to Initial Advance.................................   38
          Section 3.02.        Conditions Precedent to All Advances....................................   39
          Section 3.03.        Conditions Precedent to Effectiveness...................................   40
ARTICLE IV             REPRESENTATIONS AND WARRANTIES..................................................   40
          Section 4.01.        General Representations and Warranties of the Borrower..................   40
          Section 4.02.        Representations of the Borrower Regarding the Trustee's Security
                               Interest................................................................   42
          Section 4.03.        Representations of the Eligible Lender Trustee..........................   43
ARTICLE V              COVENANTS OF THE BORROWER.......................................................   43
          Section 5.01.        General Covenants.......................................................   43
          Section 5.02.        Acquisition, Financing, Collection and Assignment of Student Loans......   48
          Section 5.03.        Enforcement of Financed Loans...........................................   48
          Section 5.04.        Enforcement of Servicing Agreements.....................................   49
          Section 5.05.        Enforcement of Student Loan Purchase Agreements.........................   49
          Section 5.06.        Enforcement of Indemnification Agreement................................   50
          Section 5.07.        Financed Loans Serviced by Great Lake Servicing Corporation.............   50
          Section 5.08.        Administration and Collection of Financed Loans.........................   50
          Section 5.09.        Amendment of Form of Student Loan Purchase Agreement....................   51
          Section 5.10.        Custodian...............................................................   51
          Section 5.11.        Prepayments and Refinancing.............................................   51
          Section 5.12.        Periodic Reporting......................................................   52
          Section 5.13.        UCC Matters; Protection and Perfection of Pledged Collateral; Delivery
                               of Documents............................................................   52
          Section 5.14.        Obligations of the Borrower With Respect to Pledged Collateral..........   53
          Section 5.15.        Collateral Call.........................................................   53
          Section 5.16.        Guarantor Limitations...................................................   54

ii

TABLE OF CONTENTS
(continued)

                                                                                                         PAGE
          Section 5.17.        Covenants of the Borrower Regarding the Trustee's Security Interest.....   54
ARTICLE VI             EVENTS OF DEFAULT...............................................................   54
ARTICLE VII            TRUSTEE AND ELIGIBLE LENDER TRUSTEE.............................................   57
          Section 7.01.        Acceptance of Trust.....................................................   57
          Section 7.02.        Trustee's Right to Reliance.............................................   58
          Section 7.03.        Compensation of Trustee.................................................   58
          Section 7.04.        Resignation of Trustee..................................................   59
          Section 7.05.        Removal of Trustee......................................................   59
          Section 7.06.        Successor Trustee.......................................................   59
          Section 7.07.        Manner of Vesting Title in Trustee......................................   60
          Section 7.08.        [RESERVED]..............................................................   60
          Section 7.09.        Trustee Covenants with Respect to "Eligible Lender" Status..............   60
          Section 7.10.        Trustee's Status as an "Eligible Lender"................................   61
          Section 7.11.        Acceptance of Duties of Eligible Lender Trustee.........................   61
          Section 7.12.        Eligible Lender Trustee Covenants with Respect to "Eligible Lender"
                               Status..................................................................   61
          Section 7.13.        Compensation of Eligible Lender Trustee.................................   61
          Section 7.14.        Resignation of Eligible Lender Trustee..................................   62
          Section 7.15.        Removal of Eligible Lender Trustee......................................   62
          Section 7.16.        Successor Eligible Lender Trustee.......................................   62
          Section 7.17.        Eligible Lender Trustee's Status as an "Eligible Lender"................   63
ARTICLE VIII           INDEMNIFICATION.................................................................   63
ARTICLE IX             FACILITY AGENT..................................................................   66
          Section 9.01.        Authorization and Action of Facility Agent..............................   66
          Section 9.02.        Agency Termination......................................................   66
          Section 9.03.        Facility Agent's Reliance, Etc..........................................   66
          Section 9.04.        Facility Agent and Affiliates...........................................   67
          Section 9.05.        Advance Decision........................................................   67

iii

TABLE OF CONTENTS
(continued)

                                                                                                         PAGE
         Section 9.06.         Successor Facility Agent................................................   67
ARTICLE X              MISCELLANEOUS...................................................................   68
          Section 10.01.       Amendments and Waivers..................................................   68
          Section 10.02.       Notices, Etc............................................................   68
          Section 10.03.       No Waiver; Remedies.....................................................   68
          Section 10.04.       Binding Effect; Assignability; Confidentiality..........................   68
          Section 10.05.       Survival................................................................   69
          Section 10.06.       Governing Law; Severability.............................................   69
          Section 10.07.       Submission to Jurisdiction; Waiver of Jury and Bond.....................   70
          Section 10.08.       Costs, Expenses and Taxes...............................................   71
          Section 10.09.       Recourse Against Certain Parties........................................   71
          Section 10.10.       Execution in Counterparts; Severability; Integration....................   72
          Section 10.11.       Confidentiality.........................................................   72
          Section 10.12.       Section Titles..........................................................   73
          Section 10.13.       Entire Agreement........................................................   73
          Section 10.14.       No Petition.............................................................   73
          Section 10.15.       Limited Recourse; Subordination.........................................   74

iv

EXHIBIT A    -    FORM OF STUDENT LOAN PURCHASE AGREEMENT
EXHIBIT B    -    FORM OF VALUATION AGENT AGREEMENT
EXHIBIT C    -    REGULAR ADVANCE NOTICE
EXHIBIT D    -    SPECIAL ADVANCE NOTICE
EXHIBIT E    -    MONTHLY REPORT
EXHIBIT F    -    FORMS OF ASSET COVERAGE REPORT AND CASH RELEASE
                  CERTIFICATE
EXHIBIT G    -    COPIES OF CUSTODIAN AGREEMENTS
EXHIBIT H    -    FORM OF PARTICIPATION AGREEMENT
EXHIBIT I    -    CONDITIONS TO INITIAL ADVANCE
EXHIBIT J    -    CONDITIONS TO EFFECTIVENESS DATE
EXHIBIT K    -    FORM OF NOTICE OF RELEASE

v

THIS AMENDED AND RESTATED WAREHOUSE LOAN AND SECURITY
AGREEMENT (this "Agreement") is made as of April 28, 2003, among NELNET EDUCATION LOAN FUNDING, INC., f/k/a NEBHELP, INC., a corporation duly organized under the laws of the State of Nebraska, as the borrower hereunder (the "Borrower"); WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as eligible lender trustee (the "Eligible Lender Trustee"); ZIONS FIRST NATIONAL BANK, a national banking association, as an eligible lender and trustee hereunder (the "Trustee"), THUNDER BAY FUNDING INC., a Delaware corporation, as the lender hereunder (the "Lender"); ROYAL BANK OF CANADA, a Canadian banking corporation, as the alternate lender hereunder (in such capacity, the "Alternate Lender") and as agent of the Lender, the Alternate Lender and the herein defined Liquidity Facility Providers and Credit Support Providers (in such capacity, the "Facility Agent"); and NELnet STUDENT LOAN WAREHOUSE CORPORATION-1, a corporation duly organized under the laws of the State of Nevada, as the original borrower and assignor (the "Original Borrower") (solely with respect to Article IA of this Agreement).

PRELIMINARY STATEMENTS

WHEREAS, the Original Borrower, the Trustee, the Lender, the Alternate Lender and the Facility Agent entered into that certain Warehouse Loan and Security Agreement dated as of February 1, 2002 (as previously amended, the "Original Agreement"); and

WHEREAS, the Original Borrower has purchased from time to time certain Eligible Loans (as hereinafter defined) in accordance with various Student Loan Purchase Agreements (as hereinafter defined) (such purchases constituting the "Transactions"); and

WHEREAS, the Borrower funded the Transactions through loans made by the Lender and the Alternate Lender under the Original Agreement on the terms and conditions set forth therein; and

WHEREAS, the Original Borrower desires to sell to the Borrower all of its rights, title and interest in and to the Pledged Collateral and to assign to the Borrower all of its rights and obligations under the Original Agreement and the Transaction Documents (as hereinafter defined); and

WHEREAS, the Lender, the Alternate Lender and the Facility Agent are willing to consent to such sale and assignment on the terms provided herein; and

WHEREAS, the Borrower is willing to purchase the Pledged Collateral and to accept and assume all of the Original Borrower's rights and obligations under the Original Agreement and the Transaction Documents; and

WHEREAS, on or after the sale, assignment and assumption provided for herein, the Borrower proposes to engage in Transactions; and

1

WHEREAS, the Borrower desires to fund the Transactions, either at the time such Transactions are entered into or following the temporary financing thereof under a Covered Indenture (as hereinafter defined), through loans made by the Lender and the Alternate Lender on the terms and conditions set forth herein;

WHEREAS, to provide liquidity support to the Lender in connection with the loans made by it hereunder, the Lender and Royal Bank of Canada have entered into the Liquidity Agreement (as hereinafter defined), pursuant to which the Lender may, from time to time, assign all or a part of such loans to Royal Bank of Canada and/or to certain other Liquidity Facility Providers (as hereinafter defined) pursuant to the terms of the Liquidity Agreement, and as a result of such assignment, such financial institutions would become Secured Creditors hereunder; and

WHEREAS, to provide credit support to the Lender in connection with the loans being made by it hereunder, the Lender and Royal Bank of Canada have entered into a Credit Support Agreement (as hereinafter defined) pursuant to which Royal Bank of Canada or certain other Credit Support Providers (as hereinafter defined) have agreed to purchase undivided interests in loans not purchased by the Liquidity Facility Providers, and as a result of such assignment, such financial institutions would become Secured Creditors hereunder.

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

ARTICLE I

DEFINITIONS

Section 1.01. Certain Defined Terms. Certain capitalized terms used throughout this Agreement are defined above or in this Section.

As used in this Agreement and its exhibits, the following terms shall have the following meanings (such meanings to be equally applicable to both the singular and plural forms of the terms defined).

"Advance" means any Regular Advance, any Special Advance, any Liquidity Advance, any Credit Support Advance and any Rollover Advance.

"Advance Date" means, with respect to any Advance, the date on which such Advance is funded.

"Advance Percentage Calculation Report" means the report prepared by the Valuation Agent and delivered to the Facility Agent and the Borrower not later than four Business Days prior to each Advance, other than a Special Advance or a Rollover Advance, setting forth the Maximum Advance Percentage for the Eligible Loans to be financed with such Advance, in the form attached as Exhibit A to the Valuation Agent Agreement. The Maximum Advance Percentage determined pursuant to any Advance Percentage Calculation Report with respect to any Financed Loans shall remain in effect

2

with respect to such Financed Loans until the Advance Date immediately following the delivery of the next Valuation Report delivered pursuant to Section 5.12 hereof.

"Adverse Claim" means a lien, security interest, charge, encumbrance or other right or claim or restriction in favor of any Person (other than, with respect to the Pledged Collateral, any lien, security interest, charge, encumbrance or other right or claim or restriction in favor of the Trustee for the benefit of the Secured Creditors).

"Affected Party" means the Lender, the Alternate Lender, each Liquidity Facility Provider, each Credit Support Provider and any assignee or participant of the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider.

"Affiliate" when used with respect to a Person means any other Person controlling, controlled by or under common control with such Person. A Person shall be deemed to control another person if the controlling Person possesses, directly or indirectly, the power to direct or cause the direction of the management and policies of the other Person, whether through the ownership of voting securities, membership interests or otherwise.

"Aggregate Market Value" means, as of any date of determination, the sum of (a) with respect to assets in the Pledged Collateral which are Financed Loans as of such date, (i) the outstanding Principal Balance of such Financed Loans, as set forth in the most recently delivered Valuation Report, multiplied by the Loan Valuation Percentage, plus, without duplication,
(ii) 100% of any accrued interest thereon, and all accrued and unpaid Special Allowance Payments and interest subsidies, if any, thereon (other than the portion thereof, if any, attributable to the Higher SAP Differentials) to such date; (b) with respect to assets in the Pledged Collateral which are Permitted Investments and other cash balances, if any, on deposit in the Collection Account and the Cash Reserve Account, the principal balance thereof together with all interest accrued thereon; and (c) payments on Financed Loans or other assets received by a Servicer or the Borrower and not yet transferred to the Trustee (other than the portion thereof, if any, attributable to the Higher SAP Differentials); provided, however, if subsequent to any repayment or refinancing pursuant to Section 5.11 hereof the Principal Balance of Defaulted Student Loans exceeds 10% of the Principal Balance of all Financed Loans in "repayment status", the Aggregate Market Value of all Defaulted Student Loans shall be valued separately as Defaulted Student Loans on the related Valuation Date with a Loan Valuation Percentage of 97% for the purposes of clause (a)(i) above.

"Agreement" means this Amended and Restated Warehouse Loan and Security Agreement, as the same may be amended, restated, supplemented or otherwise modified from time to time hereafter.

"Alternate Advance Rate" means the interest rate to be paid on Regular Bank Advances, Liquidity Advances and Credit Support Advances. The Alternate Advance Rate is the annual interest rate equal to either: (a) the sum of the Base Rate and 2.0% if such Regular Bank Advance, Liquidity Advance or Credit Support Advance is

3

the result of the occurrence of an Event of Default hereunder; (b) the sum of the applicable LIBOR and 1.00% if such Regular Bank Advance, Liquidity Advance or Credit Support Advance is not the result of the occurrence of an Event of Default hereunder; (c) the sum of the Base Rate and 1.00% if (i) such Regular Bank Advance, Liquidity Advance or Credit Support Advance is funded on less than two (2) Business Days notice, or (ii) LIBOR cannot be determined, or (iii) it shall be unlawful for the Liquidity Facility Provider or the Credit Support Provider to obtain funds in the London interbank market to fund Advances; or (d) the Base Rate, if the Facility Agent advised the Borrower that an Alternate Interest Amount or a Liquidity Interest Amount based on LIBOR will not fully reflect the cost to the Alternate Lender, the Liquidity Facility Provider or the Credit Facility Provider, as applicable, of funding Advances based on LIBOR. The Alternate Advance Rate shall be computed on the basis of the actual number days in such interest period assuming a 360 day year, or if determined using the Base Rate, on the basis of the actual number days in such interest period using a 365 or, when applicable, 366-day year.

"Alternate Interest Amount" means with respect to any Calculation Period, an amount calculated by multiplying the average outstanding Regular Bank Advances for such Calculation Period by the weighted average Alternate Advance Rate for all Regular Bank Advances during such Calculation Period.

"Alternate Lender" means Royal Bank of Canada, each Person who accepts an assignment of Royal Bank of Canada's rights and obligations hereunder pursuant to Section 10.04, and the successors and assigns of any of them. The Alternate Lender may include one or more Persons following an assignment pursuant to Section 10.04, and if more than one Person, each Person who is an Alternate Lender will have the rights and obligations with respect to Advances in the respective percentages specified in the agreement(s) governing such assignment(s).

"Alternate Lender Termination Date" means June 1, 2003 (unless such date is extended pursuant to Section 2.16(b) hereof).

"Asset Coverage Ratio" means, as of the date of any Valuation Report, the ratio of (a) the Aggregate Market Value of assets in the Pledged Collateral as of such date to (b) the Liabilities as of such date and rounding to the nearest second decimal place.

"Asset Coverage Report" means, means a report furnished by the Portfolio Administrator to the Valuation Agent, the Facility Agent and the Borrower pursuant to Section 5.12(b) hereof, the form of which is attached as Exhibit F hereto.

"Authorized Officer of the Borrower" means the Borrower's president, chief financial officer, any vice president or assistant vice president.

"Bankruptcy Code" means Title 11 of the United States Code (11 U.S.C. Section 101 et seq.), as amended from time to time, and any successor statute.

"Base Rate" means the rate of interest most recently announced by the Facility Agent as its prime rate. The Base Rate is not necessarily intended to be the

4

lowest per annum rate of interest determined by the Facility Agent in connection with extensions of credit. The Base Rate shall change from time to time as the Facility Agent's prime rate changes.

"Benefit Plan" means any employee benefit plan as defined in
Section 3(3) of ERISA in respect of which the Borrower or any ERISA Affiliate of the Borrower is, or at any time during the immediately preceding six years was, an "employer" as defined in Section 3(5) of ERISA.

"Borrower" means Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC., a Nebraska corporation, and its successors and assigns.

"Business Day" means a day of the year other than a Saturday or a Sunday on which banks are not authorized or required to close in New York City or the city where the principal office of the Trustee is located (presently Denver, Colorado); provided, however, if the term "Business Day" is used in connection with LIBOR, means any day of the year on which dealings in dollar deposits are carried on in the London interbank market.

"Calculation Date" means the fourth Business Day preceding each Settlement Date.

"Calculation Period" means the calendar month preceding each Settlement Date.

"Cash Reserve Account" means the special account created pursuant to Section 2.06 hereof.

"Cash Reserve Requirement" means, as of any date of determination, one-half of one percent (0.50%) of the Outstanding Facility Amount as of such date.

"Closing Date" means February 14, 2002.

"Code" means the Internal Revenue Code of 1986, as amended, or any successor statute and the regulations promulgated and rulings issued thereunder.

"Collection Account" means the special account created pursuant to Section 2.04 hereof.

"Collection Advance Subaccount" means a subaccount established within the Collection Account pursuant to Section 2.04 hereof.

"Collections" means, (a) all revenue and recoveries of principal and interest and other payments and reimbursements of principal and accrued interest received with respect to any Financed Loan and any other collection of cash with respect to such Financed Loan (including, but not limited to, Interest Subsidy Payments, Special Allowance Payments, Indemnity Payments, finance charges and payments representing the repurchase of any Financed Loan or rebate of premium thereon pursuant to a Student

5

Loan Purchase Agreement) received or deemed to have been received pursuant to
Section 2.04 hereof; and (b) all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral.

"Commitment" means the obligation of each Liquidity Facility Provider to fund Liquidity Advances pursuant to the terms of the Liquidity Agreement.

"Consolidation Loan" means a loan made to an Eligible Borrower pursuant to which the Eligible Borrower consolidates two or more of its PLUS/SLS Loans, direct loans made by the Department of Education or Stafford Loans in accordance with the Higher Education Act.

"Covered Indenture" means, individually or collectively, each of (a) the Trust Indenture dated as of November 15, 1985, as amended, by and between the Borrower (successor to Nebraska Higher Education Loan Program), as issuer, and Wells Fargo Bank Minnesota, National Association, as successor trustee; (b) the Trust Indenture dated as of December 1, 1986, by and between the Borrower (successor to Nebraska Higher Education Loan Program), as issuer, and Wells Fargo Bank Minnesota, National Association, as successor trustee; (c) the Trust Indenture dated as of July 1, 1988, by and between the Borrower (successor to Nebraska Higher Education Loan Program), as issuer, and Wells Fargo Bank Minnesota, National Association, as successor trustee; (d) the Trust Indenture dated as of June 1, 1993, by and between the Borrower (successor to Nebraska Higher Education Loan Program), as issuer, and Wells Fargo Bank Minnesota, National Association, as successor trustee; and (e) the Trust Indenture dated as of September 1, 1993, by and between the Borrower (successor to Nebraska Higher Education Loan Program), as issuer, and Wells Fargo Bank Minnesota, National Association, as successor trustee, as each of the foregoing has been and may be amended, modified or supplemented from time to time.

"CP" means the Commercial Paper Notes issued by the Lender from time to time in the United States commercial paper market.

"CP Rate" means, with respect to each Regular CP Advance, the per annum rate (or if such rate is quoted on a discount basis, the yield equivalent of such amount expressed as a per annum rate), including dealer fees and issuing and paying agency fees, borne by CP issued by the Lender with respect to such Regular CP Advance. The Lender or the Facility Agent shall provide the Borrower with notice of the CP Rate applicable to each Regular CP Advance.

"Credit Support Advance" means a loan to the Borrower assigned to the Credit Support Providers by the Lender pursuant to the Credit Support Agreement, including any Rollover Advances funded by the Credit Support Providers pursuant to the Credit Support Agreement.

"Credit Support Agreement" means the Credit Support Asset Purchase Agreement, dated as of September 25, 1997, between the Lender and Royal Bank of

6

Canada, as the same has been and may be amended, restated, supplemented or otherwise modified from time to time.

"Credit Support Providers" means initially, Royal Bank of Canada, as the provider of the commitment under the Credit Support Agreement, and its successors and assigns, and any other financial institutions having a short-term unsecured debt rating of at least "A-l", "P-l" and "F-l" by S&P, Moody's, and Fitch, respectively, as assignees of the commitment of Royal Bank of Canada pursuant to the terms of the Credit Support Agreement, or otherwise providing all or a portion of a Credit Support Advance.

"Custodian" means, individually or collectively, NELnet Loan Services, Inc., and each additional Servicer or bailee with which the Borrower, the Eligible Lender Trustee and the Trustee have entered into a Custodian Agreement.

"Custodian Agreement" means, individually or collectively, (a) the Custodian Agreement, dated as of April 28, 2003, as amended or otherwise modified from time to time, among the Borrower, the Eligible Lender Trustee, the Trustee and NELnet Loan Services, Inc.; and (b) each additional or successor custodian agreement entered into among the Borrower, the Eligible Lender Trustee, the Trustee and a Custodian and approved by the Facility Agent.

"Custodian Fees" means the fees, expenses and charges of the Custodian pursuant to a Custodian Agreement, except to the extent included in Servicing Fees.

"Debt" of any Person means (a) indebtedness of such Person for borrowed money; (b) obligations of such Person evidenced by bonds, debentures, notes, letters of credit, interest rate and currency swaps or other similar instruments; (c) obligations of such Person to pay the deferred purchase price of property or services; (d) obligations of such Person as lessee under leases which shall have been or should be, in accordance with GAAP, recorded as capital leases; (e) obligations secured by an Adverse Claim upon property or assets owned by such Person, even though such Person has not assumed or become liable for the payment of such obligations; and (f) obligations of such Person under direct or indirect guaranties in respect of, and obligations (contingent or otherwise) to purchase or otherwise acquire, or otherwise to assure a creditor against loss in respect of, indebtedness or obligations of other Persons of the kinds referred to in clauses (a) through (e) above.

"Defaulted Student Loan" means any Student Loan (a) as to which any payment, or portion thereof, is more than 270 days past due from the original due date thereof, unless such Student Loan is a Higher Education Act Student Loan and such Student Loan is in Deferment, (b) the Obligor of which is the subject of an Event of Bankruptcy or is deceased or disabled, or (c) as to which a continuing condition that with notice or the lapse of time or both would constitute a default, breach, violation or event permitting acceleration under the terms of such Student Loan (other than payment defaults continuing for a period of not more than 270 days.)

7

"Deferment" means the period permitted by the Higher Education Act and the policies of the applicable Guarantor as being a period during which a borrower under a Student Loan may postpone making payments of principal and/or interest.

"Department of Education" means the United States Department of Education, or any other officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Early Amortization Event" means the occurrence of any one of the following events which has not been remedied to the satisfaction of the Facility Agent within five Business Days (a) the outstanding Principal Balance of Financed Loans constituting Proprietary Loans, computed as a percentage of the Principal Balance of all Financed Loans, exceeds 20%; (b) the outstanding Principal Balance of unsubsidized Stafford Loans in either "enrolled" or "grace" status, computed as a percentage of the Principal Balance of all Financed Loans, exceeds 60%; (c) the outstanding Principal Balance of Financed Loans that are thirty (30) or more days delinquent, computed as a percentage of the Principal Balance of all Financed Loans in "repayment status", exceeds 23%; (d) the outstanding Principal Balance of Financed Loans in "claim" status, computed as a percentage of the Principal Balance of all Financed Loans in "repayment status", exceeds 20%; or (e) the outstanding Principal Balance of Financed Loans in "claim" status, computed as a percentage of the Principal Balance of Financed Loans in "repayment" status, exceeds 15% on any two consecutive Settlement Dates. The Trustee shall not be deemed to have actual knowledge of an Early Amortization Event unless and until a Corporate Trust Officer of the Trustee has received written notification from the Facility Agent or the Borrower.

"Effectiveness Date" has the meaning specified in Section 3.03 hereof.

"Eligible Borrower" means a borrower who is eligible under the Higher Education Act to be the obligor of a loan for financing a program of education at an Eligible Institution, including a borrower who is eligible under the Higher Education Act to be an obligor of a loan made pursuant to Section 428A, 428B and 428C of the Higher Education Act.

"Eligible Institution" means (a) an institution of higher education, (b) a vocational school or (c) any other institution which, in all of the above cases, has been approved by the Department of Education and the applicable Guarantor.

"Eligible Lender" means any "eligible lender," as defined in the Higher Education Act, which has received an eligible lender designation from the Guarantor with respect to Guaranteed Loans.

"Eligible Lender Trust Agreement" means the Eligible Lender Trust Agreement dated as of April 28, 2003, between the Eligible Lender Trustee and the Borrower, as the same may be amended, supplemented or modified from time to time.

8

"Eligible Lender Trustee" means Wells Fargo Bank Minnesota, National Association, as Eligible Lender, and its successors, which may at any time be substituted in its place pursuant to this Agreement.

"Eligible Lender Trustee Fees" means the fees, expenses and charges of the Eligible Lender Trustee, including legal fees and expenses.

"Eligible Lender Trustee Guarantee Agreements" means, (i) the agreements for guarantee of Student Loans with federal reinsurance between the Eligible Lender Trustee and the following Guarantors: Massachusetts Higher Education Assistance Corporation; California Student Aid Commission; Connecticut Student Loan Foundation; Colorado Student Loan Program; Education Assistance Corporation; Educational Credit Management Corporation (TGAI); Finance Authority of Maine; Georgia Higher Education Assistance Commission; Great Lakes Higher Education Guaranty Corporation; Iowa College Student Aid Commission; Illinois Student Assistance Commission; Kentucky Higher Education Assistance Authority; Louisiana Office of Student Financial Assistance; Montana Guaranteed Student Loan Program; Michigan Higher Education Assistance Authority; Missouri Student Loan Program; Northwest Education Loan Association; New Jersey Office of Student Assistance; Nebraska Student Loan Program (National); State Higher Education Services Corporation (New York); Oklahoma Guaranteed Student Loan Program; Office of Student Financial Assistance; Florida Department of Education; Oregon State Scholarship Commission; Pennsylvania Higher Education Assistance Agency; Student Loan Guarantee Foundation of Arkansas; Texas Guarantee Student Loan Corporation; Tennessee Student Assistance Corporation; United Student Aid Funds and U.S. Office of Education (FISL) and (ii) any other guarantee or agreement issued by any Guarantor to the Eligible Lender Trustee, and any amendment to any of the foregoing entered into in accordance with the provisions thereof and hereof.

"Eligible Loan" means a Student Loan (or a beneficial or participation interest therein):

(a) which was originated or acquired by the Borrower (either directly or through a Participation Agreement) in the ordinary course of its business and was originated in the United States, its territories or possessions;

(b) that constitutes an account or payment intangible as defined in the UCC as in effect in the jurisdiction that governs the perfection of the interests of the Borrower therein and the perfection of the Trustee's interest therein under this Agreement;

(c) the borrower for which is an Eligible Borrower;

(d) if such Student Loan is a subsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department of Education; if such Student Loan is a Consolidation Loan, such Student Loan qualifies the holder thereof to receive Interest

9

Subsidy Payments and Special Allowance Payments from the Department of Education to the extent applicable; and if such Student Loan is a PLUS/SLS or an unsubsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Special Allowance Payments from the Department of Education to the extent applicable;

(e) at the time of purchase with proceeds from an Advance, is not a Defaulted Student Loan and has not been tendered at any time to any Guarantor for payment;

(f) that provides or, when the payment schedule with respect thereto is determined, will provide for payments on a periodic basis that will fully amortize the Principal Balance thereof by its maturity, as such maturity may be modified in accordance with applicable deferral and forbearance periods granted in accordance with applicable laws, including the Higher Education Act and any Guarantee Agreements, as applicable;

(g) that is denominated and payable only in United States dollars;

(h) that together with the related Student Loan Note therefor represents the genuine, legal, valid and binding payment obligation of the related borrower, enforceable by or on behalf of the holder thereof against such borrower in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, fraudulent conveyance and similar laws relating to creditors' rights generally and subject to general principles of equity; and that has not been satisfied, subordinated or rescinded and no right of rescission, setoff, counterclaim or defense has been asserted or, to the knowledge of the Borrower, overtly threatened in writing with respect to such Student Loan;

(i) that (i) is the subject of a valid Guarantee Agreement with an eligible Guarantor; (ii) with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Guarantee Agreement; and (iii) with respect to which all amounts due and payable to the Department of Education or a Guarantor, as the case may be, have been paid in full;

(j) that (i) is the subject of a valid Servicing Agreement with a Servicer which, together with the Borrower and the Trustee, has executed and delivered a Custodian Agreement; (ii) with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Servicing Agreement; and (iii) with respect to which all amounts due and payable to the Servicer have been paid in full;

(k) the payment terms of which have not been altered or amended except in accordance with the Higher Education Act; and

(1) if such Student Loan is serviced by Great Lakes Educational Loan Services, Inc., the outstanding Principal Balance of which when added to the aggregate outstanding Principal Balance of all other Financed Loans serviced by Great Lakes

10

Educational Loan Services, Inc. shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans.

"ERISA" means the U.S. Employee Retirement Income Security Act of 1974, as amended from time to time, and the regulations promulgated and rulings issued thereunder.

"ERISA Affiliate" means (a) any corporation which is a member of the same controlled group of corporations (within the meaning of Section 414(b) of the Code) as the Borrower; (b) a trade or business (whether or not incorporated) under common control (within the meaning of Section 414(c) of the Code) with the Borrower or (c) a member of the same affiliated service group (within the meaning of Section 414(m) of the Code) as the Borrower, any corporation described in clause (a) above or any trade or business described in clause (b) above.

"Escrow Account" means the special account created by Section 2.07A hereof.

"Event of Bankruptcy" shall be deemed to have occurred with respect to a Person if either:

(a) a case or other proceeding shall be commenced, without the application or consent of such Person, in any court, seeking the liquidation, reorganization, debt arrangement, dissolution, winding up, or composition or readjustment of debts of such Person, the appointment of a trustee, receiver, custodian, liquidator, assignee, sequestrator or the like for such Person or all or substantially all of its assets, or any similar action with respect to such Person under any law relating to bankruptcy, insolvency, reorganization, winding up or composition or adjustment of debts, and such case or proceeding shall continue undismissed, or unstayed and in effect, for a period of 60 consecutive days; or an order for relief in respect of such Person shall be entered in an involuntary case under the federal bankruptcy laws or other similar laws now or hereafter in effect; or

(b) such Person shall commence a voluntary case or other proceeding under any applicable bankruptcy, insolvency, reorganization, debt arrangement, dissolution or other similar law now or hereafter in effect, or shall consent to the appointment of or taking possession by a receiver, liquidator, assignee, trustee, custodian, sequestrator (or other similar official) for, such Person or for any substantial part of its property, or shall make any general assignment for the benefit of creditors, or shall fail to, or admit in writing its inability to, pay its debts generally as they become due, or, if a corporation or similar entity, its board of directors shall vote to implement any of the foregoing.

"Event of Default" has the meaning assigned to that term in Article VI hereof.

11

"Excess Coverage" means any amounts on deposit in the Collection Account which, if paid to the Borrower pursuant to Section 2.05(c)(xi) hereof, would not result in (a) an Asset Coverage Ratio of less than 103% or (b) cause the Net Revenue to be less than zero, as determined by the Valuation Agent.

"Facility Agent" means Royal Bank of Canada, a Canadian banking corporation, and its successors and assigns, in its capacity as agent of the Lender and the Alternate Lender hereunder, as agent of the Liquidity Facility Providers pursuant to the Liquidity Agreement and as agent of the Credit Support Providers pursuant to the Credit Support Agreement.

"Federal Reimbursement Contracts" means any agreement between any Guarantor and the Department of Education providing for the payment by the Department of Education of amounts authorized to be paid pursuant to the Higher Education Act, including but not necessarily limited to reimbursement of amounts paid or payable upon defaulted Financed Loans and other student loans Guaranteed by any Guarantor and federal Interest Subsidy Payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantor.

"FFEL Program" means the Federal Family Education Loan Program authorized under the Higher Education Act, including Federal Stafford Loans authorized under Sections 427 and 428 thereof, Federal Supplemental Loans for Students authorized under Section 428A thereof, Federal PLUS Loans authorized under Section 428B thereof, Federal Consolidation Loans authorized under Section 428C thereof and Unsubsidized Stafford Loans authorized under Section 428H thereof.

"Financed Loans" means any Student Loans (or beneficial or participation interests therein) financed with Advances under this Agreement that were purchased by the Borrower from a Seller pursuant to a Student Loan Purchase Agreement.

"Fitch" means Fitch, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the CP of the Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Lender.

"GAAP" means generally accepted accounting principles as in effect from time to time in the United States.

"Governmental Authority" means the United States of America, any state or other political subdivision thereof and any entity exercising executive, legislative, judicial, regulatory or administrative functions of or pertaining to government.

"Grant" or "Granted" means to pledge, create and grant a first priority security interest in and with regard to property free and clear of all Adverse Claims. A Grant of Financed Loans, other assets or of any other agreement includes all rights, powers and options (but none of the obligations) of the granting party thereunder.

12

"Guarantee" or "Guaranteed" means, with respect to a Student Loan, the insurance or guarantee by the Guarantor, in accordance with the terms and conditions of the Guarantee Agreement, of at least the minimum required by law of the principal of the Student Loan and the coverage of the Student Loan by the Federal Reimbursement Contracts providing, among other things, for reimbursement to the Guarantor for losses incurred by it on defaulted Student Loans insured or guaranteed by the Guarantor up to the minimum required by law of such losses.

"Guarantee Agreements" means the Federal Reimbursement Contracts, the Trustee Guarantee Agreements, the Eligible Lender Trustee Guarantee Agreements and any other similar guarantee or agreement issued by a Guarantor to the Trustee or the Eligible Lender Trustee, which pertain to Student Loans.

"Guarantee Program" means the Guarantor's student loan guarantee program pursuant to which the Guarantor guarantees or insures Student Loans.

"Guaranteed Loan" means an Eligible Loan which is Guaranteed.

"Guarantor" means any entity authorized to guarantee Student Loans under the Higher Education Act and with which the Trustee or the Eligible Lender Trustee maintains in effect a Guarantee Agreement.

"Higher Education Act" means Title IV, Parts B, F and G of the Higher Education Act of 1965, as amended or supplemented from time to time, and all regulations and guidelines promulgated thereunder.

"Higher SAP Differential" means, for each Higher SAP Loan, the difference between (i) the Special Allowance Payment actually received and (ii) an estimate of the Special Allowance Payments that would have been received had such Student Loan not qualified as a Higher SAP Loan (such estimate based on a methodology described in Exhibit L hereto or such other methodology reasonably acceptable to the Facility Agent).

"Higher SAP Loan" means a Student Loan (a) the acquisition of which was previously financed by the Borrower with the proceeds of tax-exempt bonds issued under a Covered Indenture and (b) which qualifies for Special Assistance Payments as calculated under the Department of Education regulation implementing Section 438(b)(l)(i) and (ii) of the Higher Education Act (20 U.S.C. 1087-1 (b)(l)(i) and (ii)), found at 34 C.F.R. 682.302.

"Indemnification Agreement" means the Indemnification Agreement, dated as of February 1, 2002, between Nelnet and the Original Borrower, as and amended by a First Amendment to Indemnification Agreement dated as of April 28, 2003, among Nelnet, the Borrower and the Original Borrower, for the benefit of the Borrower (as assignee of the Original Borrower) and the Secured Creditors, as amended, modified or supplemented pursuant to the terms thereof.

13

"Indemnified Amounts" has the meaning assigned to that term in Article VIII hereof.

"Indemnity Payments" means any payment received by the Borrower pursuant to the Indemnification Agreement.

"Independent Director" means a Person who (a) is not a stockholder or other securityholder (whether direct, indirect or beneficial), customer or supplier of the Borrower or any of its Affiliates; (b) is not a director, officer, employee, former employee, Affiliate, member, manager or associate of the Borrower or any of its Affiliates (other than in its capacity as the Independent Director for the Borrower or any of its Affiliates); (c) is not related to any Person referred to in clauses (a) or (b); and (d) is not a trustee, conservator or receiver for the Borrower or any of its Affiliates (other than in its capacity as Independent Director for the Borrower or any of its Affiliates).

"Interest Period" means, for each Advance, the period commencing on the Advance Date of such Advance and ending on (but excluding) the Maturity Date of such Advance.

"Interest Subsidy Payments" means the interest subsidy payments on Student Loans received from the Department of Education pursuant to
Section 428 of the Higher Education Act or similar payments authorized by federal law or regulations.

"Investment" means, with respect to any Person, any direct or indirect loan, advance or investment by such Person in any other Person, whether by means of share purchase, capital contribution, loan or otherwise, excluding commission, travel and similar advances to officers, employees and directors made in the ordinary course of business.

"Lender" means Thunder Bay Funding Inc., a Delaware corporation, and its successors and assigns.

"Liabilities" means the sum of (a) the Outstanding Facility Amount, (b) all accrued Program Availability Fees, Program Usage Fees, the Alternate Interest Amounts and Liquidity Interest Amounts applicable thereto and
(c) any accrued and unpaid fees, including Custodian Fees, Liquidity Fees, Servicing Fees, Portfolio Administration Fees, Trustee Fees, Eligible Lender Trustee Fees and any other fees payable by the Borrower pursuant to the Transaction Documents, the Liquidity Agreement or the Credit Support Agreement.

"LIBOR" means for any Interest Period, the rate determined as of the second Business Day before the first day of such Interest Period for Eurodollar deposits of 30, 60 or 90 days as determined by the Facility Agent in consultation with the Borrower which appears on Telerate Page 3750 (as defined in the International Swaps and Derivatives Associations, Inc. 1991 Interest Rate and Currency Definitions) or such other page as may replace Telerate Page 3750.

14

"Liquidity Advances" means a loan to the Borrower assigned by the Lender to the Liquidity Facility Provider(s) pursuant to the Liquidity Agreement, including any Rollover Advances funded by the Liquidity Facility Provider(s) pursuant to the Liquidity Agreement.

"Liquidity Agreement" means the Liquidity Asset Purchase Agreement, dated as of February 14, 2002, between the Lender and Royal Bank of Canada, as the same has been and may be amended, restated, supplemented or otherwise modified from time to time hereafter.

"Liquidity Facility" means, individually or collectively, (a) the Liquidity Agreement and (b) any other such agreement entered into between the Lender and any Person providing liquidity support for the CP issued to finance the Financed Loans.

"Liquidity Facility Provider" means initially, Royal Bank of Canada, as the provider of the Commitment under the Liquidity Agreement, and it successors and assigns, and any other financial institutions having a short-term unsecured debt rating of at least "A-" "P-" and "F-l" by S&P, Moody's, and Fitch, respectively, as assignees of the Commitment of Royal Bank of Canada pursuant to the terms of the Liquidity Agreement, or otherwise providing all or a portion of the Liquidity Facility.

"Liquidity Fee" means fees payable to a Liquidity Facility Provider pursuant to the terms of its Liquidity Facility and any other fees or expenses of the Facility Agent or the Liquidity Facility Providers that the Borrower may from time to time agree to pay.

"Liquidity Interest Amount" means an amount, with respect to any Calculation Period, calculated by multiplying the average outstanding Liquidity Advances and Credit Support Advances for such Calculation Period by the weighted average Alternate Advance Rate for all Liquidity Advances and Credit Support Advances for such Calculation Period.

"Liquidity Termination Event" means the earliest to occur of the following: (a) any Liquidity Facility Provider then providing liquidity to the Lender has its rating lowered below "A-l" by S&P, "P-l" by Moody's or "F-l" by Fitch, unless a replacement Liquidity Facility Provider having ratings of at least "A-l" from S&P, "P-l" by Moody's and "F-l" by Fitch is substituted within 30 days of such downgrade; (b) any Liquidity Facility Provider shall fail to honor any of its payment obligations under the Liquidity Agreement; (c) the Liquidity Agreement shall cease for any reason to be in full force and effect or be declared null and void or (d) June 1, 2003 (unless such date is extended pursuant to the Liquidity Agreement).

"Loan Valuation Percentage" as determined by the Valuation Agent means (a) (i) the present value of the Net Revenue (using the Portfolio Characteristics and the Valuation Report Assumptions or the Advance Percentage Calculation Assumptions, as appropriate) divided by (ii) the outstanding Principal Balance of the

15

Student Loans to be financed and/or the Financed Loans, as the case may be; plus
(b) 100%.

"Material Adverse Effect" means a material adverse effect on:

(a) the financial condition of the Borrower;

(b) the ability of the Borrower to perform its obligations under this Agreement or any other Transaction Document; or

(c) the status, existence, perfection, priority or enforceability of the interest in the Pledged Collateral.

"Maturity Date" means the specified maturity of each Advance, which, unless otherwise extended by mutual agreement between the Facility Agent and the Borrower, shall be the first Business Day of the calendar month following the calendar month in which such Advance was made.

"Maximum Advance Amount" means an amount equal to the sum of
(a) the Loan Valuation Percentage, multiplied by the aggregate outstanding Principal Balance of Eligible Loans proposed to be financed, and (b) accrued and unpaid interest, Interest Subsidy Payments and Special Allowance Payments on such Eligible Loans.

"Maximum Advance Percentage" means the rate, stated as a percentage, of the aggregate outstanding principal amount of the Eligible Loans financed or to be financed, as determined by the Valuation Agent, all as calculated by the Valuation Agent pursuant to Article III of the Valuation Agent Agreement. The Maximum Advance Percentage determined pursuant to any Advance Percentage Calculation Report or set forth in any Valuation Report shall remain in effect with respect to the applicable Financed Loans until the Advance Date immediately following the delivery of the next Valuation Report delivered pursuant to Section 5.12 hereof.

"Maximum Facility Amount" means, at any time, $450,000,000 as such amount may be adjusted from time to time pursuant to Section 2.03 hereof; provided, however, that at all times on or after the termination of the Revolving Period, the "Maximum Facility Amount" shall mean the Outstanding Facility Amount.

"Minimum Asset Coverage Requirement" means an Asset Coverage Ratio of 100.25%.

"Monthly Report" means a report, in substantially the form of Exhibit E hereto prepared by the Portfolio Administrator and approved and furnished by the Borrower to the Trustee, the Valuation Agent and the Facility Agent.

"Moody's" means Moody's Investors Service, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the CP of the Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Lender.

16

"Multiemployer Plan" means a "multiemployer plan" as defined in Section 4001 (a)(3) of ERISA which is or was at any time during the current year or the immediately preceding five years contributed to by the Borrower or any ERISA Affiliate on behalf of its employees.

"Nelnet" means Nelnet, Inc., a Nevada corporation, and its successors and assigns.

"Net Revenue" means the projected net income to be received from the Eligible Loans to be financed and/or the Financed Loans, as the case may be, after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Valuation Report Assumptions.

"Notice of Release" means a notice of release of security interest in a Financed Loan in substantially the form of Exhibit K hereto.

"Obligations" means all present and future indebtedness and other liabilities and obligations (howsoever created, arising or evidenced, whether direct or indirect, absolute or contingent, or due or 'to become due) of the Borrower to the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers, the Trustee, the Eligible Lender Trustee and/or any other Person, arising under or in connection with this Agreement or any other Transaction Document or the transactions contemplated hereby or thereby and shall include, without limitation, all liability for principal of and interest on the Advances, closing fees, unused line fees, audit fees, expense reimbursements, indemnifications, and other amounts due or to become due under the Transaction Documents, including, without limitation, interest, fees and other obligations that accrue after the commencement of an insolvency proceeding (in each case whether or not allowed as a claim in such insolvency proceeding).

"Obligor" means a Person obligated to make payments with respect to a Student Loan including the student, the Guarantors and the Department of Education.

"Original Borrower" means NELnet Student Loan Warehouse Corporation-1, a Nevada corporation.

"Other Assets" means any assets (or interests therein) (other than the Pledged Collateral) conveyed or purported to be conveyed by the Borrower to another Person or Persons other than the Trustee for the benefit of the Secured Creditors, whether by way of a sale, capital contribution or by virtue of the granting of a lien.

"Outstanding Facility Amount" means at any time the aggregate principal amount of outstanding Advances made to the Borrower under this Agreement.

"Participation Agreement" means a participation agreement between the Borrower and a Seller, substantially in the form attached as Exhibit H hereto, for the purchase of participation interests in Eligible Loans.

17

"Payment Account" means the following:

Bank Name:                 Bankers Trust Company
ABA Number:                #021-001-033
Account Name:              Thunder Bay Funding Inc.
Account Number:            003-63-610
Attention:                 Kim Sukdeo (212) 250-6918.

"Permitted Investments" means (a) securities issued or directly and fully guaranteed or insured by the United States government or any agency or instrumentality thereof having maturities of no more than 90 days from the date of acquisition; (b) time deposits and certificates of deposit having maturities of no more than 90 days from the date of acquisition, maintained with or issued by any commercial bank having capital and surplus in excess of $500,000,000 and having a short-term rating not less than "A-l" or the equivalent thereof from S&P, not less than "P-l" or the equivalent thereof from Moody's and, if rated by Fitch, not less than "F-l" or the equivalent thereof from Fitch; (c) repurchase obligations for underlying securities of the types described in clauses (a) or (b) above with a term of not more than ten days and maturing no later than 90 days after the date of acquisition; (d) commercial paper (other than CP) maturing within 90 days after the date of acquisition and having a rating of not less than "A-l" or the equivalent thereof from S&P, not less than "P-l" or the equivalent thereof from Moody's and if rated by Fitch, not less than "F-l" or the equivalent thereof from Fitch; (e) freely redeemable shares in money market funds having a rating of "AAA-m" or "AAAM-G" from S&P, "Aaa" from Moody's and, if rated by Fitch, "AAA" from Fitch; and (f) any other investment approved in writing by the Facility Agent.

"Person" means an individual, partnership, corporation (including a business trust), joint stock company, trust, unincorporated association, joint venture, government (or any agency or political subdivision thereof) or other entity.

"Pledged Collateral" has the meaning specified in Section 2.10 hereof.

"PLUS/SLS" means a Student Loan originated under the authority set forth in Section 428 A or B (or a predecessor section thereto) of the Higher Education Act and shall include Student Loans designated as "PLUS Loans" or "SLS Loans," as defined, under the Higher Education Act.

"Portfolio Administration Fee" means, for each Calculation Period, a per annum fee payable monthly in arrears equal to 0.45% on the average outstanding Principal Balance of the Financed Loans during such Calculation Period and paid to the Portfolio Administrator.

"Portfolio Administrator" means Nelnet or its successors and assigns.

"Principal Balance" means, with respect to any Student Loan or any Financed Loan and any specified date, the original principal amount of such Student Loan or Financed Loan, plus capitalized interest thereon, if any, minus prior payments of

18

principal by or on behalf of the Obligor of such Student Loan or Financed Loan as of such date.

"Program Availability Fees" means, for any Calculation Period, an amount calculated by multiplying the unused portion of this Agreement (being the Maximum Facility Amount less the average outstanding Advances for such Calculation Period) by an annual rate equal to 0.165% per annum. The Program Availability Fees shall be computed on the basis of the actual number days in such Calculation Period and assuming a 360 day year.

"Program Usage Fees" means, for any Calculation Period, an amount calculated by multiplying the average outstanding Regular CP Advances for such Calculation Period by an annual rate equal to the sum of (a) the weighted average CP Rate for all Regular CP Advances during such Calculation Period and
(b) 0.28%. The Program Usage Fees shall be computed on the basis of the actual number days in such Calculation Period and assuming a 360 day year.

"Proprietary Institution" means a for-profit vocational school, including a proprietary institution.

"Proprietary Loan" means a loan made to or for the benefit of a student attending a Proprietary Institution.

"Quarterly Valuation Date" means the fourth Business Day preceding each Settlement Date occurring in the months of March, June, September and December.

"Records" means all documents, books, records, Student Loan Notes and other information (including without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to Financed Loans or otherwise in respect of the Pledged Collateral.

"Regular Advance" means a Regular Bank Advance or a Regular CP Advance.

"Regular Bank Advance" means a loan made to the Borrower funded by the Alternate Lender, including any Special Advances or Rollover Advances funded by the Alternate Lender.

"Regular CP Advance" means a loan made to the Borrower funded by the Lender with CP, including any Special Advances or Rollover Advances funded by the Lender with CP.

"Regulatory Change" means, relative to any Affected Party:

(a) after the date of this Agreement, any change in, or the adoption, implementation, change in phase-in or commencement or effectiveness of, any:

19

(i) United States federal or state law or foreign law applicable to such Affected Party;

(ii) regulation, interpretation, directive, requirement or request (whether or not having the force of law) applicable to such Affected Party of (A) any court, governmental authority charged with the interpretation or administration of any law referred to in clause (a)(i) above or of (B) any fiscal, monetary or other authority having jurisdiction over such Affected Party; or

(iii) generally accepted accounting principles or regulatory accounting principles applicable to such Affected Party and affecting the application to such Affected Party of any law, regulation, interpretation, directive, requirement or request referred to in clause (a)(i) or (a)(ii) above; or

(b) any change after the date of this Agreement in the application to such Affected Party of any existing law, regulation, interpretation, directive, requirement, request or accounting principles referred to in clause (a)(i), (a)(ii) or (a)(iii) above.

"Requested Advance Amount" means the amount of the Advance that is requested by the Borrower, not to exceed the Maximum Advance Amount.

"Requested Advance Percentage" means the rate, stated as a percentage, of the aggregate Principal Balance of the Eligible Loans to be financed by an Advance that is requested by the Borrower, not to exceed the Maximum Advance Percentage.

"Revolving Period" means the period commencing on the Closing Date and terminating on the earlier of (a) Termination Date and (b) the date of any Liquidity Advance or any Credit Support Advance; provided, however, that so long as no Event of Default or an event which with the lapse of time or the giving of notice, or both, would constitute an Event of Default, shall have occurred and be continuing, the Revolving Period may be reinstated at any time prior to the occurrence of the Termination Date with the consent of the Facility Agent.

"Rollover Advance" means a Regular Advance, a Credit Support Advance or a Liquidity Advance, the funding of which would not and does not have the effect of increasing the Outstanding Facility Amount.

"S&P" means Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the CP of the Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Lender.

"Schedule of Purchased Student Loans" means a listing of certain Financed Loans of the Borrower delivered to and held by the Trustee pursuant to Section 3.02(a) hereof and to the Facility Agent pursuant to Section 5.01(c)(vii) hereof (which Schedule may be in the form of microfiche or computer file or other medium

20

acceptable to the Facility Agent or the Trustee, as applicable), as from time to time amended, supplemented, or modified, which Schedule delivered to the Trustee shall be the master list of all Financed Loans then compromising a part of the Pledged Collateral pursuant to this Agreement.

"Secured Creditors" means, (a) to the extent there are Regular CP Advances outstanding hereunder, the Lender, (b) to the extent there are Regular Bank Advances outstanding, the Alternate Lender, (c) to the extent there are Liquidity Advances outstanding, the Liquidity Facility Providers which have funded the Liquidity Advances and (d) to the extent there are Credit Support Advances outstanding, the Credit Support Providers which have funded the Credit Support Advances.

"Sellers" means any entity which sells Eligible Loans or participation interests in Eligible Loans to the Borrower pursuant to the terms of a Student Loan Purchase Agreement.

"Servicer" means, individually or collectively, (a) NELnet Loan Services, Inc., (b) Sallie Mae Servicing L.P., (c) Great Lakes Educational Loan Services, Inc., (d) Pennsylvania Higher Education Assistance Agency and (e) any other organization with which the Borrower has entered into a Servicing Agreement with respect to Eligible Loans, with the prior written approval of the Facility Agent; provided, however, Sallie Mae Servicing L.P., Great Lakes Educational Loan Services, Inc. and Pennsylvania Higher Education Assistance Agency shall not service any Financed Loans until the Facility Agent has approved in writing its respective Servicing Agreement.

"Servicer Event of Default" means (a) any Servicer shall fail in any material respect to perform or observe any term, covenant or agreement that is an obligation of such Servicer under its Servicing Agreement (other than as referred to in clause (b) below) and such failure continues unremedied for 10 days after (i) written notice thereof shall have been given by the Borrower or the Trustee to the Borrower or the Servicer or (ii) the Servicer has actual knowledge thereof; (b) any Servicer shall fail to make any payment or deposit to be made by it under its Servicing Agreement when due and such failure shall remain unremedied for three Business Days; (c) any representation or warranty made or deemed to be made by any Servicer (or any of its officers) under or in connection with its Servicing Agreement or any information or report delivered pursuant to its Servicing Agreement shall prove to have been false or incorrect in any material respect when made; (d) an Event of Bankruptcy shall have occurred with respect to a Servicer; (e) (i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings (whether or not existing at the time of the execution hereof) not disclosed in writing by the Borrower to the Facility Agent prior to the execution and delivery of this Agreement is pending against a Servicer or any of its Affiliates at the time execution hereof; or (ii) any material development not so disclosed has occurred in any such litigation or proceedings so disclosed, which in the case of clause (i) or (ii) above, in the opinion of the Facility Agent, has a material adverse effect on the ability of such Servicer to perform its obligations under its Servicing Agreement.

21

"Servicing Agreement" means, individually or collectively, (a) the Servicing Agreement, dated as of April 28, 2003, between the Borrower (as assignee of the Original Borrower) and NELnet Loan Services, Inc.; (b) the UNIPAC Service Corporation Guaranteed Student Loan Program Servicing Agreement dated as of December 1, 1996, as amended, among the Borrower, the Servicer and NEBHELP Capital Services, Inc.; and with the prior written consent of the Facility Agent, any other servicing agreement between the Borrower and any Servicer, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Facility Agent, under which the respective Servicer agrees to administer and collect the Financed Loans.

"Servicing Fees" means any fees payable by the Borrower to a Servicer with respect of servicing Financed Loans pursuant to the provisions of its Servicing Agreement, including legal fees and expenses.

"Settlement Date" means the first Business Day of each month.

"Solvent" means, at any time, a condition under which:

(a) the fair value and present fair saleable value of such Person's total assets is, on the date of determination, greater than such Person's total liabilities (including contingent and unliquidated liabilities) at such time;

(b) the fair value and present fair saleable value of such Person's assets is greater than the amount that will be required to pay such Person's probable liability on its existing debts as they become absolute and matured ("debts," for this purpose, includes all legal liabilities, whether matured or unmatured, liquidated or unliquidated, absolute, fixed or contingent);

(c) such Person is and shall continue to be able to pay all of its liabilities as such liabilities mature; and

(d) such Person does not have unreasonably small capital with which to engage in its current and in its anticipated business.

For purposes of this definition:

(i) the amount of a Person's contingent or unliquidated liabilities at any time shall be that amount which, in light of all the facts and circumstances then existing, represents the amount which can reasonably be expected to become an actual or matured liability;

(ii) the "fair value" of an asset shall be the amount which may be realized within a reasonable time either through collection or sale of such asset at its regular market value;

(iii) the "regular market value" of an asset shall be the amount which a capable and diligent business person could obtain for such asset from an interested buyer who is willing to purchase such asset under ordinary selling conditions; and

22

(iv) the "present fair saleable value" of an asset means the amount which can be obtained if such asset is sold with reasonable promptness in an arms-length transaction in an existing and not theoretical market.

"Special Advance" means an Advance for the purpose of acquiring Eligible Loans on an Advance Date other than a Settlement Date, the principal amount of which Advance shall not exceed (i) the aggregate principal amount of the Eligible Loans being purchased with such Advance, plus (ii) accrued and unpaid interest and Special Allowance Payments on such Eligible Loans.

"Special Allowance Payments" means special allowance payments authorized to be made by the Department of Education by Section 438 of the Higher Education Act, or similar allowances authorized from time to time by federal law or regulation.

"Special Valuation Date" means any date within 7 days after the receipt of a written request for a Valuation Report or an Asset Coverage Report from the Portfolio Administrator or the Facility Agent.

"Stafford Loan" means a loan made to an Eligible Borrower designated as such that is made under the Robert T. Stafford Student Loan Program in accordance with the Higher Education Act.

"Stock" means all shares, options, general or limited partnership interests, limited liability membership interests, or other equivalents (regardless of how designated), participation or other equivalents (however designated) of or in a corporation, partnership, limited liability company or equivalent entity, whether voting or non-voting, including, without limitation, common stock, warrants, preferred stock, convertible debentures or any other equity security, and all agreements, instruments and documents convertible, in whole or in part, into any one or more of all of the foregoing.

"Student Loan" means a Consolidation Loan, a PLUS/SLS Loan, a Stafford Loan or a Proprietary Loan.

"Student Loan Notes" means the promissory notes or other writings evidencing the Student Loans.

"Student Loan Purchase Agreement" means either (a) a student loan purchase agreement between the Borrower and a Seller, substantially in the form attached as Exhibit A hereto, for the purchase of Eligible Loans or (b) a Participation Agreement.

"Termination Date" means the earliest to occur of (a) June 1, 2005 (unless such date is extended pursuant to Section 2.16 hereof); (b) such other date as may be agreed in writing by the Facility Agent and the Borrower;
(c) the date of termination of the Maximum Facility Amount pursuant to Section 2.03 hereof; (d) the date of the declaration or automatic occurrence of the Termination Date pursuant to Article VI

23

hereof; (e) the occurrence of the Alternate Lender Termination Date or any Liquidity Termination Event; and (f) the occurrence of an Early Amortization Event.

"Transaction Documents" means, collectively, this Agreement, the Valuation Agent Agreement, the Indemnification Agreement, all Servicing Agreements, all Custodian Agreements, all Student Loan Purchase Agreements, all Guarantee Agreements, the Eligible Lender Trust Agreement and all other instruments, documents and agreements executed in connection with any of the foregoing.

"Treasury Regulations" means any regulations promulgated by the Internal Revenue Service interpreting the provisions of the Code.

"Trigger Rate" means, as to any Guarantor, such Guarantor's default rate as defined in Section 428(c)(l)(B) of the Higher Education Act.

"Trustee" means Zions First National Bank, Denver, Colorado, a national banking association, and its successor or successors and any other corporation which may at any time be substituted in its place pursuant to this Agreement.

"Trustee Fees" means the fees, expenses and charges of the Trustee, including legal fees and expenses.

"Trustee Guarantee Agreement" means, collectively, (i) the agreements for guarantee of Student Loans with federal reinsurance between the Trustee and the following Guarantors: Nebraska Student Loan Program, Inc.; United Student Aid Funds; Colorado Student Loan Program; Great Lakes Higher Education Guaranty Corporation; Education Assistance Corporation; Kentucky Higher Education Assistance Authority; Educational Credit Management Corporation; Oklahoma Guaranteed Student Loan Program; Texas Guaranteed Student Loan Program; and Student Loan Guarantee Foundation of Arkansas, Inc.; and (ii) any other guarantee or agreement issued by any Guarantor to the Trustee, and any amendment any of the foregoing entered into in accordance with the provisions thereof and hereof.

"UCC" means the Uniform Commercial Code as from time to time in effect in the specified jurisdiction.

"United States" means the United States of America.

"Valuation Agent" means RBC Dain Rauscher Inc., or any other entity appointed as Valuation Agent by the Borrower and approved by the Facility Agent, which approval shall not be unreasonably withheld.

"Valuation Agent Agreement" means the Valuation Agent Agreement, dated as of February 1, 2002, and amended as of April 28, 2003, among the Borrower (as assignee of the Original Borrower), the Lender, the Alternate Lender, the Facility Agent and the Valuation Agent and any other valuation agent agreement in the form attached as Exhibit B hereto among the Borrower, the Lender, the Alternate Lender, the Facility

24

Agent and the Valuation Agent, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Facility Agent.

"Valuation Date" means (a) each Quarterly Valuation Date and
(b) each Special Valuation Date.

"Valuation Report" means a report furnished by the Valuation Agent to the Portfolio Administrator, the Facility Agent and the Borrower pursuant to Section 5.12(a) hereof, the form of which is attached as Exhibit B to the Valuation Agent Agreement. The Maximum Advance Percentage shall remain in effect until the Advance Date immediately following the delivery of the next Valuation Report delivered pursuant to Section 5.12 hereof.

"Valuation Report Assumptions" means the cash flow and related assumptions set forth in Exhibit E to the Valuation Agent Agreement.

Section 1.02. Other Terms. All accounting terms not specifically defined herein shall be construed in accordance with GAAP. All terms used in Article 9 of the UCC in the State of New York and not specifically defined herein, are used herein as defined in such Article 9.

Section 1.03. Computation of Time Periods. Unless otherwise stated in this Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

ARTICLE IA

SALE OF PLEDGED COLLATERAL:
ASSIGNMENT AND ASSUMPTIONS

Section 1.01 A. Sale of Pledged Collateral.

(a) In consideration of the payment of $270,002,326.69 (which payment may be received in the form of an assumption by the Borrower of the Original Borrower's obligation to repay Advances under this Agreement) by the Borrower to the Original Borrower and the assumption by the Borrower provided for in Section 1.02A hereof, the receipt and sufficiency of which are hereby acknowledged, effective on the Effectiveness Date, the Original Borrower hereby sells, assigns, conveys, grants and transfers to the Borrower, without recourse, the Pledged Collateral. The Borrower hereby accepts the foregoing sale and assignment. Following the sale of the Pledged Collateral, legal title to the Financed Loans (both those sold and those to be acquired by the Borrower hereafter) will be held by the Eligible Lender Trustee.

(b) From and after the Effectiveness Date, (i) the Borrower shall assume all of the duties and obligations relating to the Pledged Collateral and (ii) the Original Borrower shall relinquish its rights and be released from its duties with respect to the Pledged Collateral.

25

(c) The Original Borrower represents and warrants to the Borrower that the Pledged Collateral is free and clear of any security interest, lien, charge, pledge, equity or encumbrance of any Person claiming through or under the Original Borrower, other than the lien created by this Agreement, the rights and obligations with respect to which are assigned pursuant to Section 1.02A.

(d) As of the Effectiveness Date, the Lender, the Alternate Lender, the Facility Agent and the Trustee hereby consent to such sale.

(e) The Borrower and the Original Borrower intend that the sale and transfer made under this Article IA shall constitute a sale and not a loan. The Original Borrower shall indicate on its records the sale of the Pledged Collateral. In the event, however, that a court of competent jurisdiction were to hold that the transaction provided for in this Article IA constitutes a loan and not a sale, it is the intention of the Borrower and the Original Borrower that this Agreement shall constitute a security agreement under applicable law and that the Original Borrower shall be deemed to have granted to the Borrower a first priority security interest in such Pledged Collateral to secure the obligations of the Original Borrower to repay the amounts deemed to be a loan.

Section 1.02A Assignment and Assumption.

(a) In consideration of the Borrower's acceptance of the obligations of the Original Borrower under this Agreement and the other Transaction Documents the sufficiency of which is hereby acknowledged, effective on the Effectiveness Date, the Original Borrower hereby assigns to the Borrower, without recourse, and the Borrower hereby accepts and assumes all of the Original Borrower's rights and obligations under this Agreement and the other Transaction Documents.

(b) From and after the Effectiveness Date, (i) the Borrower shall be a party to and be bound by all of the terms of this Agreement and the other Transaction Documents and shall have the rights and obligations (including, without limitation, with respect to Advances and the pledge of Student Loans financed hereunder) of the Borrower thereunder and (ii) the Original Borrower shall relinquish its rights and be released from its obligations under this Agreement and the other Transaction Documents.

(c) As of the Effectiveness Date, the Lender, the Alternate Lender and the Facility Agent hereby consent to such assignment and assumption.

ARTICLE II

THE FACILITY

Section 2.01. Advances. On the terms and conditions hereinafter set forth, the Alternate Lender agrees to make, and the Lender may, in its sole discretion make, Advances to the Borrower from time to time up to an aggregate principal amount outstanding at any one time not to exceed the Maximum Facility Amount in effect at the time of such Advance. In addition to the other terms and conditions hereinafter set forth, the Lender will not be obligated or committed to make any Regular CP Advance and shall not make any such Advance (a) unless the amount available for drawing by the

26

Lender under the Liquidity Facilities from Liquidity Facility Providers shall equal or exceed 102% of the aggregate amount of the principal due on the Outstanding Facility Amount (including any requested Advance) to the Lender; (b) if the Lender is unable for any reason to raise funds in the United States commercial paper market to make such Advances; (c) if the Lender, in good faith, determines there is a general disruption in the United States commercial paper market or the Lender's ability to access the commercial paper market; or (d) if any Liquidity Facility Provider fails to honor its payment obligations under its Liquidity Facility. Within the limits set forth in this Section and the other terms and conditions of this Agreement, during the Revolving Period, the Borrower may borrow, prepay and reborrow under this Section, hi addition, the aggregate principal amount of any Advance, which is not a Rollover Advance, during the Revolving Period shall not exceed the Maximum Advance Amount. All Advances hereunder shall be denominated in and be payable in United States dollars. All then outstanding Advances and other Obligations hereunder shall be due and payable on June 1, 2005 (unless such date is extended pursuant to
Section 2.16 hereof) or such earlier date as provided in Article VI hereof. The obligation of the Alternate Lender to make Advances hereunder shall expire on the Alternate Lender Termination Date.

Section 2.02. The Initial Advance and Subsequent Advances.

(a) Any Advances made by the Lender or the Alternate Lender during the Revolving Period will be made on a Settlement Date (unless otherwise agreed by the Borrower and the Facility Agent or such Advance is a Special Advance) at the request of the Borrower, subject to and in accordance with the terms and conditions of Section 2.01 hereof and this Section. In addition, during the Revolving Period, the Borrower may request up to eight (8) Special Advances in each calendar month for the purpose of acquiring additional Student Loans; provided, however, that no Special Advances may be requested to be made on the four Business Days preceding any Settlement Date. After the Revolving Period, the Lender and the Alternate Lender shall make only Rollover Advances on a Settlement Date (unless otherwise agreed by the Borrower and the Facility Agent) at the request of the Borrower, subject to and in accordance with the terms and conditions of Section 2.01 hereof and this Section, solely to the extent necessary to refund any maturing Advances.

(b) Subject to satisfaction of the conditions precedent set forth in this Agreement, the Borrower may request an Advance hereunder by giving written notice to the Lender, with a copy to the Trustee, in the form of Exhibit C hereto not later than 12:00 noon, Eastern time, at least three Business Days' prior to the proposed Advance Date; provided; however, that in the case of a Special Advance, such written notice to the Lender, with a copy to the Trustee, in the form of Exhibit D hereto need only be given not later than 12:00 noon, Eastern time, on the Business Day prior to the proposed Advance Date. Each such notice shall specify (i) the aggregate amount of such Advance, which shall be in an amount equal to or greater than $1,000,000, (ii) the Advance Date (which may only be a Settlement Date unless otherwise agreed by the Borrower and the Facility Agent or unless such Advance is a Special Advance),
(iii) if the Advance to be made is a Regular Bank Advance, a Liquidity Advance or a Credit Support Advance, the applicable Alternate Advance Rate for such Advance and (iv) the Requested Advance

27

Percentage, if applicable to the Advance, and the Requested Advance Amount (which shall not be greater than the aggregate principal amount of the Eligible Loans to be financed plus accrued and unpaid interest and Special Allowance Payments on such Eligible Loans if such Advance constitutes a Special Advance). On the Advance Date, the Alternate Lender shall and the Lender, in its sole discretion, may upon satisfaction of the applicable conditions set forth in this Agreement, make available to the Borrower in same day funds, the amount of such Advance by payment to the account which the Borrower has designated in writing.

(c) Except as otherwise provided in Article VIII hereof or elsewhere herein, principal and accrued Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts on the Advances shall be payable solely from the Pledged Collateral and from payments made or owing pursuant to the "Collateral Calls" made in accordance with Section 5.15 hereof. The Advances plus accrued Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts shall be paid at the times specified in Section 2.13 hereof and may not be prepaid in whole or in part on any day other than the applicable Maturity Date without the consent of the Facility Agent.

(d) If as a result of a draw under the Liquidity Agreement or the Credit Support Agreement a Regular CP Advance shall become a Liquidity Advance or a Credit Support Advance on any day other than the first day of an Interest Period, the Alternate Advance Rate applicable to such Advance for the remainder of such Interest Period shall be the Alternate Advance Rate.

(e) Upon the occurrence and continuation of an Early Amortization Event, no Advances will be made to the Borrower for the purpose of purchasing additional Student Loans unless the Facility Agent, in its sole discretion, determines to have such Early Amortization Event not cause the Termination Date.

Section 2.03. Termination or Reduction of the Maximum Facility Amount. The Borrower may, upon at least 60 days' written notice to the Facility Agent (i) at any time, but only after the first anniversary of the Closing Date or (ii) at any time prior to the first anniversary of the Closing Date if the Facility Agent shall fail to respond (whether affirmatively or negatively) to any written request for a waiver, amendment or modification to any of the prohibitions set forth in any of Section 5.01(j), 5.04, 5.05, 5.06, 5.09 or 5.11 hereof within 30 days after the Facility Agent's receipt of such request, terminate in whole or reduce in part the portion of the Maximum Facility Amount that exceeds the Outstanding Facility Amount; provided, however, that each partial reduction of the Maximum Facility Amount shall be in an aggregate amount equal to $5,000,000 or an integral multiple thereof.

Section 2.04. Collection Account. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Collection Account. The Collection Account shall be maintained as a segregated trust account in the trust department of the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. Any Collections (other than the Higher SAP

28

Differentials, if any) received by the Borrower, the Trustee, the Eligible Lender Trustee, the student loan depositaries or co-depositaries, the Custodians, the Sellers or the Servicers, or any agent thereof, as the case may be, are to be transmitted to the Collection Account within two Business Days of receipt. The Borrower shall direct the Eligible Lender Trustee and each Servicer, Seller, Custodian, student loan depository or co-depositories, or agent thereof, to transmit any Collections (other than Higher SAP Differentials, if any) it receives with respect to the Financed Loans directly to the Trustee for deposit to the Collection Account. Any Advances deposited to the Collection Account shall be deposited into a separate account established within the Collection Account (the "Collection Advance Subaccount"). Funds on deposit in the Collection Account may be invested from time to time in Permitted Investments in accordance with Section 2.08 hereof. The Trustee shall apply funds on deposit in the Collection Account as described in Section 2.05 hereof. The Trustee shall transfer from time to time moneys from the Escrow Account to the Collection Account upon the written direction of the Borrower and the approval of such direction by the Facility Agent, as provided in Section 2.07B(d).

Section 2.05. Transfers from Collection Account.

(a) On each date on which any principal or interest is due with respect to any Advance, the Trustee shall promptly apply moneys held in the Collection Account to pay to the Facility Agent the accrued and unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts, Liquidity Interest Amounts and principal amounts then due and owing as directed in writing by the Borrower.

(b) On each Calculation Date, the Borrower shall cause the Portfolio Administrator to prepare the Monthly Report and shall provide or cause to be provided to the Portfolio Administrator all information necessary or appropriate to accurately prepare such Monthly Report, all calculations, unless otherwise specified, to be made as of the end of the current Calculation Period, and cause the Portfolio Administrator to forward such Monthly Report to the Trustee, the Facility Agent and the Valuation Agent.

(c) The Trustee, on each Settlement Date, shall apply the moneys held by the Trustee in the Collection Account as directed by the Borrower pursuant to the Monthly Report received by the Trustee, on which the Trustee may conclusively rely, on such Settlement Date, in the following priority:

(i) pay to each Servicer and Custodian an amount equal to the Servicing Fee and Custodian Fee which is accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period; provided; however, the Borrower hereby certifies that no Servicer which is an Affiliate of Nelnet shall be paid from any moneys on deposit in the Collection Account which were derived from a payment made pursuant to the Indemnification Agreement on behalf of such Servicer and the Borrower agrees not to direct the Trustee to make any such payment;

29

(ii) pay to the Facility Agent an amount equal to the accrued and unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts which are accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period;

(iii) pay to the Facility Agent an amount equal to the maturing principal of all Advances, net of any new Rollover Advances, in each case, due and owing as of such Settlement Date;

(iv) pay to the Facility Agent an amount equal to all Liquidity Fees and other Obligations due and owing to the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers as of such Settlement Date;

(v) pay to the Trustee and the Eligible Lender Trustee an amount equal to the Trustee Fee and the Eligible Lender Trustee Fee, if any, which is accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period;

(vi) transfer to the Cash Reserve Account the amount, if any, necessary to restore the Cash Reserve Account to the Cash Reserve Requirement;

(vii) pay to the Portfolio Administrator the Portfolio Administration Fee which is accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period;

(viii) pay to the Facility Agent, amounts designated by the Borrower to reduce the amount of outstanding Advances;

(ix) pay any other Obligations which are accrued and unpaid as of the close of business on the last day of the immediately preceding Calculation Period with respect to the Financed Loans to the Person owed such Obligation;

(x) pay as directed by the Borrower, an amount equal to the estimated taxes owed by the Borrower that are payable prior to the next Settlement Date and not previously paid, which relate to the net income of the Borrower realized on the Financed Loans and other assets in the Pledged Collateral; and

(xi) transfer to the Borrower (at the request of the Portfolio Administrator pursuant to a Cash Release Certificate in the form attached as Exhibit F hereto), on any Settlement Date following a Quarterly Valuation Date, any amounts representing Excess Coverage; provided, however, that upon the occurrence and continuation of an Early Amortization Event or an Event of Default, no Excess Coverage shall be released to the Borrower without the written consent of the Facility Agent. The Trustee shall not be deemed to have actual knowledge of an Early Amortization Event or an Event of Default unless and until a Corporate Trust Officer of the Trustee has received written notification from the Facility Agent or the Borrower.

30

(d) Any moneys allocated to the payment of Trustee Fees, the Eligible Lender Trustee Fees, Liquidity Fees, Portfolio Administration Fees, Servicing Fees, Custodian Fees, Advances, Program Availability Fees and Program Usage Fees on Regular Advances, Alternate Interest Amounts, Liquidity Interest Amounts and other Obligations pursuant to this Section shall be transferred to the applicable payee, to the extent such Obligations are then due and payable as directed by a written direction of the Borrower to the Trustee,

(e) Any Advances deposited to the Collection Advance Subaccount shall be disbursed pursuant to a written direction of the Borrower to the Trustee for the purpose of purchasing or financing Eligible Loans or repaying Advances. The Trustee shall make the foregoing transfers in accordance with this Section and may conclusively rely upon the written instructions received from the Borrower without any duty to determine or examine the same.

Section 2.06. Cash Reserve Account. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Cash Reserve Account. The Cash Reserve Account shall be maintained in a segregated trust account in the trust department of the Trustee or another commercial bank designated by the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. The Cash Reserve Requirement shall be deposited to the Cash Reserve Account from proceeds of the initial Advance and additional amounts shall be deposited to the Cash Reserve Account pursuant to Section 2.05(c)(vi) hereof. Funds on deposit in the Cash Reserve Account may be invested from time to time in Permitted Investments in accordance with Section 2.08 hereof. The Trustee shall apply funds on deposit in the Cash Reserve Account as described in Section 2.07 hereof. If amounts available in the Collection Account are insufficient to restore the Cash Reserve Account to the Cash Reserve Requirement on the immediately succeeding Settlement Date, the Borrower shall satisfy such deficiency from other sources. If the Borrower is either unable or unwilling to deposit such funds, the Facility Agent may declare a Termination Date to have occurred.

Section 2.07. Transfers from the Cash Reserve Account. To the extent there are insufficient moneys in the Collection Account to pay the following amounts in accordance with the provisions of Section 2.05 hereof, the Trustee shall transfer moneys held by the Trustee in the Cash Reserve Account, to the extent available for distribution on the specified day, in the following amounts and priority:

(a) on each date on which any principal, Program Availability Fees, Program Usage Fees, Alternate Interest Amounts or Liquidity Interest Amounts is due with respect to any Advance, the Trustee shall promptly apply moneys held in the Cash Reserve Account to pay to the Facility Agent the accrued and unpaid principal amounts, Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts then due and owing as directed in writing by the Borrower; and

31

(b) on any Settlement Date, to the Collection Account for the payment of accrued and unpaid fees and expenses described in Section 2.05(c)(i) through (v) hereof in the priority set forth in Section 2.05(c) hereof.

Section 2.07A. Escrow Account. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Escrow Account. The Escrow Account shall be maintained in a segregated trust account in the trust department of the Trustee or another commercial bank designated by the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. An amount equal to any Higher SAP Differential received by the Borrower, the Trustee, the Eligible Lender Trustee, the student loan depositaries or co-depositaries, the Custodians, the Sellers or the Servicers, or any agent thereof, as the case may be, is to be transmitted to the Escrow Account within two Business Days of receipt. The Borrower shall, and shall direct such Servicer, Seller, Custodian, the Eligible Lender Trustee, student loan depositary or co-depositaries, or agent thereof to, transmit any Higher SAP Differentials it receives with respect to Financed Loans which are Higher SAP Loans directly to the Trustee for deposit to the Escrow Account. Funds on deposit in the Escrow Account may be invested from time to time in Permitted Investments in accordance with Section 2.08 hereof. The Trustee shall apply funds on deposit in the Escrow Account as described in
Section 2.07B hereof.

Section 2.07B. Transfers from the Escrow Account. The Trustee shall apply moneys held in the Escrow Account at the following times and in the following amounts as directed in writing by the Borrower (and, if an Event of Default shall have occurred and be continuing, with the written approval of the Facility Agent):

(a) unless an Event of Default shall have occurred and be continuing, on any Settlement Date, to pay to the Borrower an amount equal to the lesser of (i) the amount on deposit in the Escrow Account and (ii) the Higher SAP Differential(s) held in the Escrow Account and attributable to any Higher SAP Loan released from the Pledged Collateral during the calendar month preceding such Settlement Date, together with a pro rata share of investment earnings, if any, in the Escrow Account as provided in Section 2.08 hereof;

(b) unless an Event of Default shall have occurred and be continuing, on each Settlement Date, to pay an amount equal to the difference between (i) the estimated taxes owed by the Borrower that are payable prior to the next Settlement Date and not previously paid, which relate to the net income of the Borrower realized on the average daily balance of the Higher SAP Differentials held in the Escrow Account since the last Settlement Date on which estimated taxes were paid with respect to such amount and (ii) the amount paid to or at the direction of the Borrower for such purpose pursuant to Section 2.05(c)(x);

(c) on any day on which the Department of Education or other Governmental Authority were to demand repayment of the Higher SAP Differential(s) with respect to any Financed Loans(s) which is a Higher SAP Loan(s) (or all such Student Loans), to pay to or at the direction of the Department of Education or such other Governmental Authority the lesser of (i) the amount so demanded and (ii) the amount on deposit in the Escrow Account;

32

(d) if an Event of Default shall have occurred and be continuing, on any Settlement Date, to transfer to the Collection Account the amount that would otherwise have been paid to the Borrower on such Settlement Date pursuant to Section 2.07B(a) above; and

(e) on the day on which all Obligations have been paid hereunder, to pay to the Borrower all moneys (including investment earnings) remaining in the Escrow Account.

Section 2.08. Management of Collection Account. Cash Reserve Account and Escrow Account.

(a) All funds held in the Collection Account, the Cash Reserve Account and the Escrow Account (or any subaccount thereof), including investment earnings thereon, shall be invested at the direction of the Portfolio Administrator in Permitted Investments having a maturity date not later than the next date on which any distributions are to be made from funds on deposit in the Collection Account and/or the Cash Reserve Account and/or the Escrow Account; provided, however, that from and after the Termination Date or otherwise upon the occurrence and during the continuance of any Event of Default, the Facility Agent shall have the sole right to restrict the maturities of any investments held in the Collection Account and/or the Cash Reserve Account and/or the Escrow Account and to direct the withdrawal of any such investments held in the Collection Account or the Cash Reserve Account (but not the Escrow Account, except as provided in Section 2.07B(d)) for the purposes of paying the Obligations, including principal on the Advances and any unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts. All investment earnings (net of losses) on such Permitted Investments shall be credited to and retained in the Collection Account or the Cash Reserve Account, or the Escrow Account, as the case may be. On the Business Day following each Settlement Date on which moneys in the Escrow Account are paid to the Borrower pursuant to Section 2.07B(a) or transferred to the Collection Account pursuant to Section 2.07B(d), a pro rata share (pro rata based on the ratio of the amount to be applied pursuant to Section 2.07B(a) or
(d), as applicable, to the total amount in deposit in the Escrow Account) of investment earnings (net of losses) on Permitted Investments in the Escrow Account shall be paid to the Borrower or transferred to the Collection Account, as applicable.

(b) The Collection Account, the Cash Reserve Account and the Escrow Account shall be established with a securities intermediary (the "Securities Intermediary") who shall agree with the Trustee (and Zions First National Bank, as Securities Intermediary, hereby agrees with the Trustee) that
(i) the Collection Account, the Cash Reserve Account and the Escrow Account shall be securities accounts of the Trustee, (ii) all property credited to Collection Account, the Cash Reserve Account or the Escrow Account shall be treated as a financial asset, (iii) the Securities Intermediary shall treat the Trustee as entitled to exercise the rights that comprise each financial asset credited to the Collection Account, the Cash Reserve Account or the Escrow Account , (iv) the Securities Intermediary shall comply with entitlement orders originated by the Trustee without the further consent of any other person or entity, (v) except as otherwise provided in Section 2.08(a) hereof, the Securities Intermediary shall not agree to comply

33

with entitlement orders originated by any person or entity other than the Trustee, (vi) the Collection Account, the Cash Reserve Account, the Escrow Account and all property credited to any such account shall not be subject to any lien, security interest, right of set-off or encumbrance in favor of the Securities Intermediary or anyone claiming through the Securities Intermediary (other than the Trustee), and (vii) the agreement herein between the Securities Intermediary and the Trustee shall be governed by the laws of the State of Colorado. Each term used in this Section 2.08(b) and in Section 2.08(c) hereof and defined in the Colorado Uniform Commercial Code (the "Colorado UCC") shall have the meaning set forth in the Colorado UCC.

(c) No Permitted Investment in the form of an instalment or certificated security as defined in the Colorado UCC in the possession of the Trustee (i) shall be subject to a third party's security interest that could be perfected without possession pursuant to Sections 9-312(e) & (g) of the Colorado UCC, or (ii) shall constitute proceeds of any property subject to such third party's security interest.

Section 2.09. Pledged Collateral Assignment of the Transaction Documents. To secure the prompt and complete payment when due of the Obligations and the performance by the Borrower of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Borrower (and the Eligible Lender Trustee, in its capacity as titleholder to the Financed Loans) hereby assigns to the Trustee, and Grants to the Trustee a security interest, in each case, for the benefit of the Secured Creditors in accordance with their interests, in all of the Borrower's (and the Eligible Lender Trustee's, in its capacity as title holder of the Financed Loans) right and title to and interest in (but not the obligations of) the Transaction Documents. The Borrower confirms and agrees that the Trustee shall have, following an Event of Default, the sole right to enforce the Borrower's rights and remedies under the Transaction Documents with respect to the Pledged Collateral for the benefit of the Secured Creditors, but without any obligation on the part of the Trustee or any other Secured Creditor or any of their respective Affiliates, to perform any of the obligations of the Borrower under the Transaction Documents.

Section 2.10. Grant of a Security Interest. To secure the prompt and complete payment when due of the Obligations and the performance by the Borrower of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Borrower (and the Eligible Lender Trustee, in its capacity as title holder to the Financed Loans) hereby Grants to the Trustee on behalf of the Secured Creditors (and their respective successors and assigns), a security interest in all of the Borrower's and the Eligible Lender Trustee's right, title and interest in accounts, general intangibles, payment intangibles, instruments, documents, chattel paper, goods, moneys, letters of credit, letter of credit rights, certificates of deposit, deposit accounts and all of the property and interests in property, whether tangible or intangible and whether now owned or existing or hereafter arising or acquired and wheresoever located arising from, consisting of, or related to any of the following (collectively, the "Pledged Collateral"):

34

(a) all Financed Loans (including any beneficial interests in Financed Loans);

(b) all revenues and recoveries of principal from Financed Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other Collections, Permitted Investments, funds and accrued earnings thereon held in the various funds and accounts created under this Agreement, including the Collection Account and the Cash Reserve Account and the Escrow Account;

(d) all rights and remedies (but none of the obligations) under each of the Transaction Documents;

(e) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Financed Loans, whether pursuant to the contract related to such Financed Loan or otherwise;

(f) all Records relating to such Financed Loans; and

(g) all proceeds of any of the foregoing.

Section 2.11. Evidence of Debt. The Facility Agent shall maintain a loan account (the "Loan Account") on its books in which shall be recorded (a) all Advances owed to the Facility Agent (for the benefit of the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, as the case may be) by the Borrower pursuant to this Agreement; (b) all payments made by the Borrower on all such Advances; and (c) all appropriate debits and credits as provided in this Agreement including, without limitation, all fees, charges, expenses and interest. All entries in the Loan Account shall be made in accordance with the Facility Agent's customary accounting practices as in effect from time to time. The entries in the Loan Account shall be conclusive and binding for all purposes, absent manifest error. Any failure to so record or any errors in doing so shall not, however, limit or otherwise affect the obligation of the Borrower to pay any amount owing with respect to the Advances or any of the other Obligations,

Section 2.12. Special Provisions Governing Advances. The Borrower shall indemnify the Lender, the Alternate Lender, the Facility Agent, the Liquidity Facility Providers and the Credit Support Providers, upon written request (which request shall set forth in reasonable detail the basis for requesting such amounts and which shall, absent manifest error, be presumed correct and binding upon all parties hereto), for losses, expenses and liabilities (including, without limitation, any loss (including interest paid) sustained by it in connection with the liquidation or re-employment of funds acquired to fund or maintain the Advances), that such Person may sustain: (a) if for any reason other than the gross negligence or misconduct of the Lender, the Alternate Lender, the Facility Agent, the Liquidity Facility Providers or the Credit Support Providers (or any of them) a borrowing of any Advance does not occur on a date specified therefor; (b)

35

if the Borrower elects, or is required by reason of a breach by the Borrower of this Agreement, to prepay any Advance on a date other than the Maturity Date applicable to that Advance; (c) as a consequence of any other default by the Borrower to repay its Advances when required by the terms of this Agreement; or
(d) if the Lender assigns all or any part of its Advance(s) to a Liquidity Facility Provider or a Credit Support Provider on a date that is not a Settlement Date. Unless otherwise provided herein, the amount specified in the written statement of the Lender, the Alternate Lender, the Facility Agent, the Liquidity Facility Providers or the Credit Support Providers shall be payable on demand after receipt by the Borrower thereof.

Section 2.13. Payments by the Borrower. All payments to be made by the Borrower shall be made without set-off, recoupment or counterclaim. Except as otherwise expressly provided herein, all payments by, or on behalf of, the Borrower for the account of the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, as the case may be, shall be made to the Facility Agent, directly to the Payment Account, in United States dollars. Such payments shall be made in immediately available funds so as to be received by the Facility Agent no later than 1:00 p.m., Eastern time, on the date specified herein. Payments shall be applied in the order of priority specified in Section 2.05(c) hereof. Any payment which is received by the Facility Agent later than 1:00 p.m., Eastern time, shall be deemed to have been received on the following Business Day and any applicable interest or fee shall continue to accrue.

Section 2.14. Payment of Stamp Taxes, Etc. The Borrower agrees to pay any present or future stamp, mortgage, value-added, court or documentary taxes or any other excise or property taxes, charges or similar levies imposed by any federal, state or local governmental body, agency or instrumentality (hereinafter referred to as "Other Applicable Taxes") relating to this Agreement, any of the other Transaction Documents or any recordings or filings made pursuant hereto and thereto and shall hold each of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers harmless from and against any and all liabilities with respect to or resulting from any delay or omission to pay such Other Applicable Taxes.

Section 2.15. Yield Protection.

(a) If any Regulatory Change (including a change to Regulation D under the Securities Exchange Act of 1933, as amended) occurring after the date hereof:

(i) shall subject any Affected Party to any tax, duty or other charge with respect to any portion of the Obligations owned or funded by it or with respect to its unused "Purchase Commitment" under the Liquidity Agreement or the Credit Support Agreement, as applicable (the "Unused Commitment") (other than taxes, duties or charges based on income or gross receipts), or shall change the basis of taxation (other than taxes based on income or gross receipts) of payments to the Affected Party of any yield on or reductions to the Obligations owed to or with respect to the Obligations funded in whole or in part by it or any other amounts due under this Agreement in respect of any portion of the Obligations owned by or funded by it or its obligations or rights, if

36

any, to fund Advances or in respect of its Unused Commitment (except for changes in the rate of tax on the overall net income or gross receipts of such Affected Party imposed by the United States of America, by the jurisdiction in which such Affected Party's principal executive office is located and, if such Affected Party's principal executive office is not in the United States of America, by the jurisdiction where such Affected Party's principal office in the United States is located);

(ii) shall impose, modify or deem applicable any reserve (including, without limitation, any reserve imposed by the Federal Reserve Board), special deposit or similar requirement against assets of any Affected Party, deposits or obligations with or for the account of any Affected Party or with or for the account of any Affiliate (or entity deemed by the Federal Reserve Board to be an affiliate) of an Affected Party, or credit extended to any Affected Party;

(iii) shall change the amount of capital maintained or required or requested or directed to be maintained by any Affected Party;

(iv) shall impose any other condition affecting any portion of the Obligations owned or funded in whole or in part by any Affected Party, or its obligations or rights, if any, to pay any portion of the Unused Commitment or to provide funding therefor; or

(v) shall change the rate for, or the manner in which the Federal Deposit Insurance Corporation (or any successor thereto) assesses deposit insurance premiums or similar charges;

and the result of any of the foregoing is or would be:

(A) to increase the cost to or to impose a cost on an Affected Party funding or making or maintaining any portion of the Obligations, or any purchases, reinvestments or loans or other extensions of credit under the Liquidity Agreement, the Credit Support Agreement or any Transaction Document or any commitment of such Affected Party with respect to the foregoing;

(B) to reduce the amount of any sum received or receivable by an Affected Party under this Agreement, or under the Liquidity Agreement, the Credit Support Agreement or any Transaction Document with respect thereto; or

(C) in the sole determination of such Affected Party, to reduce the rate of return on the capital of an Affected Party as a consequence of its obligations hereunder, under the Liquidity Agreement or under the Credit Support Agreement or arising in connection herewith to a level below that which the Affected Party could otherwise have achieved;

then within 30 days after demand by such Affected Party (which demand shall be accompanied by a statement setting forth in reasonable detail the basis of such demand), the Borrower shall pay directly to such Affected Party such additional amount or amounts as will compensate such Affected Party for such additional or increased cost or such

37

reduction; provided such additional amount or amounts shall not be payable with respect to any period in excess of 180 days prior to the date of demand by the Affected Party unless (1) the effect of the Regulatory Change is retroactive by its terms to a period prior to the date of the Regulatory Change, in which case any additional amount or amounts shall be payable for the retroactive period but only if the Affected Party provides its written demand not later than 180 days after the Regulatory Change; or (2) the Affected Party reasonably and in good faith did not believe the Regulatory Change resulted in such an additional or increased cost or such a reduction.

(b) Each Affected Party will promptly notify the Borrower, the Trustee and the Facility Agent of any event of which it has actual knowledge which will entitle such Affected Party to any compensation pursuant to this Section; provided, however, no failure or delay in giving such notification shall adversely affect the rights of any Affected Party to such compensation unless such failure or delay results in a Material Adverse Effect.

(c) In determining any amount provided for or referred to in this Section, an Affected Party may use any reasonable averaging or attribution methods that it (in its sole discretion exercised in good faith) shall deem applicable and which it applies on a consistent basis. Any Affected Party when making a claim under this Section shall submit to the Borrower and the Facility Agent a statement as to such increased cost or reduced return (including calculation thereof in reasonable detail), which statement shall, in the absence of manifest error, be conclusive and binding upon the Borrower and the Facility Agent.

Section 2.16. Extension of Termination Date.

(a) The Termination Date may be extended beyond June 1, 2005 by a written agreement among the Borrower, the Lender and the Facility Agent, with notice to the Trustee and the Eligible Lender Trustee.

(b) The Alternate Lender Termination Date may be extended beyond June 1, 2003 or the date to which it has then been extended by written agreement of the Alternate Lender and the Borrower, provided that if the Alternate Lender is comprised of more than one Person and all such Persons do not agree to extend the Alternate Lender Termination Date, the Alternate Lender Termination Date may be extended if (i) the rights and obligations of the Alternate Lender who does not agree to extend are assigned to another Person pursuant to Section 10.04 hereof or (ii) the Maximum Facility Amount is reduced such that the Person(s) who remain the Alternate Lender are obligated to fund the entire Maximum Facility Amount.

ARTICLE III

CONDITIONS OF ADVANCES

Section 3.01. Conditions Precedent to Initial Advance. The initial Advance hereunder was subject to the condition precedent that the Facility Agent shall

38

have received on or before the Advance Date the documents and opinions listed in Exhibit 1 hereto, in form and substance satisfactory to the Facility Agent.

Section 3.02. Conditions Precedent to All Advances. Each Advance (including the initial Advance) shall be subject to the further conditions precedent that:

(a) The Eligible Loans are or were purchased pursuant to a Student Loan Purchase Agreement in the form of Exhibit A or Exhibit I hereto and a schedule of the Eligible Loans to be financed and copies of all schedules, opinions, financing statements and other documents required to be delivered by the applicable Seller are delivered to the Trustee;

(b) if any Eligible Loan to be financed was previously financed by the Borrower in another facility (including under a Covered Indenture), a Notice of Release with respect to such Eligible Loan(s) executed by the secured party under such facility to be delivered to the Facility Agent and the Trustee;

(c) at least four Business Days prior to the Advance Date (other than with respect to a Rollover Advance or a Special Advance), the Borrower shall have delivered to the Facility Agent and the Trustee (i) an Advance Percentage Calculation Report from the Valuation Agent and (ii) only upon request by the Facility Agent, copies of the relevant Student Loan Purchase Agreement, together with a schedule of the Eligible Loans to be financed and copies of all schedules, opinions, financing statements and other documents required to be delivered by the applicable Seller as a condition of purchase thereunder; and

(d) on the Advance Date, the following statements shall be true, and the Borrower by accepting the amount of such Advance shall be deemed to have certified that:

(i) the representations and warranties contained in Article IV hereof are correct on and as of such day as though made on and as of such date;

(ii) no event has occurred and is continuing, or would result from such Advance, which constitutes an Event of Default or which, with the giving of notice or the passage of time, or both, would constitute an Event of Default;

(iii) on and as of such day, after giving effect to such Advance, the Outstanding Facility Amount would not exceed the Maximum Facility Amount;

(iv) no law or regulation shall prohibit, and no order, judgment or decree of any Governmental Authority shall prohibit or enjoin, the making of such Advances in accordance with the provisions hereof; and

(v) the Cash Reserve Requirement shall be satisfied.

Section 3.03. Conditions Precedent to Effectiveness. This Agreement shall be effective on the date (the "Effectiveness Date") on which the Facility Agent shall

39

have received the documents and opinions listed in Exhibit J hereto, in form and substance satisfactory to the Facility Agent. Written notification of the Effectiveness Date shall be given to the Trustee by the Facility Agent.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

Section 4.01. General Representations and Warranties of the Borrower. The Borrower represents and warrants as follows:

(a) The Borrower is a corporation duly organized, validly existing and in good standing under the laws of the State of Nebraska and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Borrower of this Agreement and all Transaction Documents to be delivered by it in connection herewith or therewith, including the Borrower's use of the proceeds of Advances, are within the Borrower's organizational powers, (i) have been duly authorized by all necessary organizational action, (ii) do not contravene (A) the Borrower's articles of incorporation or bylaws; (B) any law, rule or regulation applicable to the Borrower; (C) any contractual restriction binding on or affecting the Borrower or its property; or (D) any order, writ, judgment, award, injunction or decree binding on or affecting the Borrower or its property, (iii) do not result in a breach of any indenture, agreement, lease or other instrument to which the Borrower is a party, and (iv) do not result in or require the creation of any lien, security interest or other charge or encumbrance upon or with respect to any of its properties (other than in favor of the Trustee for the benefit of the Secured Creditors with respect to the Pledged Collateral); and no transaction contemplated hereby or by the other Transaction Documents to which it is a party requires compliance with any bulk sales act or similar law. This Agreement and the other Transaction Documents to which it is named as a party have each been duly executed and delivered by the Borrower.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Borrower of this Agreement or any other Transaction Document to which it is a party, except for the filing of certain UCC financing statements, all of which financing statements have been duly filed and are in full force and effect.

(d) This Agreement and each other Transaction Document to which the Borrower is a party constitute the legal, valid and binding obligations of the Borrower enforceable against the Borrower in accordance with their respective terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors; and (ii) general principals of equity, whether such enforceability is considered in a proceeding in equity or at law.

40

(e) There is no pending or, to the knowledge of the Borrower, threatened, action or proceeding affecting the Borrower before any Governmental Authority that may have a Material Adverse Effect.

(f) No proceeds of any Advances will be used by the Borrower to acquire any security in any transaction which is subject to Section 13 or 14 of the Securities Exchange Act of 1934, as amended.

(g) The Pledged Collateral shall, at all times, be owned by the Borrower (or the Eligible Lender Trustee) free and clear of any Adverse Claim except as provided herein, and the Trustee, for the benefit of the Secured Creditors, has a valid and perfected first priority security interest in such Pledged Collateral. No effective financing statement or other instrument similar in effect covering any Pledged Collateral shall at any time be on file in any recording office except such as may be (i) filed in favor of the Trustee relating to this Agreement, (ii) filed in favor of the trustee under a Covered Indenture, but under which such trustee has released its security interest in any Financed Loan financed hereunder, or (iii) terminated.

(h) As of the close of business on each Business Day, the Outstanding Facility Amount shall not exceed the Maximum Facility Amount on such Business Day.

(i) No Valuation Report (to the extent that information contained therein is supplied by the Borrower), information, exhibit, financial statement, document, book, record or report furnished or to be furnished by the Borrower to the Facility Agent or the Trustee in connection with this Agreement is or will be inaccurate in any material respect as of the date it is or shall be dated or (except as otherwise disclosed to the Facility Agent in writing) as of the date so furnished, and no such document contains or will contain any material misstatement of fact or omits or shall omit to state a material fact necessary to make the statements contained therein not misleading.

(j) The principal place of business and chief executive office of the Borrower and the office where the Borrower keeps all the Records are located at the address of the Borrower referred to in Section 10.02 hereof or such other location as the Borrower shall have given notice of to the Facility Agent pursuant to Section 5.13 hereof.

(k) The Borrower has no trade names, fictitious names, assumed names or "doing business as" names or other names under which it has done or is doing business.

(1) The Borrower is Solvent at the time of (and immediately after) each "Advance" and each purchase of Eligible Loans made by the Borrower.

(m) The Borrower is not an "investment company" or a company "controlled" by an "investment company," within the meaning of the Investment Company Act of 1940, as amended.

41

(n) The Borrower has directed (or caused to be directed) all Servicers to transmit Collections on the Financed Loans and the other Pledged Collateral to the Trustee for deposit to the Collection Account or Escrow Account, as applicable.

(o) All representations and warranties of the Borrower set forth in the Transaction Documents to which it is a party are true and correct in all material respects.

(p) Each Student Loan to be financed with the proceeds of any Advance constitutes an Eligible Loan as of the date of such Advance and of the date purchased from a Seller pursuant to a Student Loan Purchase Agreement.

(q) The Borrower is not in violation of, or default under, any law, rule, regulation, order, writ, judgment, award, injunction or decree binding upon it or affecting the Borrower or its property or any indenture, agreement, lease or instrument.

(r) The Borrower has incurred no Debt and has no other obligation or liability which is not a limited obligation of the Borrower, payable solely from a discrete and specific pool of collateral (which does not include any of the Pledged Collateral).

Section 4.02. Representations of the Borrower Regarding the Trustee's Security Interest. The Borrower hereby represents and warrants for the benefit of the Trustee and the Secured Creditors as follows:

(a) This Agreement creates a valid and continuing security interest (as defined in the applicable Uniform Commercial Code in effect in the State of Nebraska) in the Pledged Collateral in favor of the Trustee, which security interest is prior to all other liens, charges, security interests, mortgages or other encumbrances, and is enforceable as such as against creditors of and purchasers from the Borrower.

(b) The Higher Education Act deems the Financed Loans to constitute "accounts" within the meaning of the applicable UCC for purposes of perfecting a security interest in the Financed Loans.

(c) The Borrower, by and through the Eligible Lender Trustee, owns and has good and marketable title to the Financed Loans free and clear of any Adverse Claim.

(d) The Borrower has caused the filing of all appropriate financing statements in the proper filing office in the appropriate jurisdictions under applicable law in order to perfect the security interest in the Financed Loans granted to the Trustee hereunder.

(e) All executed copies of each Student Loan Note that constitute or evidence the Financed Loans have been delivered to the Trustee (or its agent or bailee pursuant to a Servicing Agreement or a Custodian Agreement).

(f) Other than the security interest granted to the Trustee pursuant to this Agreement and the security interest granted to the trustee under a Covered Indenture

42

which has been released, the Borrower has not pledged, assigned, sold, granted a security interest in, or otherwise conveyed any of the Financed Loans. The Borrower has not authorized the filing of and is not aware of any financing statements against the Borrower that include a description of collateral covering the Financed Loans other than any financing statement (i) relating to the security interest granted to the Trustee hereunder, (ii) relating to the security interest granted to the trustee under a Covered Indenture, under which such trustee has released its security interest in any Financed Loans financed hereunder or (iii) that has been terminated. The Borrower is not aware of any judgment or tax lien filings against the Borrower.

(g) The Borrower is a "registered organization" (as defined in Section 9-102(a)(70) of the UCC) formed in the State of Nebraska and, for purposed of Article 9 of the UCC, the Borrower is located in the State of Nebraska.

Section 4.03. Representations of the Eligible Lender Trustee. The Eligible Lender Trustee hereby represents and warrants for the benefit of the Trustee and the Secured Creditors as follows:

(a) It is a national banking association duly organized and validly existing in good standing under the laws of the United States. It has all requisite corporate power and authority to execute and deliver this Agreement.

(b) It is an "eligible lender" as such term is defined in
Section 435(d) of the Higher Education Act.

ARTICLE V

COVENANTS OF THE BORROWER

Section 5.01. General Covenants.

(a) Compliance with Laws; Preservation of Corporate Existence. The Borrower will comply in all material respects with all applicable laws, rules, regulations and orders and preserve and maintain its legal existence, and will preserve and maintain its rights, franchises, qualifications and privileges in all material respects.

(b) Sales, Liens, Etc. Except as otherwise provided herein, the Borrower will not (or permit the Eligible Lender Trustee to) sell, assign (by operation of law or otherwise) or otherwise dispose of, or create or suffer to exist any Adverse Claim upon or with respect to, any Pledged Collateral.

(c) General Reporting Requirements. The Borrower will provide to the Facility Agent the following:

(i) as soon as available and in any event within 120 days after the end of each fiscal year of the Borrower, a copy of the balance sheet of the Borrower and the related statements of income, beneficial interest holders' (or securityholders') equity and cash flows for such year, each prepared in accordance with GAAP consistently applied

43

and duly certified by nationally recognized independent certified public accountants selected by the Borrower;

(ii) as soon as possible and in any event within three days after the occurrence of each Event of Default and each event which, with the giving of notice or lapse of time or both, would constitute an Event of Default, a statement of the Borrower setting forth details of such Event of Default or event and the action which the Borrower has taken and proposes to take with respect thereto;

(iii) promptly following receipt thereof, to the extent requested by the Facility Agent, copies of all financial statements, settlement statements, portfolio and other material reports, notices, disclosures, certificates and other written material delivered or made available to the Borrower by any Person pursuant to the terms of any Transaction Document;

(iv) promptly following the Facility Agent's request therefor, such other information respecting the Financed Loans and the other Pledged Collateral or the conditions or operations, financial or otherwise, of the Borrower as the Facility Agent may from time to time reasonably request;

(v) with respect to each Guarantor, promptly after receipt thereof as made available to the Borrower after request therefor, copies of any audited financial statements of such Guarantor certified by an independent certified public accounting firm and a written statement setting forth the Trigger Rate of such Guarantor and the source of the Borrower's representation thereof;

(vi) with respect to each Servicer and promptly after receipt thereof after a good faith effort to obtain such material is made by the Borrower, (A) copies of any annual audited financial statements of such Servicer, certified by an independent certified public accounting firm; (B) on an annual basis within 10 days after receipt thereof, copies of SAS 70 reports for such Servicer, or, if not available, the annual compliance audit for each Servicer required by Section 428(b)(l)(4) of the Higher Education Act; and (C) to the extent not included in the financial information provided pursuant to clauses (A) and (B) above, such Servicer's net dollar loss for the year due to servicing errors;

(vii) upon request, a Schedule of Financed Loans (indicating which Financed Loans are Higher SAP Loans);

(viii) as soon as available and in any event within 120 days after the end of each fiscal year of Nelnet, Inc., copies of consolidated financial statements for it and its consolidated subsidiaries, together with stand-alone financial statements of the Borrower, each prepared in accordance with generally accepted accounting principles, duly certified by independent certified public accountants of recognized standing selected by it, including, in the case of Nelnet, Inc., consolidating statements;

(ix) promptly after the filing or receiving thereof, copies of all reports and notices with respect to any Reportable Event defined in Article IV of ERISA which

44

the Borrower or any of its ERISA Affiliates files under ERISA with the Internal Revenue Service, the Pension Benefit Guarantee Corporation or the U.S. Department of Labor or which the Borrower or any of its ERISA Affiliates receives from the Pension Benefit Guarantee Corporation;

(x) immediately upon becoming aware of a Servicer Event of Default, written notice thereof;

(xi) as soon as possible and in any event within three Business Days of the Borrower's actual knowledge thereof, written notice of (A) any litigation, investigation or proceeding which may exist at any time which could have a Material Adverse Effect; and (B) any material adverse development in previously disclosed litigation, including in each case, if known to the Borrower, any of the same against a Servicer; and

(xii) promptly after the occurrence thereof, written notice of changes in the Higher Education Act or any other law of the United States that could have a Material Adverse Effect or could materially and adversely affect (A) the ability of a Servicer to perform its obligations under its Servicing Agreement, or (B) the collectibility or enforceability of a material amount of the Financed Loans, or any Guarantee Agreement or Federal Reimbursement Contract with respect to a material amount of Financed Loans.

(d) Merger, Etc. The Borrower will not merge or consolidate with, or convey, transfer, lease or otherwise dispose of (whether in one transaction or in a series of transactions), all or substantially all of its assets (whether now owned or hereafter acquired), or acquire all or substantially all of the assets or capital stock or other ownership interest of any Person, other than, with respect to asset dispositions, in connection herewith.

(e) Nature of Business. The Borrower will engage in no business other than (i) purchases, sales and financings of Eligible Loans and
(ii) the other transactions permitted or contemplated by this Agreement and its articles of incorporation and bylaws as they exist on the Closing Date, or as amended with the consent of the Facility Agent.

(f) Transaction Documents. The Borrower (i) will take all action necessary to perfect, protect and more fully evidence the ownership interest of the Borrower and the security interest of the Trustee in favor of the Secured Creditors in the Financed Loans and Collections with respect thereto and in the other Pledged Collateral and the Transaction Documents including, without limitation, (A) filing and maintaining effective financing statements (Form UCC-1) in all necessary or appropriate filing offices; (B) filing continuation statements, amendments or assignments with respect thereto in such filing offices; (C) filing amendments, releases and terminations with respect to filed financing statements, as necessary; and (D) executing or causing to be executed such other instruments or notices as may be necessary or appropriate; and (ii) will take all additional action to perfect, protect and fully evidence the security interest of

45

the Trustee, for the benefit of the Secured Creditors, in the Financed Loans and other Pledged Collateral related thereto.

(g) Maintenance of Separate Existence. The Borrower will do all things necessary to maintain its existence as a Nebraska corporation separate and apart from all Affiliates of the Borrower, including, without limitation, (i) practicing and adhering to corporate formalities, such as maintaining appropriate books and records; (ii) maintaining two Persons who are Independent Directors; (iii) owning or leasing pursuant to written leases all office furniture and equipment necessary to operate its business; (iv) refraining from (A) guaranteeing or otherwise becoming liable for any obligations of any of its Affiliates, (B) having obligations guaranteed by its Affiliates, (C) holding itself out as responsible for debts of any of its Affiliates or for decisions or actions with respect to the affairs of any of its Affiliates, and (D) being directly or indirectly named as a direct or contingent beneficiary or loss payee on any insurance policy of any Affiliate; (v) maintaining all of its deposit and other bank accounts and all of its assets separate from those of any other Person; (vi) maintaining all of its financial records separate and apart from those of any other Person; (vii) compensating all its employees, officers, directors, consultants and agents for services provided to it by such Persons, or reimbursing any of its Affiliates in respect of services provided to it by employees, officers, directors, consultants and agents of such Affiliate, out of its own funds; (viii) accounting for and managing all of its liabilities separately from those of any of its Affiliates, including, without limitation, payment directly by the Borrower of all payroll, accounting and other administrative expenses and taxes; (ix) allocating, on an arm's-length basis, all shared operating services, leases and expenses, including, without limitation, those associated with the services of shared consultants and agents and shared computer equipment and software; (x) refraining from paying dividends or making distributions, loans or other advances to any of its Affiliates more frequently than once during any calendar month and, in each case, as duly authorized by its Directors and in accordance with applicable law; (xi) refraining from filing or otherwise initiating or supporting the filing of a motion in any bankruptcy or other insolvency proceeding involving the Borrower or any other Affiliate of the Borrower to substantively consolidate the assets and liabilities of the Borrower with the assets and liabilities of any such Person or any other Affiliate of the Borrower; (xii) maintaining adequate capitalization in light of its business and purpose; and (xiii) conducting all of its business (whether written or oral) solely in its own name.

(h) Transactions with Affiliates. The Borrower will not enter into, or be a party to, any transaction with any of its Affiliates, except
(i) the transactions permitted or contemplated by this Agreement (including the sale and purchase of Eligible Loans to or from Affiliates); and (ii) other transactions (including, without limitation, the lease of office space or computer equipment or software by the Borrower to or from an Affiliate) (A) in the ordinary course of business, (B) pursuant to the reasonable requirements of the Borrower's business, (C) upon fair and reasonable terms that are no less favorable to the Borrower than could be obtained in a comparable arm's-length transaction with a Person not an Affiliate of the Borrower, and (D) not inconsistent with the factual assumptions set forth in the opinion letters issued as of the Closing Date and the Effectiveness Date by Kutak Rock LLP to the Secured Creditors relating to the issues of substantive consolidation.

46

(i) Debt; No Petition, (i) Except as provided in the Borrower's articles of incorporation, the Borrower will not incur any Debt other than Debt arising hereunder and Debt the payment of which is a limited recourse obligation of the Borrower, payable solely from a discrete and specific pool of Collateral (which does not include ant of the Pledged Collateral).

(ii) The Borrower will not incur any Debt or agree to any obligation after the Effectiveness Date unless each creditor with respect to such Debt or each Person to whom the Borrower may be obligated agrees not to institute (or join any other Person in instituting) any bankruptcy proceedings against the Borrower until one year and one day after all of the Borrower's Debt shall have been repaid.

(j) Extension or Amendment of Transaction Documents. Without the written consent of the Facility Agent, the Borrower will not (or permit any of its agents to):

(i) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of any Transaction Document;

(ii) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of the Indemnification Agreement, any Student Loan Purchase Agreement, any Servicing Agreement, any Custodian Agreement, any Financed Loan or any other instrument, document or agreement included in the Pledged Collateral in any manner that (A) may reduce the amount owing by the Obligor under a Financed Loan, by a Servicer, or defer or extend the date scheduled for the final payment thereof, except for extensions of past-due Financed Loans entered into by a Servicer in accordance with the Higher Education Act in order to maximize Collections thereof; or (B) may permit or result in the release of any portion of the Pledged Collateral;

(iii) take or consent to any other action that may impair the rights of any Secured Creditor to any Pledged Collateral or modify, in a manner adverse to any Secured Creditor, the right of such Secured Creditor to demand or receive payment under any of the Transaction Documents; or

(iv) take or consent to any other action that may impair the interests of the Borrower or its assignees to any Pledged Collateral or modify, in a manner adverse to the Borrower or its assignees, the right of the Borrower and its assignees to demand or receive payment under any of the Transaction Documents.

(k) ERISA. The Borrower will not adopt, maintain, contribute to or incur or assume any legal obligation with respect to any Benefit Plan or Multiemployer Plan or permit any of its ERISA Affiliates to do any of the foregoing.

(1) Servicers. The Borrower will not permit any Person other than a Servicer to collect, service or administer the Financed Loans.

47

(m) Eligible Loans Not Originated by Sellers. The Borrower shall not purchase from a Seller pursuant to a Student Loan Purchase Agreement any Eligible Loan that was originated by a Person other than the applicable Seller unless the Borrower shall have taken (or caused to be taken) all steps reasonably necessary to ensure that (i) after giving effect to such purchase, the Borrower shall have acquired all legal and beneficial ownership in such Financed Loan, free and clear of any Adverse Claim; and (ii) that the Person that originated such Eligible Loan (and any transferee thereof other than the Seller) shall have received reasonable equivalent value for the transfer of such Eligible Loan made by it.

Section 5.02. Acquisition, Financing, Collection and Assignment of Student Loans. The Borrower shall acquire or finance only Eligible Loans (or beneficial interests therein) with proceeds of the Advances and shall diligently cause to be collected all principal and interest payments on all the Financed Loans and all sums to which the Borrower or Trustee is entitled pursuant to any Student Loan Purchase Agreement, and all grants, subsidies, donations, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor which relate to such Financed Loans. The Borrower shall also make, or cause to be made by the Eligible Lender Trustee, each Seller, Servicer and Trustee, every effort to collect the Borrower's, the Eligible Lender Trustee's or such Seller's, Servicer's or Trustee's claims for payment from the Department of Education or any Guarantor as soon as possible, of all payments related to such Financed Loans. The Borrower will assign or direct the assignment of such Financed Loans for payment of guarantee benefits as required by applicable law and regulations. The Borrower will comply with all United States and state statutes, rules and regulations and any Guarantor's rules and regulations which apply to such Financed Loans. The Borrower will not, and will not direct the Trustee to, acquire or finance any Eligible Loan (including a Participation Interest) for which it has notice or knowledge (a) of any Adverse Claims, liens or encumbrances, (b) except to the extent that a Financed Loan may be not more than 60 days delinquent, that any Financed Loan is overdue or has been dishonored, (c) that any Student Loan Note contains an unauthorized signature or has been altered, or (d) of any defense against or claim to the Financed Loans on the part of any entity.

Section 5.03. Enforcement of Financed Loans. The Borrower shall cause to be diligently enforced and taken all steps, actions and proceedings reasonably necessary for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due the Borrower and Trustee, as applicable thereunder. The Borrower shall not permit the release of the obligations of any Eligible Borrower under any Financed Loan and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower, the Eligible Lender Trustee, the Trustee and the Secured Creditors under or with respect to each Financed Loan and agreement in connection therewith. The Borrower shall not consent or agree to or permit any amendment or modification of any Financed Loan or agreement in connection therewith which will in any manner materially adversely affect the rights or security of the Trustee, the Eligible Lender Trustee or the Secured Creditors (with respect to the rights of the Secured

48

Creditors, without the approval of the Facility Agent, which approval shall not be unreasonably withheld). Nothing in this Agreement shall be construed to prevent the Borrower, the Eligible Lender Trustee and Trustee, as applicable, from settling a default or curing a delinquency on any Financed Loan on such terms as shall be permitted by law.

Section 5.04. Enforcement of Servicing Agreements. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements, including the prompt payment of all principal and interest payments and all other amounts due the Borrower or Trustee, as applicable, thereunder, including all grants, subsidies, donations, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor and/or by the Department of Education which relate to any Financed Loans. The Borrower shall not permit the release of the obligations of any Servicer under any Servicing Agreement and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower, the Eligible Lender Trustee and the Trustee under or with respect to each Servicing Agreement. The Borrower shall not consent or agree to or permit any amendment or modification of any Servicing Agreement which will in any manner materially adversely affect the rights or security of the Trustee, the Eligible Lender Trustee and the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Facility Agent, which approval shall not be unreasonably withheld), except
(a) as required by the Higher Education Act; (b) solely for the purpose of extending the term thereof or adding to the Financed Loans serviced thereunder Eligible Loans financed under an indenture or similar agreement other than this Agreement; and/or (c) in any other manner, if such modification, amendment or supplement so made without the prior written consent of the Facility Agent shall not be effective with respect to the servicing of Financed Loans; provided, however, that the Facility Agent shall respond as promptly as may be practicable after receipt by the Facility Agent of a request of the Borrower for the Facility Agent's consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of any Servicing Agreement.

Section 5.05. Enforcement of Student Loan Purchase Agreements. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Student Loan Purchase Agreements, including, without limitation, the repurchase obligation thereunder, and shall take all reasonable direction of the Facility Agent as to the enforcement of such terms, covenants and conditions. The Borrower shall not permit the release of the obligations of any Seller under any Student Loan Purchase Agreement or the assignment by any Seller of any of its rights or obligations under any Student Loan Purchase Agreement, and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower, the Eligible Lender Trustee and the Trustee under or with respect to each Student Loan Purchase Agreement. The Borrower shall not consent or agree to or permit any waiver of any provision of any Student Loan Purchase Agreement or any amendment or modification of any Student Loan Purchase Agreement which will in any manner

49

materially adversely affect the rights or security of the Trustee, the Eligible Lender Trustee and the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Facility Agent, which approval shall not be unreasonably withheld); provided, however, that the Facility Agent shall respond as promptly as may be practicable after receipt by the Facility Agent of a request of the Borrower for the Facility Agent's consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of any Student Loan Purchase Agreement.

Section 5.06. Enforcement of Indemnification Agreement. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of the Indemnification Agreement. The Borrower shall not permit the release of the obligations of NELnet under the Indemnification Agreement and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower and of the Trustee under or with respect to the Indemnification Agreement. The Borrower shall not consent or agree to or permit any amendment or modification of the Indemnification Agreement which will in any manner materially adversely affect the rights or security of the Trustee and the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Facility Agent, which approval shall not be unreasonably withheld); provided, however, that the Facility Agent shall respond as promptly as may be practicable after receipt by the Facility Agent of a request of the Borrower for the Facility Agent's consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of the Indemnification Agreement.

Section 5.07. Financed Loans Serviced by Great Lake Servicing Corporation. The outstanding Principal Balance of Financed Loans serviced by Great Lakes Educational Loan Services, Inc. shall not exceed 10% of the aggregate outstanding Principal Balance of all Financed Loans.

Section 5.08. Administration and Collection of Financed Loans. All Financed Loans shall be administered and collected either by the Borrower or by a Servicer in a competent, diligent and orderly fashion and in accordance with all requirements of the Higher Education Act, the Department of Education, this Agreement, the Federal Reinsurance Agreements, the Trustee Guarantee Agreements and any other guarantee agreement issued by any Guarantor to the Trustee or the Eligible Lender Trustee. The Trustee shall not be accountable or responsible in any manner whatsoever for any action of the Borrower, the depository bank of any funds of the Borrower, the Facility Agent, the Eligible Lender Trustee, or the Servicer or Custodian while the Servicer or Custodian is acting as bailee or agent of the Trustee, with respect to the Financed Loans, for actions taken in compliance with any instruction or direction given to the Trustee, or for the application of funds or money by the Servicer until such time as funds are received by the Trustee. The Trustee shall have no duty to monitor or supervise any actions relating to the Servicer's obligations under any Servicing Agreement.

Section 5.09. Amendment of Form of Student Loan Purchase Agreement. The Borrower shall notify the Trustee, the Eligible Lender Trustee and the Facility Agent

50

in writing of any proposed material amendments to the form of Student Loan Purchase Agreement. No such amendment shall become effective unless and until the Facility Agent has consented in writing thereto (which consent shall not be unreasonably withheld).

Section 5.10. Custodian. Each Custodian shall hold the Student Loan Notes in a safe and secure manner for purposes of perfecting the security interest in and lien on such Financed Loans as herein provided. The Student Loan Notes shall be held in a limited access vault facility with a two-hour fire rating and shall be assigned a designation which is distinct from other promissory notes held to secure any other financings of the Borrower, if any, for which the Trustee acts in a fiduciary capacity.

Section 5.11. Prepayments and Refinancing. The Borrower or its Affiliates has entered into, and intend to enter into in the future, upon 7 days' prior written notice to the Trustee and the Facility Agent, agreements pursuant to which the Borrower or an Affiliate may borrow moneys thereunder, and pledge Financed Loans or its interest therein (previously pledged hereunder) to secure the same, or sell Financed Loans or its interest therein (previously pledged hereunder), none of which agreements constitute or will constitute an Adverse Claim on the Financed Loans continuing to be Pledged Collateral. Notwithstanding any provision to the contrary herein, if and to the extent the Borrower or an Affiliate so borrows money or sells Financed Loans or its interest therein, upon either (a) payment in full of, or (b) deposit of cash into a segregated account maintained with the Trustee for the sole benefit of the Secured Creditors, and in which the Trustee is granted a valid and perfected first priority security interest subject to no other lien, claim or encumbrance in an amount equal to, all Advances and other Obligations relating to such Financed Loans and the Pledged Collateral or any interest therein affected by such action (together with all accrued and unpaid Trustee Fees, Eligible Lender Trustee Fees, Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts thereon together with all Trustee Fees, Eligible Lender Trustee Fees, Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts which would accrue through the end of the related Interest Periods) such Financed Loans shall no longer be security for the Advances. Notwithstanding anything to the contrary contained herein, without the prior written consent of the Facility Agent, in no event shall any such payments occur (i) unless the Borrower has provided the Facility Agent with a Valuation Report acceptable to the Facility Agent and dated not more than three Business Days prior to proposed prepayment date, (ii) if, after giving effect to such repayment and the release of the Trustee's security interest in or removal from the Pledged Collateral of the related Financed Loans, an Event of Default (or an event that with the passage of time or the giving of notice, or both, would constitute an Event of Default) or the requirements giving rise to a collateral call under any provision of this Agreement would exist or result therefrom; and (iii) on a day other than a Settlement Date.

51

Section 5.12. Periodic Reporting.

(a) The Borrower will cause the Valuation Agent to deliver to the Portfolio Administrator and the Facility Agent:

(i) not later than each Valuation Date, a Valuation Report setting forth, among other things, the Loan Valuation Percentage; and

(ii) not later than four Business Days prior to each Advance (other than a Rollover Advance or a Special Advance), an Advance Percentage Calculation Report.

(b) The Borrower will cause the Portfolio Administrator to deliver to the Valuation Agent and the Facility Agent, not later than each Valuation Date, an Asset Coverage Report setting forth the Aggregate Market Value, the Liabilities and the Asset Coverage Ratio.

(c) The Borrower will cause to be provided to the Facility Agent and the Valuation Agent, (i) not later than the third Business Day prior to each Calculation Date, a summary of each servicer report setting forth the material characteristics of the Financed Loans, all as of the last day of the immediately preceding calendar month; and (ii) not later than one Business Day prior to each Calculation Date, (A) the balances in the Collection Account (including a breakout of principal and interest received with respect to the Financed Loans and an itemization of any Higher SAP Differentials received), the Cash Reserve Account and the Escrow Account; and (B) the Liabilities, all as of the last day of the immediately preceding calendar month.

Section 5.13. UCC Matters; Protection and Perfection of Pledged Collateral: Delivery of Documents. The Borrower will keep its principal place of business and chief executive office, and the office where it keeps the Records, at the address of the Borrower referred to in Section 4.01(j) hereof or, upon 30 days' prior written notice to the Trustee and the Facility Agent, at such other locations within the United States where all actions reasonably requested by the Facility Agent to protect and perfect the interest of the Borrower and the Secured Creditors in the Pledged Collateral have been taken and completed. The Borrower will not make any change to its name or use any tradenames, fictitious names, assumed names, "doing business as" names or other names, unless prior to the effective date of any such name change or use, the Borrower delivers to the Facility Agent such executed financing statements as the Facility Agent may request to reflect such name change or use, together with such other documents and instruments as the Facility Agent may request in connection therewith. The Borrower agrees that from time to time, at its expense, it will promptly execute and deliver all further instruments and documents, and take all further action that the Facility Agent may reasonably request in order to perfect, protect or more fully evidence the Trustee's interest in the Pledged Collateral for the benefit of the Secured Creditors, or to enable the Trustee or the Secured Creditors to exercise or enforce any of their respective rights hereunder. Without limiting the generality of the foregoing, the Borrower will upon the request of the Facility Agent: (a) execute and file such financing or

52

continuation statements, or amendments thereto or assignments thereof, and such other instruments or notices, as may be necessary or appropriate or as the Facility Agent may request, (b) mark its master data processing records evidencing such Pledged Collateral with a legend acceptable to the Facility Agent, evidencing that the Trustee, for the benefit of the Secured Creditors, has acquired an interest therein as provided in this Agreement and (c) make available to the Facility Agent any records or documents relating to any Covered Indenture as are necessary for the Facility Agent to determine that the Trustee has a first priority perfected security interest in the Pledged Collateral free of any Adverse Claims. A carbon, photographic or other reproduction of this Agreement or any financing statement covering the Pledged Collateral, or any part thereof shall be sufficient as a financing statement. If the Borrower fails to perform any of its agreements or obligations under this Section, the Facility Agent or any Secured Creditor may (but shall not be required to) itself perform, or cause performance of, such agreement or obligation, and the expenses of the Facility Agent or such Secured Creditor incurred in connection therewith shall be payable by the Borrower upon the Facility Agent's or such Secured Creditor's demand therefor. For purposes, of enabling the Facility Agent, any such Secured Creditor and the Trustee to exercise their respective rights described in the preceding sentence and elsewhere in this Agreement, the Borrower and the Eligible Lender Trustee hereby authorize, and irrevocably grant a power of attorney to, the Facility Agent, the Secured Creditors, the Trustee and their respective successors and assigns to take any and all steps in the Borrower's and/or Eligible Lender Trustee's name and on behalf of the Borrower and/or the Eligible Lender Trustee necessary or desirable, in the determination of the Facility Agent, the Secured Creditors or the Trustee, as the case may be, to collect all amounts due under any and all Financed Loans and other Pledged Collateral, including, without limitation, endorsing the Borrower's and/or the Eligible Lender Trustee's name on checks and other instruments representing Collections and enforcing such Financed Loans and other Pledged Collateral.

Section 5.14. Obligations of the Borrower With Respect to Pledged Collateral. The Borrower will (a) at its expense, regardless of any exercise by any Secured Creditor of its rights hereunder, timely and fully perform and comply with all provisions, covenants and other promises required to be observed by it under the Transaction Documents included in the Pledged Collateral to the same extent as if Pledged Collateral had not been pledged hereunder; and (b) pay when due any taxes, including without limitation, sales and excise taxes, payable in connection with the Pledged Collateral. In no event shall any Secured Creditor have any obligation or liability with respect to any Financed Loans or other instrument document or agreement included in the Pledged Collateral, nor shall any of them be obligated to perform any of the obligations of the Borrower or any of its Affiliates thereunder. The Borrower will timely and fully comply in all respects with each Transaction Document.

Section 5.15. Collateral Call. The Borrower shall maintain at all times the Minimum Asset Coverage Requirement. If the Borrower is notified by the Valuation Agent (with a copy to the Trustee) that the Asset Coverage Ratio is below the Minimum Asset Coverage Requirement, the Borrower shall deposit cash, Eligible Loans (valued at no greater than the aggregate Principal Balance thereon) or Permitted Investments, within three Business Days, or such other period as agreed to by the Facility Agent in writing, of

53

receipt of notice from the Valuation Agent, in the Collection Account or the Pledged Collateral, as applicable, the amount specified by the Valuation Agent as necessary to meet the Minimum Asset Coverage Requirement. If the Borrower is either unable or unwilling to deposit such funds, the Facility Agent may declare a Termination Date to have occurred.

Section 5.16. Guarantor Limitations. The Borrower shall not permit any Financed Loan to be guaranteed by any guaranty agency or entity other than (a) those specifically named in the definition of the term "Trustee Guarantee Agreements" in Section 1.01 hereof or (b) any other guaranty agency or entity specifically approved as a Guarantor by the Facility Agent in advance in writing.

Section 5.17. Covenants of the Borrower Regarding the Trustee's Security Interest. The Borrower hereby covenants for the benefit of the Trustee and the Secured Creditors as follows:

(a) The Trustee shall not waive any of the representations and warranties set forth in Section 4.02 hereof.

(b) The Borrower shall take all steps necessary, and shall cause each Servicer to take all steps necessary and appropriate, to maintain the perfection and priority of the Trustee's security interest in the Financed Loans.

ARTICLE VI

EVENTS OF DEFAULT

If any of the following events ("Events of Default") shall occur:

(a) the Borrower fails to pay any of its Obligations under this Agreement or any of the other Transaction Documents when such Obligations are due or are declared due and such failure shall remain unremedied for one Business Day; or

(b) any representation or warranty made or deemed to be made by the Borrower or the Eligible Lender Trustee (or any of their respective officers) under or in connection with this Agreement or any other Transaction Document, or other information or report delivered pursuant hereto or thereto shall prove to have been false or incorrect in any material respect when made; or

(c) the Borrower or the Eligible Lender Trustee shall fail to perform or observe any other term, covenant or agreement contained in any Transaction Document on its part to be performed or observed (other than in
Section 2.06 or 5.15 hereof) and any such failure shall remain unremedied for three Business Days after written notice thereof shall have been received; or

(d) the Trustee, for the benefit of the Secured Creditors, shall, for any reason, cease to have a valid and perfected first priority security interest in any of the Pledged Collateral or the Borrower shall, for any reason, cease to have a valid and

54

perfected first priority ownership interest in each Financed Loan and Collections with respect thereto; or

(e) an Event of Bankruptcy shall have occurred with respect to the Borrower; or

(f) entry of a judgment or judgments in the aggregate in excess of $100,000 against the Borrower which are not (i) stayed, bonded, vacated, paid or discharged within 30 days after entry; or (ii) fully covered by insurance as to which the insurance carrier has acknowledged coverage to the Borrower in writing within 30 days after entry; or

(g) (i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings (whether or not existing on the date of execution hereof) not disclosed in writing by the Borrower to the Facility Agent prior to the date of execution and delivery of this Agreement is pending against the Borrower or an Affiliate thereof; or (ii) any material development not so disclosed has occurred in any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings so disclosed, which, in the case of clause (i) or (ii) above, in the opinion of the Facility Agent, has a Material Adverse Effect; or

(h) the Internal Revenue Service shall file notice of a lien pursuant to Section 6323 of the Internal Revenue Code with regard to any of the assets of the Borrower and such lien shall not have been released within 60 days, or the Pension Benefit Guarantee Corporation shall, or shall indicate its intention to, file notice of a lien pursuant to Section 4068 of the Employee Retirement Income Security Act of 1974 with regard to any of the assets of the Borrower or any of its Affiliates and such lien shall not have been released within 60 days; or

(i) a Servicer Event of Default shall have occurred or any Servicing Agreement shall not be in full force and effect for any reason, and, in either case, such Servicer or Servicing Agreement, as the case may be, shall not be replaced by a Servicer or a Servicing Agreement, as the case may be, acceptable to the Facility Agent within 60 days of such event; provided, however, the foregoing event shall not be an "Event of Default" hereunder if such Servicer Event of Default arises under a Servicing Agreement with a Servicer that is not an Affiliate of the Seller and within the 30 days of the occurrence of such event, all Financed Loans then serviced by such Servicer are released from the Pledged Collateral in accordance with the terms of this Agreement; or

(j) the Borrower shall fail to perform or observe the covenants set forth in Section 2.06 or 5.15 hereof; or

(k) the occurrence of an event or circumstance that has a Material Adverse Effect; or

(1) (i) one or more Liquidity Advances remain unpaid to the Liquidity Facility Providers for 180 days after any drawing by the Lender under the Liquidity Agreement, (ii) any Credit Support Advance (including any Rollover Advances thereof)

55

remains funded by a Credit Support Provider for 180 days after such Credit Support Advance is first made or (iii) any Regular Bank Advance (including a Rollover Advance thereof) remains funded by the Alternate Lender for 180 days after such Regular Bank Advance is first made; or

(m) the tangible book value of the assets (excluding provisions for "good will") on a going concern basis of Nelnet and its subsidiaries, on a consolidated basis, does not exceed the total amount of the liabilities of Nelnet and its subsidiaries, on a consolidated basis, by at least US $30,000,000; or

(n) Nelnet merges or consolidates its assets with any other entity, or permits any subsidiary to merge or consolidate its assets with any other entity, and such consolidated entity neither affirms all of the Borrower's obligations under this Agreement nor demonstrates to the Facility Agent that, after giving effect to such merger or consolidation, the tangible book value of the assets (excluding provisions for "good will") on a going concern basis of the consolidated entity and its subsidiaries, on a consolidated basis, exceeds the total amount of the liabilities of the consolidated entity and its subsidiaries, on a consolidated basis, by at least US $30,000,000; or

(o) Nelnet fails to perform any of its obligations under the Indemnification Agreement; or

(p) information in any of the reports described in Exhibits C, D, E or F hereto or in the reports described in the Valuation Agent Agreement, shall prove to have been false or incorrect in any material respect and such false or incorrect information shall remain uncorrected for three Business Days after written notice thereof shall have been received;

then, and in any such event, the Facility Agent may, by notice to the Borrower and the Trustee, declare the Termination Date to have occurred, whereupon all of the Obligations shall become immediately due and payable, except that, in the case of any event described in subsection (e) above, the Termination Date shall be deemed to have occurred automatically upon the occurrence of such event and all of the Obligations shall automatically become and be immediately due and payable, without presentment, demand, protest or any notice of any kind, all of which are hereby expressly waived by the Borrower. Upon any such declaration or automatic occurrence, the Trustee and the Secured Creditors shall have, in addition to all other rights and remedies under this Agreement or otherwise, all other rights and remedies provided to a secured party under the UCC of the applicable jurisdiction and other applicable laws, which rights shall be cumulative. The rights and remedies of a secured party which may be exercised by the Trustee and/or the Secured Creditors pursuant to this Article shall include, without limitation, the right, without notice except as specified below, to solicit and accept bids for and sell the Pledged Collateral or any part thereof in one or more parcels at a public or private sale, at any exchange, broker's board or at any of the Trustee's offices or elsewhere, for cash, on credit or for future delivery, and upon such other terms as the Trustee or the Secured Creditors may deem commercially reasonable. Any sale or transfer by the Trustee and/or the Secured Creditors of Financed Loans shall only be

56

made to an Eligible Lender. The Borrower agrees that, to the extent notice of sale shall be required by law, 10 Business Days' notice to the Borrower of the time and place of any public sale or the time after which any private sale is to be made shall constitute reasonable notification and that it shall be commercially reasonable for the Trustee to sell the Pledged Collateral to an Eligible Lender on an "as is" basis, without representation or warranty of any kind. The Trustee shall not be obligated to make any sale of Pledged Collateral regardless of notice of sale having been given and may adjourn any public or private sale from time to time by announcement at the time and place fixed therefor, and such sale may, without further notice, be made at the time and place to which it was so adjourned. The Trustee shall be deemed to have notice of an Event of Default only upon a Corporate Trust Officer of the Trustee being notified, in writing, by the Borrower, the Facility Agent or a Secured Creditor that such events have occurred. The Trustee shall be paid its outstanding Trustee Fees prior to the distribution of any moneys received from the exercise of any remedies pursuant to this Article.

ARTICLE VII

TRUSTEE AND ELIGIBLE LENDER TRUSTEE

Section 7.01. Acceptance of Trust. The Trustee hereby accepts the trusts imposed upon it by this Agreement, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Except during the continuance of an Event of Default,

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Agreement, and no implied covenants or obligations shall be read into this Agreement against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Agreement; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Agreement and whether or not they contain the statements required under this Agreement.

(b) In case an Event of Default has occurred and is continuing, the Trustee, in exercising the rights and powers vested in it by this Agreement, shall use the same degree of care and skill in their exercise as a prudent man would exercise or use under the circumstances in the conduct of his own affairs.

(c) No provision of this Agreement shall require the Trustee to expend or risk its own funds or otherwise incur any liability or to institute or defend any suit in respect hereof in the performance of any of its duties hereunder, or in the exercise of any of its rights or powers, unless adequately indemnified to its satisfaction.

57

(d) Whether or not herein expressly so provided, every provision of this Agreement relating to the conduct or affecting the liability of or affording protection to the Trustee shall be subject to the provisions of this Section.

Section 7.02. Trustee's Right to Reliance. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, servicer's report appraisal, opinion or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may be counsel for the Borrower, the Eligible Lender Trustee, the Facility Agent or the Trustee), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder, including payment of moneys out of any fund or account, in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall deem it desirable that a matter be proved or established prior to taking, suffering, or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an officer of the Borrower, the Eligible Lender Trustee, the Portfolio Administrator, the Facility Agent or any Secured Creditor.

The Trustee shall not be liable for any action taken, suffered, or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

To the extent otherwise permitted by the terms of this Agreement, the Trustee is authorized, to sell, assign, transfer, convey, or repurchase Financed Loans in accordance with a request of the Borrower, the Facility Agent or any Secured Creditor, provided that no such Financed Loan may be sold, assigned, transferred, or conveyed to any Person who is not an Eligible Lender. The Trustee is further authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Agreement.

Section 7.03. Compensation of Trustee. The Borrower shall pay to the Trustee from time to time pursuant to Section 2.05(c)(v) hereof reasonable compensation for all services rendered by it hereunder, as set forth in the letter agreement dated February 1, 2002, and also all its reasonable fees, expenses, charges, and other disbursements and those of its attorneys, agents, and employees incurred in and about the administration and execution of the trusts hereby created. The Borrower further agrees to indemnify and hold the Trustee harmless against any liability which it may incur in the exercise or performance of its powers and duties hereunder. The Trustee may not change the amount of its annual compensation without giving the Borrower at least 90 days' written notice prior to the beginning of a calendar year and without the written consent of the Facility Agent.

58

Section 7.04. Resignation of Trustee. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Agreement by giving to the Borrower, the Eligible Lender Trustee and the Facility Agent notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 7.06 hereof (and is qualified to be the Trustee under the requirements of Section 7.06 hereof). If no successor Trustee has been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Borrower, the Eligible Lender Trustee and the Facility Agent, whichever period is the longer, the Trustee may
(a) appoint a temporary successor Trustee having the qualifications provided in
Section 7.06 hereof; or (b) request a court of competent jurisdiction to (i) require the Borrower to appoint a successor, as provided in Section 7.06 hereof, within three days of the receipt of citation or notice by the court; or (ii) appoint a Trustee having the qualifications provided in Section 7.06 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to (a) above, the Borrower may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 7.06 hereof.

Section 7.05. Removal of Trustee. The Trustee or any successor Trustee may be removed (a) by the Borrower for cause or upon the sale or other disposition of the Trustee or its trust functions or (b) by the Borrower without cause so long as no Event of Default exists or has existed within the last 90 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Borrower and acceptance thereof by said successor.

In the event a Trustee (or successor Trustee) is removed, by any person or for any reason permitted hereunder, such removal shall not become effective until the successor Trustee has accepted appointment as such.

Section 7.06. Successor Trustee. In case at any time the Trustee or any successor Trustee shall resign, be dissolved, cease to be an "eligible lender" as defined in the Higher Education Act, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Borrower by an instrument in writing duly authorized by resolution. In the case of any such appointment by the Borrower of a successor to the Trustee, the Borrower shall forthwith cause notice thereof to the Facility Agent.

Every successor Trustee appointed by the Borrower shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender.

59

Section 7.07. Manner of Vesting Title in Trustee. Any successor Trustee appointed hereunder shall execute, acknowledge, and deliver to its predecessor Trustee, and also to the Borrower and the Facility Agent, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed, or conveyance shall become fully vested with all the estate, properties, rights, powers, trusts, duties, and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of the Borrower, or an authorized officer of the successor Trustee, execute, acknowledge, and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor Trustee all the right, title, and interest of the Trustee which it succeeds, in and to the Pledged Collateral and such rights, powers, trusts, duties, and obligations, and the Trustee ceasing to act also, upon like request, pay over, assign, and deliver to the successor Trustee any money or other property or rights subject to the lien of this Agreement, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Borrower be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers, and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Borrower.

Section 7.08. [RESERVED]

Section 7.09. Trustee Covenants with Respect to "Eligible Lender" Status. The Trustee covenants as follows:

(a) the Trustee represents and warrants that it satisfies the requirements to be an "eligible lender" as that term is defined in the Higher Education Act and covenants that it will remain an "eligible lender" so long as the Trustee remains Trustee under this Agreement; provided, however, that the Trustee shall have no responsibility or liability hereunder if it fails to remain as an "eligible lender" as a result of the actions or inactions of the Borrower or any Servicer; and

(b) the Trustee shall take such actions, but only such actions, with respect to being an "eligible lender" as shall be reasonably requested by the Borrower; such actions do not include taking steps or instituting suits, actions or proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder, for which the Borrower is solely responsible.

Section 7.10. Trustee's Status as an "Eligible Lender". For the purposes of this Agreement, all documents, agreements, understandings and arrangements relating to this Agreement that are executed by the Trustee have been executed by the Trustee with the understanding that it may be deemed to be an "eligible lender" under the Higher Education Act. The Borrower hereby acknowledges the fact that the Trustee may be

60

deemed an "eligible lender" under the Higher Education Act and thus may be subject to certain liabilities because of such status and that the Trustee is willing to accept the status of "eligible lender" hereunder as an accommodation to the Borrower, and the Borrower hereby agrees that it will indemnify and hold harmless the Trustee and its officers, directors, employees and agents for any and all liability which may be incurred because of Trustee's status as an "eligible lender" or because of the Trustee's entering into this Agreement or any of the other Transaction Documents that results from the actions or inactions of the Borrower or any Servicer. The Borrower agrees that it will not seek recourse or commence any action against the Trustee or its officers, directors, employees or agents or any of their personal assets for the performance or payment of any obligation under the Higher Education Act.

Section 7.11. Acceptance of Duties of Eligible Lender Trustee. The Eligible Lender Trustee hereby agrees to hold legal title to the Financed Loans on behalf of the Borrower, and to perform its duties as Eligible Lender of such Financed Loans, including under this Agreement and the other Transaction Documents.

Section 7.12. Eligible Lender Trustee Covenants with Respect to "Eligible Lender" Status. The Eligible Lender Trustee covenants as follows:

(a) the Eligible Lender Trustee will remain an "eligible lender" so long as it remains Eligible Lender Trustee under the Eligible Lender Trust Agreement and this Agreement; provided, however, that the Eligible Lender Trustee shall have no responsibility or liability hereunder if it fails to remain as an "eligible lender" as a result of the actions or inactions of the Borrower or any Servicer;

(b) the Eligible Lender Trustee shall take such actions, but only such actions, with respect to being an "eligible lender" as shall be reasonably requested by the Borrower; such actions do not include taking steps or instituting suits, actions or proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder, for which the Borrower is solely responsible; and

(c) the Eligible Lender Trustee shall take such actions with respect to being "Eligible Lender Trustee" as shall be reasonably requested by the Trustee or the Facility Agent.

Section 7.13. Compensation of Eligible Lender Trustee. The Borrower shall pay to the Eligible Lender Trustee from time to time pursuant to
Section 2.05(c)(v) hereof reasonable compensation for all services rendered by it hereunder and under the Eligible Lender Trust Agreement, as set forth in the Eligible Lender Trust Agreement, and also all its reasonable fees, expenses, charges, and other disbursements and those of its attorneys, agents, and employees incurred in connection with carrying out its duties contemplated hereby and thereby. The Eligible Lender Trustee may not change the amount of its annual compensation without giving the Borrower at least 90 days' written

61

notice prior to the beginning of a calendar year and without the written consent of the Facility Agent.

Section 7.14. Resignation of Eligible Lender Trustee. The Eligible Lender Trustee and any successor to the Eligible Lender Trustee may resign and be discharged from its obligations with respect to the Financed Loans, this Agreement and the Eligible Lender Trust Agreement by giving to the Borrower, the Trustee and the Facility Agent notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Eligible Lender Trustee shall have been appointed pursuant to Section 7.16 hereof (and is qualified to be the Eligible Lender Trustee under the requirements of Section 7.16 hereof). If no successor Eligible Lender Trustee has been appointed by the date specified or within a period of 60 days from the receipt of the notice by the Borrower, the Trustee and the Facility Agent, whichever period is the longer, the Eligible Lender Trustee may
(a) appoint a temporary successor Eligible Lender Trustee having the qualifications provided in Section 7.16 hereof; or (b) request a court of competent jurisdiction to (i) require the Borrower to appoint a successor, as provided in Section 7.16 hereof, within three days of the receipt of citation or notice by the court; or (ii) appoint an Eligible Lender Trustee having the qualifications provided in Section 7.16 hereof. In no event may the resignation of the Eligible Lender Trustee be effective until a qualified successor Eligible Lender Trustee shall have been selected and appointed. In the event a temporary successor Eligible Lender Trustee is appointed pursuant to (a) above, the Borrower may remove such temporary successor Eligible Lender Trustee and appoint a successor thereto pursuant to Section 7.16 hereof.

Section 7.15. Removal of Eligible Lender Trustee. The Eligible Lender Trustee or any successor Eligible Lender Trustee may be removed at any time by the Borrower without cause, and upon 30 days' notice to the Eligible Lender Trustee, the Trustee and the Facility Agent, and upon payment to the Eligible Lender Trustee (or successor Eligible Lender Trustee) so removed of all money then due to it hereunder and appointment of a successor thereto by the Borrower and acceptance thereof by said successor.

In the event an Eligible Lender Trustee (or successor Eligible Lender Trustee) is removed, by any Person or for any reason permitted hereunder, such removal shall not become effective until the successor Eligible Lender Trustee has accepted appointment as such.

Section 7.16. Successor Eligible Lender Trustee. In case at any time the Eligible Lender Trustee or any successor Eligible Lender Trustee shall resign, be dissolved, cease to be an "eligible lender" as defined in the Higher Education Act, or otherwise shall be disqualified to act or be incapable of acting, or in case control of the Eligible Lender Trustee or of any successor Eligible Lender Trustee or of its officers shall be taken over by any public officer or officers, a successor Eligible Lender Trustee (who may be the Trustee) may be appointed by the Borrower by an instrument in writing duly authorized by resolution. In the case of any such appointment by the Borrower of a

62

successor to the Eligible Lender Trustee, the Borrower shall forthwith cause notice thereof to the Facility Agent and the Trustee.

Every successor Eligible Lender Trustee appointed by the Borrower shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $20,000,000, be subject to supervision or examination by a federal or state authority, and be an Eligible Lender.

Section 7.17. Eligible Lender Trustee's Status as an "Eligible Lender". For the purposes of this Agreement, all documents, agreements, understandings and arrangements relating to this Agreement that are executed by the Eligible Lender Trustee have been executed by the Eligible Lender Trustee with the understanding that it may be deemed to be an "eligible lender" under the Higher Education Act. The Borrower hereby acknowledges the fact that the Eligible Lender Trustee may be deemed an "eligible lender" under the Higher Education Act and thus may be subject to certain liabilities because of such status and that the Eligible Lender Trustee is willing to accept the status of "eligible lender" hereunder as an accommodation to the Borrower, and the Borrower hereby agrees that it will indemnify and hold harmless the Eligible Lender Trustee and its officers, directors, employees and agents for any and all liability which may be incurred because of Eligible Lender Trustee's status as an "eligible lender" or because of the Eligible Lender Trustee's entering into this Agreement or any of the other Transaction Documents that results from the actions or inactions of the Borrower or any Servicer. The Borrower agrees that it will not seek recourse or commence any action against the Eligible Lender Trustee or its officers, directors, employees or agents or any of their personal assets for the performance or payment of any obligation under the Higher Education Act.

ARTICLE VIII

INDEMNIFICATION

Without limiting any other rights which the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers or any of their respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Borrower set forth in this Agreement, any of the other Transaction Documents, the Liquidity Agreement or the Credit Support Agreement, the Borrower hereby agrees to indemnify the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, the Liquidity Agreement, the Credit Support Agreement or the Pledged Collateral, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the

63

Person seeking indemnification. Without limiting the foregoing, the Borrower shall indemnify the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(a) any Financed Loan treated as or represented by the Borrower to be an Eligible Loan which is not at the applicable time an Eligible Loan;

(b) any representation or warranty made or deemed made by the Borrower, any Servicer, Nelnet or any of their respective officers under or in connection with this Agreement or any other Transaction Document, which shall have been false or incorrect when made or deemed made or delivered;

(c) the failure by the Borrower or the Servicer to comply with any term, provision or covenant contained in this Agreement or any other Transaction Document, or with any applicable law, rule or regulation with respect to any Pledged Collateral, or the nonconformity of any Financed Loan or any other Pledged Collateral with any such applicable law, rule or regulation;

(d) the failure to vest and maintain vested in the Trustee for the benefit of the Secured Creditors or to transfer to the Trustee, a first priority security interest in any of the Pledged Collateral, free and clear of any Adverse Claim (except as otherwise provided herein);

(e) the failure to file, or any delay in filing, financing statements or other similar instruments or documents under the UCC of any applicable jurisdiction or other applicable laws with respect to any Pledged Collateral;

(f) any dispute, claim, offset or defense (other than the discharge in bankruptcy of the Obligor) of the Obligor to the payment of any Financed Loan or any Servicer to the payment of any obligation otherwise owing under a Transaction Document (including, without limitation, a defense based on such Financed Loan or obligation or the related Transaction Document not being a legal, valid and binding obligation of such Person enforceable against it in accordance with its terms);

(g) any failure of the Borrower to perform its duties or obligations in accordance with the provisions of this Agreement or any other Transaction Document or any failure by the Borrower to perform its respective duties in respect of the Financed Loans;

(h) any breach of contract by the Borrower or any claim or action of whatever sort arising out of or in connection with any Transaction Document or the transactions contemplated thereby;

(i) the failure to pay when due any taxes, including without limitation, sales, excise or personal property taxes payable in connection with the Pledged Collateral;

64

(j) any repayment by the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers of any amount previously distributed in payment of Advances or payment of Program Availability Fees, Program Usage Fees, Alternate Interest Amounts and Liquidity Interest Amounts or any other amount due hereunder, in each case which amount any such Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers believes in good faith is required to be repaid;

(k) the commingling by the Borrower or any of its Affiliates of Collections at any time with other funds;

(1) any investigation, litigation or proceeding expressly related to this Agreement, the Liquidity Agreement, the Credit Support Agreement or any other Transaction Document or the use of proceeds of Advances or the Pledged Collateral or in respect of any Financed Loan;

(m) any failure by the Borrower to give reasonably equivalent value to any Seller in consideration for the Financed Loans sold, or deemed to have been sold, to it by such Seller, or any attempt by any Person to void or otherwise avoid any such transaction under any statutory provision or common law or equitable action, including, without limitation, any provision of the Bankruptcy Code;

(n) any failure of the Borrower or any of its agents or representatives to remit to the Trustee, Collections (including the Higher SAP Differentials) of Financed Loans and other Pledged Collateral remitted to the Borrower or any such agent or representative;

(o) any failure by Nelnet to perform its obligations in accordance with the provisions of the Indemnification Agreement;

(p) any investigation, litigation or proceeding relating to the Financed Loans which are Higher SAP Loans;

(q) any default by the Borrower under any Covered Indenture or with respect to any other Debt adversely affecting the Borrower or the Pledged Collateral; and

(r) the absence of "no petition" "limited recourse" or "subordination" language in any other financing of the Borrower.

Any amounts subject to the indemnification provisions of this Article shall be paid by the Borrower to the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers or their respective officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

65

ARTICLE IX

FACILITY AGENT

Section 9.01. Authorization and Action of Facility Agent. The Lender and the Alternate Lender hereby accept the appointment of and authorize the Facility Agent to take such action as agent on their behalf and to exercise such powers as are delegated to the Facility Agent by the terms hereof, together with such powers as are reasonably incidental thereto. The Facility Agent reserves the right, in its sole discretion, to take any actions and exercise any rights or remedies under this Agreement and any related agreements and documents. The Facility Agent agrees to give to the Lender and the Alternate Lender prompt notice of each notice and determination and a copy of each certificate and report (if such notice, report, determination, or certificate is not given by the applicable Person to the Lender or the Alternate Lender) given to it by the Borrower, any Seller, any Servicer, the Valuation Agent, or the Trustee or the Eligible Lender Trustee, pursuant to the terms of this Agreement. Except for actions which the Facility Agent is expressly required to take pursuant to this Agreement, as the case may be, the Facility Agent shall not be required to take any action which exposes the Facility Agent to personal liability or which is contrary to applicable law unless the Facility Agent shall receive further assurances to its satisfaction from the Lender and the Alternate Lender that it will be indemnified against any and all liability and expense which may be incurred in taking or continuing to take such action.

Section 9.02. Agency Termination. Subject to Section 9.06 hereof, the appointment and authority of the Facility Agent hereunder shall terminate upon the payment to (a) the Lender and the Alternate Lender of all amounts owing to Lender and the Alternate Lender hereunder and under the Advances and (b) the Facility Agent of all amounts due hereunder and under the Advances.

Section 9.03. Facility Agent's Reliance. Etc. Neither the Facility Agent nor any of its directors, officers, agents or employees shall be liable for any action taken or omitted to be taken by it as Facility Agent under or in connection with this Agreement or any related agreement or document, except for its own gross negligence or willful misconduct. Without limiting the foregoing, the Facility Agent: (a) may consult with legal counsel, independent public accountants and other experts selected by it and shall not be liable for any action taken or omitted to be taken in good faith by it in accordance with the advice of such counsel, accountants or experts; (b) makes no warranty or representation to the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider and shall not be responsible to the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider for any statements, warranties or representations made by the Borrower, the Trustee, the Eligible Lender Trustee, any Seller, any Servicer, any Guarantor, Nelnet or the Valuation Agent in connection with this Agreement or any other Transaction Document; (c) shall not have any duty to ascertain or to inquire as to the performance or observance of any of the terms, covenants or conditions of this Agreement or any other Transaction Document on the part of the Borrower, the Trustee, the Eligible Lender Trustee, any Servicer, any Seller, any Guarantor, Nelnet or the Valuation Agent or to inspect the property (including

66

the books and records) of the Borrower, the Trustee, the Eligible Lender Trustee, any Servicer, any Seller, any Guarantor, Nelnet or the Valuation Agent;
(d) shall not be responsible to the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider, as the case may be, for the due execution, legality, validity, enforceability, genuineness, sufficiency or value of this Agreement or any other instrument or document furnished pursuant hereto; and (e) shall incur no liability under or in respect of this Agreement by acting upon any notice (including notice by telephone), consent, certificate or other instrument or writing (which may be by telex) believed by it in good faith to be genuine and signed or sent by the proper party or parties.

Section 9.04. Facility Agent and Affiliates. The Facility Agent and its Affiliates may generally engage in any kind of business with the Borrower, the Trustee, the Eligible Lender Trustee, any Servicer, any Guarantor, Nelnet, any Seller or the Trustee, any of their respective Affiliates and any Person who may do business with or own securities of the Borrower, the Trustee, the Eligible Lender Trustee, any Servicer, any Guarantor, Nelnet, any Seller or the Trustee or any of their respective Affiliates, all as if Royal Bank of Canada were not the Facility Agent and without any duty to account therefor to the Lender, the Alternate Lender, any Liquidity Facility Provider or any Credit Support Provider.

Section 9.05. Advance Decision. The Lender and the Alternate Lender acknowledge that each has, independently and without reliance upon the Facility Agent, and based on such documents and information as it has deemed appropriate, made its own evaluation and decision to enter into this Agreement and to make Advances hereunder. The Lender and the Alternate Lender also acknowledge that each will, independently and without reliance upon the Facility Agent or any of its Affiliates, and based on such documents and information as it shall deem appropriate at the time, continue to make its own decisions in taking or not taking action under this Agreement or any related agreement, instrument or other document.

Section 9.06. Successor Facility Agent. The Facility Agent may resign at any time by giving five days' written notice thereof to the Lender, the Alternate Lender, each Liquidity Facility Provider, each Credit Support Provider, the Borrower, the Eligible Lender Trustee, the Portfolio Administrator and the Trustee. Upon any such resignation, the Lender and the Alternate Lender shall have the right to appoint a successor Facility Agent approved by the Borrower (which approval will not be unreasonably withheld or delayed). If no successor Facility Agent shall have been so appointed and shall have accepted such appointment, within sixty days after the retiring Facility Agent's giving of notice of resignation, then the retiring Facility Agent may, on behalf of the Lender and the Alternate Lender, appoint a successor Facility Agent. If the successor Facility Agent is not an Affiliate of the resigning Facility Agent, such successor Facility Agent shall be subject to the Borrower's prior written approval (which approval will not be unreasonably withheld or delayed). Upon the acceptance of any appointment as Facility Agent hereunder by a successor Facility Agent, such successor Facility Agent shall thereupon succeed to and become vested with all of the rights, powers, privileges and duties of the retiring Facility Agent, and the retiring Facility Agent shall be discharged

67

from its duties and obligations under this Agreement. After any retiring Facility Agent's resignation hereunder as Facility Agent, the provisions of this Article shall inure to its benefit as to any actions taken or omitted to be taken by it while it was an Facility Agent under this Agreement.

ARTICLE X

MISCELLANEOUS

Section 10.01. Amendments and Waivers. No amendment or modification of any provision of this Agreement shall be effective without the written agreement of the Borrower, the Lender, the Facility Agent and, to the extent affected thereby, the Trustee and/or the Eligible Lender Trustee, and no termination or waiver of any provision of this Agreement or consent to any departure therefrom by the Borrower shall be effective without the written concurrence of the Facility Agent. Any waiver or consent shall be effective only in the specific instance and for the specific purpose for which given.

Section 10.02. Notices. Etc. All notices and other communications provided for hereunder shall, unless otherwise stated herein, be in writing (including telex communication and communication by facsimile copy or other electronic means) and mailed, delivered by nationally recognized overnight courier service, telexed, transmitted or delivered by hand, as to each party hereto, at its address set forth under its name on the signature pages hereof or at such other address as shall be designated by such party in a written notice to the other parties hereto. All such notices and communications shall be effective, upon receipt, or in the case of (a) notice by mail, five days after being deposited in the United States mails, first class postage prepaid; (b) notice by telex, when telexed against receipt of answerback; or (c) notice by facsimile or other electronic copy, when verbal communication of receipt is obtained, except that notices and communications pursuant to Article II hereof shall not be effective until received.

Section 10.03. No Waiver; Remedies. No failure on the part of the Trustee, the Facility Agent or the Secured Creditors to exercise, and no delay in exercising, any right hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right hereunder preclude any other or further exercise thereof or the exercise of any other right. The remedies herein provided are cumulative and not exclusive of any remedies provided by law.

Section 10.04. Binding Effect; Assignability; Confidentiality. This Agreement shall be binding upon and inure to the benefit of the Borrower, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support Providers, the Trustee, the Eligible Lender Trustee and their respective successors and permitted assigns. This Agreement and the rights and obligations of the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers hereunder and interests herein shall be assignable in whole or in part (including by way of the sale of participation interests therein or by assignment by the Liquidity Facility Providers of any of its assigns of the whole or any part of the Commitment) by the Lender, the Alternate Lender, the Liquidity Facility Providers, the Credit Support

68

Providers and their successors and assigns; provided, however, that the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers shall not transfer or assign its interests in the Advances if immediately after such transfer or assignment, the Advances would be owned by more than 100 persons as described in Section 1.7704-l(h) of the Treasury Regulations. The Borrower may not assign any of its rights and obligations hereunder or any interest herein without the prior written consent of the Facility Agent. The parties to each assignment or participation made pursuant to this Section shall execute and deliver to the Borrower and the Facility Agent for their acceptance and recording in their respective books and records, an assignment or a participation agreement or other transfer instrument reasonably satisfactory in form and substance to the Borrower and the Facility Agent (and the Borrower hereby acknowledges that the form of assignment attached to the Liquidity Agreement and the Credit Support Agreement shall be acceptable in form and substance). Each such assignment or participation shall be effective as of the date specified in the agreement or instrument only after the execution, delivery, acceptance and recording as described in the preceding sentence. The Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers shall each notify the Borrower of any assignment or participation thereof made pursuant to this Section. Subject to Section 10.11 hereof, none of the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers may, in connection with any assignment or participation or any proposed assignment or participation pursuant to this Section, disclose to the assignee or participant or proposed assignee or participant any information relating to the Borrower and the Pledged Collateral furnished to it by or on behalf of the Borrower, without either (a) first obtaining the prior written consent of the Borrower, which consent shall not be unreasonably withheld; or (b) delivering to the Borrower a written agreement signed by the proposed assignee or participant, for the Borrower's benefit and otherwise in form and substance reasonably acceptable to the Borrower pursuant to which the proposed assignee or participant agrees to maintain the confidentiality of the information concerning the Borrower and the Financed Loans that may be provided to it by the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers.

Section 10.05. Survival. The rights and remedies with respect to any breach of a representation and warranty made by the Borrower pursuant to Article IV hereof and the indemnification and payment provisions of Articles VII and VIII hereof and Sections 2.15, 10.08, 10.09, 10.14 and 10.15 hereof shall be continuing and shall survive the termination of this Agreement.

Section 10.06. Governing Law; Severability. This Agreement shall be construed in all respects in accordance with, and governed by the internal laws (as opposed to conflicts of law provisions) of the State of New York. Whenever possible, each provision of this Agreement shall be interpreted in such a manner as to be effective and valid under applicable law, but if any provision of this Agreement shall be prohibited by or invalid under applicable law, such provision shall be ineffective only to the extent of such prohibition or invalidity, without invalidating the remainder of such provisions or the remaining provisions of this Agreement.

69

Section 10.07. Submission to Jurisdiction: Waiver of Jury and
Bond. THE BORROWER, THE LENDER, THE ALTERNATE LENDER AND THE FACILITY AGENT HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE CITY OF NEW YORK, NEW YORK, AND IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS AGREEMENT (OTHER THAN PROCEEDINGS WITH RESPECT TO THE FORECLOSURE ON THE PLEDGED COLLATERAL WHICH MAY BE BROUGHT IN THE JURISDICTION IN WHICH SUCH PLEDGED COLLATERAL IS LOCATED) SHALL BE LITIGATED IN SUCH COURTS, AND THE BORROWER, THE LENDER, THE ALTERNATE LENDER AND THE FACILITY AGENT EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY SUCH COURT AND EACH WAIVES PERSONAL SERVICE OF ANY AND ALL PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH ON THE SIGNATURE PAGES TO THIS AGREEMENT AND THAT SERVICE SO MADE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER OF ACTUAL RECEIPT OR FIVE
(5) DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

THE BORROWER, THE LENDER, THE ALTERNATE LENDER AND THE FACILITY AGENT EACH ACKNOWLEDGE THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION WITH THIS AGREEMENT, ANY OF THE TRANSACTION DOCUMENTS OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF THE LENDER, THE ALTERNATE LENDER OR THE FACILITY AGENT. NOTHING CONTAINED IN THIS SECTION SHALL AFFECT THE RIGHT OF THE LENDER, THE ALTERNATE LENDER OR THE FACILITY AGENT TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR AFFECT THE RIGHT OF THE LENDER, THE ALTERNATE LENDER OR THE FACILITY AGENT TO BRING ANY ACTION OR PROCEEDING AGAINST THE BORROWER OR ITS PROPERTY IN THE COURTS OF ANY OTHER JURISDICTION TO THE EXTENT NECESSARY TO ENFORCE ITS LIENS AGAINST PROPERTY LOCATED IN SUCH JURISDICTIONS. THE BORROWER WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

Section 10.08. Costs, Expenses and Taxes. In addition to the rights of indemnification granted to the Trustee, the Eligible Lender Trustee, the Facility Agent,

70

the Lender, the Alternate Lender and the Liquidity Facility Providers and their respective Affiliates under Article VIII hereof, and notwithstanding any limitation on recourse set forth herein, the Borrower agrees to pay on demand all reasonable costs, fees and expenses of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender or the Liquidity Facility Providers incurred in connection with the preparation, execution, delivery, administration (including periodic auditing), or any amendment or modification of, or any waiver or consent issued in connection with, this Agreement, the Liquidity Agreement or any other Transaction Document, including, without limitation, the reasonable fees and out-of-pocket expenses of counsel for the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender or the Liquidity Facility Providers with respect thereto and with respect to advising the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender and the Liquidity Facility Providers as to their respective rights and remedies hereunder or thereunder, and all costs, fees and expenses, if any (including reasonable counsel fees and expenses), incurred by the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender or the Liquidity Facility Providers in connection with the enforcement of this Agreement, the Liquidity Agreement and the other Transaction Documents.

Section 10.09. Recourse Against Certain Parties. No recourse under or with respect to any obligation, covenant or agreement (including, without limitation, the payment of any fees or any other obligations) of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers as contained in this Agreement or any other agreement, instrument or document entered into by it pursuant hereto or in connection herewith shall be had against any administrator of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or any incorporator, affiliate, stockholder, officer, employee or director of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or of any such administrator, as such, by the enforcement of any assessment or by any legal or equitable proceeding, by virtue of any statute or otherwise; it being expressly agreed and understood that the agreements of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers contained in this Agreement and all of the other agreements, instruments and documents entered into by the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers pursuant hereto or in connection herewith are, in each case, solely the corporate obligations of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, as applicable, and that no personal liability whatsoever shall attach to or be incurred by any administrator of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or any incorporator, stockholder, affiliate, officer, employee or director of the Trustee, the Eligible Lender Trustee, the Facility Agent, Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or of any such administrator, as such, or any other them, under or by reason of any of the

71

obligations, covenants or agreements of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Liquidity Facility Providers or the Credit Support Providers contained in this Agreement or in any other such instruments, documents or agreements, or which are implied therefrom, and that any and all personal liability of every such administrator of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers and each incorporator, stockholder, affiliate, officer, employee or director of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers or of any such administrator, or any of them, for breaches by the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers of any such obligations, covenants or agreements, which liability may arise either at common law or at equity, by statute or constitution, or otherwise, is hereby expressly waived as a condition of and in consideration for the execution of this Agreement. The provisions of this Section shall survive the termination of this Agreement.

Section 10.10. Execution in Counterparts; Severability; Integration. This Agreement may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed shall be deemed to be an original and all of which when taken together shall constitute one and the same agreement. In case any provision in or obligation under this Agreement shall be invalid, illegal or unenforceable in any jurisdiction, the validity, legality and enforceability of the remaining provisions or obligations, or of such provision or obligation in any other jurisdiction, shall not in any way be affected or impaired thereby. This Agreement contains the final and complete integration of all prior expressions by the parties hereto with respect to the subject matter hereof and shall constitute the entire agreement among the parties hereto with respect to the subject matter hereof, superseding all prior oral or written understandings.

Section 10.11. Confidentiality. The Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers each agree to keep confidential and not disclose any non-public information or documents related to the Borrower or any Affiliate of the Borrower delivered or provided to such Person in connection with this Agreement, any other Transaction Document or the transactions contemplated hereby or thereby and which are clearly identified in writing by the Borrower or such Affiliate as being confidential; provided, however, that each of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers may disclose any such information (a) to the extent required or deemed necessary and/or advisable by such Person's counsel in any judicial, regulatory, arbitration or governmental proceeding or under any law, regulation, order, subpoena or decree; (b) to its officers, directors, employees, accountants, auditors and outside counsel, in each case, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality; (c) to or by any liquidity or credit provider for the Lender, any potential liquidity or credit provider for the Lender, or any assignee or participant or potential assignee or participant of any liquidity or credit provider for the Lender,

72

provided they are informed of the confidentiality thereof and agree to maintain such confidentiality; (d) to any assignee, participant, or potential assignee or participant of or with any Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, provided such Person agrees to be bound by the confidentiality provisions hereof or similar hereto; (e) to bank examiners and any other Person to whom the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers, any such liquidity or credit support provider or assignee or participant is required by law, regulation, decree or order to make such disclosure; (f) in connection with the enforcement hereof or of any of the other Transaction Documents, the Liquidity Agreement or the Credit Support Agreement; (g) to any rating agency rating the commercial paper notes of the Lender; and (h) to such other Persons as may be approved by the Borrower. Notwithstanding the foregoing, the foregoing obligations shall not apply to any such information, documents or portions thereof that: (i) were of public knowledge or literature generally available to the public at the time of such disclosure; or (ii) have become part of the public domain by publication or otherwise, other than as a result of the failure of the Trustee, the Eligible Lender Trustee, the Facility Agent, the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers, or any of their respective employees, directors, officers, advisors, accountants, auditors, or legal counsel to preserve the confidentiality thereof.

Section 10.12. Section Titles. The section titles contained in this Agreement shall be without substantive meaning or content of any kind whatsoever and are not a part of the agreement between the parties.

Section 10.13. Entire Agreement. This Agreement, including all Exhibits, Schedules and other documents attached hereto or incorporated by reference herein, together with the other Transaction Documents constitutes the entire agreement of the parties with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, oral or written, with respect to the subject matter hereof.

Section 10.14. No Petition.

(a) Each of the Borrower, the Trustee and the Eligible Lender Trustee hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding CP of the Lender, it will not institute against or join any other person or entity in instituting against the Lender, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

(b) Each of the Lender, the Alternate Lender, the Facility Agent, the Trustee and the Eligible Lender Trustee hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding Debt of the Borrower, it will not institute against or join any other person or entity in instituting against the Borrower, any bankruptcy, reorganization, arrangement, insolvency or

73

liquidation proceedings or other similar proceedings under the laws of the United States or any state of the United States.

Section 10.15. Limited Recourse: Subordination.

(a) The obligations of the Borrower under this Agreement are obligations solely of the Borrower and shall not constitute a claim against the Borrower to the extent that the Borrower does not have funds sufficient to make payment of such obligations. The Lender, the Alternate Lender, the Facility Agent and each Affected Party acknowledge and agree that the Obligations are not secured by any assets of the Borrower other than the Pledged Collateral pledged to the Trustee (for the benefit of the Secured Creditors) pursuant to Section 2.10 hereof. In furtherance of and not in derogation of the foregoing, to the extent the Borrower has entered or enters into other secured financings or securitization transactions, the Lender, the Alternate Lender, the Facility Agent and each Affected Party acknowledge and agree that they shall have no right, title or interest in or to Other Assets. To the extent that, notwithstanding the agreements and provisions contained in the preceding sentences of this subsection, the Lender, the Alternate Lender, the Facility Agent or any Affected Party either (i) asserts an interest or claim to, or benefit from, Other Assets, or (ii) is deemed to have any such interest, claim to, or benefit in or from Other Assets, whether by operation of law, legal process, pursuant to applicable provisions of insolvency laws or otherwise (including by virtue of Section 1111(b) of the Bankruptcy Code or any successor provision having similar effect under the Bankruptcy Code), then the Lender, the Alternate Lender, the Facility Agent and each Affected Party further acknowledge and agree that any such interest, claim or benefit in or from Other Assets is and shall be expressly subordinated to the indefeasible payment in full of all obligations and liabilities of the Borrower which, under the terms of the relevant documents relating to the financing or securitization of such Other Assets, are entitled to be paid from, entitled to the benefits of, or otherwise secured by such Other Assets (whether or not any such entitlement or security interest is legally perfected or otherwise entitled to a priority of distribution or application under applicable law, including insolvency laws, and whether asserted against the Borrower), including the payment of post-petition interest on such other obligations and liabilities. This subordination agreement shall be deemed a subordination agreement within the meaning of Section 510(a) of the Bankruptcy Code. The Lender, the Alternate Lender, the Facility Agent, and each Affected Party further acknowledge and agree that no adequate remedy at law exists for a breach of this Section 10.15 and the terms of this Section 10.15 may be enforced by an action for specific performance.

(b) The provisions of this Section 10.15 shall be for the third party benefit of those entitled to rely thereon and shall survive the termination of this Agreement.

(c) The Borrower covenants and agrees that if it enters into financing or securitization transactions with respect to Other Assets, it shall cause the appropriate documentation with respect thereto to include provisions substantially similar to those contained in this Section 10.15 pursuant to which the Person(s) to which Other Assets are

74

conveyed disclaims (and subordinates) any interest it may have in the assets of the Borrower other than the specific Other Assets related to such financing or securitization.

75

IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE BORROWER:

NELNET EDUCATION
LOAN FUNDING INC.

By:  /s/ Terry J. Heimes
    ------------------------------
    Name: Terry J. Heimes
    Title: President

c/o Nelnet, Inc. 121 South 13 Street, Suite 301 Lincoln, NE 68508 Attn: Terry J. Heimes Telephone: (402) 458-2303 Facsimile: (402) 458-2399

THE LENDER:

THUNDER BAY FUNDING INC.

BY: ROYAL BANK OF CANADA, its
attorney-in-fact

By:  /s/ Eric Wise
    -------------------------------
    Name: ERIC WISE
          Authorized Signatory

c/o RBC Capital Markets One Little Falls Centre 2711 Centerville Road, Suite 215 Wilmington, DE 19808 Attn: Kim Wagner Telephone: (302) 892-5903 Facsimile: (302) 892-5900 or (302)-892-5925

[Signature Page to Amended and Restated Warehouse Loan and Security Agreement]


And, with respect to any Advance Request/Prepayment Notice, with a copy to:

Global Securitization Services 114 West 47th Street, Suite 1715 New York, NY 10036 Attn: Tony Wong Telephone: (212) 302-5151 Ext. 13 Facsimile: (212) 302-8767 e-mail: twong@gssnyc.com

THE FACILITY AGENT:

ROYAL BANK OF CANADA

BY: /s/  Sophia Shields
   --------------------------------
   Name: Sophia Shields
   Authorized Signatory

c/o RBC Capital Markets One Little Falls Centre 2711 Centerville Road, Suite 215 Wilmington, DE 19808 Attn: Kim Wagner Telephone: (302) 892-5903 Facsimile: (302) 892-5900 or (302)-892-5925

And, with respect to any Advance Request/Prepayment Notice, with a copy to:

Global Securitization Services 114 West 47th Street, Suite 1715 New York, NY 10036 Attn: Tony Wong Telephone: (212) 302-5151 Ext. 13 Facsimile: (212) 302-8767 e-mail: twong@gssnyc.com

[Signature Page to Amended and Restated Warehouse Loan and Security Agreement]


ALTERNATE LENDER:

ROYAL BANK OF CANADA

By: /s/ Sophia Shields
    -------------------------------
    Name: Sophia Shields

Authorized Signatory

By: /s/ Eric Wise
    -------------------------------
    Name: Eric Wise

Authorized Signatory

c/o RBC Capital Markets
One Little Falls Centre
2711 Centerville Road, Suite 215
Wilmington, DE 19808
Attn: Kim Wagner
Telephone: (302) 892-5903
Facsimile: (302) 892-5900 or
(302)-892-5925

And, with respect to any Advance
Request/Prepayment Notice, with a
copy to:

Global Securitization Services
114 West 47th Street, Suite 1715
New York, NY 10036
Attn: Tony Wong
Telephone: (212)302-5151 Ext. 13
Facsimile: (212) 302-8767
e-mail: twong@gssnyc.com

THE TRUSTEE:

ZIONS FIRST NATIONAL BANK

By: /s/ Dave Bata
    -------------------------------
    Dave Bata, Vice President

Zions First National Bank 717 Seventeenth Street Denver, CO 80202 Attn: Corporate Trust Services Telephone: (970) 947-7470 Facsimile: (970) 947-7480

[Signature Page to Amended and Restated Warehouse Loan and Security Agreement]


THE ELIGIBLE LENDER TRUSTEE:

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION

By: /s/ Scott E. Ulven
    -------------------------------
    Scott E. Ulven
    Corporate Trust Officer

Wells Fargo Bank, Minnesota, National Association 6th and Marquette Avenue Minneapolis, Minnesota 55479-0069 Attention: Corporate Trust Department Telephone: (612) 667-4802 Facsimile: (612) 667-2149

[Signature Page to Amended and Restated Warehouse Loan and Security Agreement]


THE ORIGINAL BORROWER (solely for the purpose of Article IA hereunder):

NELNET STUDENT LOAN
WAREHOUSE CORPORATION-1

By: /s/ Jeffrey Noordhoek
   -------------------------------
   Jeffrey Noordhoek,
   Vice President

c/o Nelnet, Inc. 121 South 13 Street, Suite 301 Lincoln, NE 68508 Attn: Terry J. Heimes Telephone: (402) 458-2303 Facsimile: (402) 458-2399

[Signature Page to Amended and Restated Warehouse Loan and Security Agreement]


EXHIBIT A

FORM OF STUDENT LOAN PURCHASE AGREEMENT

A-l

LOAN PURCHASE AGREEMENT

This Loan Purchase Agreement (the "Loan Purchase Agreement") made and entered into as of this 28th day of April, 2003, by and between Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC., a Nebraska corporation (the "Corporation") acting by and through Wells Fargo Bank Minnesota, National Association, not individually but as Eligible Lender Trustee (the "Trustee") under the Trust Agreement or Eligible Lender Trust Agreement, as applicable from time to time (as defined herein) and EFS Finance Co., a corporation organized and existing under the laws of the State of Indiana, and having its principal offices at 8425 Woodfield Crossing Boulevard, Suite 401, in the city of Indianapolis, State of Indiana (the "Seller").

W I T N E S S E T H:

WHEREAS, the Corporation, by and through the Trustee, desires to purchase from the Seller certain FFELP Loans (as defined below) to assist students in obtaining a post-secondary education, title to which will be held by the Trustee pursuant to the Trust Agreement or Warehouse Loan Agreement, as applicable from time to time, and the Seller desires to sell certain FFELP Loans to the Corporation, title to which will be held by and through the Trustee, in accordance with the terms and conditions of this Loan Purchase Agreement; and

WHEREAS, the Corporation expects to finance from time to time its purchase and ownership of the FFELP Loans purchased hereunder through the funding made available under one or more of the Financing Agreements.

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

Section 1. DEFINITIONS.

"Bond Insurer" means MBIA Insurance Corporation and its successors and assigns.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Certificate of Insurance" means a certificate of federal loan insurance issued with respect to an Eligible Loan by the Secretary of Education pursuant to the provisions of the Higher Education Act.

"Contract of Insurance" means an agreement between the Secretary of Education and either the Trustee or the Seller providing for the insurance by the Secretary of Education of the principal of and accrued interest on a FFELP Loan to the maximum extent permitted under the Higher Education Act.

"Corporation" means Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC., a Nebraska corporation.

1

"Eligible Lender Trust Agreement" means the Eligible Lender Trust Agreement dated as of April 28, 2003, between the Trustee and the Corporation.

"Eligible Loan" means a FFELP Loan authorized to be acquired by the Corporation by and through the Trustee which (i) is either Insured or Guaranteed; (ii) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428 A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments; (iii) complies with each representation and warranty with respect thereto contained herein; and (iv) meets the other criteria set forth in the Loan Purchase Regulations and is eligible for purchase under the terms of the applicable Financing Agreement.

"Facility Agent" means Royal Bank of Canada, as the Facility Agent under the Warehouse Loan Agreement, and any successor or assign.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans insured or guaranteed by any Guarantee Agency and federal interest subsidy payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means those specific loans acquired by the Trustee, on behalf of the Corporation, from the Seller pursuant to this Loan Purchase Agreement, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated pursuant to the Federal Family Education Loan Program and the Higher Education Act.

"Financing Agreement" means, collectively and individually, the following: the Warehouse Loan Agreement; Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as successor trustee, dated as of December 1, 1986; the Trust Indenture dated as of June 1, 1993, between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as trustee; Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as successor trustee, dated as of November 15, 1985; Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as successor trustee, dated as of July 1, 1988; Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as trustee, dated as of September 1, 1993; and Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as trustee, dated as of May 1, 1997, as the same may be amended, modified, supplemented, restated or otherwise altered, which is utilized to finance, from time to time, the Corporation's purchase of the FFELP Loans under this Loan Purchase Agreement.

2

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contracts providing, among other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with the Trustee on behalf of the Corporation.

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either the Trustee or the Seller providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans to Borrowers, made or acquired by the Trustee or the Seller from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to the Corporation or the Trustee pertaining to Financed Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Insurance" or "Insured" or "Insuring" means, with respect to a FFELP Loan, the insuring by the Secretary of Education (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Higher Education Act) under the Higher Education Act of the principal of and accrued interest on such FFELP Loan to the maximum extent permitted under the Higher Education Act for FFELP Loans originated, held and serviced in full compliance with the Higher Education Act.

"Insured Loans" means FFELP Loans which are Insured.

"Interest Subsidy Payments" means interest subsidy payments received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Loan Purchase Agreement" means this Loan Purchase Agreement including all exhibits and schedules attached hereto, and any addenda, supplements or amendments hereto.

3

"Loan Purchase Date" means the date as described in Section 2(b) hereof.

"Loan Purchase Regulations" means the rules and regulations of the Corporation, as may be adopted by the Corporation from time to time (with the consent of any persons required under the terms of the applicable Financing Agreement), which pertain to the Program, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Corporation is subject.

"Loan Transfer Schedule" means a written schedule on a form provided by the Corporation or its servicing agent identifying the Borrower on the FFELP Loans to be purchased hereunder.

"Master Note" means a Master Promissory Note in the form mandated by
Section 432(m)(1)(D) of the Higher Education Act, as added by Pub. L. 105-244, Section 427, 112 Stat. 1702 (1998) as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified at 20 U.S.C. Section 1082(m)(1).

"MPN Loan" means a FFELP Loan evidenced by a Master Note.

"Program" means the Corporation's Eligible Loan acquisition program under which the Trustee will acquire Eligible Loans to assist students in obtaining a post-secondary education.

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Seller" means EFS Finance Co., an Indiana corporation, which is an "eligible lender" under the criteria established by the Higher Education Act that has received an eligible lender designation by the Secretary of Education with respect to Insured Loans or from a Guarantee Agency with respect to Guaranteed Loans, identified in the introduction to this Loan Purchase Agreement, which is selling FFELP Loans to the Corporation hereunder or, if Seller is not designated as an eligible lender under the Higher Education Act, Seller holds beneficial ownership of FFELP Loans through its eligible lender trustee, which is an eligible lender under the Higher Education Act.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Trust Agreement" means one of the following, as applicable: Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as successor trustee, dated as of December 1, 1986; the Trust Indenture dated as of June 1, 1993, between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as trustee; Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as successor trustee, dated as of November 15, 1985; Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as successor

4

trustee, dated as of July 1,1988; Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as trustee, dated as of September 1, 1993; and Trust Indenture between NEBHELP, INC. as assignee and Norwest Bank Minnesota, National Association, as trustee, dated as of May 1, 1997.

"Trustee" means Wells Fargo Bank Minnesota, National Association, acting in its capacity as Eligible Lender Trustee under the Trust Agreement or Eligible Lender Trust Agreement, as applicable, and not in its individual capacity.

"Warehouse Loan Agreement" means the Amended and Restated Warehouse Loan and Security Agreement dated as of April 28, 2003, by and among the Trustee, the Corporation as Borrower, NELnet Student Loan Warehouse Corporation-1, as original borrower, Zions First National Bank as Trustee, Royal Bank of Canada as Alternate Lender and Facility Agent, and Thunder Bay Funding Inc. as Lender.

Section 2. PURCHASE OF FFELP LOANS.

(a) Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, the Seller agrees to sell to the Trustee, acting on behalf of the Corporation, and the Corporation, acting by and through the Trustee under the Trust Agreement or Eligible Lender Trust Agreement, as applicable, on behalf of the Corporation, agrees to buy from the Seller, a portfolio of FFELP Loans which are Eligible Loans in the aggregate unpaid principal amount as set forth in the Loan Transfer Addendum in the form set forth in Exhibit A hereto. Additional portfolios of FFELP Loans may be purchased from the Seller hereunder by the Corporation by and through the Trustee from time to time in the future, if the parties hereto execute and deliver a subsequent Loan Transfer Addendum for each such purchase of a portfolio in the form set forth in Exhibit A hereto, reflecting the aggregate unpaid principal balance of Eligible Loans contained in such portfolio and the Loan Purchase Date, and if the Seller executes and delivers to the Corporation all documents required under Section 4 hereof as of the applicable Loan Purchase Date. Any subsequent purchase of an additional portfolio of FFELP Loans shall be governed in all respects by this Loan Purchase Agreement together with the Loan Transfer Addendum pertaining to such portfolio. The Seller shall deliver a Loan Transfer Schedule to the Corporation, not less than thirty (30) days prior to the applicable Loan Purchase Date. Consummation of the sale of each FFELP Loan shall require execution and delivery to the Corporation of the Seller's Closing Certificate in the form of Exhibit B hereto (and delivery of the documents described in Exhibit B hereto), the blanket endorsement and bill of sale as well as execution and delivery by the Seller in the forms set forth in Exhibits C and D hereto, respectively. It is the intention of the Seller that the transfer from the Seller to the Trustee on behalf of the Corporation constitutes a true sale of the FFELP Loans hereunder and that neither the interest in nor title to the FFELP Loans shall become or be deemed property of the Seller for any purpose under applicable law.

5

(b) Delivery and payment for the FFELP Loans shall take place at a location and on a date (the "Loan Purchase Date") to be specified by the Corporation. The applicable Loan Purchase Date shall not be later than the date set forth in the Loan Transfer Addendum pertaining to such FFELP Loans.

(c) Subject to the terms and conditions of this Loan Purchase Agreement, the Corporation agrees to purchase the FFELP Loans by and through the Trustee at a price equal to 100% of the outstanding unpaid principal amount thereof on the Loan Purchase Date with proceeds from the obligations issued pursuant to the Financing Agreement, or such other amount agreed upon and specified in the Loan Transfer Addendum as set forth in Exhibit A. The Seller shall be responsible for reporting to the Secretary of Education and, if required by the provisions of the Higher Education Act, offsetting against Interest Subsidy Payments and Special Allowance Payments made to the Seller by the Secretary of Education the entire amount of any origination fee which is authorized to be charged by the Higher Education Act with respect to the FFELP Loans sold hereunder. Additionally, the Seller shall, as a condition to the purchase by the Corporation of any FFELP Loan, be required to pay to the Corporation on the Loan Purchase Date the amount of any such origination fee which has not at that time been used to offset such Special Allowance Payments or Interest Subsidy Payments, to the extent that the Special Allowance Payments or Interest Subsidy Payments received by the Trustee in connection with such FFELP Loans shall be affected. Seller shall continue due diligence servicing in compliance with the Higher Education Act, at Seller's cost, up to the applicable Loan Purchase Date; thereafter, servicing shall be paid for by, and shall be the responsibility of, the Corporation.

(d) Subject to the terms and conditions of this Loan Purchase Agreement, Seller shall sell to the Corporation, by and through the Trustee, all Eligible Loans made to the same Borrower(s) which are held by or on behalf of Seller (serial loans).

(e) If Seller originates or purchases a FFELP Loan which is a consolidation loan under Section 428C of the Higher Education Act, and the proceeds of such consolidation loan are used to repay the principal and interest due on a FFELP Loan sold by Seller to the Corporation hereunder, then Seller shall rebate the premiums paid by the Corporation to Seller in connection with the purchase of said FFELP Loan by paying to the Corporation an amount equal to the same percentage of the principal balance of said FFELP Loan then outstanding as was originally paid by the Corporation therefor.

Section 3. REPRESENTATIONS, WARRANTIES, COVENANTS AND AGREEMENTS OF THE SELLER.

(a) With respect to FFELP Loans sold on a Loan Purchase Date, the Seller hereby makes the representations and warranties set forth in Exhibit E hereto as of such Loan Purchase Date. Each representation, warranty, certification, covenant

6

and agreement contained in this Loan Purchase Agreement shall survive the applicable Loan Purchase Date.

(b) The Seller shall not organize under the law of any jurisdiction other than the State under which it is organized as of the date hereof (whether changing its jurisdiction of organization or organizing under an additional jurisdiction) without giving 30 days prior written notice of such action to the Corporation. Before effecting such change, the Seller shall prepare and file in the appropriate filing office any financing statements or other statements necessary to continue the perfection of the Corporation's interests in the FFELP Loans.

Section 4. CONDITIONS OF PURCHASE. The Corporation's obligation to purchase and pay for the FFELP Loans hereunder by and through the Trustee as of the date hereof and any applicable Loan Purchase Date shall be subject to each of the following conditions precedent:

(a) All representations, warranties and statements by or on behalf of the Seller contained in this Loan Purchase Agreement shall be true as of the date hereof and on the applicable Loan Purchase Date.

(b) Any notification to or approval by the Secretary of Education or a Guarantee Agency required by the Higher Education Act or a Guarantee Agreement as a condition to the assignment of the FFELP Loans shall have been made or received and evidence thereof delivered to the Corporation.

(c) The entire interest of the Seller in each FFELP Loan shall have been duly assigned by endorsement in the form set forth in Exhibit C hereto, such endorsement to be without recourse except as provided in Section 6 hereof.

(d) Physical custody and possession of the FFELP Loans (including all information and documentation which is described in the Seller's Closing Certificate as specified in Exhibit B hereto) shall be transferred in the manner directed by the Corporation.

(e) The Corporation and the Facility Agent shall receive an opinion of the Seller's counsel, dated as of the date hereof covering each sale of FFELP Loans, in form and substance satisfactory to the Corporation, the Facility Agent and the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the Warehouse Loan Agreement, as applicable, to the effect that (i) this Loan Purchase Agreement has been duly authorized, executed and delivered by the Seller and constitutes the legal, valid, binding and enforceable obligation of the Seller, (ii) the blanket endorsement and bill of sale required by this Loan Purchase Agreement have been duly authorized, executed and delivered by the Seller, (iii) with respect to all Insured Loans being acquired, the applicable Contract of Insurance has been duly authorized, executed and delivered by the Seller, (iv) with respect to all Guaranteed Loans being acquired, the applicable Guarantee Agreement has been duly

7

authorized, executed and delivered by the Seller, and (v) assuming the due execution and delivery thereof, each FFELP Loan constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms,
(vi) to the knowledge of the Seller's counsel, the execution and delivery of this Loan Purchase Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of this Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder, (vii) to the knowledge of the Seller's counsel, the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under this Loan Purchase Agreement, (viii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Deposit Insurance Corporation ("FDIC"), the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions contemplated in this Loan Purchase Agreement, (ix) this Loan Purchase Agreement shall constitute a security agreement under Nebraska law and shall be effective to create, in favor of the Corporation, a perfected valid security interest in the FFELP Loans subject to no prior liens, (x) if the Corporation and the Seller are affiliates, that (A) if the Seller became a debtor under the United States Bankruptcy Code, 11 U.S.C. Sections 101 et seq., as amended (the "Bankruptcy Code"), (1) Section 541(a)(l) of the Bankruptcy Code would not apply to deem the FFELP sold by the Seller to the Corporation and the proceeds therefrom as property of the bankruptcy estate of the Seller and therefore (2) Section 362(a) of the bankruptcy Code would not apply to stay payment to the Corporation or its assignees and (B) if the Seller became a debtor under the Bankruptcy Code, a court would not disregard the separate identity of the Corporation so that the assets of the Seller would be consolidated with and become a part of the Seller's bankruptcy estate, and (xi) if the Seller is a bank or savings association the deposits of which are insured by the FDIC (a "Bank") and the FDIC were appointed as receiver or conservator of such Bank, a court would not recharacterize the transfer and assignment of the FFELP Loans to the Borrower as a pledge to secure a borrowing rather than a sale of the FFELP Loans.

(f) Delivery by the Seller to the Corporation on or before the date hereof of the following documentation: Seller's general certificate in the form of Exhibit G hereto; Seller's Closing Certificate in the form of Exhibit B hereto; blanket endorsement in the form of Exhibit C hereto; bill of sale in the form of Exhibit D hereto; UCC-1 Financing Statements evidencing the transfer from the Seller to the Corporation and the Trustee on behalf of the Corporation, and UCC lien searches sufficiently in advance of the date hereof so as to permit review thereof by the Corporation to its satisfaction, if either or both are requested by the Corporation or

8

a party to the Financing Agreement; and UCC termination statements or releases, if any, releasing any security interest granted by the Seller in any FFELP Loan.

(g) Delivery by the Seller to the Corporation, prior to the Loan Purchase Date, of a fully executed and completed Loan Transfer Addendum substantially in the form of Exhibit A hereto with respect to FFELP Loans referred to in the bill of sale, and delivery of a Loan Transfer Schedule as required in Section 2(a) hereof.

(h) Adequate funds are available to the Corporation from an indenture or other financing agreement relating to the Corporation's bonds and/or notes which will finance the purchase of FFELP Loans under this Loan Purchase Agreement.

(i) Delivery by the Seller of a closing certificate dated as of the date hereof in form and substance satisfactory to the Corporation, Facility Agent and the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the Warehouse Loan Agreement, as applicable, and a certificate dated as of the date hereof of the a certificate in the form attached as Annex A to the true sale/non-consolidation opinion of Kutak Rock LLP dated April 28, 2003.

Section 5. REJECTION OF FFELP LOANS.

(a) If (i) the Seller is unable to make or furnish the representations and warranties required to be made or furnished by it pursuant to this Loan Purchase Agreement as to a FFELP Loan or (ii) the Corporation determines that the Seller is unable to fulfill one or more covenants or conditions of this Loan Purchase Agreement as to a FFELP Loan, or (iii) the Corporation, in its reasonable judgment, deems that a FFELP Loan does not comply with the terms and conditions of this Loan Purchase Agreement or is not being delivered in compliance with such terms and conditions, or (iv) the Corporation, in its reasonable judgment deems that a FFELP Loan is for any reason unacceptable to it, then the Corporation, within thirty days of the Loan Purchase Date, may refuse to accept and pay for such FFELP Loan (or any substitute FFELP Loan offered by the Seller in lieu thereof).

(b) If the Corporation rejects a FFELP Loan, any such FFELP Loan shall be returned to the Seller by registered mail (for repurchase pursuant to Section 6 hereof if the student loan has previously been purchased by the Corporation), together with a letter identifying each returned FFELP Loan and stating the basis for its return. The Corporation shall cause any FFELP Loan returned to the Seller which has been endorsed to the Trustee to be endorsed by the Trustee to the Seller in the form set forth in Exhibit F hereto.

The liability of the Corporation in connection with the loss of or damage to any FFELP Loan to be returned to the Seller is limited to such loss or damage occurring as a result of its gross negligence or willful misconduct in handling or safekeeping FFELP Loans.

9

Section 6. REPURCHASE OBLIGATION. If:

(i) any representation or warranty made or furnished by the Seller in or pursuant to this Loan Purchase Agreement shall prove to have been materially incorrect;

(ii) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim filed with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, Insurance, reinsurance or Guarantee payments) on account of any circumstance or event that occurred prior to the sale of such FFELP Loan to the Corporation by and through the Trustee;

(iii) on account of any circumstance or event that occurred prior to the sale of a FFELP Loan to the Corporation, by and through the Trustee, a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to Borrower's obligation to pay all or any part of the FFELP Loan, and the Corporation, in good faith, believes that the facts reported, if true, raise a reasonable doubt as to the legal enforceability of such FFELP Loan;

(iv) a FFELP Loan is required to be repurchased pursuant to subsection 5(b) hereof; or

(v) the instrument which Seller purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then the Seller shall repurchase such FFELP Loan or purported FFELP Loan upon the request of the Corporation or the Facility Agent by paying to the Corporation (or Zions First National Bank, as Trustee under the Warehouse Loan Agreement, if required by the Facility Agent) the then outstanding principal balance of such FFELP Loan or purported FFELP Loan multiplied by the percentage used to calculate the purchase price specified in the applicable Loan Transfer Addendum (or such greater amount as may be necessary to make the Corporation and the Trustee whole in light of the purchase price originally paid by the Corporation for such loan), plus interest and applicable Special Allowance Payments with respect to such FFELP Loan or purported FFELP Loan from the Loan Purchase Date to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP Loan, plus any attorneys' fees, legal expenses, court costs, servicing fees or other expenses incurred by the Corporation and the Trustee in connection with such FFELP Loan or purported FFELP Loan.

Section 7. NOTIFICATION TO BORROWERS. The servicing agent on behalf of the Seller shall notify Borrowers under the FFELP Loans as required by the Higher Education Act of the assignment and transfer to the Trustee of the Seller's interest in such FFELP Loans and the Seller shall direct each Borrower to make all payments thereon directly to the Corporation or as it may otherwise designate.

10

Section 8. OBLIGATIONS TO FORWARD PAYMENTS AND COMMUNICATIONS.

(a) The Seller shall promptly remit, or cause to be remitted, to the Corporation all funds received by the Seller after the applicable Loan Purchase Date which constitute payments of principal or interest (including Interest Subsidy Payments) or Special Allowance Payments accrued after the applicable Loan Purchase Date with respect to any FFELP Loan.

(b) The Seller shall immediately transmit to the Corporation any communication received by the Seller after the applicable Loan Purchase Date with respect to a FFELP Loan or the Borrower under such a FFELP Loan. Such communication shall include, but not be limited to, letters, notices of death or disability, adjudication of bankruptcy and similar documents and forms requesting deferment of repayment or loan cancellations.

Section 9. PAYMENT OF EXPENSES AND TAXES. Each party to this Loan Purchase Agreement shall pay its own expenses incurred in connection with the preparation, execution and delivery of this Loan Purchase Agreement and the transactions herein contemplated, including, but not limited to, the fees and disbursements of counsel; provided, however, that Seller shall pay any transfer or other taxes and recording or filing fees payable in connection with the sale and purchase of the FFELP Loans.

Section 10. INDEMNIFICATION. The Seller specifically acknowledges that the Corporation, in obtaining financing, will be making representations and warranties regarding the FFELP Loans based in part on the accuracy of the Seller's representations and warranties in this Loan Purchase Agreement. The Seller agrees to indemnify and save the Trustee, the Corporation, the parties to the Financing Agreement and noteholders or Credit Support Provider under the Financing Agreement (together with each of their respective successors, assignees, officers, directors, agents and employees) harmless of, from and against any and all loss, liability, cost, damage or expense, including reasonable attorneys' fees and costs of litigation, incurred by reason of any breach of the Seller's warranties, representations or covenants hereunder or any false or misleading representations of the Seller or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by the Seller in connection herewith.

Section 11. SPECIAL PROVISIONS RELATING TO MPN LOANS.

(a) The Seller hereby represents and warrants that the Seller is transferring all of its right title and interest in the MPN Loans to the Corporation, that it has not assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that the Seller has reacquired) to any person other than the Corporation, and that no prior holder of the MPN Loans has assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other than a predecessor in title to the Seller. The Seller hereby covenants that the

11

Seller shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder.

(b) The Seller hereby authorizes the Corporation to file a UCC-1 financing statement identifying the Seller as debtor and the Corporation as secured party and describing the MPN Loans sold pursuant to this Loan Purchase Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Corporation's interest in the MPN Loans and shall not be deemed to contradict the express intent of the Seller and the Corporation that the transfer of MPN Loans under this Loan Purchase Agreement is an absolute assignment of such MPN Loans and is not a transfer of such MPN Loans as security for a debt.

Section 12. OTHER PROVISIONS.

(a) The Seller shall, at its expense, furnish to the Corporation such additional information concerning the Seller's student loan portfolio as the Corporation may reasonably request.

(b) The Seller shall, at its expense, execute all other documents and take all other steps as may be requested by the Corporation or the Trustee from time to time to effect the sale hereunder of the FFELP Loans.

(c) The provisions of this Loan Purchase Agreement cannot be waived or modified unless such waiver or modification be in writing and signed by the parties hereto, after written consent is obtained from the Facility Agent. Inaction or failure to demand strict performance shall not be deemed a waiver.

(d) This Loan Purchase Agreement shall be governed by the laws of the State of Nebraska.

(e) All covenants and agreements herein contained shall extend to and be obligatory upon all successors of the respective parties hereto.

(f) This Loan Purchase Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

(g) If any provision of this Loan Purchase Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied in any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained shall not affect the remaining portions of this Loan Purchase Agreement or any part hereof.

12

(h) All notices, requests, demands or other instruments which may or are required to be given by either party to the other shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is given or upon expiration of a period of 48 hours from and after the postmark thereof when mailed, postage prepaid, by registered or certified mail, requesting return receipt, by overnight courier, or by telecopy, addressed as follows:

If to the Corporation:

Nelnet Education Loan Funding, Inc.
121 South 13th Street, Suite 201
Lincoln, Nebraska 68508
Attention: Terry J. Heimes
Telephone: (402) 458-2301
Facsimile: (402) 458-2399

with a copy to the Trustee at:

Wells Fargo Bank Minnesota, National Association
Corporate Trust Services
6th & Marquette, N9303-110
Minneapolis, Minnesota 55479
Attention: Scott E. Ulven
Telephone: 612-667-4802
Facsimile: 612-667-2149

if to the Facility Agent:

Royal Bank of Canada
2711 Centerville Road
Wilmington, Delaware 19808
Attention: Managing Director

If to the Seller, addressed in the manner as set forth in the first paragraph of this Loan Purchase Agreement.

Either party may change the address and name of the addressee to which subsequent notices are to be sent to it by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the fifth day after it is mailed.

(i) This Loan Purchase Agreement may not be terminated by either party hereto except in the manner and with the effect herein specifically provided for.

13

(j) Time is of the essence in this Loan Purchase Agreement.

(k) This Loan Purchase Agreement may not be amended without prior written consent of the Bond Insurer.

(1) This Loan Purchase Agreement shall not be assignable by the Seller, in whole or in part, without the prior written consent of the Corporation, the Bond Insurer and the Facility Agent.

(m) No remedy by the terms of this Loan Purchase Agreement conferred upon or reserved to the Corporation is intended to be exclusive of any other remedy, but each and every such remedy shall be cumulative and in addition to every other remedy given under this Loan Purchase Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Loan Purchase Agreement.

(n) Acts to be taken by the Corporation with respect to acquiring and holding title to FFELP Loans hereunder shall be taken by the Trustee as directed by the Corporation, which qualifies as an "eligible lender" trustee under the Higher Education Act, and all references herein to the Corporation shall incorporate by this reference the fact that the Trustee will be acquiring and holding title to FFELP Loans on behalf of the Corporation, all as required under the Higher Education Act.

(o) The parties hereto acknowledge that the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the Warehouse Loan Agreement, as applicable, the Facility Agent and other parties to the Financing Agreement, shall be third party beneficiaries of this Loan Purchase Agreement with the power and right to enforce the provisions thereof, and the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the Warehouse Loan Agreement, as applicable, and any such credit providers may become an assignee of the Corporation. The foregoing creates a permissive right on the part of such third party beneficiaries, and such third party beneficiaries shall be under no duties or obligations hereunder.

(p) This Loan Purchase Agreement has been made and entered into not only for the benefit of the Corporation and Seller but also for the benefit of the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the Warehouse Loan Agreement, as applicable, in connection with the financing of Eligible Loans as defined in the Warehouse Loan Agreement, and upon assignment by the Corporation to the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the Warehouse Loan Agreement, as applicable, its provisions may be enforced not only by the parties to this Loan Purchase Agreement but by the Trustee with respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the Warehouse Loan Agreement, as applicable. The foregoing creates a permissive right on behalf of the Trustee with

14

respect to the Trust Agreement or Zions First National Bank as Trustee with respect to the Warehouse Loan Agreement, as applicable, and neither shall be under any duties or obligations hereunder.

This Loan Purchase Agreement shall inure to the benefit of the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the Warehouse Loan Agreement and its successors and assigns. Without limiting the generality of the foregoing, all representations, covenants and agreements in this Loan Purchase Agreement which expressly confer rights upon the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the Warehouse Loan Agreement shall be for the benefit of and run directly to, the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the Warehouse Loan Agreement, and the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the Warehouse Loan Agreement shall be entitled to rely on and enforce such representations, covenants and agreements to the same extent as if it were a party hereto. The foregoing creates a permissive right on behalf of the Trustee with respect to the Eligible Lender Trust Agreement and Zions First National Bank, as Trustee with respect to the Warehouse Loan Agreement, and neither the Trustee with respect to the Eligible Lender Trust Agreement nor Zions First National Bank, as Trustee with respect to the Warehouse Loan Agreement shall be under any duties or obligations hereunder.

If there is an Event of Default (as defined in the Warehouse Loan Agreement) under the Warehouse Loan Agreement and Zions First National Bank as Trustee forecloses on its security interest on the Eligible Loans, then Zions First National Bank shall assume all duties and obligations of the Corporation hereunder.

Section 13. SECURITY INTEREST. The parties to this Loan Purchase Agreement intend that the conveyance of the Seller's right, title and interest in and to the FFELP Loans sold pursuant to this Loan Purchase Agreement (the "Student Loans") shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from the Seller to the Corporation. The parties to this Loan Purchase Agreement intend that the arrangements with respect to the Student Loans shall constitute a purchase and sale of such Student Loans and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this Loan Purchase Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Loan Purchase Agreement would constitute a security agreement under applicable law and that the Seller shall be deemed to have granted, and hereby does grant (subject to the condition above), to the Corporation (and the Trustee) a first priority perfected security interest in all of the Seller's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of the

15

Corporation hereunder and the obligations of the Seller hereunder (collectively, the "Pledged Collateral"):

(a) all Student Loans;

(b) all revenues and recoveries of principal from Student Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other revenues and recoveries of principal and interest and other payments and reimbursements of principal and accrued interest received with respect to any Student Loan and any other collection of cash with respect to such Student Loan (including, but not limited to, Interest Subsidy Payments, Special Allowance Payments, finance charges and payments representing the repurchase of any Student Loan or rebate of premium thereon pursuant to this Loan Purchase Agreement) received or deemed to have been received and all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral held in various funds and accounts created under this Loan Purchase Agreement;

(d) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Student Loans, whether pursuant to the contract related to such Student Loans or otherwise;

(e) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to Student Loans otherwise in respect of the Pledged Collateral; and

(f) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

The Seller agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents (including, without limitation, UCC-1 financing statements and custodian agreements with the Servicer), and take all further action that Corporation or Facility Agent may reasonably request in order to perfect, protect or more fully evidence the Corporation's or the Facility Agent's interest in the Pledged Collateral or to enable the Corporation to exercise or enforce any of its rights hereunder.

Section 14. INFORMATION AND REPORTING. Seller shall furnish to the Corporation: (a) upon execution of this Agreement, Seller's most recent audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized

16

independent certified public accountants selected by Seller, as well as Seller's most recent unaudited financial statement and balance sheet; (b) as soon as available and in any event within 90 days after the end of each fiscal year of the Seller, an updated audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Seller; and (c) such other financial information as the Corporation may reasonably request from time to time. Seller shall verify and reconcile Eligible Loan disbursements and cancellations of Eligible Loans sold hereunder, in such manner as the Corporation may reasonably request from time to time. Seller shall furnish to the Corporation a certificate of good standing and a certified copy of resolutions of Seller's board of directors approving and authorizing execution and performance of this Agreement and all ancillary documents with respect thereto in a form reasonably satisfactory to the Corporation.

17

IN WITNESS WHEREOF, the parties have hereunto set their hands as of the day and year first above written.

EFS Finance Co.                       Nelnet Education Loan Funding, Inc., f/k/a
                                      NEBHELP, INC.

By: /s/ [ILLEGIBLE]                   By: /s/ [ILLEGIBLE]
    ---------------------                 ---------------------
Title: Vice President                 Title: President

18

EXHIBIT A TO LOAN PURCHASE AGREEMENT

LOAN TRANSFER ADDENDUM

This Loan Transfer Addendum (the "Addendum") is made and entered into as of the_______________________day of_________________,________, by and between Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation") and _____________________________(the "Seller").

WHEREAS, the parties hereto entered into that Loan Purchase Agreement dated as of ________________________,__________, (the "Loan Purchase Agreement"), and the Seller wishes to sell a portfolio of Eligible Loans (as defined in the Loan Purchase Agreement) to the Corporation, pursuant to and in accordance with the terms and conditions of the Loan Purchase Agreement.

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

1. Definitions. All capitalized terms in this Addendum shall have the same meanings given to them in the Loan Purchase Agreement, unless otherwise specifically stated herein.

2. Purchase of Eligible Loans. Subject to the terms and conditions of the Loan Purchase Agreement and in reliance upon the representations, warranties and covenants as set forth in the Loan Purchase Agreement, the Seller agrees to sell to the Trustee, as trustee under the [Trust] [Eligible Lender Trust] Agreement on behalf of the Corporation, a portfolio of Eligible Loans identified in the Loan Transfer Schedule attached hereto, having an aggregate outstanding principal balance of approximately $__________(the "Current Purchase Portfolio").

3. Purchase Price. Subject to the terms and conditions of the Loan Purchase Agreement, the Corporation agrees to purchase the Eligible Loans in the Current Purchase Portfolio at a purchase price equal to ________________% of the aggregate unpaid principal balance thereon plus 100% of the accrued and unpaid interest thereon, each as of the Loan Purchase Date set forth in Section 4 hereof.

4. Loan Purchase Date. The Loan Purchase Date shall be no later than ________, _____.

5. Representations and Warranties. The Seller hereby reconfirms all the representations and warranties set forth in the Loan Purchase Agreement as of the Loan Purchase Date set forth in
Section 4 hereof.

6. Effect on Loan Purchase Agreement. This Addendum sets forth the terms of purchase and sale solely with respect to the Current Purchase Portfolio. This Addendum shall have no effect upon any other sale or purchase of any Eligible Loans consummated or contemplated prior to or after the Loan Purchase Date, and all other

19

terms, conditions and agreements contained in the Loan Purchase Agreement shall remain in full force and effect. Prior or subsequent purchases and sales of Eligible Loans shall each be governed by a separate Loan Transfer Addendum.

         7.       Special Terms. [Reserved]

NAME OF SELLER:                       Nelnet Education Loan Funding, Inc., f/k/a
                                      NEBHELP, INC.

By:_________________________          By:_________________________
Title:______________________          Title:______________________

20

EXHIBIT B TO LOAN PURCHASE AGREEMENT

SELLER'S CLOSING CERTIFICATE

(DO NOT COMPLETE)(the "Seller") does hereby certify that all representations, warranties and statements by or on behalf of the Seller contained in a certain Loan Purchase Agreement dated ______________,_______(the "Agreement"), by and between the Seller and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation"), are true and correct on and as of the Loan Purchase Date, without exception or qualification whatsoever;

FURTHERMORE, the Seller does hereby certify that the following documents, where applicable to each FFELP Loan (as defined in the Agreement) acquired under the Agreement, have heretofore been furnished to the Corporation or are simultaneously herewith delivered in accordance with the instructions of the Corporation, pursuant to subsection 4(d) of the Agreement:

Department of Education application or Guarantee Agency application, as supplemented
Interim note(s) for each Loan that is not an MPN Loan Payout note(s) for each Loan that is not an MPN Loan Disclosure and Loan information statement Certificate of Insurance and Contract of Insurance with respect to each Insured Loan (or certified copy thereof) Guarantee Agreement, Agreement for Participation in the Guaranteed Loan Program and Notification of Loan Approval by the Guarantee Agency with respect to each Guaranteed Loan (or certified copy thereof) Any other documentation held by the Seller relating to the history of such Eligible Loan Secretary of Education and Guarantee Agency Loan Transfer Statements
Uniform Commercial Code financing statement, if any, securing any interest in an Eligible Loan to be Financed, and an executed termination statement related thereto Evidence of Loan disbursement
Any other document required to be submitted with a claim to the Guarantee Agency.

IN WITNESS WHEREOF, the undersigned has caused this Certificate to be executed and delivered by an officer hereunto duly authorized as of the Loan Purchase Date, __________________.

(DO NOT COMPLETE)

NAME OF SELLER

BY (DO NOT SIGN)
TITLE (DO NOT SIGN)

21

EXHIBIT C TO LOAN PURCHASE AGREEMENT

BLANKET ENDORSEMENT OF
STUDENT LOAN PROMISSORY NOTES

Pursuant to the Loan Purchase Agreement dated______________________, the undersigned ("Seller"), by execution of this instrument, hereby endorses all promissory notes purchased by Wells Fargo Bank Minnesota, National Association, as Eligible Lender Trustee (the "Trustee") under [an Amended and Restated Warehouse Loan and Security Agreement among the Trustee, Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation"), Royal Bank of Canada as Facility Agent and Alternate Lender, Zions First National Bank as Trustee, and Thunder Bay Funding Inc., as Lender][Trust Agreement between the Trustee and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation")]. This endorsement is in blank, unrestricted form. This endorsement is without recourse, except as provided under the terms of the Loan Purchase Agreement. All right, title, and interest of Seller in and to the promissory notes and related documentation identified in the attached loan ledger are transferred and assigned to Trustee on behalf of the Corporation.

This endorsement may be further manifested by attaching this instrument or a facsimile hereof to each or any of the Promissory Notes and related documentation acquired by the Trustee on behalf of the Corporation from Seller, or by attaching this instrument to the loan ledger schedule, as the Corporation may require or deem necessary.

Dated this_______day of_____________,________.

SELLER (DO NOT COMPLETE)

(DO NOT SIGN)

SIGNATURE OF AUTHORIZED OFFICER OF SELLER

22

EXHIBIT D TO LOAN PURCHASE AGREEMENT

BILL OF SALE

FOR VALUE RECEIVED,_______________________________ (the "Seller"), pursuant to the terms and conditions of that certain Loan Purchase Agreement dated as of________________________________,_______ (the "Agreement") between the Seller and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation") does hereby grant, sell, assign, transfer and convey to Wells Fargo Bank Minnesota, National Association, solely in its capacity as Eligible Lender Trustee (the "Trustee") on behalf of the Corporation and its successors and assigns, all right, title and interest of the Seller in and to the following:

(1) The loans described in Annex I attached hereto (the "Loans"), including the guarantee of the Loans issued by a guarantee agency pursuant to the Federal Family Education Loan Program (20 U.S.C.
Section 1071 et seq.);

(2) All promissory notes and related documentation evidencing the indebtedness represented by such Loans; and

(3) All proceeds of the foregoing including, without limitation, all payments made by the obligor thereunder or with respect thereto, all guarantee payments made by any guarantee agency with respect thereto, and all interest benefit payments and special allowance payments with respect thereto made under Title IV, Part B, of the Higher Education Act of 1965, as amended, and all rights to receive such payments, but excluding any proceeds of the sale made hereby.

TO HAVE AND TO HOLD the same unto the Trustee on behalf of the Corporation, its successors and assigns, forever. This Bill of Sale is made pursuant to and is subject to the terms and provisions of the Agreement, and is without recourse, except as provided in the Agreement.

IN WITNESS WHEREOF, the Seller has caused this instrument to be executed by one of its officers duly authorized to be effective as of the______________day of____________,________.

[NAME OF SELLER]

By: _________________________________

Title:_________________________________

23

EXHIBIT E TO LOAN PURCHASE AGREEMENT

REPRESENTATIONS, WARRANTIES,
COVENANTS AND AGREEMENTS OF SELLER

A. Any information furnished by the Seller to the Corporation, or the Corporation's agents with respect to a FFELP Loan, including the Loan Transfer Schedule attached to the Loan Transfer Addendum, is true, complete and correct.

B. The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Trustee or the Corporation as assignee thereof. The Seller shall have taken all reasonable actions to assure that no maker of a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 60 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the applicable Loan Purchase Date, be more than 60 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. If the Higher Education Act permits Sellers to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder bears interest at a rate lower than the applicable rate of interest; provided, however, that the Corporation may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of Seller, the terms of which have been fully described in detail and in writing to the Corporation.

C. Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

D. Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and the Loan Purchase Regulations and is an Eligible Loan, as that term is defined in the Loan Purchase Agreement.

E. The Seller or Seller's eligible lender trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and the Seller has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

F. The Seller and the Seller's eligible lender trustee on behalf of Seller is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description. The Corporation has a valid and perfected first priority security interest in the Pledged Collateral.

24

G. Each FFELP Loan is either Insured or Guaranteed; such Insurance or Guarantee, as the case may be, is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to the Secretary of Education or a Guarantee Agency, as the case may be, have been or will be paid in full by the Seller, and none of the FFELP Loans has at any time been tendered to either the Secretary of Education or any Guarantee Agency for payment.

H. There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the creditworthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, the insurance thereof and any applicable Guarantee.

I. Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

J. The Seller has carefully reviewed the Loan Purchase Regulations supplied by the Corporation and has complied with the Loan Purchase Regulations.

K. The FFELP Loans pursuant to the Agreement include all Eligible Loans of any one Borrower held by the Seller.

L. The Seller has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Loan Purchase Agreement; the execution and delivery of the Loan Purchase Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder; the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under the Loan Purchase Agreement and the Loan Purchase Agreement constitutes a valid and binding obligation of the Seller enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

M. The Seller is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

N. The Seller and any independent servicer have each exercised due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and the Seller has conducted a reasonable investigation of sufficient scope and content to enable it duly to make

25

the representations and warranties contained in this Exhibit E. The Seller shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Corporation.

O. With respect to all Insured Eligible Loans being acquired, Insurance is in effect with respect thereto; the applicable Contract and Certificates of Insurance are valid and binding upon the parties thereto in all respects material to the security for any bonds and/or notes issued by the Corporation; and the Seller is not in default in the performance of any of its covenants and agreements made in respect thereof.

P. With respect to all Guaranteed Eligible Loans being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects material to the security of the bonds and/or notes issued by the Corporation to finance the FFELP Loans; and the Seller is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

Q. The Seller does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student or his family maintain a business relationship with the Seller, except as may be permitted under applicable laws or (ii) discriminate on the basis of race, sex, color, creed or national origin.

R. The FFELP Loans are a representative sample of all student loans held by the Seller with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrower to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

S. Each instrument transferred to the Corporation under the Loan Purchase Agreement is a FFELP Loan which constitutes an Eligible Loan.

T. No promissory note evidencing an Eligible Loan bears any apparent evidence of forgery or alteration or is otherwise so irregular or incomplete as to call into question its authenticity.

U. Except as may have been disclosed by the UCC lien search required by Section 4(f) hereof for the Seller, no other financing statements or assignment filings naming the Seller as debtor or assignor under its legal name or trade names has been filed.

V. The fair salable value of the assets on a going concern basis of the Seller and its subsidiaries, on a consolidated basis, as of the time of each sale of FFELP Loans hereunder is in excess of the total amount of their liabilities.

26

EXHIBIT F TO LOAN PURCHASE AGREEMENT

ACKNOWLEDGMENT

The assignment of the within promissory note and related documents to (DO NOT COMPLETE) under a Loan Purchase Agreement between ______________________ and ______________________________, dated as of___________________,________, did not become effective thereunder, and no rights in the same have been conveyed thereby.

Dated: (DO NOT COMPLETE)

27

EXHIBIT B

FORM OF VALUATION AGENT AGREEMENT

B-l


VALUATION AGENT AGREEMENT

among

RBC DAIN RAUSCHER INC.,
as the Valuation Agent

NELNet STUDENT LOAN WAREHOUSE CORPORATION-1,
as the Borrower

THUNDER BAY FUNDING INC.,
as the Lender

and

ROYAL BANK OF CANADA,
as the Facility Agent and the Alternate Lender

Dated as of February 1, 2002



TABLE OF CONTENTS

                                                                                   Page
                                    ARTICLE I

                                   DEFINITIONS

Section 1.01.   Certain Defined Terms...........................................     2
Section 1.02.   Computation of Time Periods.....................................     3

                                   ARTICLE II

                       VALUATION AGENT; TERM OF AGREEMENT

Section 2.01.   Appointment and Acceptance.......................................    3
Section 2.02.   Performance by Other Parties.....................................    4
Section 2.03.   Resignation and Discharge........................................    4
Section 2.04.   Term of Agreement................................................    4

                                   ARTICLE III

                                  CALCULATIONS

Section 3.01.   Maximum Advance Percentage Calculations..........................    4
Section 3.02.   Loan Valuation Percentage Calculations...........................    5

                                   ARTICLE IV

REPRESENTATIONS AND WARRANTIES...................................................    5

                                    ARTICLE V

INDEMNIFICATION..................................................................    6

                                   ARTICLE VI

                                  MISCELLANEOUS

Section 6.01.   Confidentiality..................................................    8
Section 6.02.   Amendment........................................................    8
Section 6.03.   Governing Law....................................................    8
Section 6.04.   Notices..........................................................    8
Section 6.05.   Third Party Beneficiary..........................................   10
Section 6.06.   Assignment by the Lender.........................................   10
Section 6.07.   Submission to Jurisdiction; Waiver of Jury and Bond..............   10
Section 6.08.   No Petition......................................................   11
Section 6.09.   Limited Recourse Nature of Transactions..........................   11
Section 6.10.   Execution in Counterparts........................................   11
Section 6.11.   Severability.....................................................   11
Section 6.12.   Section Titles...................................................   12


Section 6.13.   Entire Agreement.................................................   12

EXHIBIT A--FORM OF ADVANCE PERCENTAGE CALCULATION REPORT
EXHIBIT B--FORM OF VALUATION REPORT
EXHIBIT C--FORM OF REQUEST FOR VALUATION REPORT
EXHIBIT D--INITIAL LOAN SERVICING FEES
EXHIBIT E--VALUATION REPORT ASSUMPTIONS

ii

THIS VALUATION AGENT AGREEMENT (this "Valuation Agent Agreement") is made as of February 1, 2002 by and among RBC DAIN RAUSCHER INC., a corporation duly organized under the laws of the State of Delaware (the "Valuation Agent"). NELNET STUDENT LOAN WAREHOUSE CORPORATION-1, a corporation duly organized under the laws of the State of Nevada (the "Borrower"), THUNDER BAY FUNDING INC., a Delaware special purpose finance company (the "Lender"), and ROYAL BANK OR CANADA, a Canadian banking corporation, as the alternate lender (in such capacity, the "Alternate Lender") and as agent of the Lender, the Alternate Lender and the hereindefined Liquidity Facility Providers and Credit Support Providers (in such capacity, the "Facility Agent").

PRELIMINARY STATEMENTS

WHEREAS, the Borrower, the Lender, the Alternate Lender, the Facility Agent and Zions First National Bank, as trustee (the "Trustee"), have entered into a Warehouse Loan and Security Agreement, dated as of February 1, 2002 (the "Loan Agreement"), pursuant to which the Alternate Lender has agreed and the Lender may agree to make loans to the Borrower from time to time subject to the conditions set forth therein for the purpose of financing the purchase of certain types of education loans (the "Eligible Loans", and when financed under the Loan Agreement, the "Financed Loans"); and

WHEREAS, to provide liquidity support to the Lender in connection with the loans made by it under the Loan Agreement, the Lender and Royal Bank of Canada have entered into a Liquidity Asset Purchase Agreement, dated as of February 1, 2002 (as amended or modified from time to time, the "Liquidity Agreement"), between the Lender and Royal Bank of Canada, pursuant to which the Lender may, from time to time, assign all or a part of such loans to Royal Bank of Canada and or to certain other financial institutions as assignees of the commitment of the Royal Bank of Canada (collectively, the "Liquidity Facility Providers") pursuant to the terms of the Liquidity Agreement; and

WHEREAS, to provide credit support to the Lender in connection with the loans being made by it under the Loan Agreement, the Lender and Royal Bank of Canada have entered into a Credit Support Asset Purchase Agreement, dated as of September 25, 1997 (as amended or modified from time to time, the "Credit Support Agreement"), between the Lender and Royal Bank of Canada, pursuant to which Royal Bank of Canada or certain other financial institutions as assignees of the commitment of Royal Bank of Canada (collectively, the "Credit Support Providers") have agreed to purchase undivided interests in loans not purchase by the Liquidity Facility Providers; and

WHEREAS, the Loan Agreement provides that, in order to secure the prompt and complete payment of all amounts due and payable thereunder, the Borrower will grant to the Trustee, for the benefit of the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers, a security interest in the Financed Loans, all revenue and recoveries of principal from the Financed Loans and any other collections, funds and accrued earnings held thereon held in the various funds and accounts created under the Loan Agreement (collectively, the "Pledged Collateral"); and


WHEREAS, the maximum amount of funds the Lender, the Alternate Lender, the Liquidity Facility Providers or the Credit Support Providers will make available to the Borrower from time to time for the purpose of financing Student Loans is in part based upon the characteristics of the Financed Loans and certain other assumptions as described herein; and

WHEREAS, the Valuation Agent has agreed to perform certain calculations relating to the Pledged Collateral, in accordance with the assumptions and procedures described herein and at the times and under the circumstances specified in the Loan Agreement.

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

ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS. As used in this Valuation Agent Agreement and its exhibits, the terms set forth above and in this Section shall have the meanings ascribed thereto (such meanings to be equally applicable to both the singular and plural forms of the terms defined) unless a contrary definition is given to such term in the Loan Agreement, in which case the definition in the Loan Agreement shall be controlling.

"Advance Percentage Calculation Report" means the report prepared by the Valuation Agent and delivered to the Facility Agent and the Borrower not later than four Business Days prior to each Advance, other than a Rollover Advance or a Special Advance, setting forth the Maximum Advance Percentage for the Eligible Loans to be financed with such Advance, in the form attached as Exhibit A hereto.

"Borrower Incentive Program" means any interest rate reduction program applicable to any Financed Loans or Student Loans to be financed.

"Cash Flow Projections" mean the estimates prepared by the Valuation Agent for the period commencing on the most recent date for which the Valuation Agent has received the Portfolio Characteristics illustrating: (a) the income to be received from the Financed Loans (excluding borrower interest, federal interest subsidy and federal special allowance payments accrued thereon and unpaid as of the date of the Portfolio Characteristics) and Permitted Investments, including borrower principal and interest payments, federal interest subsidy payments, federal special allowance payments, guaranty payments, sale proceeds and investment earnings (collectively, the "Revenue"),
(b) the costs incurred in the financing of such Financed Loans, including acquisition fees, debt service, servicing fees, valuation fees, trustee fees, administrative fees, consolidation loan rebate and any other charges relating to the financing, servicing and administration of such loans (collectively, the "Expenses"), and (c) the periodic and cumulative Revenues less the periodic and cumulative Expenses (the "Net Revenue").

"Cost of Funds" means the interest rate per annum used by the Valuation Agent in the Cash Flow Projections for computing debt interest expense.

2

"Current T-Bill" means the most recent bond equivalent yield per annum available to the Valuation Agent for the auction of 13-week U.S. Treasury Bills, as set forth on the Department of the Treasury web site (http://www.publicdebt.treas.gov/of/ofrespr.htm).

"Discount Rate" means the rates of discount per annum stipulated in the Valuation Report Assumptions, as applicable, to be used by the Valuation Agent in connection with its determination of the present value of Net Revenue.

"Loan Valuation Percentage" as determined by the Valuation Agent means:
(a) (i) the present value of the Net Revenue (using the Portfolio Characteristics and the Valuation Report Assumptions) divided by (ii) the outstanding Principal Balance of the Student Loans to be financed and/or the Financed Loans, as the case may be; plus (b) 100%.

"Net Revenue" means the projected net income to be received from the Student Loans to be financed and/or the Financed Loans, as the case may be, after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Valuation Report Assumptions.

"Portfolio Characteristics" means the information contained in the reports provided to the Valuation Agent by or at the direction of the Borrower, in a form acceptable to the Valuation Agent (such form could also include a computer tape provided by any Servicer), prior to: (a) each proposed financing of new Student Loans, and (b) each Valuation Date. Such reports shall set forth all of the particular characteristics of Student Loans to be financed or Financed Loans, as the case may be, necessary in order that the Valuation Agent shall be able to perform the calculations required hereunder or under the Loan Agreement, including, but not limited to breakdowns by loan type, borrower interest rate, borrower status, special allowance margin, disbursement date, remaining term by status, applicable loan servicer, guarantee level and eligibility for, level of participation in and terms of any Borrower Incentive Program.

"Valuation Report" means the report prepared by the Valuation Agent and delivered to the Facility Agent and the Borrower pursuant to Section 5.12(a)(i) of the Loan Agreement, in the form attached as Exhibit B hereto.

"Valuation Report Assumptions" means the cash flow and related assumptions set forth in Exhibit E hereto.

SECTION 1.02. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Valuation Agent Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

ARTICLE II

VALUATION AGENT; TERM OF AGREEMENT

SECTION 2.01. APPOINTMENT AND ACCEPTANCE. The Borrower and the Facility Agent hereby appoint RBC Dain Rauscher Inc. as Valuation Agent under this Valuation Agent Agreement in connection with the Loan Agreement and RBC Dain Rauscher Inc. hereby accepts

3

such appointment. For purposes of this Valuation Agent Agreement the principal office of RBC Dain Rauscher Inc. shall be 2398 East Camelback Rd., Suite 700, Phoenix, Arizona, unless otherwise indicated to the other parties hereto in writing by RBC Dain Rauscher Inc.

SECTION 2.02. PERFORMANCE BY OTHER PARTIES. The Valuation Agent shall be obligated to perform hereunder only upon performance in all material respects by the Borrower (a) to provide statistical information to the Valuation Agent at the times and in the manner described in the Loan Agreement and (b) of its duties and responsibilities hereunder.

SECTION 2.03. RESIGNATION AND DISCHARGE.

(a) The Valuation Agent may at any time resign and be discharged of the duties and obligations created by this Valuation Agent Agreement by giving at least sixty (60) days' written notice to the Borrower, the Facility Agent and the Trustee.

(b) The Valuation Agent may be removed upon at least sixty (60) days' written notice to the Valuation Agent, at the direction of the Borrower with the consent of the Facility Agent, by an instrument signed by the Borrower and filed with the Valuation Agent, the Facility Agent and the Trustee. Upon the occurrence of an Event of Default (as defined in the Loan Agreement), the Facility Agent may remove the Valuation Agent at any time.

Notwithstanding the foregoing, no resignation or removal of the Valuation Agent shall be effective until a successor shall have been appointed by the Borrower with the consent of the Facility Agent, which shall not be unreasonably withheld, or by the Facility Agent after an Event of Default, provided that such resignation by the Valuation Agent shall be effective upon sixty days' written notice whether or not a successor has been appointed if and when the Valuation Agent reasonably determines that one of the following shall occur: (i) the Borrower is not diligently pursuing the appointment of a successor Valuation Agent at the level of compensation generally paid in the marketplace for the services to be performed by the Valuation Agent; (ii) the Loan Agreement or the Liquidity Agreement has been amended or modified in such a manner as would affect the Valuation Agent in general or its ability to properly perform its duties hereunder without the consent of the Valuation Agent; or
(iii) any condition to performance by the Valuation Agent hereunder or under the Loan Agreement has not been satisfied.

SECTION 2.04. TERM OF AGREEMENT. Unless otherwise terminated pursuant to the provisions of Section 2.03 hereof, this Valuation Agent Agreement shall terminate on February 1, 2005, unless extended to such later date as mutually agreed to in writing by the Borrower, the Facility Agent and the Valuation Agent.

ARTICLE III

CALCULATIONS

SECTION 3.01. MAXIMUM ADVANCE PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Loan Agreement, the Valuation Agent shall compute the Maximum Advance Percentage by undertaking

4

certain analytical procedures with respect to the Eligible Loans to be financed thereunder. The Maximum Advance Percentage shall be determined by: (i) dividing (A) the present value of the Net Revenue (using the Portfolio Characteristics and the Valuation Report Assumptions) by (B) the outstanding principal balance of Eligible Loans to be financed, and
(ii) adding 100% to the resulting percentage.

(b) Not later than four Business Days prior to each Advance that does not constitute a Special Advance or a Rollover Advance, the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Valuation Report Assumptions;

(ii) calculate the Maximum Advance Percentage (as defined herein and in the Loan Agreement) using the results of the Cash Flow Projections described in Section 3.01(b)(i) hereof; and

(iii) submit an Advance Percentage Calculation Report to the Borrower, the Facility Agent and the Trustee in the form attached as Exhibit A hereto.

SECTION 3.02. LOAN VALUATION PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Loan Agreement, the Valuation Agent shall compute the Loan Valuation Percentage by undertaking certain analytical procedures with respect to the Financed Loans.

(b) Within 30 days after the Valuation Agent's receipt of a written request for a Valuation Report from the Portfolio Administrator or the Facility Agent, in the form attached as Exhibit C hereto, and in any case not later than the fourth Business Day preceding each Settlement Date occurring in the months of March, June, September and December (each a "Quarterly Valuation Date"), the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Valuation Report Assumptions;

(ii) calculate the Loan Valuation Percentage using the results of the Cash Flow Projections described in
Section 3.02(b)(i) hereof; and

(iii) submit the Valuation Report to the Borrower, the Facility Agent and the Trustee in the form attached as Exhibit B hereto.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

The Valuation Agent represents and warrants as follows:

5

(a) The Valuation Agent is a corporation duly organized, validly existing and in good standing under the laws of the State of Delaware and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Valuation Agent of this Valuation Agent Agreement is within the Valuation Agent's organizational powers, has been duly authorized by all necessary organizational action, does not contravene (i) the Valuation Agent's articles of incorporation or bylaws, (ii) any law, rule or regulation applicable to the Valuation Agent, (iii) any contractual restriction binding on or affecting the Valuation Agent or its property or (iv) any order, writ, judgment, award, injunction or decree binding on or affecting the Valuation Agent or its property. This Valuation Agent Agreement has been duly executed and delivered by the Valuation Agent.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Valuation Agent of this Valuation Agent Agreement.

(d) This Valuation Agent Agreement constitutes the legal, valid and binding obligations of the Valuation Agent enforceable against the Valuation Agent in accordance with its terms, subject to
(i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors, and (ii) general principals of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Valuation Agent, threatened, action or proceeding affecting the Valuation Agent before any court, governmental agency or arbitrator that may materially adversely affect the financial condition of the Valuation Agent or the ability of the Valuation Agent to perform its obligations under this Valuation Agent Agreement. The Valuation Agent is not in default with respect to any order of any court, arbitrator or any other Governmental Authority.

(f) Each document and report delivered by, or to be delivered by, the Valuation Agent pursuant to the terms of Articles II or III hereof shall be executed on behalf of the Valuation Agent by a duly authorized officer of the Valuation Agent.

ARTICLE V

INDEMNIFICATION

(a) Without limiting any other rights which the Lender, the Alternate Lender, the Facility Agent, the Borrower or any of their respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Valuation Agent set forth in this Valuation Agent Agreement, the Valuation Agent hereby agrees to indemnify the Lender, the Alternate Lender, the Facility Agent, the Borrower, the Trustee and each of their respective officers, directors, employees, agents, attorneys-in-fact, Affiliates and assigns (including without limitation the Liquidity Facility Providers and the Credit Support Providers) from and against any and all damages, losses, claims,

6

liabilities and related costs and expenses, including reasonable attorneys" fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Valuation Agent Agreement, excluding, however. Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Person seeking indemnification. Without limiting the foregoing, the Valuation Agent shall indemnify the Lender, the Alternate Lender, the Facility Agent, the Borrower, the Trustee and each of their respective officers, directors, employees, agents, attorneys-in-fact. Affiliates and assigns (including without limitation the Liquidity Facility Providers and the Credit Support Providers) for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Valuation Agent, under or in connection with this Valuation Agent Agreement, which shall have been false or incorrect when made or deemed made or delivered:

(ii) the failure by the Valuation Agent to comply with any term, provision or covenant contained in this Valuation Agent Agreement; and

(iii) any failure of the Valuation Agent to perform its duties or obligations in accordance with the provisions of this Valuation Agent Agreement.

(b) Without limiting any other rights which the Valuation Agent or any of its respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Borrower set forth in this Valuation Agent Agreement, the Borrower hereby agrees to indemnify the Valuation Agent and each of its officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Valuation Agent Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Valuation Agent or its Affiliates. Without limiting the foregoing, the Borrower shall indemnify the Valuation Agent and each of its respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(i) any representation or warranty made or deemed made by the Borrower under or in connection with this Valuation Agent Agreement, which shall have been false or incorrect when made or deemed made or delivered;

(ii) the failure by the Borrower to comply with any term, provision or covenant contained in this Valuation Agent Agreement; and

(iii) any failure of the Borrower to perform its duties or obligations in accordance with the provisions of this Valuation Agent Agreement.

Any amounts determined by a court of competent jurisdiction as a result of a proceeding brought which is subject to the indemnification provisions of this Article shall be paid by the Valuation Agent to the Lender, the Alternate Lender, the Facility Agent, the Borrower or their respective

7

officers, directors, employees, agents, attorneys-in-fact. Affiliates or the Liquidity Facility Providers, or by the Borrower to the Valuation Agent or its officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

ARTICLE VI

MISCELLANEOUS

SECTION 6.01. CONFIDENTIALITY. Except as permitted by the Loan Agreement, the Valuation Agent, the Lender, the Alternate Lender, the Facility Agent and the Borrower each agree to keep confidential and not to disclose any non-public information, calculations, exhibits or documents related to this Valuation Agent Agreement or the Loan Agreement, without the express written consent of the other parties thereto.

SECTION 6.02. AMENDMENT. This Valuation Agent Agreement may be amended only by a written agreement signed by those parties hereto.

SECTION 6.03. GOVERNING LAW. this Valuation Agent Agreement shall be governed by and construed in accordance with the laws of me State of New York.

SECTION 6.04. NOTICES.

(a) The Lender and the Alternate Lender agree to provide written notice (which may be by facsimile or other electronic means) to the Valuation Agent within three Business Days of the following: (i) a new Facility Agent and (ii) the assignment by the Secured Creditors of the Investment of the Lender or the Alternate Lender in the Advances to the Borrower, such notice to include the amount of such assignment.

(b) All notices, requests or other communications to the Valuation Agent, the Borrower, the Lender, the Alternate Lender, the Facility Agent and the Trustee, including the notices required in paragraph (a) above, shall be in writing (unless otherwise specified herein) and shall be deemed to have been validly given or made when delivered (via telecopy or by hand) or mailed, registered or certified mail, return receipt requested and postage prepaid, addressed as follows:

If to the Valuation Agent,

addressed to:               RBC Dain Rauscher Inc.
                            2398 East Camelback Rd., Suite 700
                            Phoenix, AZ 85016
                            Attn.: Jeffrey J. Wagner
                            Telephone: (602)381-5369
                            Facsimile: (602)381-5380

If to the Borrower,

8

addressed to it at:         NELnet Student Loan Warehouse Corporation-1
                            c/o National Higher Education Loan Program
                            121 South 13 Street
                            Suite 301
                            Lincoln. NE 68508
                            Attn.: Terry J. Heimes
                            Telephone: (402) 458-2303
                            Facsimile: (402) 458-2399

If to the Lender,
  addressed to it at:       Thunder Bay Funding Inc.
                            c/o RBC Capital Markets
                            One Little Falls Centre
                            2711 Centerville Road, Suite 215
                            Wilmington, DE 19808
                            Attn: Kim Wagner
                            Telephone: (302) 892-5903
                            Facsimile: (302) 892-5900 or (303)-892-5925

If to the Alternate Lender,
  addressed to it at:       Royal Bank of Canada
                            c/o RBC Capital Markets
                            One Little Falls Centre
                            2711 Centerville Road, Suite 215
                            Wilmington, DE 19808
                            Attn: Kim Wagner
                            Telephone: (302) 892-5903
                            Facsimile: (302) 892-5900 or (303)-892-5925


If to the Facility
  Administrator,
  addressed to it at:       Royal Bank of Canada
                            c/o RBC Capital Markets
                            One Little Falls Centre
                            2711 Centerville Road, Suite 215
                            Wilmington, DE 19808
                            Attn: Kim Wagner
                            Telephone: (302) 892-5903
                            Facsimile: (302) 892-5900 or (302)-892-5925


If to the Trustee,
  addressed to it at:       Zions First National Bank
                            717 Seventeenth Street, Suite 301
                            Denver, CO 80202
                            Attn.: Corporate Trust Department
                            Telephone: (720) 947-7470
                            Facsimile: (720) 947-7480

9

Each entity listed above may change the address for service of notice upon it by a notice in writing to the other entities named above. Each such notice, request or communication shall be effective when delivered to the address specified herein.

SECTION 6.05. THIRD PARTY BENEFICIARY. The Valuation Agent acknowledges that the Borrower has granted a security interest in favor of the Trustee for the benefit of the Secured Creditors all of the Borrower's right, title and interest in. to and under this Valuation Agent Agreement. The Valuation Agent consents to the grant of such security interest and agrees (a) that the representations, warranties, covenants and other agreements of the Valuation Agent contained herein (including, but not limited to, the Valuation Agent's indemnity obligations hereunder) shall run directly to the Trustee and the Secured Creditors and (b) that the Trustee and the Secured Creditors shall be entitled to rely on and enforce such representations, warranties, covenants and other agreements (including, but not limited to, the Valuation Agent's indemnity obligations hereunder) to the same extent as if they were a party hereto. The foregoing creates a permissive right on behalf of the Trustee and the Secured Creditors, and the Trustee and the Secured Creditors shall be under no duties or obligations hereunder.

SECTION 6.06. ASSIGNMENT BY THE LENDER. The Valuation Agent and the Borrower acknowledge and agree that to the extent of any assignment by the Lender of its right, title and interest in and to the Investment of the Lender in the Advances to the Borrower pursuant to the terms of the Liquidity Agreement or the Credit Support Agreement, the Liquidity Facility Providers and the Credit Support Providers, as applicable, shall succeed to the rights and obligations of the Lender hereunder and the Lender shall be released from such obligations without any further act by the Borrower or the Valuation Agent.

SECTION 6.07. SUBMISSION TO JURISDICTION; WAIVER OF JURY AND BOND. EACH OF THE BORROWER, THE LENDER, THE ALTERNATE LENDER. THE FACILITY AGENT AND THE VALUATION AGENT HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE CITY OF NEW YORK, NEW YORK, AND IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS VALUATION AGENT AGREEMENT SHALL BE LITIGATED IN SUCH COURTS, AND THE BORROWER, THE LENDER, THE ALTERNATE LENDER, THE FACILITY AGENT AND THE VALUATION AGENT EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH HEREIN THAT SERVICE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER OF ACTUAL RECEIPT OR FIVE DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

EACH OF THE BORROWER, THE LENDER, THE ALTERNATE LENDER, THE FACILITY AGENT AND THE VALUATION AGENT ACKNOWLEDGE THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF,

10

UNDER OR IN CONNECTION WITH THIS VALUATION AGENT AGREEMENT, ANY OTHER DOCUMENT, INSTRUMENT OR AGREEMENT EXECUTED AND/OR DELIVERED IN CONNECTION HEREWITH OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF THE BORROWER, THE LENDER, THE ALTERNATE LENDER, THE FACILITY AGENT OR THE VALUATION AGENT. NOTHING CONTAINED IN THIS SECTION SHALL AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW. EACH OF THE BORROWER, THE LENDER, THE ALTERNATE LENDER, THE FACILITY AGENT AND THE VALUATION AGENT WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN. OR IN ADDITION TO, ACTUAL DAMAGES.

SECTION 6.08. NO PETITION. Each of the Borrower and the Valuation Agent hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding CP of the Lender, it will not institute against or join any other person or entity in instituting against the Lender, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

SECTION 6.09. LIMITED RECOURSE NATURE OF TRANSACTIONS. Each of the Borrower and the Valuation Agent hereby acknowledges and agrees that all transactions with the Lender hereunder shall be without recourse of any kind to the Lender. The Lender shall have no obligation to pay any amounts owing hereunder unless and until the Lender has received such amounts pursuant to the Loan Agreement. In addition, each of the Borrower and the Valuation Agent agrees that the Lender shall have no obligation to pay any amounts constituting fees, a reimbursement for expenses or indemnities (collectively, "Expense Claims") and such Expense Claims shall not constitute a claim against the Lender (as defined in Section 101 of Title 11 of the United States Bankruptcy Code), unless or until the Lender has received amounts sufficient to pay such Expense Claims pursuant to the Loan Agreement and such amounts are not required to pay the CP of the Lender.

SECTION 6.10. EXECUTION IN COUNTERPARTS. This Valuation Agent Agreement may be executed in any number of counterparts, each of which when so executed and delivered shall constitute an original, but such counterparts together shall constitute but one and the same instrument.

SECTION 6.11. SEVERABILITY. In the event any one or more of the provisions of this Valuation Agent Agreement shall for any reason be held to be illegal or invalid, such illegality or invalidity shall not affect any other provisions of this Valuation Agent Agreement, and this Valuation Agent Agreement shall be construed and enforced as if such illegal or invalid provisions had not been contained herein.

11

SECTION 6.12. SECTION TITLES. The section titles contained in this Valuation Agent Agreement are for convenience of reference only and shall be without substantive meaning or content of any kind whatsoever and are not a part of the Agreement among the parties hereto.

SECTION 6.13. ENTIRE AGREEMENT. This Valuation Agent Agreement, including all Exhibits attached hereto or incorporated by reference therein constitutes the entire Agreement among the undersigned with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, both oral and written, with respect to the subject matter hereof.

12

IN WITNESS WHEREOF, the undersigned have caused this Valuation Agent Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE VALUATION AGENT:

RBC DAINRAUSCHER INC.

By /s/ Jeffrey J.Wagner
   -------------------------------------
   Jeffrey J.Wagner, Managing Director

THE BORROWER:

NELnet STUDENT LOAN WAREHOUSE
CORPORATION-1

By /s/ Jeffrey Noordhoek
   --------------------------------------
   Jeffrey Noordhoek, Vice President

THE LENDER:

THUNDER BAY FUNDING INC.

By: ROYAL BANK OF CANADA, its attorney-
in-fact.

By /s/ Sofia Shield
   --------------------------------------
   Sofia Shield, Manager

THE ALTERNATE LENDER:

ROYAL BANK OF CANADA

By /s/ Robert S. Jones
   --------------------------------------
   Robert S. Jones, Managing Director

13

THE FACILITY AGENT:

ROYAL BANK OF CANADA

By /s/ Robert S. Jones
   --------------------------------------
   Robert S. Jones, Managing Director

14

EXHIBIT A

FORM OF ADVANCE PERCENTAGE CALCULATION REPORT

In accordance with the Valuation Agreement, dated as of February 1, 2002, among RBC Dain Rauscher Inc., as valuation agent, NELnet Student Loan Warehouse Corporation-1, as borrower. Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as alternate lender and facility agent, RBC Dain Rauscher Inc. has acted as Valuation Agent for purposes of preparing this Advance Percentage Calculation Report. Based upon the Portfolio Characteristics and the Valuation Report Assumptions (as defined therein), we hereby submit the following summary of our calculations:

Date of Report:
Date of Proposed Advance:
Cut-off Date for Portfolio Characteristics:

A.       Principal balance of loans to be financed                    $

B.       Total Revenue                                                $

C.       Total Expenses                                               $

D.       Total Net Revenue (B - C)                                    $

E.       Present value of Net Revenue ("PV")                          $

F.       PV AS A % OF LOAN PRINCIPAL BALANCE (E / A), PLUS 100%
          ("MAXIMUM ADVANCE PERCENTAGE")                              %


EXHIBIT B

FORM OF VALUATION REPORT

In accordance with the Valuation Agreement, dated as of February 1, 2002, among RBC Dain Rauscher Inc., as valuation agent. NELnet Student Loan Warehouse Corporation-1, as borrower, Thunder Bay Funding Inc., as lender, and Royal Bank of Canada, as alternate lender and facility agent, RBC Dain Rauscher Inc. has acted as Valuation Agent for purposes of preparing this Valuation Report. Based upon the Portfolio Characteristics and the Valuation Report Assumptions (as defined therein), we hereby submit the following summary of our calculations:

Valuation Date:
Date of Report:
Cut-off Date for Portfolio Characteristics:

A.       Principal balance of loans                                   $

B.       Total Revenue                                                $

C.       Total Expenses                                               $

D.       Total Net Revenue (B - C)                                    $

E.       Present value of Net Revenue ("PV")                          $

F.       PV AS A % OF LOAN PRINCIPLE BALANCE (E / A), PLUS 100%
          ("LOAN VALUATION PERCENTAGE")(1)                            %


(1) If subsequent to any repayment or refinancing pursuant to Section 5.11 of the Loan Agreement, the Principal Balance of Defaulted Student Loans exceeds 10% of the Principal Balance of all Financed Loans in "repayment status", the Aggregate Market Value of all Defaulted Student Loans shall be valued separately as Defaulted Student Loans on the related Valuation Date. Such separate valuation has been used to prepare the Loan Valuation Percentage: Yes: _________ No: _________.


EXHIBIT C

FORM OF REQUEST FOR VALUATION REPORT

RBC Dain Rauscher Inc.
2398 East Camelback Road
Suite 700
Phoenix, AZ 85016
Attn.: Education Loan Finance Group

[and, if requested by the Facility Agent:

NELnet Student Loan Warehouse Corporation-1 121 South 13 Street
Suite 301
Lincoln, NE 68508
Attn.: Terry Heimes, Vice President]

Ladies and Gentlemen:

Pursuant to the terms of the Valuation Agent Agreement, dated as of February 1, 2002, among RBC Dain Rauscher Inc., as valuation agent, NELnet Student Loan Warehouse Corporation-1, as borrower, (the "Borrower"), Thunder Bay Funding Inc., as lender (the "Lender") and Royal Bank of Canada, as alternate lender and facility agent, and in particular Section 2.02(b) thereof, we hereby request that you provide us with a Valuation Report.

[Such notice is also being provided at this time to the Borrower, in order that they can prepare the Portfolio Characteristics and other information required by you to compute the Loan Valuation Percentage.]

or, if requested by the Portfolio Administrator:

[The information required for you to prepare the Valuation Report, including the Portfolio Characteristics and other information required to compute the Loan Valuation Percentage is attached hereto.]

In accordance with the terms of the Valuation Agent Agreement, please submit your report to us on or before [insert date], which is not less than 7 days from the later of (i) the date this notice has been provided to you and
(ii) the date the Portfolio Characteristics and other information required by you to compute the Loan Valuation Percentage have been provided to you.

Sincerely,

[Royal Bank of Canada], or

[NELnet Inc.]


EXHIBIT D

INITIAL LOAN SERVICING FEES

I. STUDENT LOANS SERVICED BY NELnet LOAN SERVICES, INC.

                                    STAFFORD, SLS             CONSOLIDATION
PER ACCOUNT SERVICING FEES           & PLUS LOANS                 LOANS
Enrolled                        $ 1.76(1) per month        N/A
Grace                           $ 3.31(2) per month        N/A
Deferment                       $ 3.31(2) per month        $ 3.75 per month
Forbearance                     $ 3.31(2) per month        $ 3.75 per month
Repayment                       $ 3.31(2) per month        $ 3.75 per month
Default claim filing            $15.00 per claim filed     $15.00 per claim filed


(1) Add $0.25 per month for any account with an Unsubsidized Loan

(2) Add $0.05 per month for any account with an Unsubsidized Loan

II. STUDENT LOANS SERVICED BY SALLIE MAE SERVICING L.P.

                                   STAFFORD, SLS              CONSOLIDATION
PER ACCOUNT SERVICING FEES          & PLUS LOANS                  LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing

III. STUDENT LOANS SERVICED BY GREAT LAKES SERVICE CORPORATION

                                                 STAFFORD, SLS
PER ACCOUNT SERVICING FEES                        & PLUS LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing


IV. STUDENT LOANS SERVICED BY PENNSYLVANIA HIGHER EDUCATION ASSISTANCE AGENCY

                                    STAFFORD, SLS            CONSOLIDATION
PER ACCOUNT SERVICING FEES           & PLUS LOANS                LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing

D-2

EXHIBIT E

VALUATION REPORT ASSUMPTIONS

ROYAL BANK OF CANADA
THUNDER BAY FUNDING COMMERCIAL PAPER CONDUIT

[NELNET LOGO]

STUDENT LOAN WAREHOUSE FACILITY

PROPOSED MAXIMUM ADVANCE PERCENTAGE & LOAN VALUATION PERCENTAGE ASSUMPTIONS

CUMULATIVE DEFAULT RATES:
                                                                                                                BLENDED AVERAGE IF
                                           4-YR. SCHOOL                         2-YR. SCHOOL      PROP/VOTECH  SCHOOL TYPE NOT KNOWN
   Stafford Loans                                 30.0%                            45.0%             68.0%            37.3%
   PLUS Loans                                     22.0%                            28.0%             35.0%            24.6%
   SLS Loans                                      25.0%                            45.0%             68.0%            33.8%
   Consolidation Loan                             25.0%                            45.0%             68.0%            33.8%
ALLOWABLE SEASONING CREDIT:                      100.0% of actual seasoning
                                                 using a default curve of
                                                 40/20/15/10/5/55
DEFAULT SPEED:                                70/20/10
REIMBURSEMENT LOSS:                                  1%
REIMBURSEMENT LAG:                            540 Days
PAYMENT LAGS:
   Government Payments                         60 Days
   Borrower Receipts                           Current                               60%
                                               30 Days                               40%
DEFERMENTS:                                Actual percentage for 18 months for loans in Deferment status.
                                           20% for 24 months of loans in School or Grace status.
FORBEARANCES:                              Actual percentage for 9 months for loans in Forbearance status.
                                           15% for 12 months of loans in School or Grace status.

INCENTIVE PARTICIPATION:
   For Automatic Debit Incentive Programs                                            20%
   For Timely Payment Programs                                                               Attrition, if applicable:
       12 Month Qualification Program                                                65%     65/45/30/20
       24 Month Qualification Program                                                45%     45/30/20
       36 Month Qualification Program                                                30%     30/20
       48 Month Qualification Program                                                20%     None
INTEREST RATES:
   91-Day T-Bill                           For variable rate FFELP loans, the Current T-Bill
                                           For fixed  rate  FFELP loans, the greater of (i) Current T-Bill
                                           and (ii) the principal balance weighted average of the July 1 reset rates
                                           that were in effect when the borrower interest rates were fixed
   90-Day Financial CP                     T-Bill + 45 basis points
   Thunder Bay Rate                        Actual Thunder Bay Interest Rate
   Reinvestment Rate                       Actual GIC rate or T-Bill
   All-In Cost of Funds                    Greater of 90-Day Financial CP + 28 bps or Thunder Bay Rate + 28 bps
   Discount Rate                           Cost of Funds + 80 basis points for the portion of the portfolio that has 91 Day
                                           T-Bill Based Special Allowance Payments
                                           Cost of Funds + 20 basis points for the portion of the portfolio that
                                           has 90 Day Financial CP Based Special Allowance Payments
CASH RELEASE LEVEL:                              103.0%
CASH RESERVE LEVEL:                               0.05%

4

EXECUTION COPY

FIRST AMENDMENT TO
VALUATION AGENT AGREEMENT

THIS FIRST AMENDMENT TO VALUATION AGENT AGREEMENT, dated as of
April 28, 2003 (this "Amendment") is by and among RBC DAIN RAUSCHER INC., as Valuation Agent (the "Valuation Agent"), NELNET EDUCATION LOAN FUNDING, INC., f/k/a NEBHELP, INC., as Borrower (the "Borrower"); THUNDER BAY FUNDING INC., as Lender (the "Lender"); ROYAL BANK OF CANADA, as Alternate Lender (in such capacity, the "Alternate Lender") and as agent for the Lender, the Alternate Lender, the Liquidity Facility Providers and Credit Support Providers (in such capacity, the "Facility Agent"); and NELnet STUDENT LOAN WAREHOUSE CORPORATION-1, as original borrower (the "Original Borrower") (solely with respect to Section 1 of this Amendment), and amends and supplements the Valuation Agent Agreement, dated as of February 1, 2002 ( as amended to the date hereof, the "Agreement"), by and among the parties hereto (other than the Borrower). Capitalized terms used herein and not otherwise defined shall have the meanings assigned to such terms in the Agreement.

RECITALS

WHEREAS, on the date hereof, the parties hereto, Wells Fargo Bank Minnesota, National Association, as Eligible Lender Trustee (the "Eligible Lender Trustee") and Zions First National Bank, as Trustee (the "Trustee") are entering into an Amended and Restated Warehouse Loan and Security Agreement (the "Loan Agreement") which provides for, among other things, (i) the consent by the Lender, the Alternate Lender and the Facility Agent to the Original Borrower's sale of the Financed Loans and the collateral related thereto to the Borrower,
(ii) the assignment by the Original Borrower of all of its rights and obligations under the Loan Agreement and the Transaction Documents and the assumption by the Borrower of all such rights and obligations and (iii) certain amendments to the Loan Agreement; and

WHEREAS, the parties to this Amendment desire to reflect herein that the Borrower has assumed the rights and obligations of the Original Borrower in the Agreement and to amend certain provisions of the Agreement to conform to the amendments to the Loan Agreement; and

WHEREAS, pursuant to Section 6.02 of the Agreement, the parties to the Agreement are permitted to amend the Agreement in writing.

NOW THEREFORE, in consideration of the premises and the agreements contained herein, the parties to this Amendment agree as follows:

SECTION 1. Assignment and Assumption.

(a) In consideration of the Borrower's acceptance of the obligations of the Original Borrower under the Agreement and the other Transaction Documents, the sufficiency of which is hereby acknowledged, effective on the date hereof, the Original Borrower hereby


assigns to the Borrower, without recourse and the Borrower hereby accepts and assumes all of the Original Borrower's rights and obligations under the Agreement.

(b) From and after the date hereof, (i) the Borrower shall be a party to and be bound by all of the terms of the Agreement and shall have the rights and obligations of the Borrower hereunder and (ii) the Original Borrower shall relinquish its rights and be released from its obligations under the Agreement.

SECTION 2. Amendments.

(a) All references to the "Borrower" or "NELnet Student Loan Warehouse Corporation - 1" in the Agreement shall hereinafter refer to Nelnet Education Loan Funding, Inc., a Nebraska corporation, and its successors and assigns. All references to the "Loan Agreement" in the Agreement shall hereinafter refer to the amended Loan Agreement referred to in the first WHEREAS clause of this Amendment.

(b) The definition of "Cash Flow Projections" in Section 1.01 of the Agreement is hereby amended by deleting current clause (a) therein and replacing it with the following:

(a) the income to be received from the Financed Loans (excluding borrower interest, federal interest subsidy and federal special allowance payments accrued thereon and unpaid as of the date of the Portfolio Characteristics) and Permitted Investments, including borrower principal and interest payments, federal interest subsidy payments, federal special allowance payments (other than Higher SAP Differentials, if any), guaranty payments, sale proceeds and investment earnings (collectively, the "Revenue"),

(c) The definition of "Net Revenue" in Section 1.01 of the Agreement is hereby deleted in its entirety and replaced with the following:

"Net Revenue" means the projected net income (excluding Higher SAP Differentials, if any) to be received from Student Loans to be financed and/or the Financed Loans, as the case may be, after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Valuation Report Assumptions."

(d) The definition of "Portfolio Characteristics" in
Section 1.01 of the Agreement is hereby amended by inserting the following before the period at the end thereof:

and identification of Higher SAP Loans.

(e) Section 6.04 of the Agreement is hereby amended by changing the notice address of the Borrower and adding a notice address of the Eligible Lender Trustee, which shall read as follows:

If to the Borrower
addressed to it at: Nelnet Education Loan Funding, Inc.

2

                                  c/o National Higher Education Loan
                                      Program
                                  121 South 13th Street
                                  Suite 301
                                  Lincoln, NE 68508
                                  Attn: Terry J. Heimes
                                  Telephone: (402) 458-2303
                                  Facsimile: (402) 458-2399

If to the Eligible
  Lender Trustee
  addressed to it at:             Wells Fargo Bank Minnesota, National
                                      Association
                                  6th and Marquette Avenue
                                  Minneapolis, Minnesota 55479-0069
                                  Attn: Corporate Trust Department
                                  Telephone: (612) 667-4802
                                  Facsimile:(612)667-2149

SECTIONS 3. Conditions Precedent. The effectiveness of this Amendment is subject to the conditions precedent that (a) this Amendment has been duly executed and delivered by each of the parties listed on the signature pages hereto and (b) the Effectiveness Date shall have occurred under the Loan Agreement.

SECTION 4. Agreement in Full Force and Effect as Amended. Except as specifically amended hereby, all of the terms and conditions of the Agreement shall remain in full force and effect. All references to the Agreement in any other document or instrument shall be deemed to mean such Agreement, as amended by this Amendment. This Amendment shall not constitute a novation of the Agreement, but shall constitute an amendment thereof. The parties hereto agree to be bound by the terms and obligations of the Agreement, as amended by this Amendment, as though the terms and obligations of this Amendment were set forth in the Agreement.

SECTION 5. Prior Understandings. This Amendment sets forth the entire understanding of the parties relating to the subject matter hereof, and supersedes all prior understandings and agreements, written or oral.

SECTION 6. Counterparts. This Amendment may be executed in any number of counterparts and by separate parties hereto on separate counterparts, each of which when executed shall be deemed an original, but all such counterparts taken together shall constitute one and the same instrument.

SECTION 7. Governing Law. THIS AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAW OF THE STATE OF NEW YORK.

3

[Signature Page to Follow]

4

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

THE VALUATION AGENT:

RBC DAIN RAUSCHER INC.,

By: /s/ Jeffrey J. Wagner
    -------------------------------------------
    Name: Jeffrey J. Wagner
    Title: Managing Director

THE LENDER:

THUNDER BAY FUNDING INC.

By: Royal Bank of Canada, its attorney-in-fact

By: /s/ Eric Wise
    -------------------------------------------
    Name: Eric Wise
    Title: Authorized Signatory

THE ALTERNATE LENDER:

ROYAL BANK OF CANADA

By: /s/ Sofio Shields
    -------------------------------------------
    Name: Sofio Shields
    Title: Authorized Signatory

By: /s/ Eric Wise
    -------------------------------------------
    Name: Eric Wise
    Title:

[Signature Page to First Amendment to Valuation Agent Agreement]


THE FACILITY AGENT:

ROYAL BANK OF CANADA,

By: /s/ Sofio Shields
    -------------------------------------------
    Name: Sofio Shields
    Title: Authorized Signatory

THE BORROWER:

NELNET EDUCATION LOAN FUNDING, INC.

By: /s/ Terry J. Heimes
    -------------------------------------------
    Name: Terry J. Heimes
    Title: President

THE ORIGINAL BORROWER:

NELnet STUDENT LOAN WAREHOUSE CORPORATION-1

By: /s/ Jeffrey Noordoek
    -------------------------------------------
    Name: Jeffrey Noordoek
    Title: Vice President

[Signature Page to First Amendment to Valuation Agent Agreement]


EXHIBIT C

REGULAR ADVANCE NOTICE

Nelnet Education Loan Funding, Inc. 2003 Amended Warehousing Financing with Thunder Bay Funding Inc., as the Lender, and Royal Bank of Canada, as the Alternate Lender Regular Advance Notice Exhibit C

Date: [3 Business Days prior to date Advance is to be made]

In accordance with Section 2.02 of the Amended and Restated Warehouse Loan and Security Agreement, dated as of April 28, 2003 (the "Agreement"), by and among Nelnet Education Loan Funding, Inc., as borrower (the "Borrower"), Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Zions First National Bank, as trustee (the "Trustee"), Thunder Bay Funding Inc., as lender, Royal Bank of Canada, as facility agent and alternate lender and NELnet Student Loan Warehouse Corporation-1, as original borrower (solely for the limited purpose stated therein), the Borrower hereby requests an Advance in the amount and as of the date provided below. This request is accompanied by an Advance Percentage Calculation Report if required pursuant to Section 3.02 of the Agreement.

Date of Advance                                            ---------------------
Requested Alternate Advance Rate (if applicable) [Specify Alternate Advance Rate
based on LIBOR or Base Rate]

ADDITIONAL ADVANCES/ROLLOVER ADVANCES:
Total Required Additional Advances/Rollover
     Advances as required pursuant to Exhibit E to
     the Agreement                                         ---------------------

New ADVANCES FOR THE FUNDING OF STUDENT LOANS:
Aggregate Amount of Student Loans to be
     Financed Principal                                    ---------------------

Maximum Advance Amount, as provided in the
     Advance Percentage Calculation Report for
     the most recently ended quarter                                            %

Requested Advance Percentage, not to exceed the
     Maximum Advance Amount provided above                                      %

Amount of borrowing required for principal
     funding (Student Loan Principal multiplied by
     Requested Advance %)
                                                           ---------------------

Amount of borrowing required for interest funding          ---------------------

Total Amount of New Advances                               =====================

TOTAL ADVANCES                                             =====================

(Sum of Additional Advances/Rollover Advances and Amount of
     New Advances, provided above)

TEST OF FACILITY AMOUNT:
Total available Facility Amount                            ---------------------

C-l

LESS THE SUM OF:
Total outstanding Advances                                 ---------------------

Total projected interest due on all outstanding
Advances                                                   ---------------------

     Total outstanding Advances & interest                 ---------------------

Remaining facility amount                                  =====================

Capitalized terms not otherwise defined herein shall have the meanings assigned to them in the Agreement.

Please consider this proper authorization to transfer the Total Advances to be Advanced in the Amount noted above to the Collection Advance Subaccount held by the Trustee on [DATE OF ADVANCE]. Pursuant to Article III of the Agreement, I hereby certify that Nelnet Education Loan Funding, Inc. has met the Conditions precedent to all borrowings as required and as described in such article. I further certify that to the best of my knowledge and belief, (i) the amounts provided above are accurate and complete and (ii) no Event of Default or Early Amortization Event under the Agreement has occurred and is continuing.

NELNET EDUCATION LOAN FUNDING, INC. Authorized Officer

C-2

EXHIBIT D

SPECIAL ADVANCE NOTICE

Nelnet Education Loan Funding, Inc. 2003 Amended Warehousing Financing with Thunder Bay Funding Inc., as the Lender, and Royal Bank of Canada, as the Alternate Lender Special Advance Notice Exhibit D

Date: [One Business Day prior to date Advance is to be made]

In accordance with Section 2.02 of the Amended and Restated Warehouse Loan and Security Agreement, dated as of April 28, 2003 (the "Agreement"), by and among Nelnet Education Loan Funding, Inc., as borrower (the "Borrower"), Wells Fargo Bank Minnesota, National Association, as eligible lender trustee (the "Eligible Lender Trustee"), Zions First National Bank, as trustee (the "Trustee"), Thunder Bay Funding Inc., as lender, Royal Bank of Canada, as facility agent and alternate lender, and NELnet Student Loan Warehouse Corporation-1, as original borrower (solely for the limited purpose stated therein), the Borrower hereby requests an Advance in the amount and as of the date provided below.

Date of Advance                                           ----------------------
Requested Alternate Advance Rate (if applicable) [Specify Alternate Advance Rate
based on LIBOR or Base Rate]

Requested Advance Percentage                              ----------------------

NEW ADVANCES FOR THE FUNDING OF STUDENT LOANS:
Aggregate Amount of Student Loans to be
     Financed Principal (not to exceed the
     aggregate principal amount of Student
     Loans to be financed)                                   -------------------

 Amount of borrowing required for interest
     funding                                                 -------------------
 Total Amount of New Advances                                -------------------

 TEST OF FACILITY AMOUNT:
 Total available Facility Amount                             -------------------

 Less the sum of:
 Total outstanding Advances                                  -------------------
 Total projected interest due on all
     outstanding Advances                                    -------------------
     Total outstanding Advances & interest
                                                             -------------------

 Remaining facility amount                                   -------------------

Capitalized terms not otherwise defined herein shall have the meanings assigned to them in the Agreement.

Please consider this proper authorization to transfer the Total Amount of New Advances in the Amount noted above to the Collection Advance Subaccount held by the Trustee on [DATE OF

D-l

ADVANCE]. Pursuant to Article III of the Agreement, I hereby certify that Nelnet Education Loan Funding, Inc. has met the Conditions precedent to all borrowings as required and as described in such article. I further certify that to the best of my knowledge and belief, (i) the amounts provided above are accurate and complete and (ii) no Event of Default or Early Amortization Event under the Agreement has occurred and is continuing.

NELNET EDUCATION LOAN FUNDING, INC.


Authorized Officer

D-2

EXHIBIT E

MONTHLY REPORT

Nelnet Education Loan Funding, Inc. 2003 Amended Warehousing Financing with Thunder Bay Funding Inc., as the Lender, and Royal Bank of Canada, as the

                                Alternate Lender
                                 Monthly Report
                                   Exhibit E

Calculation Date:             [4th Business Day preceding each Settlement Date]
Calculation Period:           [Calendar month preceding the Settlement Date]
Settlement Date:              [First Business Day of each month]
Collection Date:              [6th Business Day preceding the end of each month]

                                                                             Interest            Principal
                                                                            Collections         Collections               Total
COLLECTIONS:
Interest Payments received by Servicers                                    -------------        ------------             ---------
Government Interest & Special Allowance
Payments received (from DOE)
(other than Higher SAP
Differentials)                                                             -------------        ------------             ---------
Interest on Collection Account                                             -------------        ------------             ---------
Interest on Cash Reserve Account                                           -------------        ------------             ---------
Principal Payments received by Servicer                                    -------------        ------------             ---------
Reimbursement of Origination Fees (DOE)                                    -------------        ------------             ---------
Reimbursement of Guarantee Fees (guarantor or prior
lender)                                                                    -------------        ------------             ---------
Adjustments & Misc.                                                        -------------        ------------             ---------
Higher SAP Differentials Interest on Escrow Account                        -------------        ------------             ---------

Total Interest & Principal Collections received during the period
from the prior Collection Date to the current
Collection Date occurring during this Calculation Period                   -------------        ------------             ---------

Required Additional Advances                                                                                             ---------
TOTAL COLLECTIONS AND ADDITIONAL ADVANCES                                                                                ---------
Net of Higher SAP Differentials

PAYMENT WATERFALL (TOTAL COLLECTIONS AND ADDITIONAL ADVANCES NET OF
HIGHER SAP DIFFERENTIALS):

1. Accrued and unpaid Servicer Fees and Custodian Fees as of the close of
business on the last day of the immediately preceding Calculation Period                                                 ---------

2. Accrued and unpaid Program Availability Fees, Program Usage Fees,
Alternate Interest Amounts and Liquidity Interest Amounts due and owing as
of the close of business on the last day of the immediately preceding                                                    ---------
Calculation Period

3. Maturing Principal Amount of Advances net of any new Rollover Advance,
in each case, due and owning to the Facility Agent as of such Settlement
Date                                                                                                                     ---------

4. Accrued and unpaid Liquidity Fees and other Obligations owed to the
Lender, the Alternate Lender, the Liquidity Facility Providers and the
Credit Support Providers as of the Settlement Date                                                                       ---------

E-1

5. Accrued and unpaid Trustee Fees and Eligible Lender Trustee Fees as of
the close of business on the last day of the immediately preceding
Calculation Period                                                              ------------

6. Amounts necessary to restore the Cash Reserve Account to the Cash
Reserve Requirement                                                             ------------

7. Accrued and unpaid Portfolio Administration Fees as of the close of
business on the last day of the immediately preceding Calculation Period        ------------

8. Amounts designated by the Borrower to reduce the Amount of the
Outstanding Advances to the Facility Agent                                      ------------

9. Accrued and unpaid Obligations as of the close of business on the last
day of the immediately preceding Calculation Period                             ------------

10. Estimated Taxes (other than on net income attributable to Higher SAP
Differentials) owed by the Borrower payable prior to the next Settlement
Date                                                                            ------------

11. On the Settlement Date immediately following each Quarterly Valuation
Date, amounts representing the Excess Coverage Amount calculated pursuant
to the provisions of Exhibit F to the Agreement, and as further directed by
the Borrower                                                                    ------------

Total Required Payments pursuant to Section 2.05(c) of the Agreement          ================

Required Deposit to Escrow Account pursuant to Section 2.07A                    ------------

Required Withdrawals from Escrow Account pursuant to Section 2.07B              ------------

Amounts allowed to be withdrawn from the Cash Reserve Account pursuant to
Section 2.07                                                                    ------------

[Attach a description of the characteristics of the Financed Loans,
including the aggregate outstanding principal balance of the Financed Loans
by loan type, borrower status, delinquency category and school type and
whether Higher SAP Loans]

The following calculations have been performed to evidence that an Early
Amortization Event has not occurred:

The outstanding Principal Balance of Financed Loans constituting
Proprietary Loans, computed as a percentage of the Principal Balance of all
Financed Loans, which shall be 20% or less, equals:                               ------%

The outstanding Principal Balance of unsubsidized Stafford Loans in either
"enrolled" or "grace" status, computed as a percentage of the Principal
Balance of all Financed Loans, which shall be 60% or less, equals:                ------%

The outstanding Principal Balance of Financed Loans that are thirty (30) or
more days delinquent, computed as a percentage of the Principal Balance of
all Financed Loans in "repayment status," which shall be 23% or less,
equals:                                                                           ------%

The outstanding Principal Balance of Financed Loans in "claim" status,
computed as a percentage of the Principal Balance of all Financed Loans in
"repayment status," which shall be 20% or less, equals:                           ------%

The outstanding Principal Balance of Financed Loans in "claim" status,
computed as a percentage of the Principal Balance of Financed Loans in
"repayment" status, which shall be 15% or less, equals:                           ------%

E-2

As an authorized representative of Nelnet Education Loan Funding, Inc., I hereby certify that to the best of my knowledge and belief (i) the amounts provided above are accurate and complete as determined on the Settlement Date and in accordance with the provisions of the Amended and Restated Warehouse Loan and Security Agreement, dated as of April 28, 2003 (the "Agreement"), by and among Nelnet Education Loan Funding, Inc., as borrower, Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Zions First National Bank, as trustee, Thunder Bay Funding Inc., as lender, Royal Bank of Canada, as facility agent and alternate lender, and NELnet Student Loan Warehouse Corporation-1, as original borrower (solely for the limited purpose stated therein), and (ii) no Event of Default or Early Amortization Event under the Agreement has occurred and is continuing.

Capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

This Exhibit E shall constitute the written direction to the Trustee to make the deposits and transfers set forth in Section 2.05(c) and Section 2.07B of the Agreement. The Trustee may conclusively rely on this Exhibit E (including all attachments) and shall be under no duty to review or examine the information set forth herein.

Nelnet, Inc., as Portfolio Administrator


Authorized Officer Date:


APPROVED:

Nelnet Education Loan Funding, Inc., as Borrower


Authorized Officer

Date: __________________________________

E-3

EXHIBIT F

FORMS OF ASSET COVERAGE REPORT AND CASH RELEASE CERTIFICATE

NELNET EDUCATION LOAN FUNDING, INC. 2003 AMENDED WAREHOUSING FINANCING WITH
THUNDER BAY FUNDING INC., AS THE LENDER, AND ROYAL BANK OF CANADA, AS THE
ALTERNATE LENDER
ASSET COVERAGE REPORT
EXHIBIT F

AGGREGATE MARKET VALUE*:

(i) Outstanding principal balance of Financed Loans, multiplied by the Loan Valuation Percentage(1)

(ii) Accrued and unpaid borrower interest, federal interest subsidies and special allowance payments (other than Higher SAP Differentials received)

(iii) Outstanding principal balance of Permitted Investments, including accrued and unpaid interest thereon

(iv) Cash Balances in Collection Account and Cash Reserve Account

(v) Payments on Financed Loans or other assets received by the Servicer or the Borrower and not yet transferred to the Trustee (other than Higher SAP Differentials)

(vi) The unamortized value of any prepaid expenses

TOTAL AGGREGATE MARKET VALUE

LIABILITIES*:

(i) Facility Amount Advances

(ii) Accrued and unpaid Program Availability Fees, Program Usage Fees, Alternate Interest Amounts, Liquidity Interest Amounts and Liquidity Fees

(iii) Any other accrued and unpaid fees:

(a) Custodian Fees

(b) Liquidity Fees

(c) Servicing Fees

(d) Trustee Fees and Eligible Lender Trustee Fees

(e) Portfolio Administration Fees

(f) Indemnities and Other Fees

Total Fees

TOTAL LIABILITIES


(1) If subsequent to any repayment or refinancing pursuant to Section 5.11 of the Loan Agreement, the Principal Balance of Defaulted Student Loans exceeds 10% of the Principal Balance of all Financed Loans in "repayment status", the Aggregate market Value of all Defaulted Student Loans shall be valued separately as Defaulted Student Loans on the related Valuation Date.

F-l

ASSET COVERAGE RATIO (TOTAL AGGREGATE MARKET VALUE/TOTAL LIABILITIES) %

*Certain summary reports have been attached providing detailed calculations for the amounts provided above, or are available upon request.

As an authorized representative of Nelnet Education Loan Funding, Inc., I hereby certify that to the best of my knowledge and belief (i) the calculation of the Asset Coverage Ratio is accurate and complete as determined on the Calculation Date and in accordance with the provisions of the Amended and Restated Warehouse Loan and Security Agreement, dated as of April 28, 2003 (the "Agreement"), by and among Nelnet Education Loan Funding, Inc., as borrower, Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Zions First National Bank, as trustee, Thunder Bay Funding Inc., as lender, Royal Bank of Canada, as facility agent and alternate lender, and NELnet Student Loan Warehouse Corporation -1 (solely for the limited purpose stated therein), as original borrower and (ii) no Event of Default or Early Amortization Event under the Agreement has occurred and is continuing.

The Trustee may conclusively rely upon such calculations, certificates, reports and other notices received as set forth herein and shall be under no duty to determine or examine the same.

All capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

NELNET EDUCATION LOAN FUNDING, INC,


Authorized Officer

Date:_______________________

F-2

NELNET EDUCATION LOAN FUNDING, INC. 2003 AMENDED WAREHOUSING FINANCING WITH
THUNDER BAY FUNDING INC., AS THE LENDER, AND ROYAL BANK OF CANADA, AS THE
ALTERNATE LENDER
FORM OF CASH RELEASE CERTIFICATE
EXHIBIT F

Calculation Date (Quarterly): [Fourth Business Day preceding each Settlement Date occurring in the months of March, June, September and December]

Settlement Date following each Quarterly Valuation Date: [First Business Day of March, June, September and December]

Corporate Trust Officer
Zions First National Bank
717 Seventeenth Street
Denver, Colorado 80202

Pursuant to Section 2.05(c)(xi) of the Amended and Restated Warehouse Loan and Security Agreement, dated as of April 28, 2003 (the "Agreement"), by and among Nelnet Education Loan Funding, Inc., as borrower (the "Borrower"), Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Zions First National Bank, as trustee, Thunder Bay Funding Inc., as lender, Royal Bank of Canada, as facility agent and alternate lender and NELnet Student Loan Warehouse Corporation - 1, as original borrower (solely for the limited purpose stated therein), you are hereby instructed to release funds in the amount of $____________ (the "Excess Coverage Amount" ) to be transferred to the Borrower or any other Person as directed by the Borrower (by wire transfer as directed by the Borrower) on the Settlement Date of___________. The Excess Coverage Amount is the amount of funds permitted to be withdrawn pursuant to Exhibit E to the Agreement and as further permitted by the calculation of the Asset Coverage Ratio, included herewith. Provided below is the calculation of the restated Asset Coverage Ratio following the withdrawal of the Excess Coverage Amount. Additionally, provided in connection with this Cash Release Certificate is the Asset Coverage Ratio and the Valuation Report. As an authorized representative of Nelnet Education Loan Funding, Inc., I hereby certify that to the best of my knowledge and belief the calculation of the Excess Coverage Amount and the restated Asset Coverage Ratio are accurate and complete as determined on the Calculation Date; and I further certify that any transfer hereunder shall not result in (i) Net Revenues of less than $0, (ii) an Asset Coverage Ratio of less than 103% and (iii) an Event of Default or a required collateral call pursuant to the provisions of the Agreement.

All capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

Restated Asset Coverage Ratio:
Total Aggregate Market Value
Less: Permitted Excess Coverage Amount                          (            )
Total Restated Aggregate Market Value

Total Liabilities calculated pursuant to Exhibit_____

Restated Asset Coverage Ratio                                               %

Required Release Ratio                                                103.00%

NELNET EDUCATION LOAN FUNDING, INC.


Authorized Officer

Date:________________________

F-3

EXHIBIT G

COPIES OF CUSTODIAN AGREEMENTS

G-l

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT dated as of April 28, 2003 (this "Custodian Agreement"), is by and among NELNET EDUCATION FUNDING, INC. (the "Borrower"), WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, as Eligible Lender Trustee on behalf of the Borrower (the "Eligible Lender Trustee"), ZIONS FIRST NATIONAL BANK, as Trustee (the "Trustee"), and NELNET LOAN SERVICES, INC., as custodian (the "Custodian").

WHEREAS, the Borrower, the Trustee, the Eligible Lender Trust Company, Thunder Bay Funding Inc., and Royal Bank of Canada have entered into an Amended and Restated Warehouse Loan and Security Agreement, dated as of April 28, 2003 (the "Loan Agreement"), pursuant to which the Borrower, through the Eligible Lender Trustee as the Eligible Lender (as defined in the Loan Agreement), will acquire student loans (the "Financed Loans"); and

WHEREAS, pursuant to the Loan Agreement, the Borrower has granted to the Trustee, and its successors and assigns, a security interest in, among other things, the promissory notes and certain other documents relating to certain Financed Loans; and

WHEREAS, the Trustee has requested, and the Borrower has agreed, that all Financed Loans (including all Financed Loans with respect to which the Eligible Lender Trustee holds legal title) shall be placed in the possession of the Trustee through its agent for the purpose of creating a security interest and perfecting the Trustee's security interest in the collateral under the Uniform Commercial Code; and

WHEREAS, the Borrower has entered into a Loan Servicing Agreement, dated as of April 28, 2003 (the "Servicing Agreement"), with the Custodian, as servicer; and

WHEREAS, the Borrower desires to contract for the Custodian to provide the custodial services set forth herein; and

WHEREAS, the Borrower has directed the Trustee to enter into this Custodian Agreement for the purpose of appointing the Custodian as its agent to take possession and custody of the Deposited Loans (as defined below) and the proceeds therefrom; and

WHEREAS, the Borrower will from time to time in the future deliver, or cause the Eligible Lender Trustee to deliver, to the Custodian Financed Loans to be serviced by the Custodian, as servicer;

NOW, THEREFORE, the Trustee and the Borrower hereby authorize the Custodian to so hold all Deposited Loans as bailee and agent of the Trustee and authorize the Custodian to perform the following functions, and duties in connection therewith, and the Custodian agrees to perform such functions and duties (in the case of the Custodian, as bailee and agent of the Trustee), including perfecting and continuing the perfection of the Trustee's security interest in the Deposited Loans:


1. DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises thereof, shall have the meanings ascribed to such terms in the Loan Agreement.

"Deposited Loans" means all Financed Loans financed pursuant to the Loan Agreement which now or at any time hereafter are serviced by or in the possession of the Custodian, as servicer, pursuant to the Servicing Agreement as well as all records and other instruments and documents relating thereto.

2. SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to perform the following services for the Trustee with respect to the Deposited Loans:

(a) To hold in its fireproof storage vault and under its exclusive control the following documents with respect to each of the Deposited Loans and shall use due care to preserve and protect the same:

(i) the original promissory note or a copy of the Master Promissory Note and documentation related to the Deposited Loans issued pursuant to the Master Promissory Note;

(ii) the Notification of Loan Approval, if any, from a Guarantor guaranteeing the Financed Loan; and

(iii) any further documentation required by the Secretary of Education (the "Secretary"), if applicable, or the applicable Guarantor.

provided, however, that to the extent permitted in accordance with the rules and regulations of the Secretary and/or the applicable Guarantor, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm or other electronic, image or similar storage system.

(b) Upon the written demand of the Borrower or the Trustee and in circumstances authorized in the Loan Agreement, the Custodian shall deliver and immediately release to the Trustee any and all of the Deposited Loans at the time held by Custodian, as well as all related information and documents required to be held under the Servicing Agreement.

(c) To furnish the Trustee semiannually a list containing the names and social security numbers of the obligors of the Deposited Loans, the unpaid principal balance of all Deposited Loans of each of said obligors, and such other information with respect to the Deposited Loans which is reasonably requested by the Trustee.

(d) To permit inspection at all reasonable times and upon reasonable advance notice by the Borrower, the Trustee, the Eligible Lender Trustee, a Guarantor, the Secretary and any governmental agency having jurisdiction or their respective agents (including auditors) of the Deposited Loans and the records of the Custodian relating thereto, such inspection to include the right to examine and make copies of any

2

documents relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans.

(e) To furnish the Trustee from time to time upon written request of the Trustee such reports as are required by the Servicing Agreement.

(f) To furnish to the Trustee, at the request of the Trustee or the Borrower, prior to the acquisition of any Student Loans, a confirmation that all records, documents and other instruments described in clause (a) above with respect to such Student Loans have been received by the Custodian.

(g) To take any and all such other action with respect to the Deposited Loans as the Trustee may, consistent with its rights and obligations under the Servicing Agreement, reasonably request.

In accordance with the written direction of the Borrower, the Trustee hereby appoints the Custodian as its agent solely to take physical possession and custody of the Deposited Loans and the proceeds thereof in accordance with the terms of this Custodian Agreement. The Custodian hereby accepts such appointment, acknowledges receipt of notice of the security interest held by the Trustee in the Deposited Loans and acknowledges that the Custodian is holding possession of such Deposited Loans for the Trustee's benefit.

3. PAYMENTS IN RESPECT OF DEPOSITED LOANS. The parties hereto agree that amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Loan Agreement.

4. RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as follows:

(a) the Custodian may release to the Borrower or to any Person designated by the Borrower at any time any Deposited Loan that has been paid in full;

(b) the Custodian may release to an applicable Guarantor any Deposited Loan which is eligible for claim payment and with respect to which a claim is (or is to be) filed; and

(c) the Custodian may, in accordance with the provisions of Section 2(b) hereof, release to the Trustee the Deposited Loans and any records, documents and instruments relating thereto, subject to the provisions of the Servicing Agreement.

Except as described in this paragraph and except upon termination of this Custodian Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee.

5. NO LIABILITY. Neither the Trustee nor the Eligible Lender Trustee shall have any responsibility for loss or damage suffered by the Borrower with respect to any Deposited Loan delivered or released pursuant to this Custodian Agreement.

3

6. TERMINATION OF THIS CUSTODIAN AGREEMENT. This Custodian Agreement shall remain in effect until the date on which either of the following shall occur: (a) the Servicing Agreement shall have expired or otherwise been terminated; or (b) upon satisfaction of all indebtedness of the Borrower the payment of which is secured under the Loan Agreement, including indebtedness for any penalties, costs of collection or other charges. Upon termination of this Custodian Agreement for any reason other than full satisfaction of indebtedness of the Borrower, the Deposited Loans then held by Custodian shall be forthwith delivered to the party designated by the Trustee, subject to the terms of the Servicing Agreement. Upon termination of this Custodian Agreement following satisfaction of indebtedness of the Borrower, Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Borrower or its designee. This Custodian Agreement shall not be subject to termination other than as specifically provided in this paragraph.

7. INSPECTION RIGHTS. To the extent permitted by law, all records maintained by the Custodian with respect to the Deposited Loans shall be available for inspection or audit from time to time by the Trustee, the Eligible Lender Trustee, the Lender, the Alternate Lender, the Liquidity Facility Providers and the Credit Support Providers (each as defined in the Loan Agreement) and the Borrower (or their respective designees) upon request of such Person, made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any documents relating to the Deposited Loans, with costs of same not to be paid for by the Custodian.

8. FEES AND EXPENSES. The Custodian shall not receive any additional compensation for acting as custodian hereunder outside of the fees and expenses paid to the Custodian in its capacity as servicer pursuant to the Servicing Agreement.

9. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other documents pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession and control over all documents evidencing the Deposited Loans delivered to it under this Custodian Agreement.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Custodian Agreement maintain insurance which shall include, but not be limited to, dishonesty of employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to documents.

(d) The Custodian shall at all times maintain records indicating the borrower name and Social Security number, at a minimum, of all Deposited Loans which are

4

delivered to it to hold as Custodian pursuant to this Custodian Agreement and indicating that such Deposited Loans have been pledged to the Trustee.

10. MISCELLANEOUS.

(a) This Custodian Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns.

(b) The Custodian acknowledges and agrees that its services under this Custodian Agreement are in addition to, and not in lieu, of its services as servicer of the Deposited Loans under and pursuant to the Servicing Agreement.

(c) This Custodian Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(d) Any provision of this Custodian Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(e) THIS CUSTODIAN AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF COLORADO.

(f) All notices, requests, demands and other communications under or in respect of this Custodian Agreement shall be in writing and shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

         If to the Borrower:          Nelnet Education Loan Funding, Inc.
                                      121 South 13th Street
                                      Suite 201
                                      Lincoln, Nebraska 68508
                                      Attention: Terry Heimes
                                      Phone: (402) 458-2301
                                      Facsimile: (402) 458-2399

         with a copy to:              NELnet, Inc.
                                      1801 California Street
                                      Suite 3920
                                      Denver, Colorado 80202
                                      Attention: Jeff Noordhoek

                                       5

                                      Telephone: (303) 292-6930
                                      Facsimile: (303) 292-0995

If to the Trustee:                    Zions First National Bank
                                      717 17th Street, Suite 301
                                      Denver, CO 80202
                                      Attention: Corporate Trust Department
                                      Phone: (720) 947-7470
                                      Facsimile: (720) 947-7480

If to the Eligible Lender Trustee:    Wells Fargo Bank Minnesota,
                                      National Association
                                      6th Street and Marquette Avenue, N9303-110
                                      Minneapolis, MN 55479
                                      Attention: Scott Ulven
                                      Phone: (612) 667-4802
                                      Facsimile: (612) 667-2149

If to the Custodian:                  NELnet Loan Services, Inc.
                                      3015 South Parker Road, Suite 400
                                      Aurora, Colorado 80014
                                      Attention: Ed Martinez
                                      Telephone: (303) 696-3699
                                      Facsimile: (303) 696-5640

6

IN WITNESS WHEREOF, the parties have signed this Custodian Agreement as of the date first written above.

ZIONS FIRST NATIONAL BANK, as Trustee
under the Loan Agreement

By /s/  David W. Bata
   ------------------------------
   David W. Bata, Vice President

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION, as Eligible
Lender Trustee

By /s/ Scott E. Ulven
   ------------------------------
   Scott E. Ulven, Corporate Trust
   Officer

NELNET LOAN SERVICES, INC.

By /s/ Terry Heimes
   ------------------------------
   Terry Heimes, Chief Financial
   Officer

NELNET EDUCATION LOAN FUNDING,
INC.

By /s/ Terry Heimes
   ------------------------------
   Terry Heimes, President

7

EXHIBIT H

FORM OF PARTICIPATION AGREEMENT

H-l

PARTICIPATION AGREEMENT

This Participation Agreement is made and entered into as of the 28th day of April, 2003, by and between NHELP-I, Inc., a Nevada corporation ("Lender") and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC., a Nebraska corporation ("Participant").

WHEREAS, Lender is or will be the owner and holder of FFELP Loans (as defined herein), or beneficial interests therein, originated by or on behalf of Lender or acquired by Lender; and

WHEREAS, Lender desires to sell, and Participant desires to purchase, an undivided 100% participation interest in certain FFELP Loans on the terms and conditions hereinafter set forth.

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

ARTICLE I

DEFINITIONS

"Agreement" means this Participation Agreement and any amendment or supplement hereto.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Certificate of Insurance" means a certificate of federal loan insurance issued with respect to an Eligible Loan by the Secretary of Education pursuant to the provisions of the Higher Education Act.

"Commitment Amount" means the aggregate outstanding principal balance of FFELP Loans up to an amount determined by Participant, participation interests in which are committed to be sold by Lender and purchased by the Participant pursuant to this Agreement.

"Commitment Period" means the period of time commencing on the date first set forth above and terminating 364 days thereafter, and renewing thereafter for successive 364-day periods, unless either party gives written notice of intent to terminate at least 30 days to the other party and to the Facility Agent and the Trustee prior to the termination of the initial Commitment Period or any renewal/extension Commitment Period. The Commitment Period shall terminate immediately upon a default by Lender of any of its obligations hereunder.

"Contract of Insurance" means an agreement between the Secretary of Education and either the Eligible Lender Trustee or Lender providing for the insurance by the

1

Secretary of Education of the principal of and accrued interest on a FFELP Loan to the maximum extent permitted under the Higher Education Act.

"Eligible Lender Trustee" means Wells Fargo Bank Minnesota, National Association, acting in its capacity as eligible lender trustee on behalf of the Lender, and not in its individual capacity.

"Eligible Loan" means a FFELP Loan in which a participation interest is authorized to be acquired by the Participant which (a) is either Insured or Guaranteed; (b) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments; (c) complies with each representation and warranty with respect thereto contained herein; and (d) meets the other applicable criteria set forth in the Loan Purchase Regulations and an undivided participation interest in which is eligible for purchase under the terms of the Warehouse Loan and Security Agreement.

"Facility Agent" means Royal Bank of Canada, as the Facility Agent under the Warehouse Loan and Security Agreement, and any successor or assign.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans insured or guaranteed by any Guarantee Agency and federal interest subsidy payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means those specific loans in which a participation interest is acquired by Participant from Lender pursuant to this Agreement, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated pursuant to the Federal Family Education Loan Program and the Higher Education Act.

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contracts providing, among

2

other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with Lender or the Eligible Lender Trustee on behalf of Lender.

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either Lender or the Eligible Lender Trustee on behalf of Lender providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans to Borrowers, made or acquired by Lender or the Eligible Lender Trustee on behalf of Lender from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to Lender or the Eligible Lender Trustee on behalf of Lender pertaining to Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Insurance" or "Insured" or "Insuring" means, with respect to a FFELP Loan, the insuring by the Secretary of Education (as evidenced by a Certificate of Insurance or other document or certification issued under the provisions of the Higher Education Act) under the Higher Education Act of the principal of and accrued interest on such FFELP Loan to the maximum extent permitted under the Higher Education Act for FFELP Loans originated, held and serviced in full compliance with the Higher Education Act.

"Insured Loans" means FFELP Loans which are Insured.

"Interest Subsidy Payments" means interest subsidy payments received from the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Lender" means NHELP-I, Inc., a Nevada corporation, an "eligible lender" under criteria established by the Higher Education Act that has received an eligible lender designation by the Secretary of Education with respect to Insured Loans or from a Guarantee Agency with respect to Guarantee Loans, which is selling participation

3

interests in FFELP Loans to the Participant hereunder or, if Lender is not designated as an eligible lender under the Higher Education Act, Lender holds beneficial ownership of Eligible Loans through the Eligible Lender Trustee, which is an eligible lender under the Higher Education Act.

"Lender's Retained Interest" means that portion of the income earned with respect to Eligible Loans covered by the Participation Certificate which is equal to zero basis points (0.00%), on an annualized basis, of the average quarterly aggregate principal balance of Eligible Loans covered by the Participation Certificate; provided, however, that if changes in the Higher Education Act subsequently reduce the interest rates, Special Allowance Payments or Interest Subsidy Payments, then Lender's Retained Interest shall be reduced on a pro tanto basis.

"Loan Purchase Agreement" means the Loan Purchase Agreement including all exhibits and schedules attached thereto, substantially in the form of Schedule A hereto.

"Loan Purchase Regulations" means the rules and regulations of the Participant, as may be adopted by the Participant from time to time, which pertain to acquisition of participation interests hereunder, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Participant is subject.

"Master Note" means a Master Promissory Note in the form mandated by
Section 432(m)(1)(D) of the Higher Education Act, as added by Pub. L. 105-244,
Section 427, 112 Stat. 1702 (1998), as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified at 20 U. S. C. Section 1082 (m)(1).

"MPN Loan" means a FFELP Loan evidenced by a Master Note.

"Participant" means Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC., a Nebraska corporation, and its successors and assigns.

"Participation Certificate" means the master participation certificate in the form attached hereto as Schedule B.

"Purchase Price" means 100% of the outstanding principal balance plus 100% of the accrued and unpaid interest thereon with respect to Eligible Loans covered by the Participation Certificate, each as of the date of purchase.

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Servicer" means Nelnet Loan Services, Inc.

4

"Servicing Agreement" means the agreement in which the Servicer is engaged by Participant to administer and service Eligible Loans covered in the Participation Certificate.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Trustee" means Wells Fargo Bank Minnesota, National Association, acting in its capacity as eligible lender trustee the Eligible Lender Trust Agreement between Trustee and Participant dated as of April 28, 2003, and not in its individual capacity.

"Warehouse Loan and Security Agreement" means the Amended and Restated Warehouse Loan and Security Agreement, dated as of April 28, 2003, among the Participant, as borrower, NELnet Student Loan Warehouse Corporation-1, an original borrower, the Trustee as eligible lender trustee, Thunder Bay Funding Inc., as Lender, Royal Bank of Canada, as Alternate Lender Facility Agent, and Zions First National Bank, as trustee, and any amendments or supplements thereto made in accordance with its terms, which is utilized to finance Participant's purchase of participation interests in the FFELP Loans hereunder.

ARTICLE II

PURCHASE OF PARTICIPATION INTEREST

2.01 PURCHASE OF PARTICIPATION INTEREST. Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, during the Commitment Period, Lender agrees to sell to Participant, and Participant agrees to purchase from Lender, in an aggregate amount up to a maximum of the Commitment Amount, an undivided participation interest in 100.0% of the outstanding principal balance and accrued interest thereon of Eligible Loans and a portion of the income generated by the Eligible Loans as provided herein. Participant shall pay to Lender or its designee the Purchase Price for the participation interest in each Eligible Loan purchased hereunder, by wire transfer of immediately available funds, on such dates as the parties may mutually agree upon. The participation interest acquired by Participant shall include the promissory note and related documents in connection with each participated Eligible Loan. The participation interest purchased by Participant shall represent a participation interest in each and every Eligible Loan specifically identified in the Participation Certificate with respect thereto, and the parties agree that Participant is not purchasing an interest in an undivided pool of Eligible Loans. It is the intention of Lender, that the transfer from Lender to Participant constitutes a true, absolute sale of the participation interest in Eligible Loans hereunder and that the ownership of such participation interests shall not become or be deemed to be property of Lender for any purposes under applicable law. Except as expressly set forth in this Agreement, the sale of participation interests in Eligible Loans shall be without

5

recourse to Lender in connection with Borrowers' default on such Eligible Loans. If a Borrower defaults on an Eligible Loan, and the proceeds from the liquidation of the Eligible Loan are insufficient to pay the interest accrued on the Eligible Loan, interest shall be distributed on a pro rata basis between the Participant and Lender based on the proportion of the basis points comprising Lender's Retained Interest and the total basis points comprising the interest rate on the Eligible Loan.

The Lender hereby authorizes the Participant to file a UCC-1 financing statement identifying the Lender as debtor/seller and the Participant [and the Trustee] as secured parties/buyers and describing the participation interest in the Eligible Loans sold pursuant to this Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Participant's interest in the Eligible Loans and shall not be deemed to contradict the express intent of the Lender and the Participant that the transfer of Eligible Loans under this Agreement is an absolute assignment of such Eligible Loans and is not a transfer of such Eligible Loans as security for a debt.

2.02 PARTICIPATION CERTIFICATE. On the date of the initial sale of a participation interest with respect to a portfolio of Eligible Loans hereunder, or thereafter as mutually agreed upon by the parties hereto, Lender shall execute and deliver to Participant the Participation Certificate evidencing a 100% participation and beneficial ownership interest in Eligible Loans in that portfolio as identified in Schedule A attached to the Participation Certificate. Lender shall attach or cause to be attached to the executed original Participation Certificate a schedule of the participated Eligible Loans, legal title to which shall be retained by Lender (if an eligible lender under the Higher Education Act) or by the Eligible Lender Trustee. As Lender sells additional participation interests in Eligible Loans to Participant hereunder, no more frequently than on a monthly basis, Lender shall issue (or cause to be issued) supplemental schedules to Participant to be substituted and attached to the Participation Certificate. The participation interest shall be deemed to have been transferred to Participant upon payment of the Purchase Price therefor, irrespective of whether such supplemental schedules are issued by Lender. Lender shall also perform any reasonable or necessary acts to perfect Participant's ownership of the participation interest in Eligible Loans including, without limitation, providing notice to the Borrowers of the transfer of the participation interest if Participant or Facility Agent determines such acts are necessary to perfect such sale.

2.03 DISTRIBUTION OF PAYMENTS RECEIVED. Upon issuance of the Participation Certificate with respect to a particular portfolio of Eligible Loans, Participant shall be entitled to 100% of payments and income earned with respect to the Eligible Loans covered by the Participation Certificate, less Lender's Retained Interest which shall be deducted therefrom and paid to Lender on a quarterly basis. Lender shall pay for all origination fees payable to the Secretary of Education pursuant to the Higher Education Act, servicing fees charged by Servicer pursuant to the Servicing Agreement and any other costs incidental to or associated with origination, Guarantee, ownership, administration, servicing and collection with respect to each of the Eligible Loans

6

covered by the Participation Certificate. Lender agrees to account and deliver to Participant, or cause to be delivered to Participant, all sums of principal, interest, Special Allowance Payments, Interest Subsidy Payments or other income received by Lender or Servicer on behalf of Lender on account of Participant's participation interest in the Eligible Loans covered by the Participation Certificate during the term of this Agreement, less Lender's Retained Interest. Lender shall cause Servicer to furnish to Participant, on a monthly basis, all reports issued by Servicer pursuant to the Servicing Agreement showing the amount of the balances of each of the Eligible Loans covered by the Participation Certificate and other information generated by Servicer, and such other specific information on individual Eligible Loans covered by the Participation Certificate as Participant may reasonably require from time to time, subject to the abilities of Servicer. Participant shall have access to inspect documents in connection with Eligible Loans covered by the Participation Certificate at the Servicer on a day to day basis.

2.04 SERVICING AND CONTROL OF ELIGIBLE LOANS. Lender and Participant shall cause Servicer to service and collect each of the Eligible Loans covered by the Participation Certificate under the Servicing Agreement, in accordance with the terms of the Higher Education Act, and any rules and any regulations adopted by the applicable Guarantee Agency or the Secretary of Education. Servicer shall act at the direction of Participant. Lender shall promptly deliver the promissory notes and other documents evidencing or relating to the Eligible Loans covered in the Participation Certificate to the Servicer or its agent. The promissory notes and other documents evidencing or relating to the Eligible Loans covered in the Participation Certificate shall be retained by Servicer or its agent for safekeeping as custodian in connection with the Servicing Agreement for the benefit of Lender and Participant. Servicer shall segregate the Eligible Loans in a separate account for servicing purposes for the benefit of Lender and Participant. During the term of this Agreement, Lender shall not (and shall cause the Eligible Lender Trustee to not) pledge, encumber, sell, transfer or otherwise dispose of any interest in any Eligible Loan covered by a Participation Certificate, except as may be expressly permitted herein.

2.05 CONDITIONS OF PURCHASE. Participant's obligation to purchase and pay for participation interests in Eligible Loans hereunder shall be subject to each of the following conditions precedent:

(a) all representations, warranties and statements made by Lender contained in this Agreement shall be true on the applicable date of purchase;

(b) Participant, Facility Agent and Trustee shall receive an opinion of Lender's counsel dated as of the date of the first sale of Participation Certificates hereunder (covering such first sale and any other sale of Participation Certificates), in form and substance satisfactory to Participant, Facility Agent and Trustee, to the effect that (i) this Agreement has been duly authorized, executed and delivered by Lender and constitutes the legal, valid, binding and enforceable obligation of Lender; (ii) the Participation Certificate has been duly authorized, executed and delivered by Lender; (iii) with respect to all Insured Loans in which participation interests are being acquired, the applicable Contract

7

of Insurance has been duly authorized, executed and delivered by the Lender; (iv) with respect to participation interests in all FFELP Loans in which participation interests are being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by Lender; (v) assuming the due execution and delivery thereof, each FFELP Loan in which a participation interest is acquired hereunder constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms; (vi) to the knowledge of Lender's counsel, the execution and delivery of this Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of this Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party or by which it is bound or constitute a default thereunder; (vii) to the knowledge of Lender's counsel, Lender is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially or adversely affect the ability of Lender to perform its obligations under this Agreement; (viii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state banking regulatory agency, is required in connection with the consummation of the transactions contemplated in this Agreement; (ix) this Agreement shall constitute a security agreement under State of Nebraska law and shall be effective to create, in favor of the Participant, a valid, perfected security interest in the Eligible Loans evidenced by each Participation Certificate sold hereunder; (x) the Participant shall have a perfected security interest in the participation interests in Eligible Loans evidenced by the Participation Certificate subject to no prior liens,
(xi) if the Lender and the Participant are affiliates, that (A) if the Lender became a debtor under the United States Bankruptcy Code, 11 U.S.C. Sections 101 et seq., as amended (the "Bankruptcy Code"), (i)
Section 541(a)(1) of the Bankruptcy Code would not apply to deem the participation interests in Eligible Loans transferred by the Lender to the Participant and the proceeds therefrom as property of the bankruptcy estate of the Lender and therefore (ii) Section 362(a) of the Bankruptcy Code would not apply to stay payment to the Participant or its assignees and (B) if the Lender became a debtor under the Bankruptcy Code, a court would not disregard the separate identity of the Participant so that the assets of the Participant would be consolidated with and become a part of the Lender's bankruptcy estate and (xii) if the Lender is a bank or saving association the deposits of which are insured by FDIC (a "Bank") and the FDIC were appointed as a receiver or conservator of such Bank, a court would not recharacterize the transfer and assignment of the participation interests in Eligible Loans to the Participant as a pledge to secure a borrowing rather than as a sale of the participation interests in Eligible Loans.

8

(c) delivery by Lender to Participant on or before the applicable date of purchase of the Participation Certificate, original or supplemental schedules to the Participation Certificate listing and identifying each Eligible Loan in which a participation interest is being transferred to Participant; UCC-1 Financing Statements evidencing the transfer from Lender to Participant (and Trustee), UCC Lien Searches, and UCC Termination Statements or Releases, if any, releasing any security interest granted by Lender in any Eligible Loan covered by the Participation Certificate; and

(d) adequate funds are available to Participant from the Warehouse Loan and Security Agreement or otherwise which will finance the purchase of participation interests in Eligible Loans under this Agreement.

2.06 REPURCHASE OBLIGATION. If:

(a) any representation or warranty made or furnished by Lender in or pursuant to this Agreement with respect to a FFELP Loan shall prove to have been materially incorrect;

(b) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, Insurance, reinsurance or Guarantee Payments) on account of any circumstance or event that occurred prior to the sale of such FFELP Loan to the Participant by and through the Trustee;

(c) on account of any circumstance or event that occurred prior to the sale of a FFELP Loan to the Participant by and through the Trustee, a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to a Borrower's obligation to pay all or any part of the FFELP Loan, and Participant, in good faith, believes that the facts reported, if true, raise reasonable doubts as to the legal enforceability of such FFELP Loan; or

(d) the instrument which Lender purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then Lender shall repurchase the participation interest in such FFELP Loan or purported FFELP Loan upon the request of Participant or the Facility Agent by paying Participant or Zions First National Bank, as trustee under the Warehouse Loan Agreement (if required by the Facility Agent) the then outstanding principal balance of such FFELP Loan or purported FFELP Loan (or such greater amount as may be necessary to make the Participant whole), plus interest and applicable Special Allowance Payments with respect to such FFELP Loan or purported FFELP Loan from the date of purchase of the participation interest therein to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP Loan, plus any attorney fees, legal expenses, court costs, servicing

9

fees or other expenses incurred by Participant in connection with such FFELP Loan or purported FFELP Loan, less Lender's Retained Interest with respect to such FFELP Loan.

ARTICLE III

REPRESENTATIONS, WARRANTIES AND COVENANTS

3.01 LENDER'S REPRESENTATIONS AND WARRANTIES. Lender hereby represents, warrants and covenants to Participant and Facility Agent as follows:

(a) Any information furnished by Lender to the Participant, or the Participant's agents with respect to a FFELP Loan is true, complete and correct.

(b) The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Eligible Lender Trustee or the Participant as assignee thereof. Lender shall have taken all reasonable actions to assure that no maker of a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 90 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the date of the applicable Participation Certificate, be more than 60 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. If the Higher Education Act permits Lender to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder bears interest at a rate lower than the applicable rate of interest; provided, however, that the Participant may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of Lender, the terms of which have been fully described in detail and in writing to the Participant.

(c) Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

(d) Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and is an Eligible Loan.

(e) Lender or Eligible Lender Trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and Lender has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

10

(f) Lender (and the Eligible Lender Trustee, if applicable) is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description. The Participant has a valid and perfected first priority security interest in the Pledged Collateral (as defined herein).

(g) Each FFELP Loan is either Insured or Guaranteed; such Insurance or Guarantee, as the case may be, is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to the Secretary of Education or a Guarantee Agency, as the case may be, have been or will be paid in full by Lender, and none of the FFELP Loans has at any time been tendered to either the Secretary of Education or any Guarantee Agency for payment.

(h) There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the creditworthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, the insurance thereof and any applicable Guarantee.

(i) Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

(j) Lender has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by this Agreement; the execution and delivery of this Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of this Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party or by which it is bound or constitute a default thereunder; Lender is not a party to or bound by any agreement or instrument or subject to any charter or other Participant restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Lender to perform its obligations under this Agreement and this Agreement constitutes a valid and binding obligation of Lender enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Participant, the Federal Deposit Insurance Participant, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

11

(k) Lender is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

(l) Lender and Servicer have each exercised (and shall continue to exercise) due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and Lender has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Agreement. Lender shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Participant.

(m) With respect to all Insured Eligible Loans in which a participation interest is being acquired, Insurance is in effect with respect thereto; the applicable Contract and Certificates of Insurance are valid and binding upon the parties thereto in all respects material to the security for any bonds and/or notes issued by the Participant; and Lender is not in default in the performance of any of its covenants and agreements made in respect thereof.

(n) With respect to all Guaranteed Eligible Loans in which a participation interest is being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects material to the security of the bonds and/or notes issued by the Participant to finance the FFELP Loans; and Lender is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

(o) Lender does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student or his family maintain a business relationship with Lender, except as may be permitted under applicable laws; or (ii) discriminate on the basis of race, sex, color, creed or national origin.

(p) The FFELP Loans are a representative sample of all student loans held by Lender with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrowers to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

(q) Each participation interest transferred to the Participant under this Agreement is a participation interest in a FFELP Loan which constitutes an Eligible Loan.

(r) The fair salable value of the assets on a going concern basis of Lender and its subsidiaries, on a consolidated basis, as of the time of each sale of

12

participation interests hereunder is in excess of the total amount of their liabilities.

(s) Lender has carefully reviewed the Loan Purchase Regulations supplied by the Participant and has complied, and shall continue to comply, with all applicable Loan Purchase Regulations.

(t) Each FFELP Loan in which a participation interest is purchased pursuant to this Agreement includes all Eligible Loans of any one Borrower held by Lender.

(u) The Lender hereby represents and warrants that the Lender is transferring all of its right tile and interest in the MPN Loans to the Participant, that it has not assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that the Lender has reacquired) to any person other than the Participant, and that no prior holder of the MPN Loans has assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other that a predecessor in title to the Lender. The Lender hereby covenants that the Lender shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder.

(v) No promissory note evidencing an Eligible Loan bears any apparent evidence of forgery or alteration or is otherwise so irregular or incomplete as to call into question its authenticity.

(w) Except as may have been disclosed by the UCC Lien Search required by Section 2. 05(c) hereof for the Lender, no other financing statements or assignment filings naming the Lender as debtor or assignor under its legal name or trade names has been filed.

3.02 PARTICIPANT'S REPRESENTATIONS AND WARRANTIES. Participant hereby represents and warrants to Lender that the execution, delivery and performance of this Agreement by Participant (a) has been duly authorized or ratified effective as of the date of execution by all necessary corporate action on the part of Participant; (b) does not and will not contravene the laws of the state of its incorporation providing for the organization and governing of Participant; (c) does not and will not conflict with, or result in a violation of, any applicable laws; and (d) does not and will not require any consent or approval of any creditor or constitute a violation of or default under any agreement or instrument to which Participant is a party or whereby any of its property may be bound.

3.03 ORGANIZATIONAL JURISDICTION OF LENDER. The Lender shall not organize under the law of any jurisdiction other that the State under which is it organized as of the Closing Date (whether changing its jurisdiction of organization or organizing under an additional jurisdiction) without giving 30 days prior written notice of such action to

13

the Participant. Before effecting such change, the Lender shall prepare and file in the appropriate filing office any financing statements or other statements necessary to continue the perfection of the Participant's interest in the FFELP Loans.

ARTICLE IV

TERM

4.01 TERMINATION. The term of this Agreement shall be from the date first set forth above until the termination of the Commitment Period. If Lender or the Eligible Lender Trustee transfers title to a specific Eligible Loan covered by the Participation Certificate to Participant, the participation interest with respect to such transferred Eligible Loan shall terminate on the date of such transfer. Immediately upon termination (without renewal) of this Agreement and of the Participation Certificate, or any portion thereof, Lender's Retained Interest, as then accrued and unpaid, shall be paid and if Participant is not in material default of its obligations under this Agreement, Lender shall immediately transfer to Participant or its designee legal title to the Eligible Loans covered by the terminated portion of the Participation Certificate. At or prior to such transfer of legal title, Lender shall execute and deliver to Participant or its designee an executed Loan Purchase Agreement, together with all documents of transfer in connection therewith, between Lender as Seller and Participant or its designee as Purchaser, effective to transfer title to the Eligible Loans covered in the terminated portion of the Participation Certificate as of the termination of the participation, free and clear of any liens, encumbrances, pledges, or security interests of any nature. Title to an Eligible Loan which is partially disbursed as of the termination of this Agreement shall be transferred as described in the preceding sentence as soon as possible after such Eligible Loan is fully disbursed.

ARTICLE V

OTHER PROVISIONS

5.01 INDEMNIFICATION. Lender specifically acknowledges that the Participant will be making representations and warranties regarding the Eligible Loans based in part on the accuracy of Lender's representations and warranties in this Agreement. Lender agrees to indemnify and hold Participant, the parties to the Warehouse Loan and Security Agreement and noteholders or Credit Support Providers under the Warehouse Loan and Security Agreement (together with each of their respective successors, assigns. Officers, directors, agents and employees) harmless from and against any and all loss, liability, cost, damage or expense (including reasonable attorneys fees and costs of litigation) incurred by reason of any breach of Lender's representations, warranties or covenants hereunder or any false or misleading representations or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by Lender in connection herewith. This indemnity obligation shall survive execution of this Agreement and termination of the Commitment Period.

14

5.02 ASSIGNMENT. The rights of Participant under this Agreement may be freely assigned or subparticipated, in whole or in part, without prior written consent of Lender. The rights and obligations of Lender under this Agreement may not be assigned in whole or in part without the prior written consent of Participant and the Facility Agent. This Agreement shall be binding upon the parties hereto, and their permitted successors and assigns. Lender acknowledges that Participant has assigned all of its right, title and interest in and to the Participation Certificate and this Agreement to Zions First National Bank, as trustee under the Warehouse Loan Agreement under the Warehouse Loan and Security Agreement with the power and right to enforce the provisions thereof and hereof.

5.03 No PARTNERSHIP. This Agreement shall not be construed to create a partnership or joint venture between Lender and Participant. The transaction evidenced by this Agreement is a loan participation transaction pursuant to which Lender and Participant are participating in the Eligible Loans.

5.04 AMENDMENT. This Agreement may be modified or otherwise amended only if such modification or amendment is in writing and signed by Lender, Participant and Facility Agent. The parties agree to make such modifications or amendments to this Agreement from time to time as may be reasonably necessary to maintain compliance with the Higher Education Act.

5.05 NOTICES. All notices and other communications under this Agreement shall be in writing and shall be deemed to have been duly given if delivered with a written receipt from the recipient or mailed by certified United States mail, sufficient postage pre-paid, or sent by nationally recognized overnight delivery service such as Federal Express, addressed as follows:

If to Lender:         NHELP-I, Inc.
                      121 South 13th Street, Suite 201
                      Lincoln, Nebraska 68508

If to Participant:             Nelnet Education Loan Funding, Inc.
                               121 South 13th Street, Suite 201
                               Lincoln, Nebraska 68508
                               Attention: Terry Heimes

If to Facility Agent:                 Royal Bank of Canada
                                      c/o RBC Capital Markets
                                      One Little Falls Centre
                                      2711 Centerville Road, Suite 215
                                      Wilmington, DE  19808
                                      Attn: Kim Wagner

or to any such address as either party may direct in writing delivered to the other party as set forth herein. Notice shall be effective (a) if mailed or delivered, upon receipt,

15

refusal of receipt or the date marked as uncollected, or (b) if sent by overnight delivery, the earlier of receipt of two business days after deposit with the delivery service.

5.06 CONTINUING REPRESENTATIONS. The warranties and representations of the parties contained in Article III hereof shall survive execution of this Agreement and the Commitment Period and bind the parties hereto as continuing covenants.

5.07 GOVERNING LAW. This Agreement shall be governed by and construed in accordance with the laws of the State of Nebraska.

5.08 COUNTERPARTS. This Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

5.09 SEVERABILITY. If any provision of this Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied to any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained, shall not affect the remaining portions of this Agreement or any part hereof.

5.09 NON-EXCLUSIVE REMEDIES. No remedy by the terms of this Agreement conferred upon or reserved to Participant is intended to be exclusive of any other remedy, but each and every other remedy shall be cumulative and in addition to every other remedy given under this Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Agreement.

5.10 SERVICING. Each Eligible Loan covered by the Participation Certificate shall be serviced pursuant to the Servicing Agreement for the life of such loan by Servicer and shall not be removed from the servicing system of Servicer, except as provided below. Lender agrees that each FFELP Loan participated pursuant to this Agreement which is held by or on behalf of Lender or any of Lender's affiliates after the date of this Agreement shall be serviced by Servicer under a servicing agreement for a term of the life of such loan and shall not be removed from the servicing system of Servicer; provided, however, that Lender may engage a servicing agent other than Servicer only if Participant and the Facility Agent approves such servicing agent in writing and the Borrower attends an educational institution which expressly requires servicing of all student loans made to its students to be performed exclusively by a servicing agent other than Servicer, and provided further, however, that Participant may, at its option, require transfer of servicing to a new servicing agent as approved by Participant and the Facility Agent upon material default under the Servicing Agreement or insolvency or filing of bankruptcy by Servicer.

16

5.11 TERMINATION OF AGREEMENT OR BANKRUPTCY OF LENDER. Upon the termination of this Agreement or the filing of bankruptcy or receivership by Lender, Lender shall cause title to each Eligible Loan covered by the Participation Certificate to be transferred by Lender or the Eligible Lender Trustee to Participant or its designee.

5.12 FURTHER ASSURANCES. Lender shall, at its expense, execute all other documents and take all other steps as may be requested by Participant from time to time to effect the sale of the participation interests in the FFELP Loans hereunder.

5.13 INFORMATION. Lender shall, at its expense, furnish to Participant such additional information concerning Lender's FFELP Loan portfolio as Participant may reasonably request.

5.14 SECURITY INTEREST. The parties to this Agreement intend that the conveyance of Lender's right, title and interest in and to the FFELP Loans shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from Lender to Participant. The parties to this Agreement intend that the arrangements with respect to the participation interest in FFELP Loans shall constitute a purchase and sale of such participation interests and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Agreement would constitute a security agreement under applicable law and that Lender shall be deemed to have granted, and hereby does grant (subject to the condition above), to Participant a first priority perfected security interest in all of Lender's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of Participant hereunder and the obligations of Lender hereunder (collectively, the "Pledged Collateral"):

(a) all participation interests in FFELP Loans;

(b) all revenues and recoveries of principal from participation interests in FFELP Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other revenues and recoveries of principal and interest, other payments and reimbursements of principal and accrued interest received with respect to any participation interests in FFELP Loans, any other collection of cash with respect to such FFELP Loans (including, but not limited to, Interest Subsidy Payments and Special Allowance Payments) received and all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral;

17

(d) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such participation interests in FFELP Loans, whether pursuant to the contract related to such participation interests in FFELP Loans or otherwise;

(e) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to participation interests in FFELP Loans otherwise in respect of the pledged collateral; and

(f) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, general intangibles, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

Lender agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents (including, without limitation, UCC-1 financing statements and custodian agreements with the Servicer), and take all further action that Participant or Facility Agent may reasonably request in order to perfect, protect or more fully evidence Participant's or Facility Agent's interest in the Pledged Collateral or to enable Participant to exercise or enforce any of its rights hereunder.

5.15 INFORMATION AND REPORTING. Lender shall furnish to Participant: (a) upon execution of this Agreement, Lender's most recent audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Lender, as well as Lender's most recent unaudited financial statement and balance sheet; (b) as soon as available and in any event within 90 days after the end of each fiscal year of the Lender, an updated audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Lender; and (c) such other financial information as Participant may reasonably request from time to time. Lender shall verify and reconcile Eligible Loan disbursements and cancellations of Eligible Loans covered by the Participation Certificate, in such manner as Participant may reasonably request from time to time. Lender shall furnish to Participant a certificate of good standing and a certified copy of resolutions of Lender's board of directors approving and authorizing execution and performance of this Agreement and all ancillary documents with respect thereto in a form reasonably satisfactory to Participant.

18

IN WITNESS WHEREOF, the parties have caused this Participation Agreement to be executed by officers duly authorized as of the day first above written.

Nelnet Education Loan Funding, Inc.,
f/k/a NEBHELP, INC.

By: /s/ Terry J. Heimes
    --------------------------------
    Terry J. Heimes, President

NHELP-I, Inc.

By: /s/ James D. Kruger
    --------------------------------
    James D. Kruger, Secretary

Participation Agreement - NHELP-I

19

SCHEDULE A TO PARTICIPATION AGREEMENT

FORM OF LOAN PURCHASE AGREEMENT

20

SCHEDULE B TO PARTICIPATION AGREEMENT

FORM OF PARTICIPATION CERTIFICATE

PARTICIPATION CERTIFICATE

Pursuant to that certain Participation Agreement (the "Agreement") dated April 1, 2003, by and between Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Participant") and NHELP-I, Inc. (the "Lender"), Lender hereby issues and delivers this Participation Certificate to evidence Participant's participation interests in student loans guaranteed under the Higher Education Act of 1965, as amended, which are identified by the schedule marked as Schedule "A," attached hereto and incorporated herein by this reference, which may be amended or supplemented from time to time, which loans or interests therein are owned by Lender and are serviced by Nelnet Loan Services, Inc. and designated a separate account, in accordance with the terms of the Agreement. This Participation Certificate shall be governed, in all respects, by the Agreement, the terms of which are incorporated herein by this reference as if fully stated herein.

NHELP-I, Inc.

By__________________________________
Name________________________________
Title_______________________________

Accepted this_______________day of____________, 20_____.

Nelnet Education Loan Funding, Inc.,
f/k/a NEBHELP, INC.

By__________________________________
Name________________________________
Title_______________________________

Participation Agreement - NHELP-I

2

SCHEDULE A TO PARTICIPATION CERTIFICATE

SCHEDULE OF LOANS

Participation Agreement - NHELP-I

1

EXHIBIT I

CONDITIONS TO INITIAL ADVANCE

1. Executed copies of this Agreement, the Valuation Agent Agreement, the Indemnification Agreement, each Student Loan Purchase Agreement and Participation Agreement pursuant to which Student Loans are to be sold to the Borrower, each Servicing Agreement pursuant to such Student Loans are to serviced, each Custodian Agreement pursuant to such Student Loans are to held and each Trustee Guarantee Agreement.

2. UCC-1 Financing Statements naming each Seller as debtor and Borrower as secured party, and Borrower as debtor and Trustee as secured party.

3. Officers' Certificates of the Borrower, Nelnet, the Valuation Agent, the Lender, the Alternate Lender, the Facility Agent, the Trustee, each Servicer, each Custodian and each Seller (including, in the case of the Borrower and NELnet, articles of incorporation, by-laws, board resolutions, good standing and incumbency).

4. Opinions of Counsel to the Borrower, Nelnet, the Trustee and each Seller in forms acceptable to the Facility Agent.

5. A schedule of all Financed Loans as of the Closing Date.

6. All fees due and payable to the Lender, the Alternate Lender and the Facility Agent on the Effectiveness Date.

7. Such other information, certificates, documents and actions as the Lender, the Alternate Lender and the Facility Agent may reasonably request.

8. Search report results dated a date reasonably near the Closing Date listing all effective financing statements which name the Borrower, or any Seller (under its present name or any previous names) in any jurisdictions where filings are to be made under paragraph 2 above (or similar filings would have been made in the past five years).

9. Financing Statement terminations on Form UCC-3 if necessary, to release any liens.

10. Evidence of establishment of Cash Reserve Account and Collection Account.

11. Valuation Reports.

I-1

EXHIBIT J

CONDITIONS TO EFFECTIVENESS DATE

1. Executed copies of this Agreement, the Valuation Agent Agreement (as amended), the Indemnification Agreement (as amended), each Student Loan Purchase Agreement (as amended, if applicable) and Participation Agreement (as amended, if applicable) pursuant to which Student Loans are to be sold to the Borrower, each Servicing Agreement (as amended, if applicable) pursuant to such Student Loans are to serviced, the Custodian Agreement, the Eligible Lender Trust Agreement, and each Eligible Lender Trustee Guarantee Agreement.

2. UCC-1 Financing Statements naming (a) Borrower as debtor and Trustee as secured party (b) Eligible Lender Trustee as debtor and Trustee as secured party, (c) Original Borrower as Debtor, Trustee as secured party and Borrower as assignor secured party, (d) Zions First National Bank as eligible lender trustee, as debtor, Trustee as secured party and Eligible Lender Trustee, as assignor secured party and (e) each Seller as debtor, Trustee as secured party and Borrower as assignor secured party.

3. Officers' Certificates of the Original Borrower, the Borrower, Nelnet, the Servicer, the Custodian, the Eligible Lender Trustee, and each Seller (including, in the case of the Borrower, articles of incorporation, by-laws, board resolutions, good standing and incumbency).

4. Opinions of Counsel to the Original Borrower, the Borrower, Nelnet, the Servicer, the Custodian, the Eligible Lender Trustee and each Seller in forms acceptable to the Facility Agent.

5. A schedule of all Financed Loans as of the Effectiveness Date.

6. All fees due and payable to the Lender, the Alternate Lender and the Facility Agent on the Effectiveness Date.

7. Such other information, certificates, documents and actions as the Lender, the Alternate Lender and the Facility Agent may reasonably request.

8. Search report results dated a date reasonably near the Effectiveness Date listing all effective financing statements which name the Borrower, the Original Borrower or any new Seller (under its present name or any previous names) in any jurisdictions where filings are to be made under paragraph 2 above (or similar filings would have been made in the past five years).

9. Financing Statement on Form UCC-3, terminating filing made by Original Borrower as debtor for the benefit of Trustee as secured party.

10. Evidence of establishment of Escrow Account.

11. Valuation Reports.

12. An executed copy of each Covered Indenture (including any amendments).

13. Opinion of Dean Blakey relating to Higher SAP Loans.

14. Financing Statements on Form UCC-3, if necessary in the judgment of the Facility Agent, to amend any previous UCC filings, release or assign any collateral under any previous UCC filings or terminate any previous UCC filings,

15. MB1A consent to this Agreement and the transactions contemplated hereby.

16. Confirmation by Rating Agencies of the Obligation incurred by the Borrower under this Agreement.

J-l

EXHIBIT K

FORM OF NOTICE OF RELEASE

Zions First National Bank,
as Trustee
717 Seventeenth Street
Denver, CO 80202
Attn: Corporate Trust Services

Royal Bank of Canada,
as Facility Agent
c/o RBC Capital Markets
One Little Falls Centre
2711 Centerville Road, Suite 215
Wilmington, DE 19808
Attn: Kim Wagner

Ladies and Gentlemen:

Reference is made to the Trust Indenture dated as of [Date] (as amended, the "Indenture"), by and between Nelnet Education Loan Funding, Inc., as issuer (the "Issuer") and the undersigned, as trustee (the "Trustee"). Capitalized terms used but not otherwise defined herein shall have the meanings assigned to them in the Indenture.

The Issuer has directed us to release [Pledged Student Loans] from the Trust Estate. The Issuer has satisfied the applicable conditions for release of such Pledged Student Loans from the Indenture. We hereby notify you that the Pledged Student Loans identified on Exhibit A attached hereto have been released from the pledge of the Indenture as of the date specified below.

IN WITNESS WHEREOF, the undersigned has caused this Notice of Release to be executed by its duly authorized officer as of the date specified below.

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION

By:________________________________
Name:
Title:

Date:_______________

K-l

Exhibit 10.16


WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT

among

NELNET EDUCATION LOAN FUNDING, INC.,
as Borrower,

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as Trustee,

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
as Eligible Lender Trustee,

QUINCY CAPITAL CORPORATION,
as Bank of America Conduit Lender,

BANK OF AMERICA, N.A.,
as Bank of America Alternate Lender,

BANK OF AMERICA, N.A.,
as Bank of America Facility Agent,

GEMINI SECURITIZATION CORP.,
as Deutsche Bank Conduit Lender,

DEUTSCHE BANK AG, NEW YORK BRANCH,
as Deutsche Bank Alternate Lender,

DEUTSCHE BANK AG, NEW YORK BRANCH,
as Deutsche Bank Facility Agent,

BARTON CAPITAL CORPORATION,
as Societe Generale Conduit Lender,

SOCIETE GENERALE,
as Societe Generale Alternate Lender,

SOCIETE GENERALE,
as Societe Generale Facility Agent,

and

BANK OF AMERICA, N.A.,
as Administrative Agent

Dated as of May 1, 2003



TABLE OF CONTENTS

                                                                                                               Page
                                                     ARTICLE I
                                                    DEFINITIONS

Section 1.01.    Certain Defined Terms....................................................................       2
Section 1.02.    Other Terms..............................................................................      29
Section 1.03.    Computation of Time Periods..............................................................      29
Section 1.04.    Calculation of Yield Rate and Certain Fees...............................................      29

                                                     ARTICLE II
                                                    THE FACILITY

Section 2.01.    Issuance and Purchase of Notes...........................................................      29
Section 2.02.    The Initial Note Purchase and Subsequent Note Purchases..................................      30
Section 2.03.    Increase, Reduction or Termination of the Facility Amount and Maximum Financing Amount...      31
Section 2.04.    Collection Account.......................................................................      32
Section 2.05.    Transfers from Collection Account........................................................      32
Section 2.06.    Reserve Account..........................................................................      36
Section 2.07.    Transfers from the Reserve Account.......................................................      36
Section 2.08.    Management of Collection Account and Reserve Account.....................................      36
Section 2.09.    Pledged Collateral Assignment of the Transaction Documents...............................      37
Section 2.10.    Grant of a Security Interest.............................................................      37
Section 2.11.    Evidence of Debt.........................................................................      38
Section 2.12.    Payments by the Borrower.................................................................      38
Section 2.13.    Payment of Stamp Taxes, Etc..............................................................      39
Section 2.14.    Sharing of Payments, Etc.................................................................      39
Section 2.15.    Yield Protection.........................................................................      39
Section 2.16.    Extension of Termination Date............................................................      41
Section 2.17.    Servicer Advances........................................................................      41
Section 2.18.    Prefunding of Advances...................................................................      41

                                                    ARTICLE III
                                                     THE NOTES

Section 3.01.    Form of Notes Generally..................................................................      42
Section 3.02.    Securities Legend........................................................................      43
Section 3.03.    Priority.................................................................................      43
Section 3.04.    Execution, Delivery and Dating...........................................................      44
Section 3.05.    Registration, Registration of Transfer and Exchange, Transfer Restrictions...............      44
Section 3.06.    Mutilated, Destroyed, Lost and Stolen Notes..............................................      45
Section 3.07.    Persons Deemed Owners....................................................................      46
Section 3.08.    Cancellation.............................................................................      46
Section 3.09.    Limited Obligations......................................................................      46


Section 3.10.    Assignment by the Bank of America Conduit Lender to its related Alternate Lenders........      47

                                                     ARTICLE IV
                                            CONDITIONS TO NOTE PURCHASES

Section 4.01.    Conditions Precedent to Initial Issuance.................................................      47
Section 4.02.    Conditions Precedent to All Note Purchases...............................................      48

                                                     ARTICLE V
                                           REPRESENTATIONS AND WARRANTIES

Section 5.01.    General Representations and Warranties of the Borrower...................................      49
Section 5.02.    Representations of the Borrower Regarding the Trustee's Security Interest................      52
Section 5.03.    Representations of the Eligible Lender Trustee...........................................      53

                                                     ARTICLE VI
                                         GENERAL COVENANTS OF THE BORROWER

Section 6.01.    General Covenants........................................................................      53
Section 6.02.    Acquisition, Financing, Collection and Assignment of Student Loans.......................      59
Section 6.03.    Enforcement of Financed Loans............................................................      59
Section 6.04.    Enforcement of Servicing Agreements and Subservicing Agreements..........................      60
Section 6.05.    Enforcement of Student Loan Purchase Agreements..........................................      60
Section 6.06.    Administration and Collection of Financed Loans..........................................      61
Section 6.07.    Amendment of Form of Student Loan Purchase Agreement.....................................      61
Section 6.08.    Custodian................................................................................      61
Section 6.09.    Prepayments and Refinancing..............................................................      61
Section 6.10.    Periodic Reporting.......................................................................      62
Section 6.11.    UCC Matters; Protection and Perfection of Pledged Collateral; Delivery of Documents......      62
Section 6.12.    Obligations of the Borrower With Respect to Pledged Collateral...........................      63
Section 6.13.    Collateral Call..........................................................................      64
Section 6.14.    Covenants Regarding the Trustee's Security Interest......................................      64
Section 6.15.    Financial Covenants......................................................................      64
Section 6.16.    Amendment of Articles of Incorporation...................................................      64
Section 6.17.    Enforcement and Amendment of Guarantee Agreements........................................      64

                                                    ARTICLE VII

TERMINATION EVENTS........................................................................................      65

                                                    ARTICLE VIII
                                        TRUSTEE AND ELIGIBLE LENDER TRUSTEE

Section 8.01.    Acceptance of Trust......................................................................      68
Section 8.02.    Trustee's Right to Reliance..............................................................      69
Section 8.03.    Compensation of Trustee..................................................................      69
Section 8.04.    Resignation of Trustee...................................................................      69
Section 8.05.    Removal of Trustee.......................................................................      70
Section 8.06.    Successor Trustee........................................................................      70

ii

Section 8.07.    Manner of Vesting Title in Trustee.......................................................      71
Section 8.08.    Custodian Agreement......................................................................      71
Section 8.09.    Acceptance of Duties of Eligible Lender Trustee..........................................      71
Section 8.10.    Eligible Lender Trustee Covenants with Respect to "Eligible Lender" Status...............      71
Section 8.11.    Compensation of Eligible Lender Trustee..................................................      72
Section 8.12.    Resignation and Removal of Eligible Lender Trustee.......................................      72
Section 8.13.    Eligible Lender Trustee's Status as an "Eligible Lender".................................      72
Section 8.14.    Enforcement and Amendment of Guarantee Agreements........................................      72

                                                     ARTICLE IX

INDEMNIFICATION...........................................................................................      73

                                                     ARTICLE X
                                      ADMINISTRATIVE AGENT AND FACILITY AGENTS

Section 10.01.   Authorization and Action of Administrative Agent.........................................      74
Section 10.02.   Authorization and Action of Facility Agents..............................................      75
Section 10.03.   Agency Termination.......................................................................      76
Section 10.04.   Administrative Agent's and Facility Agent's Reliance, Etc................................      76
Section 10.05.   Administrative Agent, Facility Agents and Affiliates.....................................      77
Section 10.06.   Note Purchase Decision...................................................................      77
Section 10.07.   Successor Administrative Agent...........................................................      77
Section 10.08.   Successor Facility Agents................................................................      78

                                                     ARTICLE XI
                                                   MISCELLANEOUS

Section 11.01.   Amendments and Waivers...................................................................      78
Section 11.02.   Notices, Etc.............................................................................      78
Section 11.03.   No Waiver; Remedies......................................................................      79
Section 11.04.   Binding Effect; Assignability............................................................      79
Section 11.05.   Survival.................................................................................      79
Section 11.06.   Governing Law; Severability..............................................................      79
Section 11.07.   Submission to Jurisdiction; Waiver of Jury and Bond......................................      80
Section 11.08.   Costs, Expenses and Taxes................................................................      81
Section 11.09.   Recourse Against Certain Parties.........................................................      81
Section 11.10.   Execution in Counterparts; Severability; Integration.....................................      82
Section 11.11.   Confidentiality..........................................................................      82
Section 11.12.   Section Titles...........................................................................      83
Section 11.13.   Entire Agreement.........................................................................      83
Section 11.14.   No Petition; Subordination...............................................................      83

EXHIBIT A        FORM OF STUDENT LOAN PURCHASE AGREEMENT
EXHIBIT B        FORM OF VALUATION AGENT AGREEMENT
EXHIBIT C        FORM OF NOTE PURCHASE REQUEST
EXHIBIT D        FORM OF MONTHLY REPORT
EXHIBIT E        COPIES OF CUSTODIAN AGREEMENTS
EXHIBIT F        FORM OF PARTICIPATION AGREEMENT

                                      iii

EXHIBIT G        CONDITIONS TO INITIAL NOTE PURCHASE
EXHIBIT H        FORM OF SENIOR NOTE
EXHIBIT I        FORM OF SUBORDINATE NOTE
EXHIBIT J        PREMIUM SCHEDULE
EXHIBIT K        BORROWER INCENTIVE PAYMENT PROGRAMS

iv

WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT

THIS WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT (this "Agreement") is made as of May 1, 2003, among NELNET EDUCATION LOAN FUNDING, INC., a corporation duly organized under the laws of the State of Nebraska, as the borrower hereunder (the "Borrower"), WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as the trustee hereunder (the "Trustee"), WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, as the eligible lender trustee hereunder (the "Eligible Lender Trustee"), QUINCY CAPITAL CORPORATION, a Delaware corporation, as a conduit lender hereunder (the "Bank of America Conduit Lender"), BANK OF AMERICA, N.A., a national banking association, as an alternate lender hereunder (the "Bank of America Alternate Lender"), BANK OF AMERICA, N.A., a national banking association, as the agent of the Bank of America Conduit Lender and the Bank of America Alternate Lender hereunder and the herein defined Bank of America Program Support Providers (the "Bank of America Facility Agent"), GEMINI SECURITIZATION CORP., a Delaware corporation, as a conduit lender hereunder (the "Deutsche Bank Conduit Lender"), DEUTSCHE BANK AG, NEW YORK BRANCH, a German banking corporation acting through its New York Branch, as an alternate lender hereunder (the "Deutsche Bank Alternate Lender"), DEUTSCHE BANK AG, NEW YORK BRANCH, a German banking corporation acting through its New York Branch, as the agent of the Deutsche Bank Conduit Lender and the Deutsche Bank Alternate Lender hereunder and the herein defined Deutsche Bank Program Support Providers (the "Deutsche Bank Facility Agent"), BARTON CAPITAL CORPORATION, a Delaware corporation, as a conduit lender hereunder (the "Societe Generale Conduit Lender"), SOCIETE GENERALE, a banking corporation organized under the laws of France acting through its New York Branch, as an alternate lender hereunder (the "Societe Generale Alternate Lender"), SOCIETE GENERALE, a banking corporation organized under the laws of France acting through its New York Branch, as the agent of the Societe Generale Conduit Lender and the Societe Generale Alternate Lender hereunder and the herein defined Societe Generale Program Support Providers (the "Societe Generale Facility Agent"), and BANK OF AMERICA, N.A., a national banking association, as the administrative agent of the herein defined Conduit Lenders, Alternate Lenders and Facility Agents (in such capacity, the "Administrative Agent").

PRELIMINARY STATEMENTS

WHEREAS, the Bank of America Conduit Lender, the Deutsche Bank Conduit Lender and the Societe Generale Conduit Lender (collectively, the "Conduit Lenders") are special purpose corporations engaged in the business of issuing promissory notes and obtaining funding (directly or indirectly) in the domestic commercial paper market and using the proceeds from such funding to acquire interests in financial assets from various sellers from time to time or to make loans to certain entities or purchase notes of certain entities for the purpose of financing financial assets of such entities; and

WHEREAS, the Borrower proposes to purchase from time to time certain Eligible Loans (as hereinafter defined) in accordance with various Student Loan Purchase Agreements (as hereinafter defined) and to transfer or otherwise finance certain Eligible Loans previously purchased by the Borrower in accordance with various Student Loan Purchase Agreements with


proceeds from other borrowings of the Borrower (such purchases and transfers constituting the "Transactions"); and

WHEREAS, the Borrower desires to fund the Transactions through the issuance of Notes (as hereinafter defined) and the sale of such Notes to the Conduit Lenders and the Bank of America Alternate Lender, the Deutsche Bank Alternate Lender and the Societe Generale Alternate Lender (collectively, the "Alternate Lenders") on the terms and conditions set forth herein; and

WHEREAS, the Conduit Lenders may, from time to time, assign all or a part of such Notes or assign interests therein or commitments to purchase such Notes to certain Program Support Providers (as hereinafter defined) pursuant to the terms of the Program Support Agreements; and

WHEREAS, each of the Bank of America Facility Agent, the Deutsche Bank Facility Agent and the Societe Generale Facility Agent is willing to act as the agent on behalf of its related Conduit Lender, Alternate Lenders and the Program Support Providers pursuant to this Agreement and the corresponding Program Support Agreements.

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

ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS. Certain capitalized terms used throughout this Agreement are defined above or in this Section.

As used in this Agreement and its exhibits, the following terms shall have the following meanings (such meanings to be equally applicable to both the singular and plural forms of the terms defined).

"Administrative Agent" means Bank of America, N.A., a national banking association, and its successors and assigns, in its capacity as agent of the Conduit Lenders, the Facility Agents and the Alternate Lenders hereunder.

"Adverse Claim" means a lien, security interest, charge, encumbrance or other right or claim or restriction in favor of any Person (including any UCC financing statement or similar instrument filed against the assets of a Person) (other than, with respect to the Pledged Collateral, any lien, security interest, charge, encumbrance or other right or claim or restriction in favor of the Trustee for the benefit of the Secured Creditors).

"Affected Party" means the Administrative Agent, each Conduit Lender, each Facility Agent, each Alternate Lender, each Program Support Provider and any assignee or participant of any Conduit Lender, any Facility Agent, any Alternate Lender or any Program Support Provider.

2

"Affiliate" when used with respect to a Person means any other Person controlling, controlled by or under common control with such Person. A Person shall be deemed to control another person if the controlling Person possesses, directly or indirectly, the power to direct or cause the direction of the management and policies of the other Person, whether through the ownership of voting securities, membership interests or otherwise.

"Aggregate Market Value" means, as of any date of determination, the sum of (a) with respect to assets in the Pledged Collateral which constitute Eligible Loans purchased on or prior to the last Valuation Date, (i) the outstanding Principal Balance of such Eligible Loans (determined as of the last day of the immediately preceding calendar month) multiplied by the lesser of (A) the Maximum Note Purchase Percentage determined on the most recent Valuation Date and (B) the Loan Valuation Percentage determined on the most recent Valuation Date, plus, without duplication, (ii) 100% of any accrued interest thereon, and all accrued and unpaid Special Allowance Payments and Interest Subsidy Payments, if any, thereon as of the last day of the immediately preceding calendar month and less (iii) all Unguaranteed Amounts on such Eligible Loans as of the last day of the immediately preceding calendar month;
(b) with respect to assets in the Pledged Collateral which constitute Eligible Loans purchased subsequent to the last Valuation Date, as of such date of determination, (i) the outstanding Principal Balance of such Eligible Loans (determined as of the later of the last day of the immediately preceding calendar month and the applicable cutoff date) multiplied by the Maximum Note Purchase Percentage, plus, without duplication, (ii) 100% of any accrued interest thereon, and all accrued and unpaid Special Allowance Payments and Interest Subsidy Payments, if any, thereon as of the later of the last day of the immediately preceding calendar month and the applicable cutoff date and less
(iii) all Unguaranteed Amounts on such Eligible Loans as of the later of the last day of the immediately preceding calendar month and the applicable cutoff date; and (c) with respect to assets in the Pledged Collateral which constitute Permitted Investments and other cash balances, if any, on deposit in the Collection Note Purchase Subaccount and the Reserve Account, the principal balance thereof together with all interest accrued thereon as of the end of the prior calendar month.

"Aggregate Note Balance" means the aggregate principal amount of all Notes Outstanding at the date of determination after giving effect to all distributions of principal and Note Purchases on such date of determination.

"Agreement" means this Warehouse Note Purchase and Security Agreement, as the same may be amended, restated, supplemented or otherwise modified from time to time hereafter.

"Alternate Lender" means each of the Bank of America Alternate Lender, the Deutsche Bank Alternate Lender and the Societe Generale Alternate Lender.

"Alternate Lender Percentage" means, at any time, a fraction, expressed as a percentage, the numerator of which is the portion of the outstanding principal amount of the Notes of the Bank of America Facility Group funded by the Bank of America Alternate Lenders and the denominator of which is the outstanding principal amount of the Notes of the Bank of America Facility Group at such time.

3

"Asset Coverage Ratio" means, as of the date of determination, the ratio of (a) the Aggregate Market Value of the assets in the Pledged Collateral as of such date to (b) the Liabilities as of such date (provided that any Liabilities other than the Aggregate Note Balance shall be determined as of the last day of the immediately preceding calendar month) and rounding to the nearest second decimal place.

"Assignment Amount" means, with respect to a Bank of America Alternate Lender at the time of any assignment pursuant to Section 3.10 hereof, an amount equal to the least of (a) such Bank of America Alternate Lender's pro rata share of the aggregate principal amount of the Notes requested by the Bank of America Conduit Lender to be assigned at such time plus the applicable Interest Component; (b) such Alternate Lender's unused Assignment Commitment (minus the unrecovered principal amount of such Bank of America Alternate Lender's investments pursuant to the Program Support Agreement to which it is a party); and (c) the sum of such Bank of America Alternate Lender's pro rata share of the Conduit Lender Percentage of the Aggregate Market Value (calculated using solely the Maximum Note Purchase Percentage and not the Loan Valuation Percentage) as of the most recent date of determination plus the applicable Interest Component.

"Assignment Commitment" means, with respect to a Bank of America Alternate Lender, such Bank of America Alternate Lender's pro rata share (based upon its Commitment over all Commitments of Bank of America Alternate Lenders in the Bank of America Facility Group) of the Bank of America Facility Group's Pro Rata Share of the Facility Amount.

"Authorized Officer of the Borrower" means the Borrower's president, chief financial officer or any vice president or assistant vice president.

"Bank of America Alternate Lender" means Bank of America, N.A., a national banking association, each Person who accepts an assignment of Bank of America, N.A.'s rights and obligations hereunder pursuant to Section 11.04 hereof, and the successors and assigns of any of them. The Bank of America Alternate Lender may include one or more Persons following an assignment pursuant to Section 11.04 hereof, and if more than one Person, each Person who is a Bank of America Alternate Lender will have the rights and obligations with respect to Note Purchases in the respective percentages specified in the agreement(s) governing such assignment(s).

"Bank of America Conduit Lender" means Quincy Capital Corporation, a Delaware corporation, and its successors and assigns.

"Bank of America Facility Agent" means Bank of America, N.A., a national banking association, and its successors and assigns.

"Bank of America Facility Group" means the Bank of America Conduit Lender, the Bank of America Facility Agent, the Bank of America Alternate Lender and each Bank of America Program Support Provider.

"Bank of America Program Support Provider" means any Program Support Provider which is a party to a Program Support Agreement with (or benefiting) the Bank of America

4

Facility Agent, the Bank of America Conduit Lender and/or the Bank of America Alternate Lender.

"Bankruptcy Code" means Title 11 of the United States Code (11 U.S.C.
Section 101 et seq.), as amended from time to time, and any successor statute.

"Benefit Plan" means any employee benefit plan as defined in Section 3(3) of ERISA in respect of which the Borrower or any ERISA Affiliate of the Borrower is, or at any time during the immediately preceding six years was, an "employer" as defined in Section 3(5) of ERISA.

"Borrower" means Nelnet Education Loan Funding, Inc., a Nebraska corporation, and its successors and assigns.

"Business Day" means a day of the year other than a Saturday or a Sunday on which (a) banks are not authorized or required to close in New York City or the city where the principal office of the Trustee is located (presently Minneapolis, Minnesota), (b) the office of the Bank of America Facility Agent is open for business, (c) the office of the Deutsche Bank Facility Agent is open for business and (d) the office of the Societe Generale Facility Agent is open for business; provided, however, if the term "Business Day" is used in connection with the LIBOR Rate, means any day of the year on which dealings in dollar deposits are carried on in the London interbank market.

"Carrying Costs" means, collectively, the Senior Carrying Costs and the Subordinate Carrying Costs.

"Closing Date" means May 16, 2003.

"Code" means the Internal Revenue Code of 1986, as amended, or any successor statute and the regulations promulgated and rulings issued thereunder.

"Collection Account" means the special account created pursuant to
Section 2.04 hereof.

"Collection Note Purchase Subaccount" means a subaccount established within the Collection Account pursuant to Section 2.04 hereof.

"Collection Period" means each period from the 6th Business Day preceding a Remittance Date to and including the 6th Business Day preceding the subsequent Remittance Date; provided, however, that the initial Collection Period shall be the period from the Closing Date to and including the 6th Business Day preceding the first Remittance Date.

"Collections" means (a) all revenue and recoveries of principal and interest and other proceeds, payments and reimbursements of principal and interest received with respect to any Financed Loan and any other collection of cash with respect to such Financed Loan (including, but not limited to, Guarantee payments, Interest Subsidy Payments, Special Allowance Payments, finance charges and payments representing the repurchase of any Financed Loan or rebate of premium thereon pursuant to a Student Loan Purchase Agreement) received pursuant to Section 2.04 hereof; and (b) all other cash collections and other cash proceeds of the Pledged Collateral.

5

"Commitment" means the obligation of each Facility Group to fund Note Purchases.

"Conduit Lender" means each of the Bank of America Conduit Lender, the Deutsche Bank Conduit Lender and the Societe Generale Conduit Lender, and any successors or assigns (subject to Section 11.04 hereof) that are special purpose corporations or other entities that become parties to this Agreement and which obtain funds to purchase financial assets (directly or indirectly) from the issuance of CP.

"Conduit Lender Percentage" means, with respect to the Bank of America Conduit Lender, at any time, 100%, less the Alternate Lender Percentage at such time.

"Consolidation Loan" means a loan made to an Eligible Borrower pursuant to which the Eligible Borrower consolidates two or more of its PLUS/SLS Loans, direct loans made by the Department of Education or Stafford Loans in accordance with the Higher Education Act.

"CP" means the commercial paper notes issued from time to time in the United States commercial paper market by means of which a Conduit Lender (directly or indirectly) obtains financing.

"CP Rate" means, for any period for any Conduit Lender, for any portion of the Aggregate Note Balance funded by such Conduit Lender directly or indirectly with CP, either (i) for match-funded conduits, the rate equivalent to the rate (or if more than one rate, the weighted average of the rates) at which CP having a term equal to such period may be sold by any applicable placement agent or commercial paper dealer (which shall include Dealer Fees, incremental carrying costs incurred with respect to CP maturing on dates other than those on which corresponding funds are received by the Conduit Lender, other borrowings by the Conduit Lender (other than under any Program Support Agreement) and any other costs associated with the issuance of CP), or (ii) for pool-funded conduits, the rate equivalent to the weighted average cost (as determined by the applicable Facility Agent and which shall include commissions of placement agents and dealers, incremental carrying costs incurred with respect to CP maturing on dates other than those on which corresponding funds are received by the Conduit Lender, other borrowings by the Conduit Lender (other than under any Program Support Agreement) and any other costs associated with the issuance of CP) of or related to the issuance of CP that are allocated, in whole or in part, by the Conduit Lender or the applicable Facility Agent to fund or maintain such portion of the Aggregate Note Balance (and which may be also allocated in part to the funding of other assets of the Conduit Lender); provided, however, that if the rate (or rates) is a discount rate, then the rate (or if more than one rate, the weighted average of the rates) shall be the rate resulting from converting such discount rate (or rates) to an interest-bearing equivalent rate per annum. On or before the fourth Business Day prior to any Remittance Date, if interest for any portion of any Note for any related Yield Period is determined by reference to the CP Rate, the applicable related Facility Agent shall notify the Borrower of the applicable CP Rate for such Yield Period for the applicable Conduit Lender. Such CP Rate shall be calculated using an estimate for the remaining days of such Yield Period. On or before the fourth Business Day prior to the next succeeding Remittance Date, each Facility Agent shall redetermine the CP Rate for such Yield Period and if such redetermined rate is higher or lower than the CP Rate initially reported to the Borrower as described above, each such Facility Agent shall advise the Borrower

6

of the redetermined CP Rate, specifying the amount of any Yield Underpayment or Yield Overpayment.

"Custodian" means, individually or collectively, Nelnet Loan Services, Inc., Sallie Mae Servicing L.P., ACS Education Services, Inc., Pennsylvania Higher Education Assistance Agency, Great Lakes Educational Loan Services, Inc. and each additional Servicer, Subservicer or bailee with which the Borrower, the Eligible Lender Trustee and the Trustee have entered into a Custodian Agreement with respect to the Pledged Collateral.

"Custodian Agreement" means, individually or collectively, (a) the Custodian Agreement, dated as of May 1, 2003, among the Borrower, the Eligible Lender Trustee, the Trustee and Nelnet Loan Services, Inc.; (b) a Custodian Agreement among the Borrower, the Eligible Lender Trustee, the Trustee and Sallie Mae Servicing L.P. and approved by the Administrative Agent; (c) a Custodian Agreement among the Borrower, the Eligible Lender Trustee, the Trustee and ACS Education Services, Inc. and approved by the Administrative Agent; (d) a Custodian Agreement among the Borrower, the Eligible Lender Trustee, the Trustee and Pennsylvania Higher Education Assistance Agency and approved by the Administrative Agent; (e) a Custodian Agreement among the Borrower, the Eligible Lender Trustee, the Trustee and Great Lakes Educational Loan Services, Inc. and approved by the Administrative Agent; and (f) each additional or successor custodian agreement entered into among the Borrower, the Eligible Lender Trustee, the Trustee and a Custodian and approved by the Administrative Agent, each as amended and supplemented from time to time.

"Custodian Fees" means the fees, expenses and charges of the Custodian pursuant to a Custodian Agreement, except to the extent included in Servicing Fees.

"Dealer Fees" means a commercial paper dealer fee, payable to each Conduit Lender, of not greater than 5 basis points per annum on the amount of CP issued to fund Note Purchases by such Conduit Lender.

"Debt" of any Person means (a) indebtedness of such Person for borrowed money; (b) obligations of such Person evidenced by bonds, debentures, notes, letters of credit, interest rate and currency swaps or other similar instruments; (c) obligations of such Person to pay the deferred purchase price of property or services; (d) obligations of such Person as lessee under leases which shall have been or should be, in accordance with GAAP, recorded as capital leases; (e) obligations secured by an Adverse Claim upon property or assets owned by such Person, even though such Person has not assumed or become liable for the payment of such obligations; and (f) obligations of such Person under direct or indirect guaranties in respect of, and obligations (contingent or otherwise) to purchase or otherwise acquire, or otherwise to assure a creditor against loss in respect of, indebtedness or obligations of other Persons of the kinds referred to in clauses (a) through (e) above.

"Defaulted Student Loan" means any Student Loan (a) as to which any payment, or portion thereof, is more than the number of days past due from the original due date thereof as allowed by the terms of the Higher Education Act (which number of days, as of the Closing Date, is 270), unless such Student Loan is in Deferment, (b) the Obligor of which is the subject of an Event of Bankruptcy (without giving effect to any cure or 60 day continuance period) or is

7

deceased or disabled, or (c) as to which a continuing condition that with notice or the lapse of time or both would constitute a default, breach, violation or event permitting acceleration under the terms of such Student Loan (other than payment defaults continuing for a period of not more than the number of days past due from the original due date thereof as allowed by the terms of the Higher Education Act).

"Defaulted Student Loan Ratio" means, as of any date of determination, the ratio of all Defaulted Student Loans in the Pledged Collateral to all Eligible Loans in the Pledged Collateral.

"Deferment" means the period permitted by the Higher Education Act and the policies of the applicable Guarantor as being a period during which a borrower under a Student Loan may postpone making payments of principal and/or interest.

"Department of Education" means the United States Department of Education, or any other officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Deutsche Bank Alternate Lender" means Deutsche Bank AG, New York Branch, a German banking corporation acting through its New York Branch, each Person who accepts an assignment of Deutsche Bank's rights and obligations hereunder pursuant to Section 11.04 hereof, and the successors and assigns of any of them. The Deutsche Bank Alternate Lender may include one or more Persons following an assignment pursuant to Section 11.04 hereof, and if more than one Person, each Person who is a Deutsche Bank Alternate Lender will have the rights and obligations with respect to Note Purchases in the respective percentages specified in the agreement(s) governing such assignment(s).

"Deutsche Bank Conduit Lender" means Gemini Securitization Corp., a Delaware corporation, and its successors and assigns.

"Deutsche Bank Facility Agent" means Deutsche Bank AG, New York Branch, a German banking corporation acting through its New York Branch, and its successors and assigns.

"Deutsche Bank Facility Group" means the Deutsche Bank Conduit Lender, the Deutsche Bank Facility Agent, the Deutsche Bank Alternate Lender and each Deutsche Program Support Provider.

"Deutsche Bank Program Support Provider" means any Program Support Provider which is a party to a Program Support Agreement with (or benefiting) the Deutsche Bank Facility Agent, the Deutsche Bank Conduit Lender and/or the Deutsche Bank Alternate Lender.

"Eligible Borrower" means a borrower who is eligible under the Higher Education Act to be the obligor of a loan for financing a program of education at an Eligible Institution, including a borrower who is eligible under the Higher Education Act to be an obligor of a loan made pursuant to Section 428A, 428B and 428C of the Higher Education Act.

"Eligible Institution" means (a) an institution of higher education,
(b) a vocational school or (c) any other institution which, in all of the above cases, has been approved by the Department of Education and the applicable Guarantor.

8

"Eligible Lender" means any "eligible lender," as defined in the Higher Education Act, which has received an eligible lender designation from the Department of Education or from a Guarantor with respect to Student Loans.

"Eligible Lender Trust Agreement" means the Eligible Lender Trust Agreement, dated as of May 1, 2003, between the Borrower and the Eligible Lender Trustee, as amended and supplemented pursuant to the terms thereof.

"Eligible Lender Trustee" means Wells Fargo Bank Minnesota, National Association, a national banking association, and its successor or successors and any other corporation which may at any time be substituted in its place pursuant to this Agreement.

"Eligible Lender Trustee Fees" means the fees, expenses and charges of the Eligible Lender Trustee, including legal fees and expenses, as set forth in the Eligible Lender Trust Agreement.

"Eligible Lender Trustee Guarantee Agreement" means any guarantee or agreement issued by any Guarantor to the Eligible Lender Trustee, and any amendment thereto entered into in accordance with the provisions thereof and hereof.

"Eligible Loan" means a Student Loan (or a beneficial interest or participation interest therein):

(a) which was originated in the ordinary course of business and which is advanced directly to the school or the obligor for the benefit of the obligor for educational purposes;

(b) which complies with all applicable provisions of the Higher Education Act;

(c) on which the first required disbursement to the obligor or the school has been made or is being made at the time of purchase;

(d) which was acquired by the Borrower pursuant to a Student Loan Purchase Agreement (either directly or through a Participation Agreement);

(e) that constitutes an account or payment intangible as defined in the UCC as in effect in the jurisdiction that governs the perfection of the interests of the Borrower therein and the perfection of the Trustee's interest therein under this Agreement;

(f) the borrower for which is an Eligible Borrower;

(g) if such Student Loan is a subsidized Stafford Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department of Education; if such Student Loan is a Consolidation Loan, such Student Loan qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments from the Department of Education to the extent applicable; and if such Student Loan is a PLUS/SLS Loan or an unsubsidized

9

Stafford Loan, such Student Loan qualifies the holder thereof to receive Special Allowance Payments from the Department of Education to the extent applicable;

(h) at the time of purchase with proceeds from a Note Purchase, is not a Defaulted Student Loan and has not been tendered at any time to any Guarantor for payment;

(i) that provides or, when the payment schedule with respect thereto is determined, will provide for payments on a periodic basis that will fully amortize the Principal Balance thereof by its maturity, as such maturity may be modified in accordance with applicable deferral and forbearance periods granted in accordance with applicable laws, including the Higher Education Act and any Guarantee Agreements, as applicable;

(j) that is denominated and payable only in United States dollars in the United States or one of its territories;

(k) that together with the related Student Loan Note therefor represents the genuine, legal, valid and binding payment obligation of the related borrower, enforceable by or on behalf of the holder thereof against such borrower in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, fraudulent conveyance and similar laws relating to creditors' rights generally and subject to general principles of equity; and that has not been satisfied, subordinated or rescinded and no right of rescission, setoff, counterclaim or defense has been asserted or, to the knowledge of the Borrower, overtly threatened in writing with respect to such Student Loan;

(l) which, together with the contract related thereto, does not contravene in any material respect any laws, rules, or regulations applicable thereto;

(m) which is assignable without the consent of, or notice to, any related obligor;

(n) which there is only one original executed copy of the promissory note evidencing such Student Loan;

(o) that is Guaranteed under, and the subject of, a valid Guarantee Agreement with an eligible Guarantor, with respect to which neither the Borrower nor the Eligible Lender Trustee is in default in any material respect in the performance of any covenants and agreements made in the applicable Guarantee Agreement and with respect to which all amounts due and payable to the Department of Education or a Guarantor, as the case may be, have been paid in full;

(p) that is the subject of a valid Servicing Agreement with a Servicer, with respect to which the Borrower is not in default in any material respect in the performance of any covenants and agreements made in the applicable Servicing Agreement and with respect to which all amounts due and payable to the Servicer have been paid in full;

10

(q) that is the subject of a valid Custodian Agreement among the Borrower, the Trustee, the Eligible Lender Trustee and the Servicer or Subservicer holding such Student Loan;

(r) is a Stafford Loan, a PLUS/SLS Loan or a Consolidation Loan under the Higher Education Act;

(s) does not carry a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act (if the Higher Education Act permits the Borrower to charge an interest rate less than the applicable rate of interest, such Student Loan will not bear interest at a rate lower than the applicable rate of interest; provided, however, such Eligible Loans may participate in the Borrower repayment incentive programs described in Exhibit K hereto (as such Exhibit K may be amended from time to time with the consent of the Administrative Agent is its sole discretion);

(t) is owned by the Borrower free and clear of any Adverse Claims and in which the Trustee has a first priority perfected security interest in the Borrower's right, title and interest therein pursuant to this Agreement;

(u) the addition of such Student Loan to the Pledged Collateral shall not cause the limitations set forth in Section 6.01(o) to be violated by the Borrower; and

(v) the payment terms of which have not been altered or amended except in accordance with the Higher Education Act.

"ERISA" means the U.S. Employee Retirement Income Security Act of 1974, as amended from time to time, and the regulations promulgated and rulings issued thereunder.

"ERISA Affiliate" means (a) any corporation which is a member of the same controlled group of corporations (within the meaning of Section 414(b) of the Code) as the Borrower; (b) a trade or business (whether or not incorporated) under common control (within the meaning of Section 414(c) of the Code) with the Borrower or (c) a member of the same affiliated service group (within the meaning of Section 414(m) of the Code) as the Borrower, any corporation described in clause (a) above or any trade or business described in clause (b) above.

"Eurodollar Reserve Percentage" means, for any day during any period, the reserve percentage (expressed as a decimal, rounded upward to the next 1/100th of 1%) in effect on such day, whether or not applicable to any Lender, under regulations issued from time to time by the Board of Governors of the Federal Reserve System for determining the maximum reserve requirement
(including any emergency, supplemental or other marginal reserve requirement)
with respect to Eurocurrency funding (currently referred to as "eurocurrency liabilities"). The LIBOR Rate shall be adjusted automatically as of the effective date of any change in the Eurodollar Reserve Percentage.

"Event of Bankruptcy" shall be deemed to have occurred with respect to a Person if either:

11

(a) a case or other proceeding shall be commenced, without the application or consent of such Person, in any court, seeking the liquidation, reorganization, debt arrangement, dissolution, winding up, or composition or readjustment of debts of such Person, the appointment of a trustee, receiver, custodian, liquidator, assignee, sequestrator or the like for such Person or all or substantially all of its assets, or any similar action with respect to such Person under any law relating to bankruptcy, insolvency, reorganization, winding up or composition or adjustment of debts, and such case or proceeding shall continue undismissed, or unstayed and in effect, for a period of 60 consecutive days; or an order for relief in respect of such Person shall be entered in an involuntary case under the federal bankruptcy laws or other similar laws now or hereafter in effect; or

(b) such Person shall commence a voluntary case or other proceeding under any applicable bankruptcy, insolvency, reorganization, debt arrangement, dissolution or other similar law now or hereafter in effect, or shall consent to the appointment of or taking possession by a receiver, liquidator, assignee, trustee, custodian, sequestrator (or other similar official) for, such Person or for any substantial part of its property, or shall make any general assignment for the benefit of creditors, or shall fail to, or admit in writing its inability to, pay its debts generally as they become due, or, if a corporation or similar entity, its board of directors shall vote to implement any of the foregoing.

"Facility Agent" means each of the Bank of America Facility Agent, the Deutsche Bank Facility Agent and the Societe Generale Facility Agent, and any successors or assigns.

"Facility Amount" means, initially $765,000,000 (representing $255,000,000 for each Facility Group), as such Facility Amount may be adjusted pursuant to Section 2.03 hereof. The Facility Amount shall at all times be equal to 102% of the Maximum Financing Amount.

"Facility Fees" means, collectively, the Senior Facility Fees and the Subordinate Facility Fees.

"Facility Group" means (a) the Bank of America Facility Group, (b) the Deutsche Bank Facility Group and (c) the Societe Generale Facility Group.

"Federal Funds Rate" means, for any day, the rate per annum (rounded upwards, if necessary, to the nearest 1/100th of 1%) equal to the weighted average of the rates on overnight Federal funds transactions with members of the Federal Reserve System arranged by Federal funds brokers on such day, as published by the Federal Reserve Bank of New York on the Business Day next succeeding such day; provided that (a) if such day is not a Business Day, the Federal Funds Rate for such day shall be such rate on such transactions on the next preceding Business Day as so published on the next succeeding Business Day, and (b) if no such rate is so published on such next succeeding Business Day, the Federal Funds Rate for such day shall be the average rate charged to the Administrative Agent on such day on such transactions as determined by it.

"Federal Reimbursement Contracts" means any agreement between any Guarantor and the Department of Education providing for the payment by the Department of Education of

12

amounts authorized to be paid pursuant to the Higher Education Act, including but not necessarily limited to reimbursement of amounts paid or payable upon defaulted Financed Loans and other student loans Guaranteed by any Guarantor and federal Interest Subsidy Payments and Special Allowance Payments, if applicable, to holders of qualifying student loans Guaranteed by any Guarantor.

"FFEL Program" means the Federal Family Education Loan Program authorized under the Higher Education Act, including Federal Stafford Loans authorized under Sections 427 and 428 thereof, Federal Supplemental Loans for Students authorized under Section 428A thereof, Federal PLUS Loans authorized under Section 428B thereof, Federal Consolidation Loans authorized under Section 428C thereof and Unsubsidized Stafford Loans authorized under Section 428H thereof.

"Financed Loans" means any Student Loans (or a beneficial interest or participation interest therein) financed with proceeds of Note Purchases under this Agreement that were purchased by the Borrower from a Seller pursuant to a Student Loan Purchase Agreement.

"Fitch" means Fitch, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the Notes or CP of a Conduit Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Administrative Agent.

"Funded Debt" means the sum of all current and non-current portions of long-term debt, lines of credit, notes payable and bonds payable which are not fully secured by Student Loans, participations in Student Loans or residual cash flows on Student Loans.

"GAAP" means generally accepted accounting principles as in effect from time to time in the United States.

"Grant" or "Granted" means to pledge, create and grant a security interest in and with regard to property. A Grant of Financed Loans, other assets or of any other agreement includes all rights, powers and options (but none of the obligations) of the granting party thereunder.

"Guarantee" or "Guaranteed" means, with respect to a Student Loan, the insurance or guarantee by the applicable Guarantor, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on such Student Loan and the coverage of the Student Loan by the Federal Reimbursement Contracts providing, among other things, for reimbursement to the Guarantor for losses incurred by it on defaulted Student Loans insured or guaranteed by the Guarantor up to the minimum required by law of such losses.

"Guarantee Agreements" means the Federal Reimbursement Contracts, the Eligible Lender Trustee Guarantee Agreements, the Trustee Guarantee Agreement and any other similar guarantee or agreement issued by a Guarantor to the Eligible Lender Trustee, which pertain to Student Loans.

"Guarantee Program" means the Guarantor's student loan guarantee program pursuant to which the Guarantor guarantees or insures Student Loans.

13

"Guaranteed Loan" means an Eligible Loan which is Guaranteed.

"Guarantor" means any entity authorized to guarantee Student Loans under the Higher Education Act and with which the Eligible Lender Trustee maintains in effect a Guarantee Agreement.

"Guarantor Default" means, with respect to a Guarantor, (i) a failure by the Guarantor to make a required material payment as set forth in its Guarantee Agreement for 5 days, (ii) a Bankruptcy Event occurs with respect to the Guarantor or (iii) a material adverse change to the Guarantor's financial condition

"Higher Education Act" means Title IV, Parts B, F and G of the Higher Education Act of 1965, as amended or supplemented from time to time, and all regulations and guidelines promulgated thereunder.

"Indemnified Amounts" has the meaning assigned to that term in Article IX hereof, and shall also include amounts due to the Valuation Agent pursuant to Article V of the Valuation Agent Agreement.

"Independent Director" means a Person who (a) is not a stockholder or other securityholder (whether direct, indirect or beneficial), customer or supplier of the Borrower or any of its Affiliates; (b) is not a director, officer, employee, former employee, Affiliate, member, manager or associate of the Borrower or any of its Affiliates (other than in its capacity as the Independent Director for the Borrower or any of its Affiliates); (c) is not related to any Person referred to in clauses (a) or (b); and (d) is not a trustee, conservator or receiver for the Borrower or any of its Affiliates (other than in its capacity as Independent Director for the Borrower or any of its Affiliates).

"Interest Component" means, at any time of determination with respect to the Bank of America Conduit Lender and any particular period of determination, the aggregate interest accrued and to accrue through the next Remittance Date for that portion of the Bank of America Conduit Lender's Note accruing interest calculated by reference to the CP Rate at such time (determined by the Bank of America Facility Agent in it discretion, which may be based upon the CP Rate most recently determined by the Bank of America Facility Agent, multiplied by 1.5).

"Interest Subsidy Payments" means the interest subsidy payments on Student Loans authorized to be made by the Department of Education pursuant to
Section 428 of the Higher Education Act or similar payments authorized by federal law or regulations.

"Issuance" means an issuance of Notes by the Borrower to the Registered Owners under this Agreement.

"Investment" means, with respect to any Person, any direct or indirect loan, advance or investment by such Person in any other Person, whether by means of share purchase, capital contribution, loan or otherwise, excluding commission, travel and similar advances to officers, employees and directors made in the ordinary course of business.

"Lenders" means, collectively, the Conduit Lenders and the Alternate Lenders.

14

"Liabilities'" means the sum of (a) the Aggregate Note Balance, (b) all accrued Carrying Costs applicable thereto, (c) any accrued and unpaid fees, including Custodian Fees, Servicing Fees, Portfolio Administration Fees, Trustee Fees, Eligible Lender Trustee Fees and any other fees payable by the Borrower pursuant to the Transaction Documents or any Program Support Agreement and (d) any outstanding Servicer Advances.

"LIBOR Base Rate" means, for any period:

(a) the rate per annum (carried out to the fifth decimal place) equal to the rate determined by the Administrative Agent to be the offered rate that appears on the page of the Telerate Screen that displays an average British Bankers Association Interest Settlement Rate (such page currently being page number 3750) for deposits in United States dollars (for delivery on the first day of such period) with a term equivalent to such period, determined as of approximately 11:00 a.m. (London time) two Business Days prior to the first day of such period, or

(b) in the event the rate referenced in the preceding subsection (a) does not appear on such page or service or such page or service shall cease to be available, the rate per annum (carried to the fifth decimal place) equal to the rate determined by the Administrative Agent to be the offered rate on such other page or other service that displays an average British Bankers Association Interest Settlement Rate for deposits in United States dollars (for delivery on the first day of such period) with a term equivalent to such period, determined as of approximately 11:00 a.m. (London time) two Business Days prior to the first day of such period, or

(c) in the event the rates referenced in the preceding subsections (a) and (b) are not available, the rate per annum determined by the Administrative Agent as the rate of interest at which Dollar deposits (for delivery on the first day of such period) in same day funds in the approximate amount of the applicable investment to be funded by reference to the LIBOR Rate and with a term equivalent to such period would be offered by its London Branch to major banks in the offshore dollar market at their request at approximately 11:00 a.m. (London time) two Business Days prior to the first day of such period.

"LIBOR Rate" means for any period, a rate per annum determined by the Administrative Agent pursuant to the following formula:

LIBOR Rate = LIBOR Base Rate

1.00 - Eurodollar Reserve Percentage

"Liquidation Period" means the period commencing on the Termination Date and ending on the date all of the Notes and all other amounts payable by the Borrower under the Transaction Documents are paid in full.

"Liquidity Trigger" means the Principal Balance of the Financed Loans removed from the Pledged Collateral during the preceding 12 calendar month period (and not subsequently refinanced under this Agreement) over the average Aggregate Note Balance during the preceding

15

12 calendar month period. The Liquidity Trigger is tested every May 1, commencing May 1, 2004.

"Loan Valuation Percentage" as determined by the Valuation Agent means
(a) (i) the present value of the Net Revenue (using the Portfolio Characteristics and the Valuation Report Assumptions) divided by (ii) the outstanding Principal Balance of the Eligible Loans within the Pledged Collateral; plus (b) 100%.

"Material Adverse Effect" means a material adverse effect on:

(a) the ability to collect on a material portion the Pledged Collateral;

(b) the condition (financial or otherwise), business or properties of the Borrower;

(c) the ability of the Borrower to perform its obligations under this Agreement or any other Transaction Document; or

(d) the status, existence, perfection, priority or enforceability of the Trustee's interest in the Pledged Collateral.

"Maturity Date" means the specified maturity of each Note, which, unless otherwise extended by mutual agreement between the Administrative Agent and the Borrower, shall be the first Business Day of the calendar month following the calendar month in which such Note was purchased.

"Maximum Financing Amount" means, at any time, $750,000,000 (originally being $250,000,000 for each Facility Group) as such amount may be adjusted from time to time pursuant to Section 2.03 hereof; provided, however, that at all times on or after the Termination Date, the "Maximum Financing Amount" shall mean the Aggregate Note Balance.

"Maximum Note Purchase Amount" means an amount equal to the sum of (a) the Maximum Note Purchase Percentage multiplied by the aggregate outstanding Principal Balance of Eligible Loans proposed to be financed, and (b) without duplication, accrued and unpaid interest, Interest Subsidy Payments and Special Allowance Payments on such Eligible Loans.

"Maximum Note Purchase Percentage" means (a) with respect to the acquisition of Eligible Loans on any Note Purchase Date, the percentage determined pursuant to Exhibit J hereto based upon the average outstanding principal balance of the Eligible Loans to be purchased and (b) with respect to determination of the value of Eligible Loans within the Pledged Collateral, the percentage determined pursuant to Exhibit J hereto based upon the average outstanding principal balance of the Eligible Loans within the Pledged Collateral.

"Minimum Asset Coverage Requirement" means an Asset Coverage Ratio of 100.25%.

"Monthly Rebate Fee" means the monthly rebate fee payable to the Department of Education on the Financed Loans within the Pledged Collateral.

16

"Monthly Report" means a report, in substantially the form of Exhibit D hereto, prepared by the Portfolio Administrator and approved and furnished by the Borrower to the Trustee, the Valuation Agent and the Administrative Agent.

"Moody's" means Moody's Investors Service, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the Notes or the CP of a Conduit Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Administrative Agent.

"Multiemployer Plan" means a "multiemployer plan" as defined in Section 4001(a)(3) of ERISA which is or was at any time during the current year or the immediately preceding five years contributed to by the Borrower or any ERISA Affiliate on behalf of its employees.

"Net Interest Margin" means, with respect to any calendar month, the difference between the weighted average yield of the Eligible Loans within the Pledged Collateral less the sum of (a) the Yield for that calendar month, and
(b) for that calendar month, (i) the sum of the monthly accrued (A) Servicing Fees, (B) Trustee Fees. (C) Eligible Lender Trustee Fees, (D) Program Fees and (E) Facility Fees, over (ii) the weighted average Aggregate Note Balance during that month.

"Net Revenue" means the projected net income to be received from the Eligible Loans within the Pledged Collateral after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Valuation Report Assumptions.

"Note" means each Senior Note or Subordinate Note issued by the Borrower hereunder to a Registered Owner.

"Note Account" has the meaning specified in Section 2.11 hereof.

"Note Purchase" means a purchase, including a Rollover Note Purchase, of the Borrower's Notes by the Lenders pursuant to Article II hereof.

"Note Purchase Date" means, with respect to any Note Purchase, the date on which such Note Purchase is funded.

"Note Purchasers" means the Lenders and their respective Program Support Providers, and their respective successors and assigns (subject to
Section 11.04 hereof). Each Facility Group shall purchase their Notes and otherwise act through its Facility Agent.

"Note Register" has the meaning set forth in Section 3.05(a) hereof.

"Note Registrar" has the meaning set forth in Section 3.05(a) hereof.

"Obligations" means all present and future indebtedness and other liabilities and obligations (howsoever created, arising or evidenced, whether direct or indirect, absolute or contingent, or due or to become due) of the Borrower to the Conduit Lenders, the Alternate Lenders, the Program Support Providers, the Trustee, the Eligible Lender Trustee and/or any other Person, arising under or in connection with this Agreement or any other Transaction

17

Document or the transactions contemplated hereby or thereby and shall include, without limitation, all liability for principal of and Carrying Costs on the Notes, closing fees, unused line fees, audit fees, expense reimbursements, indemnifications, and other amounts due or to become due under the Transaction Documents, including, without limitation, interest, fees and other obligations that accrue after the commencement of an insolvency proceeding (in each case whether or not allowed as a claim in such insolvency proceeding).

"Obligor" means a Person obligated to make payments with respect to a Student Loan including the student, the applicable Guarantor and the Department of Education.

"Official Body" means any government or political subdivision or any agency, authority, bureau, central bank, commission, department or instrumentality of any such government or political subdivision, or any court, tribunal, grand jury or arbitrator, or any accounting board or authority (whether or not a part of government) which is responsible for the establishment or interpretation of national or international accounting principles, in each case whether foreign or domestic.

"Opinion of Counsel" means an opinion in writing of legal counsel, who may be counsel to the Borrower, the Trustee, the Administrative Agent, any Facility Agent or any Lender.

"Outstanding," when used with respect to Notes, means, as of the date of determination, all Notes theretofore authenticated and delivered under this Agreement except,

(a) Notes theretofore cancelled by the Note Registrar or delivered to the Note Registrar for cancellation; and

(b) Notes for whose payment or repayment money in the necessary amount has been theretofore deposited with the Trustee for the Registered Owners of such Notes; and

(c) Notes which have been exchanged for other Notes, or in lieu of which other Notes have been delivered, pursuant to this Agreement.

"Participation Agreement" means a participation agreement between the Borrower and a Seller, substantially in the form attached as Exhibit F hereto, for the purchase of participation interests in Eligible Loans; provided, however, that any Participation Agreement which (a) provides for a participation interest of less than 100% in the underlying Eligible Loans, (b) provides for a Lender's Retained Interest (as defined in the Participation Agreement) of more than 0% or (c) amends the definition of "Eligible Loan" or the repurchase or indemnification provisions contained therein shall require the prior written consent of the Administrative Agent.

"Permitted Investments" means (a) securities issued or directly and fully guaranteed or insured by the United States government or any agency or instrumentality thereof having maturities of no more than 90 days from the date of acquisition; (b) time deposits and certificates of deposit having maturities of no more than 90 days from the date of acquisition, maintained with or issued by any commercial bank having capital and surplus in excess of $500,000,000 and having a short-term rating not less than "A-1" or the equivalent thereof from S&P, not less than "P-1" or the equivalent thereof from Moody's and, if rated by Fitch, not less than "F1" or the

18

equivalent thereof from Fitch; (c) repurchase obligations for underlying securities of the types described in clauses (a) or (b) above maturing no later than 90 days after the date of acquisition; (d) investment agreements with entities have a rating of "AAA" from S&P, "Aaa" from Moody's and, if rated by Fitch, "AAA" from Fitch; (e) commercial paper (other than CP) maturing within 90 days after the date of acquisition and having a rating of not less than "A-1" or the equivalent thereof from S&P, not less than "P-1" or the equivalent thereof from Moody's and if rated by Fitch, not less than "F1" or the equivalent thereof from Fitch; (f) freely redeemable shares in money market funds having a rating of "AAA-m" or "AAAM-G" from S&P, "Aaa" from Moody's and, if rated by Fitch, "AAA" from Fitch; and (g) any other investment approved in writing by the Administrative Agent.

"Person" means an individual, partnership, corporation (including a business trust), joint stock company, trust, unincorporated association, joint venture, government (or any agency or political subdivision thereof) or other entity.

"Pledged Collateral" has the meaning specified in Section 2.10 hereof.

"PLUS/SLS Loan" means a student loan originated under the authority set forth in Section 428A or B (or a predecessor section thereto) of the Higher Education Act and shall include student loans designated as "PLUS Loans" or "SLS Loans," as defined, under the Higher Education Act.

"Portfolio Administration Agreement" means the Portfolio Administration Agreement, dated as of May 1, 2003, between the Borrower and the Portfolio Administrator, as amended and supplemented pursuant to the terms thereof.

"Portfolio Administration Fee" means, for each Collection Period, a per annum fee payable to the Portfolio Administrator monthly in arrears equal to 0.18% on the average outstanding Principal Balance of the Eligible Loans within the Pledged Collateral during such Collection Period.

"Portfolio Administrator" means Nelnet, Inc., a Nevada corporation, and its successors and assigns.

"Potential Termination Event" means an event which but for the lapse of time or the giving of notice, or both, would constitute a Termination Event.

"Prime Rate" means, for any day, a fluctuating rate per annum equal to the higher of (a) the Federal Funds Rate for such day, plus 1.50% and (b) the rate of interest in effect for such day as publicly announced from time to time by the Administrative Agent as its "prime rate". The "prime rate" is a rate set by the Administrative Agent based upon various factors including the Administrative Agent's costs and desired return, general economic conditions and other factors, and is used as a reference point for pricing some loans, which may be priced at, above, or below such announced rate. Any change in the prime rate announced by the Administrative Agent shall take effect at the opening of business on the day specified in the public announcement of such change.

19

"Principal Balance" means, with respect to any Student Loan and any specified date, the original principal amount of such Student Loan, plus capitalized interest thereon, if any, minus prior payments of principal by or on behalf of the Obligor of such Student Loan as of such date.

"Program Fees" means, collectively, the Senior Program Fees and the Subordinate Program Fees.

"Program Support Agreement", with respect to any Conduit Lender, means and includes any agreement entered into by any Program Support Provider providing for the issuance of one or more letters of credit for the account of such Conduit Lender, the issuance of one or more surety bonds for which such Conduit Lender is obligated to reimburse the applicable Program Support Provider for any drawings thereunder, the sale by the Conduit Lender to any Program Support Provider of any interest in a Note (or portions thereof or participations therein) and/or the making of loans and/or other extensions of liquidity or credit to the Conduit Lender in connection with the Conduit Lender's commercial paper program, together with any letter of credit, surety bond or other instrument issued thereunder.

"Program Support Provider" means and includes any Person now or hereafter extending liquidity or credit or having a commitment to extend liquidity or credit to or for the account of, or to make purchases from, a Conduit Lender or issuing a letter of credit, surety bond or other instrument to support any obligations arising under or in connection with the Conduit Lender's commercial paper program.

"Program Support Termination Event" means the earliest to occur of the following: (a) any Program Support Provider related to a Conduit Lender has its rating lowered below "A-1" by S&P, "P-1" by Moody's or "F1" by Fitch (if rated by Fitch), unless a replacement Program Support Provider having ratings of at least "A-1" from S&P, "P-1" by Moody's and "F1" by Fitch (if rated by Fitch) is substituted within 30 days of such downgrade; (b) any Program Support Provider shall fail to honor any of its payment obligations under its Program Support Agreement; (c) a Program Support Agreement shall cease for any reason to be in full force and effect or be declared null and void or (d) the final maturity date of such Program Support Agreement (unless such final maturity date is extended pursuant to the Program Support Agreement).

"Proprietary Institution" means a for-profit vocational school, including a proprietary institution.

"Proprietary Loan" means a loan made to or for the benefit of a student attending a Proprietary Institution.

"Pro Rata Share" means (a) with respect to any Note Purchase at any time and any particular Facility Group, a fraction (expressed as a percentage) the numerator of which is the Commitment of the Facility Group, and the denominator of which is the Maximum Financing Amount and (b) with respect to any repayment of Notes, a fraction (expressed as a percentage) the numerator of which is the Aggregate Note Balance attributable to such Facility Group, and the denominator of which is the Aggregate Note Balance. As of the date of this Agreement, the Pro Rata Share of each Facility Group is 33-1/3%.

20

"Records'" means all documents, books, records, Student Loan Notes and other information (including without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to Financed Loans or otherwise in respect of the Pledged Collateral.

"Registered Owner" means the Person in whose name a Note is registered in the Note Register. The Facility Agents shall be the initial Registered Owners.

"Regulatory Change" means, relative to any Affected Party:

(a) after the date of this Agreement, any change in (or any change in the interpretation or administration), or the adoption, implementation, change in phase-in or commencement or effectiveness of, any:

(i) United States federal or state law or foreign law applicable to such Affected Party;

(ii) regulation, interpretation, directive, requirement or request (whether or not having the force of law) applicable to such Affected Party of (A) any court or governmental authority charged with the interpretation or administration of any law referred to in clause (a)(i) above or (B) any fiscal, monetary or other authority having jurisdiction over such Affected Party; or

(iii) generally accepted accounting principles or regulatory accounting principles applicable to such Affected Party and affecting the application to such Affected Party of any law, regulation, interpretation, directive, requirement or request referred to in clause (a)(i) or (a)(ii) above; or

(b) any change after the date of this Agreement in the application to such Affected Party (or any implementation by such Affected Party) of any existing law, regulation, interpretation, directive, requirement, request or accounting principles referred to in clause (a)(i), (a)(ii) or (a)(iii) above. For avoidance of doubt, any interpretation or implementation of Accounting Research Bulletin No. 51 by the Financial Accounting Standards Board (including Interpretation No. 46: Consolidation of Variable Interest Entities) shall constitute an adoption, change, request or directive, and any implementation thereof shall be a "Regulatory Change".

"Remittance Date" means the first Business Day of each month, commencing the first Business Day of July 2003.

"Reporting Date" means the 4th Business Day prior to each Remittance Date.

"Requested Note Purchase Amount" means the amount of the Note Purchase that is requested by the Borrower, not to exceed the Maximum Note Purchase Amount.

"Requested Note Purchase Percentage" means the rate, stated as a percentage, of the aggregate Principal Balance of the Eligible Loans to be financed by a Note Purchase that is requested by the Borrower, not to exceed the Maximum Note Purchase Percentage.

21

"Reserve Account" means the special account created pursuant to Section 2.06 hereof.

"Reserve Account Requirement" means, as of any date of determination, one-quarter of one percent (0.25%) of the Aggregate Note Balance as of such date.

"Revolving Period" means the period commencing on the Closing Date and terminating on the Termination Date.

"Rollover Note Purchase" means a Note Purchase, the proceeds of which are used to refinance the principal of and, to the extent permitted by Section 2.01(a) hereof, accrued and unpaid Carrying Costs on one or more maturing Notes.

"S&P" means Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies, Inc. (or its predecessor or successors in interest) if and so long as it has rated and is continuing to rate the Notes or the CP of a Conduit Lender, and otherwise means such other nationally recognized statistical rating organization as may be designated by the Administrative Agent.

"Schedule of Financed Loans" means a listing of certain Financed Loans of the Borrower delivered to and held by the Trustee pursuant to Section 6.01(c)(viii) hereof (which Schedule of Financed Loans may be in the form of microfiche or computer file or other medium acceptable to the Trustee), as from time to time amended, supplemented, or modified, which Schedule of Financed Loans shall be the master list of all Financed Loans then compromising a part of the Pledged Collateral pursuant to this Agreement.

"Secured Creditors" means the Trustee, the Valuation Agent and the Affected Parties.

"Securities Act" means the Securities Act of 1933, as amended.

"Sellers" means Nelnet, Inc., any wholly-owned Affiliate of Nelnet, Inc., Union Bank and Trust Company, and, with the consent of the Administrative Agent, any other entity which sells Eligible Loans or participation interests in Eligible Loans to the Borrower pursuant to the terms of a Student Loan Purchase Agreement.

"Senior Carrying Costs" means an amount equal to the sum of the following: the accrued Yield applicable to the Senior Notes for the preceding Yield Period; the Dealer Fees on commercial paper issued to finance the purchase of the Senior Notes; the Senior Facility Fee; the Senior Program Fee; any past due Yield payable on the Senior Notes; interest on any related loans or other disbursements payable by the Lenders as a result of unreimbursed draws on or under a Program Support Agreement supporting the purchase of the Senior Notes; and, with respect to the Senior Notes, increased costs of the Affected Parties resulting from Yield Protection, if any.

"Senior Facility Fee" means, with respect to each Facility Group, a facility fee, payable monthly to the Registered Owners of the Senior Notes purchased by or on behalf of such Facility Group, of 14 basis points per annum (or such other amount agreed to by the Borrower and such Facility Group) on 95% of such Facility Group's Pro Rata Share of the Facility Amount.

22

"Senior Notes" means the Nelnet Education Loan Funding, Inc. Senior Warehouse Notes issued pursuant to this Agreement.

"Senior Parity Requirement" shall be deemed to be satisfied as of any date of determination if (i) the Aggregate Market Value (calculated using solely the Maximum Note Purchase Percentage and not the Loan Valuation Percentage) of the assets in the Pledged Collateral (excluding the Reserve Account) as of such date is at least equal to (ii) the aggregate outstanding principal balance of the Senior Notes at such time.

"Senior Program Fee" means, with respect to each Facility Group, a program fee, payable monthly to the Registered Owners of the Senior Notes purchased by or on behalf of such Facility Group, of 8 basis points per annum (or such other amount agreed to by the Borrower and such Facility Group) on the average outstanding principal balance of the Senior Notes during the preceding calendar month.

"Servicer" means, individually or collectively, (a) Nelnet, Inc., and
(b) any other organization with which the Borrower has entered into a Servicing Agreement with respect to Financed Loans, with the prior written approval of the Administrative Agent.

"Servicer Advances" means any Carrying Costs advanced by a Servicer which is an Affiliate of the Borrower pursuant to Section 2.17 hereof.

"Servicer Default" means (a) any Servicer shall fail in any material respect to perform or observe any term, covenant or agreement that is an obligation of such Servicer under its Servicing Agreement (other than as referred to in clause (b) below) and such failure continues unremedied for 10 days after (i) written notice thereof shall have been given by the Borrower or the Trustee to the Borrower or the Servicer or (ii) the Servicer has actual knowledge thereof; (b) any Servicer shall fail to make any payment or deposit to be made by it under its Servicing Agreement when due and such failure shall remain unremedied for three Business Days; (c) any representation or warranty made or deemed to be made by any Servicer (or any of its officers) under or in connection with its Servicing Agreement or any information or report delivered pursuant to its Servicing Agreement shall prove to have been false or incorrect in any material respect when made; (d) an Event of Bankruptcy shall have occurred with respect to a Servicer; (e) a material adverse change in the condition (financial or otherwise), business or properties of the Servicer or in the ability of the Servicer to service and collect on the Student Loans; or (f)
(i) any litigation (including, without limitation, derivative actions), arbitration proceedings or governmental proceedings (whether or not existing at the time of the execution hereof) not disclosed in writing by the Borrower to the Administrative Agent prior to the execution and delivery of this Agreement is pending against a Servicer or any of its Affiliates at the time execution hereof; or (ii) any material development not so disclosed has occurred in any such litigation or proceedings so disclosed, which in the case of clause (i) or
(ii) above, in the opinion of any Facility Agent, has a material adverse effect on the ability of such Servicer to perform its obligations under its Servicing Agreement.

"Servicing Agreement" means, individually or collectively, (a) the Master Servicing Agreement, dated as of May 1, 2003, between the Borrower and Nelnet, Inc.; and (b) with the prior written consent of the Administrative Agent, any other servicing agreement between the

23

Borrower and any Servicer, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Administrative Agent, under which the respective Servicer agrees to administer and collect the Financed Loans.

"Servicing Fees" means any fees payable by the Borrower to a Servicer with respect of servicing Financed Loans pursuant to the provisions of its Servicing Agreement, including legal fees and expenses.

"Societe Generale Alternate Lender" means Societe Generale, a banking corporation organized under the laws of France acting through its New York Branch, each Person who accepts an assignment of Societe Generale's rights and obligations hereunder pursuant to Section 11.04 hereof, and the successors and assigns of any of them. The Societe Generale Alternate Lender may include one or more Persons following an assignment pursuant to Section 11.04 hereof, and if more than one Person, each Person who is a Societe Generale Alternate Lender will have the rights and obligations with respect to Note Purchases in the respective percentages specified in the agreement(s) governing such assignment(s).

"Societe Generale Conduit Lender" means Barton Capital Corporation, a Delaware corporation, and its successors and assigns.

"Societe Generale Facility Agent" means Societe Generale, a banking corporation organized under the laws of France acting through its New York Branch, and its successors and assigns.

"Societe Generale Facility Group" means the Societe Generale Conduit Lender, the Societe Generale Facility Agent, the Societe Generale Alternate Lender and each Societe Generale Program Support Provider.

"Societe Generale Program Support Provider" means any Program Support Provider which is a party to a Program Support Agreement with (or benefiting) the Societe Generale Facility Agent, the Societe Generale Conduit Lender and/or the Societe Generale Alternate Lender.

"Solvent" means, at any time with respect to any Person, a condition under which:

(a) the fair value and present fair saleable value of such Person's total assets is, on the date of determination, greater than such Person's total liabilities (including contingent and unliquidated liabilities) at such time;

(b) the fair value and present fair saleable value of such Person's assets is greater than the amount that will be required to pay such Person's probable liability on its existing debts as they become absolute and matured ("debts," for this purpose, includes all legal liabilities, whether matured or unmatured, liquidated or unliquidated, absolute, fixed or contingent);

(c) such Person is and shall continue to be able to pay all of its liabilities as such liabilities mature; and

24

(d) such Person does not have unreasonably small capital with which to engage in its current and in its anticipated business.

For purposes of this definition:

(i) the amount of a Person's contingent or unliquidated liabilities at any time shall be that amount which, in light of all the facts and circumstances then existing, represents the amount which can reasonably be expected to become an actual or matured liability;

(ii) the "fair value" of an asset shall be the amount which may be realized within a reasonable time either through collection or sale of such asset at its regular market value;

(iii) the "regular market value" of an asset shall be the amount which a capable and diligent business person could obtain for such asset from an interested buyer who is willing to purchase such asset under ordinary selling conditions; and

(iv) the "present fair saleable value" of an asset means the amount which can be obtained if such asset is sold with reasonable promptness in an arms-length transaction in an existing and not theoretical market.

"Special Allowance Payments" means special allowance payments on Student Loans authorized to be made by the Department of Education by Section 438 of the Higher Education Act, or similar allowances authorized from time to time by federal law or regulation.

"Stafford Loan" means a loan made to an Eligible Borrower designated as such that is made under the Robert T. Stafford Student Loan Program in accordance with the Higher Education Act.

"Stock" means all shares, options, general or limited partnership interests, limited liability membership interests, or other equivalents (regardless of how designated), participation or other equivalents (however designated) of or in a corporation, partnership, limited liability company or equivalent entity, whether voting or non-voting, including, without limitation, common stock, warrants, preferred stock, convertible debentures or any other equity security, and all agreements, instruments and documents convertible, in whole or in part, into any one or more of all of the foregoing.

"Student Loan" means a Consolidation Loan, a PLUS/SLS Loan or a Stafford Loan, including a Proprietary Loan.

"Student Loan Notes" means the promissory notes or other writings evidencing the Student Loans.

"Student Loan Purchase Agreement" means either (a) a student loan purchase agreement between the Borrower and a Seller, substantially in the form attached as Exhibit A hereto, for the purchase of Eligible Loans; provided, however, that any student loan purchase agreement which

25

amends the definition of "Eligible Loan" contained therein or the repurchase or indemnity requirements of the Seller thereunder shall require the prior written consent of the Administrative Agent, or (b) a Participation Agreement.

"Subordinate Carrying Costs" means an amount equal to the sum of the following: the accrued Yield applicable to the Subordinate Notes for the preceding Yield Period; the Dealer Fees on commercial paper issued to finance the purchase of the Subordinate Notes; the Subordinate Facility Fee; the Subordinate Program Fee; any past due Yield payable on the Subordinate Notes; interest on any related loans or other disbursements payable by the Lenders as a result of unreimbursed draws on or under a Program Support Agreement supporting the purchase of the Subordinate Notes; and, with respect to the Subordinate Notes, increased costs of the Affected Parties resulting from Yield Protection, if any.

"Subordinate Facility Fee" means, with respect to each Facility Group, a facility fee, payable monthly to the Registered Owners of the Subordinate Notes purchased by or on behalf of such Facility Group, of 14 basis points per annum (or such other amount agreed to by the Borrower and such Facility Group) on 5% of each Facility Group's Pro Rata Share of the Facility Amount.

"Subordinate Notes" means the Nelnet Education Loan Funding, Inc. Subordinate Warehouse Notes issued pursuant to this Agreement.

"Subordinate Program Fee" means, with respect to each Facility Group, a program fee, payable monthly to the Registered Owners of the Subordinate Notes purchased by or on behalf of such Facility Group, of 48 basis points per annum (or such other amount agreed to by the Borrower and such Facility Group) on the average outstanding principal balance of the Subordinate Notes during the preceding calendar month.

"Subservicer" means, individually or collectively, (a) Nelnet Loan Services, Inc., (b) Sallie Mae Servicing L.P., (c) ACS Education Services, Inc.,
(d) Pennsylvania Higher Education Assistance Agency, (e) Great Lakes Educational Loan Services, Inc., and (f) any other organization with which the Servicer has entered into a Subservicing Agreement with respect to Financed Loans, with the prior written approval of the Administrative Agent; provided, however, Sallie Mae Servicing L.P., ACS Education Services, Inc., Pennsylvania Higher Education Assistance Agency and Great Lakes Educational Loan Services, Inc. shall not subservice any Financed Loans until the Administrative Agent has approved in writing its respective Subservicing Agreement.

"Subservicing Agreement" means, individually or collectively, (a) the Loan Servicing Agreement, dated as of May 1, 2003, between the Servicer and Nelnet Loan Services, Inc.; (b) a Servicing Agreement between the Servicer and Sallie Mae Servicing L.P. and approved in writing by the Administrative Agent;
(c) a Servicing Agreement between ACS Education Services Inc. and the Servicer and approved in writing by the Administrative Agent; (d) a Servicing Agreement between Pennsylvania Higher Education Assistance Agency and the Servicer and approved in writing by the Administrative Agent; (e) a Servicing Agreement between Great Lakes Educational Loan Services, Inc. and the Servicer and approved in writing by the Administrative Agent; and (f) with the prior written consent of the Administrative Agent,

26

any other subservicing agreement between the Servicer and any Subservicer, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Administrative Agent, under which the respective Subservicer agrees to administer and collect the Financed Loans.

"Tangible Net Worth" means the sum of shareholders equity less all intangibles appearing on the balance sheet or any other asset reasonably determined by the Administrative Agent as ineligible.

"Termination Date" means the earliest to occur of (a) May 14, 2004 (unless such date is extended pursuant to Section 2.16 hereof); (b) any date designated by the Borrower as the date for terminating the entire Maximum Financing Amount pursuant to Section 2.03 hereof; (c) the date of the declaration or automatic occurrence of the Termination Date pursuant to Article VII hereof; and (d) the occurrence of the a Program Support Termination Event.

"Termination Event" has the meaning assigned to that term in Article VII hereof.

"Transaction Documents" means, collectively, this Agreement, the Valuation Agent Agreement, the Eligible Lender Trust Agreement, the Portfolio Administration Agreement, all Servicing Agreements, the Subservicing Agreements, all Custodian Agreements, all Student Loan Purchase Agreements, all Guarantee Agreements and all other instruments, documents and agreements executed in connection with any of the foregoing.

"Treasury Regulations" means any regulations promulgated by the Internal Revenue Service interpreting the provisions of the Code.

"Trigger Rate" means, as to any Guarantor, such Guarantor's default rate as defined in Section 428(c)(1)(B) of the Higher Education Act.

"Trustee" means Wells Fargo Bank Minnesota, National Association, a national banking association, and its successor or successors and any other corporation which may at any time be substituted in its place pursuant to this Agreement.

"Trustee Fees" means the fees, expenses and charges of the Trustee, including legal fees and expenses.

"Trustee Guarantee Agreement" means any guarantee or agreement issued by any Guarantor to the Trustee, and any amendment thereto entered into in accordance with the provisions thereof and hereof.

"UCC" means the Uniform Commercial Code as from time to time in effect in the specified jurisdiction.

"United States" means the United States of America.

"Unguaranteed Amounts" means, as of any date, that portion, if any, of the Principal Balance plus accrued interest (including any Special Allowance Payments or Interest Subsidy

27

Payments) of a Student Loan that is not Guaranteed or otherwise not payable under the applicable Guarantee Agreement.

"Unused Commitment" shall have the meaning set forth in Section 2.15 hereof.

"Valuation Agent" means Banc of America Securities LLC, or any other entity appointed as Valuation Agent by the Borrower and approved by the Administrative Agent, which approval shall not be unreasonably withheld.

"Valuation Agent Agreement" means the Valuation Agent Agreement, dated as of May 1, 2003, among the Borrower, the Administrative Agent and the Valuation Agent and any other valuation agent agreement in the form attached as Exhibit B hereto among the Borrower, the Administrative Agent and the Valuation Agent, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Administrative Agent.

"Valuation Date" means the 20th day of each February, May, August and November, commencing August 20, 2004.

"Valuation Report" means a report furnished by the Valuation Agent to the Portfolio Administrator, the Administrative Agent and the Borrower pursuant to Section 6.10(a) hereof, the form of which is attached as Exhibit A to the Valuation Agent Agreement.

"Valuation Report Assumptions" means the cash flow and related assumptions set forth in Exhibit C to the Valuation Agent Agreement.

"Yield" means, for each Facility Group's Notes and any Yield Period,
(a) with respect to the Senior Notes, the applicable Yield Rate multiplied by the average outstanding amount of the average outstanding principal balance of the Senior Notes during such Yield Period, plus any Yield Underpayment with respect to the Senior Notes from the prior Yield Period and less any Yield Overpayment with respect to the Senior Notes from the prior Yield Period, and
(b) with respect to the Subordinate Notes, the applicable Yield Rate multiplied by the average outstanding amount of the average outstanding principal balance of the Subordinate Notes during such Yield Period, plus any Yield Underpayment with respect to the Subordinate Notes from the prior Yield Period and less any Yield Overpayment with respect to the Subordinate Notes from the prior Yield Period.

"Yield Period" means the period from and including a Remittance Date (or the Closing Date in the case of the initial Yield Period) to the day preceding the next succeeding Remittance Date.

"Yield Rate" means, with respect to any Yield Period, (a) if a Conduit Lender funds (directly or indirectly) its portion of the Aggregate Note Balance with CP, the CP Rate, (b) if an Alternate Lender or a Conduit Lender (if funding its investment other than with CP) funds its portion of the Aggregate Note Balance (except as set forth in clause (c) or (d) of this definition), the one month LIBOR Rate plus 1.00%, (c) on any day after a Termination Event or a Potential Termination Event has occurred and shall be continuing, the Prime Rate plus 2.00% and (d) for the initial rate period funded by an Alternate Lender or by a Conduit Lender (if funding its

28

investment other than with CP) or at any time when LIBOR Rate is unavailable or cannot be determined, the Prime Rate.

"Yield Overpayment" means, with respect to any Yield Period, the excess, if any, of (i) the amount of interest for such Yield Period determined based on the CP Rate as initially determined by the applicable Facility Agent pursuant to the definition of "CP Rate," over (ii) the amount of interest for such Yield Period determined based upon the CP Rate as redetermined by the applicable Facility Agent prior to the next Remittance Date pursuant to the definition of "CP Rate."

"Yield Protection" means any Lender's reasonable increased costs for taxes, reserves, breakage costs, changes in capital requirements and certain reasonable expenses imposed on such Lender (which may be due to regulatory or accounting changes, including FASB Interpretation No. 46: Consolidation of Variable Interest Entities) as provided in the Sections 2.02(d), 2.15 and 11.08(b) hereof.

"Yield Underpayment" means, with respect to any Yield Period, the excess, if any, of (i) the amount of interest for such Yield Period determined based upon the CP Rate as redetermined by the applicable Facility Agent prior to the next Remittance Date pursuant to the definition of "CP Rate," over (ii) the amount of interest for such Yield Period determined based on the CP Rate as initially determined by the applicable Facility Agent pursuant to the definition of "CP Rate."

SECTION 1.02. OTHER TERMS. All accounting terms not specifically defined herein shall be construed in accordance with GAAP. All terms used in Article 9 of the UCC in the State of New York and not specifically defined herein, are used herein as defined in such Article 9.

SECTION 1.03. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

SECTION 1.04. CALCULATION OF YIELD RATE AND CERTAIN FEES. The Yield Rate on the Notes and all fees payable to the Lenders, the Note Purchasers or the Registered Owners pursuant to this Agreement are calculated based on the actual number of days divided by 360.

ARTICLE II

THE FACILITY

SECTION 2.01. ISSUANCE AND PURCHASE OF NOTES.

(a) On the terms and conditions hereinafter set forth, each Alternate Lender agrees to purchase, and each Conduit Lender may, in its sole discretion, purchase Notes issued by the Borrower in proportion to their respective Pro Rata Shares from time to time up to an aggregate principal amount outstanding at any one time not to exceed the Maximum Financing Amount in effect at the time of such Note Purchase; provided that no Facility Group shall be required to purchase Notes in a principal amount of less than

29

$500,000 and integral multiples of $250,000 in excess thereof, nor in an amount in excess of such Facility Group's Commitment. An amount equal to ninety five percent (95%) of each Requested Note Purchase Amount shall be funded through the sale of Senior Notes to the Lenders and an amount equal to five percent (5%) of each Requested Note Purchase Amount shall be funded through the sale of Subordinate Notes to the Lenders, with each Facility Group purchasing its Pro Rata Share of the Requested Note Purchase Amount pursuant to its Senior Note and its Subordinate Note, respectively. Within the limits set forth in this
Section and the other terms and conditions of this Agreement, during the Revolving Period, the Borrower may issue, prepay and reissue Notes under this Section. In addition, the aggregate principal amount of any Note Purchase, which is not a Rollover Note Purchase, shall not exceed the Maximum Note Purchase Amount, and the aggregate principal amount of any Rollover Note Purchase shall not exceed the aggregate principal amount of and, to the extent permitted by this subsection (a), accrued and unpaid Carrying Costs on the Notes being refinanced with such Rollover Note Purchase. Prior to the Termination Date and subject to the Maximum Financing Amount, the Borrower shall have the right to request that the aggregate principal amount of a Rollover Note Purchase shall include the accrued and unpaid Carrying Costs on the Notes being refinanced with the Rollover Note Purchase. All Notes issued hereunder shall be denominated in and be payable in United States dollars. All then Outstanding Notes and other Obligations hereunder shall be due and payable on May 14, 2004 (unless such date is extended pursuant to
Section 2.16 hereof) or such earlier date as provided in Article VII hereof.

(b) Each Lender's obligations under this Section are several and the failure of any Conduit Lender or any Alternate Lender to make available its Pro Rata Share of any requested Note Purchase shall not relieve any other Note Purchaser of its obligations hereunder or obligate any other Note Purchaser to honor the obligations of any defaulting Lenders. Notwithstanding anything contained in this Agreement to the contrary, no Facility Group shall be obligated or committed to fund any portion of any Note Purchase in excess of its Pro Rata Share thereof or in an aggregate principal amount in excess of its Commitment. On the Closing Date, the Commitment of each Facility Group and each Alternative Lender is $250,000,000, as such Commitment amount may be adjusted pursuant to Section 2.03 hereof.

(c) Each Note shall be issued in the name of a Registered Owner.

(d) Each Note Purchase shall be purchased at 100% of the principal amount thereof.

SECTION 2.02. THE INITIAL NOTE PURCHASE AND SUBSEQUENT NOTE PURCHASES.

(a) Any Note Purchase made by the Lenders during the Revolving Period will be made on any Business Day at the request of the Borrower, subject to and in accordance with the terms and conditions of
Section 2.01 hereof and this Section; provided, however, that the Borrower may only request three (3) Note Purchases in any calendar week (unless otherwise agreed by the Borrower and each Facility Agent). After the Revolving Period, the Conduit Lenders and the Alternate Lenders shall make only

30

Rollover Note Purchases on a Remittance Date (unless otherwise agreed by the Borrower and each Facility Agent) at the request of the Borrower, subject to and in accordance with the terms and conditions of
Section 2.01 hereof and this Section, solely to the extent necessary to refund any maturing Notes.

(b) Subject to the satisfaction of the conditions precedent set forth in this Agreement, the Borrower may request a Note Purchase hereunder by giving written notice to each Facility Agent, with a copy to the Trustee, in the form of Exhibit C hereto not later than 12:00 noon, New York City/Charlotte, North Carolina time, on the Business Day prior to the proposed Note Purchase Date. Each such notice shall specify (i) the aggregate amount of such Note Purchase, which shall be in an amount equal to or greater than $500,000 and any integral multiple of $250,000 with respect to each Facility Group, (ii) the Note Purchase Date and (iii) the Requested Note Purchase Percentage, if applicable to the Note Purchase, and the Requested Note Purchase Amount. On the Note Purchase Date and no later than 2:00 p.m., New York City/Charlotte, North Carolina time, each Alternate Lender shall and each Conduit Lender, in its sole discretion, may upon satisfaction of the applicable conditions set forth in this Agreement, make available to the Borrower in same day funds, its respective Pro Rata Share of the Requested Note Purchase Amount by payment to the account which the Borrower has designated in writing.

(c) Except as otherwise provided in Article IX hereof or elsewhere herein, principal and accrued Carrying Costs on the Notes shall be payable solely from the Pledged Collateral and from payments made or owing pursuant to the "Collateral Calls" made in accordance with Section 6.13 hereof. Any principal and Carrying Costs due or accrued on the Notes on any Remittance Date will be payable to the Registered Owner for each Facility Group based on its share of principal and Carrying Costs payable no later than 1:00 p.m. (New York City/Charlotte, North Carolina time) on such Remittance Date in accordance with Sections 2.05(b) and Section 2.12 hereof and may be prepaid in whole or in part on any Business Day upon two (2) Business Day's prior written notice to each Facility Agent indicating the amount of such prepayment and the Business Day on which such prepayment shall be made.

(d) Each Note Purchase request shall be irrevocable and binding on the Borrower, and the Borrower shall indemnify each Lender against any loss or expense incurred by such Lender, either directly or indirectly (including, in the case of a Conduit Lender, through the applicable Program Support Agreement) as a result of any failure by the Borrower to complete such Note Purchase, including any loss (including loss of profit) or expense incurred by any Facility Agent or any Lender, either directly or indirectly (including, in the case of a Conduit Lender, pursuant to the applicable Program Support Agreement) by reason of the liquidation or reemployment of funds acquired by such Lender (or the applicable Program Support Provider(s)) (including funds obtained by issuing commercial paper or promissory notes or obtaining deposits or loans from third parties) in order to fund such Note Purchase. Any such amounts shall constitute "Yield Protection" hereunder.

31

SECTION 2.03. INCREASE, REDUCTION OR TERMINATION OF THE FACILITY AMOUNT AND MAXIMUM FINANCING AMOUNT. The Borrower may request that the Facility Amount and the Maximum Financing Amount be increased by requesting one or more of the Facility Groups to increase its Commitment. Any such increase in the Commitment by a Facility Group shall be in the sole discretion of the Facility Agent for such Facility Group. Upon receipt of written evidence that a Facility Group has agreed to increase its Commitment, the Maximum Financing Amount shall be increased by the increase in such Facility Group's Commitment. The Borrower may, upon at least two (2) Business Days' written notice to the Administrative Agent and each Facility Agent terminate in whole or reduce in part the portion of the Maximum Financing Amount that exceeds the Aggregate Note Balance. Any such reduction in the Maximum Financing Amount shall be allocated among the Facility Groups as determined by the Borrower. The Borrower shall pay all outstanding principal and Carrying Costs on the Notes owned by any Lender upon the termination of the Commitment of its Facility Group. The Facility Amount shall, at all times, be an amount equal to 102% of the Maximum Financing Amount.

SECTION 2.04. COLLECTION ACCOUNT. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Collection Account. The Collection Account shall be maintained as a segregated trust account in the trust department of the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. Any Collections received by the Borrower, the Trustee, the Eligible Lender Trustee, the student loan depositaries or co-depositaries, the Custodians, the Sellers, the Servicers or the Subservicers, or any agent thereof, as the case may be, are to be transmitted to the Collection Account within two Business Days of receipt. The Borrower shall direct the Eligible Lender Trustee and each Servicer, Subservicer, Seller, Custodian, student loan depository or co-depositories, or agent thereof, to transmit any Collections it receives with respect to the Financed Loans directly to the Trustee for deposit to the Collection Account. Any Note Purchases deposited to the Collection Account shall be deposited into a separate account established within the Collection Account (the "Collection Note Purchase Subaccount") and used to finance the purchase of Eligible Loans or repay Notes pursuant to Sections 2.05(d) and 2.18 hereof. Funds on deposit in the Collection Account may be invested from time to time in Permitted Investments in accordance with Section 2.08 hereof. The Trustee shall apply funds on deposit in the Collection Account as described in Section 2.05 hereof.

SECTION 2.05. TRANSFERS FROM COLLECTION ACCOUNT.

(a) On or prior to each Reporting Date, the Borrower shall cause the Portfolio Administrator to prepare the Monthly Report and shall provide or cause to be provided to the Portfolio Administrator all information necessary or appropriate to accurately prepare such Monthly Report, all calculations, unless otherwise specified, to be made as of the end of the current Collection Period, and cause the Portfolio Administrator to forward such Monthly Report to the Trustee, the Administrative Agent and the Valuation Agent.

(b) The Trustee, on each Remittance Date, shall apply the moneys received by the Trustee during the immediately preceding Collection Period and held in the Collection Account as directed by the Borrower (or if the Borrower fails to provide such direction, as provided by the Administrative Agent) pursuant to the Monthly Report, on

32

which the Trustee may conclusively rely, on such Remittance Date (or as otherwise provided in Article VII hereof), in the following priority:

(i) pay to the Department of Education an amount equal to any unpaid Monthly Rebate Fee for the immediately preceding Collection Period plus any Monthly Rebate Fees not previously paid, but only to the extent the Department of Education has not deducted or netted the amount from the Interest Subsidy Payments or Special Allowance Payments;

(ii) pay to any Servicer, on a pro rata basis, an amount equal to its unreimbursed Servicer Advances due and owing;

(iii) pay to each Servicer and Custodian, as appropriate and on a pro rata basis, an amount equal to the Servicing Fee and Custodian Fee which is due and owing as of the close of business on the last day of the immediately preceding Collection Period;

(iv) pay to the Trustee and the Eligible Lender Trustee, as appropriate and on a pro rata basis, an amount equal to the Trustee Fee and the Eligible Lender Trustee Fee which is due and owing as of the close of business on the last day of the immediately preceding Collection Period and all expenses incurred by the Trustee and the Eligible Lender Trustee in connection with the enforcement of this Agreement;

(v) pay to the Registered Owners of the Senior Notes, on a pro rata basis, all Senior Carrying Costs (other than any Yield Protection with respect to the Senior Notes) which are accrued and unpaid as of the Remittance Date (which may be based upon estimates of the CP Rates provided by each of the Facility Agents as provided in the definition of "CP Rate"); provided, however, that Yield payable under this clause shall be calculated at a Yield Rate equal to the CP Rate or the one-month LIBOR Rate (if Yield is payable based on the LIBOR Rate or the Prime Rate) (as applicable);

(vi) if the Senior Parity Requirement is satisfied, pay to the Registered Owners of the Subordinate Notes, on a pro rata basis, all Subordinate Carrying Costs (other than any Yield Protection with respect to the Subordinate Notes) which are accrued and unpaid as of the Remittance Date (which may be based upon estimates of the CP Rates provided by each of the Facility Agents as provided in the definition of "CP Rate"); provided, however, that Yield payable under this clause shall be calculated at a Yield Rate equal to the CP Rate or the one-month LIBOR Rate (if Yield is payable based on the LIBOR Rate or the Prime Rate) (as applicable);

(vii) to the Administrative Agent for the account of the applicable Note Purchasers, to reduce the aggregate outstanding principal balance of the Senior Notes to the extent necessary such that after giving effect to such payment the Senior Parity Requirement is satisfied;

33

(viii) to the extent not paid in clause (vi) above, pay to the Registered Owners of the Subordinate Notes, on a pro rata basis, all Subordinate Carrying Costs (other than any Yield Protection with respect to the Subordinate Notes) which are accrued and unpaid as of the Remittance Date (which may be based upon estimates of the CP Rates provided by each of the Facility Agents as provided in the definition of "CP Rate"); provided, however, that Yield payable under this clause shall be calculated at a Yield Rate equal to the CP Rate or the one-month LIBOR Rate (if Yield is payable based on the LIBOR Rate or the Prime Rate) (as applicable);

(ix) prior to the commencement of the Liquidation Period, deposit into the Reserve Account any amount required to cause the amount on deposit in the Reserve Account to equal the Reserve Account Requirement;

(x) prior to the commencement of the Liquidation Period, to either (as specified by the Borrower) (A) prepay, on a pro rata basis, the Notes or (B) fund the purchase of additional Eligible Loans, in each case, until the Asset Coverage Ratio is at least equal to the Minimum Asset Coverage Requirement (after giving effect to such applications and all subsequent applications pursuant to this subsection (b));

(xi) after the commencement of the Liquidation Period, if consented to in writing by each Facility Agent, pay to the Portfolio Administrator the Portfolio Administration Fee which is due and owing as of the close of business on the last day of the immediately preceding Collection Period;

(xii) after the commencement of the Liquidation Period, if consented to in writing by each Facility Agent, pay as directed by the Borrower, an amount equal to the estimated taxes owed by the Borrower that are payable prior to the next Remittance Date and not previously paid, which relate to the net income of the Borrower realized on the Eligible Loans within the Pledged Collateral and other assets in the Pledged Collateral; and

(xiii) after the commencement of the Liquidation Period, to the Administrative Agent for the account of the Note Purchasers, to reduce the Aggregate Note Balance on a pro rata basis in the following priority:

(A) first, to reduce the Senior Notes until the outstanding principal amount thereof is zero;

(B) second, to reduce the Subordinate Notes until the outstanding principal amount thereof is zero;

(xiv) to the extent not paid under clause (v) above, pay to the Registered Owners of the Senior Notes, on a pro rata basis, all Senior Carrying Costs (other than any Yield Protection with respect to the Senior Notes) which are accrued and unpaid as of the Remittance Date (which may be based upon estimates of the CP

34

Rates provided by each of the Facility Agents as provided in the definition of "CP Rate") (but without giving effect to the proviso to such clause (v));

(xv) to the extent not paid under clauses (vi) or
(viii) above, pay to the Registered Owners of the Subordinate Notes, on a pro rata basis, all Subordinate Carrying Costs (other than any Yield Protection with respect to the Subordinate Notes) which are accrued and unpaid as of the Remittance Date (which may be based upon estimates of the CP Rates provided by each of the Facility Agents as provided in the definition of "CP Rate") (but without giving effect to the provisos to such clauses (vi) and (viii));

(xvi) pay to the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Valuation Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Program Support Providers and any Affected Party, on a pro rata basis if necessary, any Indemnified Amounts and any Yield Protection (with any Yield Protection with respect to the Senior Notes being paid prior to any Yield Protection with respect to the Subordinate Notes) due and owing pursuant to this Agreement as of such Remittance Date;

(xvii) if not paid under clause (xi) above, pay to the Portfolio Administrator the Portfolio Administration Fee which is due and owing as of the close of business on the last day of the immediately preceding Collection Period;

(xviii) pay any other Obligations which are accrued and unpaid as of the close of business on the last day of the immediately preceding Collection Period to the Person owed such Obligation;

(xix) if not paid under clause (xiii) above, pay as directed by the Borrower, an amount equal to the estimated taxes owed by the Borrower that are payable prior to the next Remittance Date and not previously paid, which relate to the net income of the Borrower realized on the Eligible Loans within the Pledged Collateral and other assets in the Pledged Collateral; and

(xx) transfer any remaining amounts to the Borrower.

(c) Any moneys allocated to the payment of Trustee Fees, Eligible Lender Trustee Fees, Portfolio Administration Fees, Servicing Fees, Custodian Fees, principal and accrued Carrying Costs on the Notes, Indemnified Amounts and other Obligations pursuant to this
Section shall be transferred to the applicable payee, to the extent such Obligations are then due and payable as directed by a written direction of the Borrower to the Trustee (or, if the Borrower fails to provide such direction, at the written direction of the Administrative Agent), and the Trustee may conclusively rely upon such written instructions without any duty to determine or examine the same.

(d) Any Note proceeds deposited to the Collection Note Purchase Subaccount shall be disbursed pursuant to a written direction of the Borrower to the Trustee for the purpose of purchasing or financing Eligible Loans or repaying Notes.

35

(e) Any amounts in the Collection Account used to redeem Notes shall, unless otherwise provided, be used to redeem Senior Notes on a pro rata basis with ninety-five percent (95%) of the redemption amount and used to redeem Subordinate Notes on a pro rata basis with five percent (5%) of the redemption amount.

SECTION 2.06. RESERVE ACCOUNT. On or prior to the date hereof, the Borrower shall establish and maintain, or cause to be established and maintained, the Reserve Account. The Reserve Account shall be maintained in a segregated trust account in the trust department of the Trustee or another commercial bank designated by the Trustee, and shall be under the sole dominion and control of, and in the name of, the Trustee. The Reserve Account Requirement shall be deposited into the Reserve Account by the Borrower from proceeds of each Note Purchase and additional amounts shall be deposited to the Reserve Account pursuant to Section 2.05(b)(ix) hereof. Funds on deposit in the Reserve Account may be invested from time to time in Permitted Investments in accordance with Section 2.08 hereof. The Trustee shall apply funds on deposit in the Reserve Account as described in Section 2.07 hereof. If amounts available in the Collection Account are insufficient to restore the Reserve Account to the Reserve Account Requirement on the immediately succeeding Remittance Date, the Borrower shall satisfy such deficiency from other sources.

SECTION 2.07. TRANSFERS FROM THE RESERVE ACCOUNT. To the extent there are insufficient moneys in the Collection Account to pay the amounts set forth in clauses (b)(i) through (vi) of Section 2.05 hereof in accordance with the provisions of Section 2.05 hereof on any Remittance Date, the Trustee shall transfer moneys held by the Trustee in the Reserve Account, to the extent available for distribution on the specified day, to pay the amounts set forth in clauses (b)(i) through (vi) of Section 2.05 hereof in the priority set forth in
Section 2.05 hereof. Unless a Termination Event has occurred and is continuing, any amounts on deposit in the Reserve Account in excess of the Reserve Account Requirement may, at the written direction of the Borrower, be transferred to the Collection Account or use to prepay, on a pro rata basis, the Notes.

SECTION 2.08. MANAGEMENT OF COLLECTION ACCOUNT AND RESERVE ACCOUNT.

(a) All funds held in the Collection Account and the Reserve Account (or any subaccount thereof), including investment earnings thereon, shall be invested at the direction of the Portfolio Administrator in Permitted Investments having a maturity date not later than the next date on which any distributions are to be made from funds on deposit in the Collection Account and/or the Reserve Account; provided, however, that from and after the Termination Date, the Administrative Agent shall have the sole right to restrict the maturities of any investments held in the Collection Account and/or the Reserve Account and to direct the withdrawal of any such investments for the purposes of paying the Obligations, including any unpaid principal and Carrying Costs on the Notes. All investment earnings (net of losses) on such Permitted Investments shall be credited to the Collection Account or the Reserve Account, as the case may be.

(b) The Collection Account and the Reserve Account shall be established with a securities intermediary (the "Securities Intermediary") who shall agree with the Trustee (and Wells Fargo Bank Minnesota, National Association, as Securities Intermediary,

36

hereby agrees with the Trustee) that (i) the Collection Account and the Reserve Account shall be securities accounts of the Trustee, (ii) all property credited to the Collection Account or the Reserve Account shall be treated as a financial asset, (iii) the Securities Intermediary shall treat the Trustee as entitled to exercise the rights that comprise each financial asset credited to the Collection Account or the Reserve Account, (iv) the Securities Intermediary shall comply with entitlement orders originated by the Trustee without the further consent of any other person or entity, (v) except as otherwise provided in subsection (a) of this Section, the Securities Intermediary shall not agree to comply with entitlement orders originated by any person or entity other than the Trustee, (vi) the Collection Account, the Reserve Account and all property credited to either such account shall not be subject to any lien, security interest, right of set-off or encumbrance in favor of the Securities Intermediary or anyone claiming through the Securities Intermediary (other than the Trustee), and (vii) the agreement herein between the Securities Intermediary and the Trustee shall be governed by the laws of the State of Minnesota. Each term used in this Section 2.08(b) and in Section 2.08(c) hereof and defined in the Minnesota Uniform Commercial Code (the "Minnesota UCC") shall have the meaning set forth in the Minnesota UCC.

(c) No Permitted Investment in the form of an instrument or certificated security as defined in the Minnesota UCC in the possession of the Trustee (i) shall be subject to a third party's security interest that could be perfected without possession pursuant to Sections 9-312(e) & (g) of the Minnesota UCC, or (ii) shall constitute proceeds of any property subject to such third party's security interest.

SECTION 2.09. PLEDGED COLLATERAL ASSIGNMENT OF THE TRANSACTION DOCUMENTS. TO secure the prompt and complete payment when due of the Obligations and the performance by the Borrower of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Borrower (and the Eligible Lender Trustee, in its capacity as titleholder to the Financed Loans) hereby assigns to the Trustee, and Grants to the Trustee a security interest, in each case, for the benefit of the Secured Creditors in accordance with their interests, in all of the Borrower's (and the Eligible Lender Trustee's, in its capacity as titleholder to the Financed Loans) right and title to and interest in (but not the obligations of) the Transaction Documents. The Borrower confirms and agrees that the Trustee shall have, following a Termination Event, the sole right to enforce the Borrower's rights and remedies under the Transaction Documents with respect to the Pledged Collateral for the benefit of the Secured Creditors, but without any obligation on the part of the Trustee or any other Secured Creditor or any of their respective Affiliates, to perform any of the obligations of the Borrower under the Transaction Documents.

SECTION 2.10. GRANT OF A SECURITY INTEREST. To secure the prompt and complete payment when due of the Obligations and the performance by the Borrower of all of the covenants and obligations to be performed by it pursuant to this Agreement and each other Transaction Document, the Borrower (and the Eligible Lender Trustee, in its capacity as titleholder to the Financed Loans) hereby Grants to the Trustee on behalf of the Secured Creditors (and their respective successors and assigns), a security interest in all of the Borrower's and the Eligible Lender Trustee's right, title and interest in all accounts, general intangibles, payment intangibles, instruments, investment property, documents, chattel paper, goods, moneys,

37

letters of credit, letter of credit rights, certificates of deposit, deposit accounts and all of the property and interests in property, whether tangible or intangible and whether now owned or existing or hereafter arising or acquired and wheresoever located arising from, consisting of, or related to any of the following (collectively, the "Pledged Collateral"):

(a) all Financed Loans (including any beneficial interests or participation interests in Financed Loans);

(b) all revenues and recoveries of principal from Financed Loans, including all Interest Subsidy Payments, Special Allowance Payments, borrower payments and reimbursements of principal and accrued interest on default claims received and to be received from any Guarantor;

(c) any other Collections, Permitted Investments, funds and accrued earnings thereon held in the various funds and accounts created under this Agreement, including the Collection Account and the Reserve Account;

(d) all rights and remedies (but none of the obligations) under each of the Transaction Documents;

(e) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Financed Loans, whether pursuant to the contract related to such Financed Loan or otherwise;

(f) all Records relating to such Financed Loans and the foregoing items; and

(g) all proceeds of any of the foregoing.

SECTION 2.11. EVIDENCE OF DEBT. Each Facility Agent shall maintain a Note Account (the "Note Account") on its books in which shall be recorded (a) all Note Purchases owed to each related Lender in its related Facility Group by the Borrower pursuant to this Agreement, (b) the outstanding principal amount of Note Purchases then funded by or on behalf of its related Facility Group, (c) all payments of principal and Carrying Costs made by the Borrower on all such Note Purchases, and (d) all appropriate debits and credits with respect to its related Facility Group as provided in this Agreement including, without limitation, all fees, charges, expenses and interest. All entries in each Facility Agent's Note Account shall be made in accordance with such Lender's customary accounting practices as in effect from time to time. The entries in the Note Account shall be conclusive and binding for all purposes, absent manifest error. Any failure to so record or any errors in doing so shall not, however, limit or otherwise affect the obligation of the Borrower to pay any amount owing with respect to the Notes or any of the other Obligations.

SECTION 2.12. PAYMENTS BY THE BORROWER. All payments to be made by the Borrower shall be made without set-off, recoupment or counterclaim. Except as otherwise expressly provided herein, all payments by, or on behalf of, the Borrower for the account of a Conduit Lender, an Alternate Lender or a Program Support Provider, as the case may be, shall be made to an account designated by such Conduit Lender, Alternate Lender or Program Support Provider, in United States dollars. Such payments shall be made in immediately available funds so as to be

38

received by such Conduit Lender, Alternate Lender or Program Support Provider no later than 1:00 p.m., New York City/Charlotte, North Carolina time, on the date specified herein. Payments shall be applied in the order of priority specified in Section 2.05(b) hereof. Any payment which is received later than 1:00 p.m., New York City/Charlotte, North Carolina time, shall be deemed to have been received on the following Business Day and any applicable interest or fee shall continue to accrue.

SECTION 2.13. PAYMENT OF STAMP TAXES, ETC. The Borrower agrees to pay any present or future stamp, mortgage, value-added, court or documentary taxes or any other excise or property taxes, charges or similar levies imposed by any federal, state or local governmental body, agency or instrumentality (hereinafter referred to as "Other Applicable Taxes") relating to this Agreement, any of the other Transaction Documents or any recordings or filings made pursuant hereto and thereto and shall hold each of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Affected Parties and the Program Support Providers harmless from and against any and all liabilities with respect to or resulting from any delay or omission to pay such Other Applicable Taxes.

SECTION 2.14. SHARING OF PAYMENTS, ETC. If, other than as expressly provided elsewhere herein, any Note Purchaser shall obtain on account of the Notes owned by it any payment (whether voluntary, involuntary, through the exercise of any right of set-off, or otherwise) in excess of its Pro Rata Share (or other share contemplated hereunder), such Note Purchaser shall immediately
(a) notify the Administrative Agent of such fact, and (b) purchase from the other Note Purchasers such participations made by them as shall be necessary to cause such purchasing Note Purchaser to share the excess payment pro rata (based on the Pro Rata Share of each Note Purchaser) with each of them; provided, however, that if all or any portion of such excess payment is thereafter recovered from the purchasing Note Purchaser, such purchase shall to that extent be rescinded and each other Note Purchaser shall repay to the purchasing Note Purchaser the purchase price paid therefor, together with an amount equal to such paying Note Purchaser's ratable share (according to the proportion of (i) the amount of such paying Note Purchaser's required repayment to (ii) the total amount so recovered from the purchasing Note Purchaser) of any interest or other amount paid or payable by the purchasing Note Purchaser in respect of the total amount so recovered The Borrower agrees that any Note Purchaser so purchasing a participation from another Note Purchaser may, to the fullest extent permitted by law, exercise all its rights of payment (including the right of set-off) with respect to such participation as fully as if such Note Purchaser was the direct creditor of the Borrower in the amount of such participation. The Administrative Agent will keep records (which shall be conclusive and binding in the absence of manifest error) of participations purchased under this Section and will in each case notify each Agent following any such purchases or repayments.

SECTION 2.15. YIELD PROTECTION.

(a) If any Regulatory Change (including a change to Regulation D under the Securities Exchange Act of 1933, as amended):

(i) shall subject any Affected Party to any tax, duty or other charge with respect to any portion of the Obligations owned or funded by it or with

39

respect to its unused "Commitment" under the Program Support Agreement, as applicable (the "Unused Commitment") (other than taxes, duties or charges based on income or gross receipts), or shall change the basis of taxation (other than taxes based on income or gross receipts) of payments to the Affected Party of any yield on or reductions to the Obligations owed to or with respect to the Obligations funded in whole or in part by it or any other amounts due under this Agreement in respect of any portion of the Obligations owned by or funded by it or its obligations or rights, if any, to fund Note Purchases or in respect of its Unused Commitment (except for changes in the rate of tax on the overall net income or gross receipts of such Affected Party imposed by the United States of America, by the jurisdiction in which such Affected Party's principal executive office is located and, if such Affected Party's principal executive office is not in the United States of America, by the jurisdiction where such Affected Party's principal office in the United States is located);

(ii) shall impose, modify or deem applicable any reserve (including, without limitation, any reserve imposed by the Federal Reserve Board), special deposit or similar requirement against assets of any Affected Party, deposits or obligations with or for the account of any Affected Party or with or for the account of any Affiliate (or entity deemed by the Federal Reserve Board to be an affiliate) of an Affected Party, or credit extended to any Affected Party;

(iii) shall change the amount of capital maintained or required or requested or directed to be maintained by any Affected Party;

(iv) shall impose any other condition or expense affecting any portion of the Obligations owned or funded in whole or in part by any Affected Party, or its obligations or rights, if any, to pay any portion of the Unused Commitment or to provide funding therefor; or

(v) shall change the rate for, or the manner in which the Federal Deposit Insurance Corporation (or any successor thereto) assesses deposit insurance premiums or similar charges;

and the result of any of the foregoing is or would be:

(A) to increase the cost to or to impose a cost on an Affected Party funding or making or maintaining any portion of the Obligations, or any purchases, reinvestments or loans or other extensions of credit under the Program Support Agreement or any Transaction Document or any commitment of such Affected Party with respect to the foregoing;

(B) to reduce the amount of any sum received or receivable by an Affected Party under this Agreement, or under the Program Support Agreement or any Transaction Document with respect thereto; or

(C) in the sole determination of such Affected Party, to reduce the rate of return on the capital of an Affected Party as a consequence of

40

its obligations hereunder or under the Program Support Agreement or arising in connection herewith to a level below that which the Affected Party could otherwise have achieved;

then within 30 days after demand by such Affected Party (which demand shall be accompanied by a statement setting forth in reasonable detail the basis of such demand), the Borrower shall pay directly to such Affected Party such additional amount or amounts as will compensate such Affected Party for such additional or increased cost or such reduction; provided such additional amount or amounts shall not be payable with respect to any period in excess of 180 days prior to the date of demand by the Affected Party unless (1) the effect of the Regulatory Change is retroactive by its terms to a period prior to the date of the Regulatory Change, in which case any additional amount or amounts shall be payable for the retroactive period but only if the Affected Party provides its written demand not later than 180 days after the Regulatory Change; or (2) the Affected Party reasonably and in good faith did not believe the Regulatory Change resulted in such an additional or increased cost or such a reduction during such prior period.

(b) Each Affected Party will promptly notify the Borrower, the Trustee and the Administrative Agent of any event of which it has actual knowledge which will entitle such Affected Party to any compensation pursuant to this Section; provided, however, no failure or delay in giving such notification shall adversely affect the rights of any Affected Party to such compensation.

(c) In determining any amount provided for or referred to in this Section, an Affected Party may use any reasonable averaging or attribution methods that it (in its sole discretion exercised in good faith) shall deem applicable and which it applies on a consistent basis. Any Affected Party when making a claim under this Section shall submit to the Borrower and the Administrative Agent a statement as to such increased cost or reduced return (including calculation thereof in reasonable detail), which statement shall, in the absence of manifest error, be conclusive and binding upon the Borrower and the Administrative Agent.

SECTION 2.16. EXTENSION OF TERMINATION DATE. The Termination Date with respect to each Facility Group may be extended beyond May 14, 2004 by a written agreement among the Borrower, such Facility Agent and the Administrative Agent, with notice to the Trustee, the Eligible Lender Trustee, Moody's and S&P. In the event this Agreement is renewed, no renewal fee will be charged on each renewal prior to the third anniversary of the date of this Agreement.

SECTION 2.17. SERVICER ADVANCES. In the event that, on the Remittance Date relating to any Collection Period, the amount on deposit in the Collection Account which is allocable to the payment of Carrying Costs due and payable on such Remittance Date is not sufficient to pay such Carrying Costs, any Servicer which is an Affiliate of the Borrower may make an advance in an amount equal to such insufficiency to the extent it believes such Servicer Advance will be recoverable.

SECTION 2.18. PREFUNDING OF ADVANCES. In order to allow the Lenders to raise funds in economical denominations and less frequently than daily, the Borrower may request the Lenders

41

to purchase Notes in order to pre-fund an amount (up to its Pro Rata Share of the Maximum Financing Amount) to be deposited into the Collection Note Purchase Subaccount. The Borrower shall follow the same procedures for any such pre-funding as for any other note purchase under Section 2.02 hereof. The proceeds from such pre-funding shall be deposited into the Collection Note Purchase Subaccount of the Collection Account and the Borrower may draw against such pre-funding amount on any Business Day (provided a Termination Date has not occurred) to finance Eligible Loans pursuant to Section 2.05(d) hereof. Upon the occurrence of a Termination Event or a Potential Termination Event, the Administrative Agent may direct amounts on deposit in the Collection Note Purchase Account be used to redeem Notes.

ARTICLE III

THE NOTES

SECTION 3.01. FORM OF NOTES GENERALLY.

(a) The Senior Notes shall be in substantially the form set forth in Exhibit H hereto in each case with such appropriate insertions, omissions, substitutions and other variations as are required or permitted by this Agreement, and may have such letters, numbers or other marks of identification and such legends or endorsements placed thereon as may, consistently herewith, be determined by the officers executing such Senior Notes, as evidenced by their execution of the Senior Notes. The Subordinate Notes shall be in substantially the form set forth in Exhibit I hereto in each case with such appropriate insertions, omissions, substitutions and other variations as are required or permitted by this Agreement, and may have such letters, numbers or other marks of identification and such legends or endorsements placed thereon as may, consistently herewith, be determined by the officers executing such Subordinate Notes, as evidenced by their execution of the Subordinate Notes.

(b) The Notes shall be printed.

(c) The Notes shall be issuable only in registered form and with a maximum aggregate principal amount that, when aggregated with the maximum aggregate principal amounts of each other Outstanding Note, will equal the Maximum Financing Amount. One Senior Note in a maximum aggregate principal amount equal to ninety-five percent (95%) of the Commitment of each Facility Group shall be registered in the name of the Facility Agent for such Facility Group, and one Subordinate Note in a maximum aggregate principal amount equal to five (5%) of the Commitment of each Facility Group shall be registered in the name of the Facility Agent for such Facility Group. Note Purchases by an Facility Group shall increase the Outstanding principal amount of the Senior Note or Subordinate Note, as appropriate, of such Facility Group pursuant to Section 2.01 hereof. Payments of principal on a Senior Note or Subordinate Note, as appropriate, of a Facility Group shall decrease the principal amount of such Senior Note or Subordinate Note of such Facility Group.

(d) All Notes shall be substantially identical except as to maximum denomination and except as may otherwise be provided in or pursuant to this Section.

42

SECTION 3.02. SECURITIES LEGEND. Each Note issued hereunder will contain the following legend limiting sales to "Qualified Institutional Buyers" within the meaning of Rule 144A under the Securities Act:

THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), AND HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR REGULATORY AUTHORITY OF ANY STATE. THIS NOTE HAS BEEN OFFERED AND SOLD PRIVATELY. THE REGISTERED OWNER HEREOF ACKNOWLEDGES THAT THESE SECURITIES ARE "RESTRICTED SECURITIES" THAT HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT AND AGREES FOR THE BENEFIT OF THE ISSUER AND ITS AFFILIATES THAT THESE SECURITIES MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERMITTED ASSIGNEE WHOM THE SELLER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE SECURITIES ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A OR (B) TO A PERMITTED ASSIGNEE PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE), OR (C) TO A PERMITTED ASSIGNEE PURSUANT TO ANY OTHER EXEMPTION FROM THE REGISTRATION REQUIREMENTS UNDER SECTION 5 OF THE SECURITIES ACT, AND IN EACH CASE IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES OR ANY OTHER JURISDICTION.

SECTION 3.03. PRIORITY.

(a) Except as specifically provided herein, the payment of the principal of and Carrying Costs on the Subordinate Notes is fully subordinated to the payment of the principal of and Carrying Costs on the Senior Notes.

(b) Subject to subsection (a) of this Section, all Senior Notes issued under this Agreement shall be in all respects equally and ratably entitled to the benefits hereof and secured by the Pledged Collateral without preference, priority or distinction on account of the actual time or times of authentication and delivery, all in accordance with the terms and provisions of this Agreement. Payments of Carrying Costs on the Senior Notes shall be made pro rata among all Outstanding Senior Notes based on the amount of Carrying Costs owed on such Senior Notes, without preference or priority of any kind. Payments of principal on the Senior Notes shall be made pro rata among all Outstanding Senior Notes, without preference or priority of any kind.

(c) Subject to subsection (a) of this Section, all Subordinate Notes issued under this Agreement shall be in all respects equally and ratably entitled to the benefits hereof and secured by the Pledged Collateral without preference, priority or distinction on account of the actual time or times of authentication and delivery, all in accordance

43

with the terms and provisions of this Agreement. Payments of Carrying Costs on the Subordinate Notes shall be made pro rata among all Outstanding Subordinate Notes based on the amount of Carrying Costs owed on such Subordinate Notes, without preference or priority of any kind. Payments of principal on the Subordinate Notes shall be made pro rata among all Outstanding Subordinate Notes, without preference or priority of any kind.

SECTION 3.04. EXECUTION, DELIVERY AND DATING.

(a) The Notes shall be executed on behalf of the Borrower by any of the Authorized Officers of the Borrower. The signature of any of these officers on the Notes may be manual or facsimile.

(b) The Notes bearing the manual or facsimile signatures of individuals who were at any time Authorized Officers of the Borrower shall bind the Borrower, notwithstanding that such individuals or any of them have ceased to hold such offices prior to the authentication and delivery of such Notes or did not hold such offices at the date of such Notes.

(c) Each Note shall be dated the date of its execution.

SECTION 3.05. REGISTRATION, REGISTRATION OF TRANSFER AND EXCHANGE, TRANSFER RESTRICTIONS.

(a) The Borrower shall cause to be kept a register (the "Note Register") in which, subject to such reasonable regulations as it may prescribe, the Borrower shall provide for the registration of Notes and for the transfers of the Notes. The Trustee shall serve as "Note Registrar" for the purpose of registering Notes and transfers of the Notes as herein provided.

(b) Upon surrender for registration of transfer of any Note at the office or agency of the Borrower to be maintained as provided in Section 5.01(i) hereof, the Borrower shall execute and deliver in the name of the designated transferee or transferees, one or more new Notes of any authorized denominations and of a like tenor and aggregate principal amount.

(c) At the option of the Registered Owner, Notes may be exchanged for other Notes of the same series and of like tenor in a maximum principal amount consistent with Section 3.01 (c) hereof, upon surrender of the Notes to be exchanged at such office or agency. Whenever any Notes are so surrendered for exchange, the Borrower shall execute and deliver the Notes which the Registered Owner making the exchange is entitled to receive.

(d) All Notes issued upon any registration of transfer or exchange of Notes shall be the valid obligations of the Borrower, evidencing the same debt, and entitled to the same benefits under this Agreement, as the Notes surrendered upon such registration of transfer or exchange.

44

(e) Every Note presented or surrendered for registration of transfer or for exchange shall (if so required by the Borrower or the Trustee) be duly endorsed, or be accompanied by a written instrument of transfer in form satisfactory to the Borrower and the Note Registrar duly executed, by the Registered Owner thereof or his attorney duly authorized in writing with such signature guaranteed by a commercial bank or trust company, or by a member firm of a national securities exchange, and such other documents as the Trustee may require. The Borrower shall notify the Trustee, as the Note Registrar, of each transfer or exchange of Notes.

(f) No service charge shall be made for any registration of transfer or exchange of Notes, but the Borrower or the Trustee may require payment of a sum sufficient to cover any tax or other governmental charge that may be imposed in connection with any registration of transfer or exchange of Notes.

(g) No Registered Owner of a Note shall transfer its Note unless such transfer is made (i) in accordance with (A) Rule 144A under the Securities Act, (B) an exemption from registration provided by Rule 144 under the Securities Act (if available) or any other exemption from the registration requirements under Section 5 of the Securities Act, provided the Borrower is provided an Opinion of Counsel that such transfer is so exempt, and (C) the registration and qualification requirements (or any applicable exemptions therefrom) under applicable state securities laws and (ii) pursuant to Section 11.04 hereof. The Trustee, as Note Registrar, shall not have any duty to verify that any transfer of the Notes was made in compliance to this subsection (g).

(h) Each Registered Owner of the Notes, by its acceptance thereof, will be deemed to have acknowledged, represented and agreed with the Borrower, the Trustee and the Note Registrar that it (i) is a qualified institutional buyer within the meaning of Rule 144A under the Securities Act, (ii) is aware that the sale is being made in reliance on an exemption from registration under the Securities Act and (iii) is acquiring the Notes for its own account or for the account of a qualified institutional buyer.

(i) The Notes may not be sold or transferred to, and each purchaser by its purchase of the Notes shall be deemed to have represented and covenanted that it is not acquiring the Notes for or on behalf of, and will not transfer the Notes to, any pension or welfare plan as defined in Section 3 of ERISA, any plan as defined in Section 4975 of the Code, or any entity whose underlying assets are deemed to include plan assets by reason of a plan's investment in such entity.

(j) Any transfer, resale, pledge or other transfer of the Notes contrary to the restrictions set forth above shall be deemed void ab initio by the Borrower and Note Registrar.

SECTION 3.06. MUTILATED, DESTROYED, LOST AND STOLEN NOTES. If any mutilated Note is surrendered to the Trustee, the Borrower shall execute and deliver in exchange therefor a new Note of the same series and of like tenor and maximum principal amount and bearing a number not contemporaneously outstanding. If there shall be delivered to the Borrower (a) evidence to the Borrower's satisfaction of the destruction, loss or theft of any Note and (b) such security or

45

indemnity as may be required by them to hold the Borrower and any of its agents, including the Trustee, harmless, then, in the absence of notice to the Borrower that such Note has been acquired by a bona fide purchaser, the Borrower shall execute and deliver, in lieu of any such destroyed, lost or stolen Note, a new Note of the same series and of like tenor and principal amount and maximum principal amount and bearing a number not contemporaneously outstanding.

In case any such mutilated, destroyed, lost or stolen Note has become or is about to become due and payable, the Borrower in its discretion may, instead of issuing a new Note, pay such Note.

Upon the issuance of any new Note under this Section, the Borrower may require the payment of a sum sufficient to cover any tax or other governmental charge that may be imposed in relation thereto and any other expenses (including the fees and expenses of the Note Registrar) connected therewith.

Every new Note issued pursuant to this Section in lieu of any destroyed, lost or stolen Note shall constitute an original additional contractual obligation of the Borrower, whether or not the destroyed, lost or stolen Note shall be at any time enforceable by anyone, and shall be entitled to all the benefits of this Agreement equally and proportionately with any and all other Notes duly issued hereunder.

The provisions of this Section are exclusive and shall preclude (to the extent lawful) all other rights and remedies with respect to the replacement or payment of mutilated, destroyed, lost or stolen Notes.

SECTION 3.07. PERSONS DEEMED OWNERS. Prior to due presentment of a Note for registration of transfer, the Borrower, the Trustee and any agent of the Borrower or the Trustee may treat the Person in whose name such Note is registered as the absolute owner of such Note for the purpose of receiving payment of principal of and Carrying Costs on such Note and for all other purposes whatsoever, whether or not such Note be overdue, and none of the Borrower, the Trustee or any agent of the Borrower or the Trustee shall be affected by notice to the contrary.

SECTION 3.08. CANCELLATION. Subject to Section 3.04(b) hereof, all Notes surrendered for payment, prepayment in whole, registration of transfer or exchange shall, if surrendered to any Person other than the Borrower, be delivered to the Borrower and shall be promptly cancelled by the Borrower. Subject to Section 3.04(b) hereof, the Borrower may at any time cancel any Notes previously delivered hereunder which the Borrower may have acquired in any manner whatsoever, and may cancel any Notes previously executed hereunder which the Borrower has not issued and sold. No Notes shall be executed and delivered in lieu of or in exchange for any Notes cancelled as provided in this Section, except as expressly permitted by this Agreement. All cancelled Notes held by the Borrower shall be held or destroyed by the Borrower in accordance with its standard retention or disposal policy as in effect at the time.

SECTION 3.09. LIMITED OBLIGATIONS. Notwithstanding any other provision hereof, the Notes issued by the Borrower hereunder shall be special, limited obligations of the Borrower

46

payable solely from the Pledged Collateral pursuant to this Agreement, and does not constitute a general obligation of the Borrower.

SECTION 3.10. ASSIGNMENT BY THE BANK OF AMERICA CONDUIT LENDER TO ITS RELATED ALTERNATE LENDERS.

(a) ASSIGNMENT AMOUNTS. If the Bank of America Facility Agent on behalf of the Bank of America Conduit Lender so elects, the Bank of America Conduit Lender shall assign, effective on the Assignment Date referred to below, all or such portions as may be elected by the Bank of America Conduit Lender of its interest in its Notes at such time to its related Bank of America Alternate Lenders; provided, however, that no such assignment shall take place pursuant to this Section at a time when an Event of Bankruptcy with respect to the Bank of America Conduit Lender exists. No further documentation or action on the part of the Bank of America Conduit Lender shall be required to exercise the rights set forth in the immediately preceding sentence, other than the giving of the notice by the Bank of America Facility Agent on behalf of the Bank of America Conduit Lender referred to above and the delivery by the Bank of America Facility Agent of a copy of such notice to each related Bank of America Alternate Lender (the date of the receipt by the Bank of America Facility Agent of any such notice being the "Assignment Date"). Each Bank of America Alternate Lender in the Bank of America Facility Group hereby agrees, unconditionally and irrevocably and under all circumstances, without setoff, counterclaim or defense of any kind, to pay the full amount of its Assignment Amount on such Assignment Date to the Bank of America Conduit Lender in immediately available funds to an account designated by the Bank of America Facility Agent. Upon payment of its Assignment Amount, each Bank of America Alternate Lender shall acquire an interest in the Note equal to its pro rata share (based on the outstanding portions of the Note funded by it) of the Alternate Lender Percentage thereof.

(b) RECOVERY OF NET INVESTMENT. In the event that the aggregate of the Assignment Amounts paid by the Bank of America Alternate Lenders pursuant to subsection (a) of this Section on any Assignment Date occurring is less than the principal balance of the Notes of the Bank of America Bank of America Conduit Lender on such Assignment Date, then to the extent payments are thereafter received by the Bank of America Facility Agent hereunder in respect of such Note in excess of the aggregate of the unrecovered Assignment Amounts funded by the Bank of America Alternate Lenders, such excess shall be remitted by the Bank of America Facility Agent to the Bank of America Conduit Lender.

ARTICLE IV

CONDITIONS TO NOTE PURCHASES

SECTION 4.01. CONDITIONS PRECEDENT TO INITIAL ISSUANCE. The initial Issuance of Notes hereunder is subject to the condition precedent that the Administrative Agent shall have received on or before the Note Purchase Date the documents and opinions listed in Exhibit G hereto, in form and substance satisfactory to the Administrative Agent.

47

SECTION 4.02. CONDITIONS PRECEDENT TO ALL NOTE PURCHASES. Each Note Purchase (including the initial Note Purchase) shall be subject to the further conditions precedent that:

(a) The Eligible Loans are (i) purchased pursuant to a Student Loan Purchase Agreement in the form of Exhibit A or Exhibit F hereto and a schedule of the Eligible Loans to be financed and copies of all schedules, opinions, financing statements, releases and other documents required to be delivered by the applicable Seller are delivered to the Trustee and, if requested by the Administrative Agent, to the Administrative Agent, or (ii) transferred by the Borrower from another financing of the Borrower and a schedule of the Eligible Loans to be transferred and copies of all schedules, opinions, financing statements, releases and other documents required to be delivered by the Borrower are delivered to the Trustee and, if requested by the Administrative Agent, to the Administrative Agent;

(b) On or prior to the Business Day prior to the Note Purchase Date, the Borrower shall have delivered to the Administrative Agent and the Trustee (i) copies of the relevant Student Loan Purchase Agreement, together with a schedule of the Eligible Loans to be financed and copies of all schedules, opinions, financing statements and other documents required to be delivered by the applicable Seller as a condition of purchase thereunder (provided, however, that the schedule of Eligible Loans to be financed shall be provided to the Administrative Agent only if requested by the Administrative Agent) and
(ii) a request for a Note Purchase in the form and at the time required in Section 2.02(b) hereof;

(c) on the Note Purchase Date, the following statements shall be true, and the Borrower by accepting the amount of such Note Purchase shall be deemed to have certified that:

(i) the representations and warranties contained in Article V hereof are correct on and as of such day as though made on and as of such date;

(ii) no event has occurred and is continuing, or would result from such Issuance, which constitutes a Termination Event or a Potential Termination Event;

(iii) on and as of such day, the amount of such Issuance will not exceed the Maximum Note Purchase Amount and, after giving effect to such Issuance, the Aggregate Note Balance will not exceed the Maximum Financing Amount;

(iv) there has been no Material Adverse Effect with respect to the Pledged Collateral;

(v) no law or regulation shall prohibit, and no order, judgment or decree of any Official Body shall prohibit or enjoin, the making of such Note Purchases in accordance with the provisions hereof; and

48

(vi) the amount of money equal to any shortfall in the Reserve Account Requirement on such date is deposited in the Reserve Account on such date from the proceeds of such Issuance; and

(d) on the Note Purchase Date, the Senior Notes are rated "AAA" by Standard & Poor's Ratings Services and the Subordinate Notes are rated "A" by Standard & Poor's Ratings Services.

ARTICLE V

REPRESENTATIONS AND WARRANTIES

SECTION 5.01. GENERAL REPRESENTATIONS AND WARRANTIES OF THE BORROWER. The Borrower represents and warrants for the benefit of the Trustee and the Secured Creditors as follows on the Closing Date, on the date of each Issuance and on each Reporting Date:

(a) The Borrower is a corporation duly organized, validly existing and in good standing under the laws of the State of Nebraska and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified.

(b) The execution, delivery and performance by the Borrower of this Agreement and all Transaction Documents to be delivered by it in connection herewith or therewith, including the Borrower's use of the proceeds of Note Purchases, are within the Borrower's organizational powers, (i) have been duly authorized by all necessary organizational action, (ii) do not contravene (A) the Borrower's articles of incorporation or bylaws; (B) any law, rule or regulation applicable to the Borrower; (C) any contractual restriction binding on or affecting the Borrower or its property; or (D) any order, writ, judgment, award, injunction or decree binding on or affecting the Borrower or its property, (iii) do not result in a breach of or constitute a default under any indenture, agreement, lease or other instrument to which the Borrower is a party, and (iv) do not result in or require the creation of any lien, security interest or other charge or encumbrance upon or with respect to any of its properties (other than in favor of the Trustee for the benefit of the Secured Creditors with respect to the Pledged Collateral); and no transaction contemplated hereby or by the other Transaction Documents to which it is a party requires compliance with any bulk sales act or similar law. This Agreement and the other Transaction Documents to which it is named as a party have each been duly executed and delivered by the Borrower. The Notes have been duly and validly authorized and when executed and paid for in accordance with the terms of this Agreement, will be duly and validly issued and Outstanding, and will be entitled to the benefits of this Agreement.

(c) No authorization, consent, license or approval or other action by, and no notice to or filing with, any Official Body is required for the due execution, delivery and performance by the Borrower of this Agreement or any other Transaction Document to which it is a party, except for the filing of certain UCC financing statements, all of which financing statements have been duly filed and are in full force and effect.

49

(d) This Agreement and each other Transaction Document to which the Borrower is a party constitute the legal, valid and binding obligations of the Borrower enforceable against the Borrower in accordance with their respective terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors and (ii) general principles of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Borrower, threatened, action or proceeding affecting the Borrower before any Official Body that may have a Material Adverse Effect. Since December 31, 2002, there has been no Material Adverse Effect.

(f) No proceeds of any Note Purchases will be used by the Borrower (i) to acquire any security in any transaction which is subject to Section 13 or 14 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), (ii) to acquire any equity security of a class which is registered pursuant to Section 12 of the Exchange Act or
(iii) for any other purpose that violates applicable law, including Regulation U of the Federal Reserve Board.

(g) The Pledged Collateral shall, at all times, be owned by the Borrower (or with respect to the Financed Loans, by and through the Eligible Lender Trustee as its Eligible Lender) free and clear of any Adverse Claim, and the Trustee, for the benefit of the Secured Creditors, has a valid and perfected first priority security interest in such Pledged Collateral. No effective financing statement or other instrument similar in effect covering any Pledged Collateral shall at any time be on file in any recording office except such as may be filed in favor of the Trustee relating to this Agreement.

(h) No Valuation Report (to the extent that information contained therein is supplied by the Borrower), information, exhibit, financial statement, document, book, record or report furnished or to be furnished by or on behalf of the Borrower to the Affected Parties in connection with this Agreement (including the Monthly Report) is or will be inaccurate in any material respect as of the date it is or shall be dated or (except as otherwise disclosed in writing) as of the date so furnished, and no such document contains or will contain any material misstatement of fact or omits or shall omit to state a material fact necessary to make the statements contained therein not misleading.

(i) The principal place of business and chief executive office of the Borrower and the office where the Borrower keeps all the Records are located at the address of the Borrower referred to in
Section 11.02 hereof or such other location as the Borrower shall have given notice of to the Administrative Agent pursuant to Section 6.10 hereof.

(j) The Borrower has no trade names, fictitious names, assumed names or "doing business as" names or other names under which it has done or is doing business. Within the last five (5) years, other than the change of its name from NEBHELP, INC. to Nelnet Education Loan Funding, Inc., the Borrower has not changed its name, merged with or into or consolidated with any other Person or been the subject of any proceeding under the Bankruptcy Code.

50

(k) The Borrower is Solvent at the time of (and immediately after) each "Note Purchase" and each purchase of Eligible Loans made by the Borrower. The Borrower has given reasonably equivalent value to the applicable Seller in consideration for the transfer to it of the Financed Loans from such Seller, and each such transfer shall not have been made for or on account of an antecedent debt owed by such Seller to it and no such transfer is or may be voidable under any section of the Bankruptcy Code.

(1) The Borrower is not an "investment company" or a company "controlled" by an "investment company," within the meaning of the Investment Company Act of 1940, as amended. The Borrower is not a "holding company," or a subsidiary or affiliate of a "holding company," within the meaning of the Public Utility Holding Company Act of 1935.

(m) The Borrower has directed (or caused to be directed) all Servicers and Subservicers to transmit Collections on the Financed Loans and the other Pledged Collateral to the Trustee for deposit to the Collection Account.

(n) All representations and warranties of the Borrower set forth in the Transaction Documents to which it is a party are true and correct in all material respects and it hereby makes each such representation and warranty to, and for the benefit of, the Secured Creditors as if the same were set forth in full herein.

(o) Each Student Loan to be financed with the proceeds of any Note Purchase constitutes an Eligible Loan as of the date of such Note Purchase and is purchased, or was previously purchased by the Borrower, from a Seller pursuant to a Student Loan Purchase Agreement. Each Financed Loan represented as an Eligible Loan in a Monthly Report or included in the calculation of Asset Coverage Ratio in fact satisfies at such time the definition of "Eligible Loan."

(p) The Borrower is not in violation of, or default under, any law, rule, regulation, order, writ, judgment, award, injunction or decree binding upon it or affecting the Borrower or its property or any indenture, agreement, lease or instrument.

(q) The Borrower has incurred no Debt and has no other obligation or liability, other than normal trade payables, which is not a limited obligation of the Borrower, payable solely from a discrete and specific pool of collateral (which does not include any of the Pledged Collateral).

(r) The sale of the Notes pursuant to this Agreement will not require the registration of the Notes under the Securities Act of 1933, as amended.

(s) The Notes will be characterized as debt for federal income tax purposes. The Borrower has (i) timely filed all tax returns (federal, state and local) required to be filed, (ii) paid or made adequate provision for the payment of all taxes, assessments and other governmental charges and (iii) accounted for the sale of the Financed Loans under the Student Loan Purchase Agreements in its books and financial statements consistent with GAAP.

51

(t) No steps have been taken by any Person to terminate any Benefit Plan the assets of which are not sufficient to satisfy all of its benefit liabilities (as determined under Title IV of ERISA), no contribution failure has occurred with respect to any Benefit Plan sufficient to give rise to a lien under Section 302(f) of ERISA, and each Benefit Plan has been administered in all material respects in compliance with its terms and applicable provision of ERISA and the Code.

(u) Each agreement (each, an "Other Debt Agreement") to which the Borrower is a party and pursuant to which the Borrower issues debt securities contains (or, in the case of certain debt securities issued prior to the date hereof which are insured by a financial guaranty insurance company, the applicable insurance documents contain)
(i) a provision whereby each creditor under such Other Debt Agreement (or insurer, in the circumstances described above) covenants and agrees not to institute against or join any other person or entity in instituting against Borrower any bankruptcy or other similar proceedings under the laws of the United States or any state, and (ii) contains a provision whereby each creditor under such Other Debt Agreement (or insurer, in the circumstances described above) (A) agrees that the obligations of the Borrower thereunder are limited recourse obligations payable solely out of the specific collateral pledged to secure such obligations (the "Other Assets") and (B) disclaims any rights to any collateral other than the Other Assets and acknowledges that to the extent regardless of such disclaimer that it has an interest in any other collateral (including the Pledged Collateral) (the "Other Collateral"), such interest is expressly subordinated to the indefeasible payment in full of the obligations of the Borrower (including the Obligations of the Borrower under the Transaction Documents) which, under the terms of the relevant documents related to such Other Collateral, are entitled to be paid from, entitled to the benefit of, or otherwise secured by such Other Collateral.

(v) The Borrower shall comply with all of the terms and provisions of its Articles of Incorporation.

SECTION 5.02. REPRESENTATIONS OF THE BORROWER REGARDING THE TRUSTEE'S SECURITY INTEREST. The Borrower hereby represents and warrants for the benefit of the Trustee and the Secured Creditors as follows:

(a) This Agreement creates a valid and continuing security interest (as defined in the applicable Uniform Commercial Code in effect in the State of Nebraska) in the Pledged Collateral in favor of the Trustee, which security interest is prior to all other liens, charges, security interests, mortgages or other encumbrances, and is enforceable as such as against creditors of and purchasers from the Borrower.

(b) The Higher Education Act deems the Financed Loans to constitute "accounts" within the meaning of the applicable UCC for purposes of perfecting a security interest in the Financed Loans.

(c) The Borrower, by and through the Eligible Lender Trustee as its Eligible Lender, owns and has good and marketable title to the Financed Loans free and clear of any Adverse Claim.

52

(d) The Borrower has caused the filing of all appropriate financing statements in the proper filing office in the appropriate jurisdictions under applicable law in order to perfect the security interest in the Financed Loans granted to the Trustee hereunder.

(e) All executed copies of each Student Loan Note that constitute or evidence the Financed Loans have been delivered to the Trustee (or its agent or bailee pursuant to a Servicing Agreement, a Subservicing Agreement or a Custodian Agreement).

(f) Other than the security interest granted to the Trustee pursuant to this Agreement, the Borrower has not pledged, assigned, sold, granted a security interest in, or otherwise conveyed any of the Financed Loans. The Borrower has not authorized the filing of and is not aware of any financing statements against the Borrower that include a description of collateral covering the Financed Loans other than any financing statement relating to the security interest granted to the Trustee hereunder or that has been terminated. The Borrower is not aware of any judgment or tax lien filings against the Borrower.

(g) The Borrower is a "registered organization" (as defined in Section 9-102(a)(70) of the UCC) formed in the State of Nebraska and, for purposes of Article 9 of the UCC, the Borrower is located in the State of Nebraska.

SECTION 5.03. REPRESENTATIONS OF THE ELIGIBLE LENDER TRUSTEE. The Eligible Lender Trustee hereby represents and warrants for the benefit of the Trustee and the Secured Creditors as follows:

(a) It is a national banking association duly organized and validly existing in good standing under the laws of the United States. It has all requisite corporate power and authority to execute and deliver this Agreement.

(b) It is an "eligible lender" as such term is defined in
Section 435(d) of the Higher Education Act.

ARTICLE VI

GENERAL COVENANTS OF THE BORROWER

SECTION 6.01. GENERAL COVENANTS.

(a) COMPLIANCE WITH LAWS; PRESERVATION OF CORPORATE EXISTENCE. The Borrower will comply in all material respects with all applicable laws, rules, regulations and orders and preserve and maintain its legal existence, and will preserve and maintain its rights, franchises, qualifications and privileges in all material respects.

(b) SALES, LIENS, ETC. Except as otherwise provided herein, the Borrower will not (nor will it permit the Eligible Lender Trustee to) sell, assign (by operation of law or otherwise) or otherwise dispose of, or create or suffer to exist any Adverse Claim upon or with respect to, any Pledged Collateral.

53

(c) GENERAL REPORTING REQUIREMENTS. The Borrower will provide to the Administrative Agent the following:

(i) as soon as available and in any event within 120 days after the end of each fiscal year of the Borrower and Nelnet, Inc., a copy of the balance sheet of the Borrower and Nelnet Inc. and the related statements of income, beneficial interest holders' (or securityholders') equity and cash flows for such year, each prepared in accordance with GAAP consistently applied and duly certified by nationally recognized independent certified public accountants selected by the Borrower;

(ii) as soon as available and in any event within 45 days after the end of each fiscal quarter of the Borrower and Nelnet, Inc., a copy of an unaudited balance sheet of the Borrower and Nelnet, Inc. and the related statements of income, beneficial interest holders' (or securityholders') equity and cash flows for such fiscal quarter, each prepared in accordance with GAAP consistently applied;

(iii) as soon as possible and in any event within three days after the occurrence of each Termination Event and each Potential Termination Event, a statement of the Borrower setting forth details of such Termination Event or Potential Termination Event and the action which the Borrower has taken and proposes to take with respect thereto;

(iv) promptly following receipt thereof, to the extent requested by the Administrative Agent, copies of all financial statements, settlement statements, portfolio and other material reports, notices, disclosures, certificates and other written material delivered or made available to the Borrower by any Person pursuant to the terms of any Transaction Document;

(v) promptly following the Administrative Agent's request therefor, such other information respecting the Financed Loans and the other Pledged Collateral or the conditions or operations, financial or otherwise, of the Borrower as the Administrative Agent may from time to time reasonably request;

(vi) with respect to each Guarantor, promptly after receipt thereof as made available to the Borrower after request therefor, copies of any audited financial statements of such Guarantor certified by an independent certified public accounting firm and a written statement setting forth the Trigger Rate of such Guarantor and the source of the Borrower's representation thereof;

(vii) with respect to each Servicer and Subservicer and promptly after receipt thereof after a good faith effort to obtain such material is made by the Borrower, (A) copies of any annual audited financial statements of such Servicer or Subservicer, certified by an independent certified public accounting firm, (B) on an annual basis within 30 days after receipt thereof, copies of SAS 70 reports for such Servicer or Subservicer, or, if not available, the annual compliance audit for each Servicer and Subservicer required by

54

Section 428(b)(l)(4) of the Higher Education Act and (C) to the extent not included in the financial information provided pursuant to clauses (A) and (B) above, such Servicer's or Subservicer's net dollar loss for the year due to servicing errors;

(viii) upon request, a Schedule of Financed Loans;

(ix) as soon as available and in any event within 120 days after the end of each fiscal year of Nelnet, Inc., copies of consolidated financial statements for it and its consolidated subsidiaries prepared in accordance with generally accepted accounting principles, duly certified by independent certified public accountants of recognized standing selected by it, including consolidating statements;

(x) promptly after the filing or receiving thereof, copies of all reports and notices with respect to any Reportable Event defined in Article IV of ERISA or with respect to the termination of any Benefit Plan which the Borrower or any of its ERISA Affiliates files under ERISA with the Internal Revenue Service, the Pension Benefit Guarantee Corporation or the U.S. Department of Labor or which the Borrower or any of its ERISA Affiliates receives from the Pension Benefit Guarantee Corporation;

(xi) immediately upon becoming aware of a Servicer Default, the default by a Subservicer under a Subservicing Agreement or a Material Adverse Effect, written notice thereof;

(xii) as soon as possible and in any event within three Business Days of the Borrower's actual knowledge thereof, written notice of (A) any litigation, investigation or proceeding which may exist at any time which could have a Material Adverse Effect; and (B) any material adverse development in previously disclosed litigation, including in each case, if known to the Borrower, any of the same against a Servicer or Subservicer;

(xiii) promptly after the occurrence thereof, written notice of changes in the Higher Education Act or any other law of the United States that could have a Material Adverse Effect or could materially and adversely affect (A) the ability of a Servicer to perform its obligations under its Servicing Agreement, (B) the ability of a Subservicer to perform its obligations under its Subservicing Agreement, or
(C) the collectibility or enforceability of a material amount of the Financed Loans, or any Guarantee Agreement or Federal Reimbursement Contract with respect to a material amount of Financed Loans;

(xiv) upon request, copies of the information required to be delivered pursuant to Rule 144A(d)(4) under the Securities Act in order to permit compliance with Rule 144A in connection with assignments of Notes; and

(xv) promptly, notice of any change in the accountants or accounting policy of the Borrower or Nelnet, Inc.

55

(d) AUDITS. The Administrative Agent shall have the right at any time to cause the books of the Borrower or Nelnet, Inc. to be audited by a firm of nationally recognized independent certified public accountants acceptable to the Borrower. The Borrower shall, at any time and from time to time during regular business hours, as requested by the Administrative Agent permit the Administrative Agent, or its agents or representatives, (i) to examine and make copies of and take abstracts from all books, records and documents (including computer tapes and disks) relating to the Pledged Collateral and (ii) to visit the offices and properties of the Borrower for the purpose of examining such materials described in clause (i) above, and to discuss matters relating to the Pledged Collateral or the Borrower's performance hereunder and under the other Transaction Documents with any of the officers, directors, employees or independent public accountants of the Borrower having knowledge of such matters. All reasonable expenses incurred by the Administrative Agent in conducting such audits or inspections and any audits or inspections under Section 2(d) of the Portfolio Administration Agreement shall be paid as an Obligation of the Borrower pursuant to Section 2.05(b)(xvi) hereof.

(e) MERGER, ETC. The Borrower will not merge or consolidate with, or convey, transfer, lease or otherwise dispose of (whether in one transaction or in a series of transactions), all or substantially all of its assets (whether now owned or hereafter acquired), or acquire all or substantially all of the assets or capital stock or other ownership interest of any Person, other than, with respect to asset dispositions, in connection herewith. The Borrower shall not form or create any subsidiary without the consent of the Administrative Agent.

(f) NATURE OF BUSINESS. The Borrower will engage in no business other than (i) purchases, sales and financings of Eligible Loans and (ii) the other transactions permitted or contemplated by this Agreement and its articles of incorporation and bylaws as they exist on the Closing Date, or as amended with the consent of the Administrative Agent.

(g) TRANSACTION DOCUMENTS. The Borrower (i) will take all action necessary to perfect, protect and more fully evidence the ownership interest of the Borrower and the first priority perfected security interest of the Trustee in favor of the Secured Creditors in the Financed Loans and Collections with respect thereto and in the other Pledged Collateral and the Transaction Documents including, without limitation, (A) filing and maintaining effective financing statements (Form UCC-1) in all necessary or appropriate filing offices; (B) filing continuation statements, amendments or assignments with respect thereto in such filing offices; (C) filing amendments, releases and terminations with respect to filed financing statements, as necessary; and (D) executing or causing to be executed such other instruments or notices as may be necessary or appropriate; and (ii) will take all additional action to perfect, protect and fully evidence the first priority security interest of the Trustee, for the benefit of the Secured Creditors, in the Financed Loans and other Pledged Collateral related thereto.

(h) MAINTENANCE OF SEPARATE EXISTENCE. The Borrower will do all things necessary to maintain its existence as a Nebraska corporation separate and apart from all Affiliates of the Borrower, including, without limitation, (i) practicing and adhering to

56

corporate formalities, such as maintaining appropriate books and records; (ii) maintaining two Persons who are Independent Directors;
(iii) owning or leasing pursuant to written leases all office furniture and equipment necessary to operate its business; (iv) refraining from (A) guaranteeing or otherwise becoming liable for any obligations of any of its Affiliates, (B) having obligations guaranteed by its Affiliates, (C) holding itself out as responsible for debts of any of its Affiliates or for decisions or actions with respect to the affairs of any of its Affiliates, and (D) being directly or indirectly named as a direct or contingent beneficiary or loss payee on any insurance policy of any Affiliate; (v) maintaining all of its deposit and other bank accounts and all of its assets separate from those of any other Person; (vi) maintaining all of its financial records separate and apart from those of any other Person; (vii) compensating all its employees, officers, directors, consultants and agents for services provided to it by such Persons, or reimbursing any of its Affiliates in respect of services provided to it by employees, officers, directors, consultants and agents of such Affiliate, out of its own funds; (viii) accounting for and managing all of its liabilities separately from those of any of its Affiliates, including, without limitation, payment directly by the Borrower of all payroll, accounting and other administrative expenses and taxes; (ix) allocating, on an arm's-length basis, all shared operating services, leases and expenses, including, without limitation, those associated with the services of shared consultants and agents and shared computer equipment and software; (x) refraining from paying dividends or making distributions, loans or other advances to any of its Affiliates more frequently than once during any calendar month and, in each case, as duly authorized by its Directors and in accordance with applicable law; (xi) refraining from filing or otherwise initiating or supporting the filing of a motion in any bankruptcy or other insolvency proceeding involving the Borrower or any other Affiliate of the Borrower to substantively consolidate the assets and liabilities of the Borrower with the assets and liabilities of any such Person or any other Affiliate of the Borrower; (xii) maintaining adequate capitalization in light of its business and purpose; and (xiii) conducting all of its business (whether written or oral) solely in its own name.

(i) TRANSACTIONS WITH AFFILIATES. The Borrower will not enter into, or be a party to, any transaction with any of its Affiliates, except (i) the transactions permitted or contemplated by this Agreement (including the sale and purchase of Eligible Loans to or from Affiliates); and (ii) other transactions (including, without limitation, the lease of office space or computer equipment or software by the Borrower to or from an Affiliate) (A) in the ordinary course of business, (B) pursuant to the reasonable requirements of the Borrower's business, (C) upon fair and reasonable terms that are no less favorable to the Borrower than could be obtained in a comparable arm's-length transaction with a Person not an Affiliate of the Borrower, and (D) not inconsistent with the factual assumptions set forth in the opinion letter issued as of the Closing Date by Kutak Rock LLP to the Secured Creditors relating to the issues of substantive consolidation.

(j) DEBT; NO PETITION.

(i) The Borrower will not incur any Debt other than Debt arising hereunder and other Debt for which payment is a limited recourse obligation of

57

the Borrower, payable solely from a discrete and specific pool of collateral (which does not include any of the Pledged Collateral).

(ii) The Borrower will not incur any Debt or agree to any obligation, other than trade payables in the ordinary course of business unless (A) each creditor (or the applicable insurer, in the case of certain Debt incurred prior to the Closing Date) with respect to such Debt or each Person to whom the Borrower may be obligated agrees not to institute (or join any other Person in instituting) any bankruptcy proceedings against the Borrower until one year and one day after all of the Borrower's Debt shall have been repaid and (B) the representation of the Borrower in Section 5.01 (u) is true and correct at the time the related documentation is executed and at all times thereafter.

(k) EXTENSION OR AMENDMENT OF TRANSACTION DOCUMENTS. Without the written consent of each Facility Agent, the Borrower will not (nor will it permit any of its agents to):

(i) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of any Transaction Document;

(ii) cancel, terminate, extend, amend, modify or waive (or consent to or approve any of the foregoing) any provision of any Student Loan Purchase Agreement, any Servicing Agreement, any Subservicing Agreement, any Custodian Agreement, any Financed Loan or any other instrument, document or agreement included in the Pledged Collateral in any manner that (A) may reduce the amount owing by the Obligor under a Financed Loan or by a Servicer or a Subservicer, or defer or extend the date scheduled for the final payment thereof, except for extensions of past-due Financed Loans entered into by a Servicer or a Subservicer in accordance with the Higher Education Act in order to maximize Collections thereof; or (B) may permit or result in the release of any portion of the Pledged Collateral;

(iii) take or consent to any other action that may impair the rights of any Secured Creditor to any Pledged Collateral or modify, in a manner adverse to any Secured Creditor, the right of such Secured Creditor to demand or receive payment under any of the Transaction Documents; or

(iv) take or consent to any other action that may impair the interests of the Borrower or its assignees to any Pledged Collateral or modify, in a manner adverse to the Borrower or its assignees, the right of the Borrower and its assignees to demand or receive payment under any of the Transaction Documents.

(1) ERISA. The Borrower will not adopt, maintain, contribute to or incur or assume any legal obligation with respect to any Benefit Plan or Multiemployer Plan or permit any of its ERISA Affiliates to do any of the foregoing.

(m) SERVICERS. The Borrower will not permit any Person other than a Servicer or a Subservicer to collect, service or administer the Financed Loans.

58

(n) ELIGIBLE LOANS NOT ORIGINATED BY SELLERS. The Borrower shall not purchase from a Seller pursuant to a Student Loan Purchase Agreement any Eligible Loan that was originated by a Person other than the applicable Seller unless the Borrower shall have taken (or caused to be taken) all steps reasonably necessary to ensure that
(i) after giving effect to such purchase, the Borrower shall have acquired all legal and beneficial ownership in such Financed Loan, free and clear of any Adverse Claim; and (ii) that the Person that originated such Eligible Loan (and any transferee thereof other than the Seller) shall have received reasonable equivalent value for the transfer of such Eligible Loan made by it.

(o) COMPOSITION OF THE ELIGIBLE LOANS WITHIN THE PLEDGED COLLATERAL. The aggregate principal amount of Unsubsidized Stafford Loans, Proprietary Loans and other Student Loans made to Eligible Borrowers attending 2-year schools composing the Eligible Loans within the Pledged Collateral shall not exceed the following percentages of the total aggregate principal amount of all Eligible Loans within the Pledged Collateral:

    TYPE OF STUDENT LOAN                        PERCENTAGE
Unsubsidized Stafford Loans (in a                   40%
non-repayment status)
Proprietary Loans                                   15%

SECTION 6.02. ACQUISITION, FINANCING, COLLECTION AND ASSIGNMENT OF STUDENT LOANS. The Borrower shall acquire or finance only Eligible Loans (or beneficial interests therein) with proceeds of the Note Purchases and shall diligently cause to be collected all principal and interest payments on all the Financed Loans and all sums to which the Borrower or Trustee is entitled pursuant to any Student Loan Purchase Agreement, and all grants, subsidies, donations, Interest Subsidy Payments, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor which relate to such Financed Loans. The Borrower shall also make, or cause to be made by each Seller, Servicer, Subservicer, Trustee and Eligible Lender Trustee, every effort to collect the Borrower's or such Seller's, Servicer's, Subservicer's, Trustee's or Eligible Lender Trustee's claims for payment from the Department of Education or any Guarantor, as soon as possible, of all payments related to the Financed Loans. The Borrower will assign or direct the assignment of such Financed Loans for payment of guarantee benefits as required by applicable law and regulations. The Borrower will comply with all United States and state statutes, rules and regulations and any Guarantor's rules and regulations which apply to such Financed Loans. The Borrower will not, and will not direct the Trustee to, acquire or finance any Eligible Loan (including a participation interest therein) for which it has notice or knowledge (a) of any Adverse Claims, liens or encumbrances, (b) except to the extent that a Financed Loan may be not more than 90 days delinquent, that any Financed Loan is overdue or has been dishonored, (c) that any Student Loan Note contains an unauthorized signature or has been altered or (d) of any defense against or claim to the Financed Loans on the part of any entity.

SECTION 6.03. ENFORCEMENT OF FINANCED LOANS. The Borrower shall cause to be diligently enforced and taken all steps, actions and proceedings reasonably necessary for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in

59

connection therewith, including the prompt payment of all principal and interest payments and all other amounts due the Borrower, the Eligible Lender Trustee and Trustee, as applicable thereunder. The Borrower shall not permit the release of the obligations of any Obligor under any Financed Loan and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower, the Trustee and the Secured Creditors under or with respect to each Financed Loan and agreement in connection therewith. The Borrower shall not consent or agree to or permit any amendment or modification of any Financed Loan or agreement in connection therewith which will in any manner materially adversely affect the rights or security of the Trustee or the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Administrative Agent, which approval shall not be unreasonably withheld). Nothing in this Agreement shall be construed to prevent the Borrower, the Eligible Lender Trustee or Trustee, as applicable, from settling a default or curing a delinquency on any Financed Loan on such terms as shall be permitted by law.

SECTION 6.04. ENFORCEMENT OF SERVICING AGREEMENTS AND SUBSERVICING AGREEMENTS. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Servicing Agreements and Subservicing Agreements, including the prompt payment of all principal and interest payments and all other amounts due the Borrower, the Eligible Lender Trustee or Trustee, as applicable, thereunder, including all grants, subsidies, donations, Interest Subsidy Payments, Special Allowance Payments and all defaulted payments Guaranteed by any Guarantor and/or by the Department of Education which relate to any Financed Loans. The Borrower shall not permit the release of the obligations of any Servicer under any Servicing Agreement and any Subservicer under any Subservicing Agreements and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower, the Eligible Lender Trustee and the Trustee under or with respect to each Servicing Agreement and each Subservicing Agreement. The Borrower shall not consent or agree to or permit any amendment or modification of any Servicing Agreement or Subservicing Agreements which will in any manner materially adversely affect the rights or security of the Trustee, the Eligible Lender Trustee or the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Administrative Agent, which approval shall not be unreasonably withheld), except (a) as required by the Higher Education Act; (b) solely for the purpose of extending the term thereof or adding to the Financed Loans serviced thereunder loans financed under an indenture or similar agreement other than this Agreement; and/or (c) in any other manner, if such modification, amendment or supplement so made without the prior written consent of the Administrative Agent shall not be effective with respect to the servicing of Financed Loans; provided, however, that the Administrative Agent shall respond as promptly as may be practicable after receipt by the Administrative Agent of a request of the Borrower for the Administrative Agent's consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of any Servicing Agreement or Subservicing Agreements. Upon the occurrence of a Servicer Default, the Borrower shall replace the Servicer subject to such Servicer Default if instructed to do so by the Administrative Agent.

SECTION 6.05. ENFORCEMENT OF STUDENT LOAN PURCHASE AGREEMENTS. The Borrower shall cause to be diligently enforced and taken all reasonable steps, actions and proceedings necessary for the enforcement of all terms, covenants and conditions of all Student Loan

60

Purchase Agreements. The Borrower shall not permit the release of the obligations of any Seller under any Student Loan Purchase Agreement and shall at all times, to the extent permitted by law, cause to be defended, enforced, preserved and protected the rights and privileges of the Borrower, the Eligible Lender Trustee and the Trustee under or with respect to each Student Loan Purchase Agreement. The Borrower shall not consent or agree to or permit any amendment or modification of any Student Loan Purchase Agreement which will in any manner materially adversely affect the rights or security of the Trustee, the Eligible Lender Trustee or the Secured Creditors (with respect to the rights of the Secured Creditors, without the approval of the Administrative Agent, which approval shall not be unreasonably withheld); provided, however, that the Administrative Agent shall respond as promptly as may be practicable after receipt by the Administrative Agent of a request of the Borrower for the Administrative Agent's consent to any modification, amendment or supplement of, or any waiver with respect to, any provision of any Student Loan Purchase Agreement. Upon a determination that a Financed Loan sold pursuant to a Student Loan Purchase Agreement was not an Eligible Loan at the point it was represented to be as such, the Borrower shall require the Seller thereof to repurchase such Financed Loan from the Borrower pursuant to its Student Loan Purchase Agreement.

SECTION 6.06. ADMINISTRATION AND COLLECTION OF FINANCED LOANS. All Financed Loans shall be administered and collected either by the Borrower or by a Servicer or a Subservicer in a competent, diligent and orderly fashion and in accordance with all requirements of the Higher Education Act, the Department of Education, this Agreement, the Federal Reinsurance Agreements, the Eligible Lender Trustee Guarantee Agreements, the Trustee Guarantee Agreements and any other guarantee agreement issued by any Guarantor to the Eligible Lender Trustee or the Trustee.

SECTION 6.07. AMENDMENT OF FORM OF STUDENT LOAN PURCHASE AGREEMENT. The Borrower shall notify the Trustee, the Eligible Lender Trustee and the Administrative Agent in writing of any proposed material amendments to the form of Student Loan Purchase Agreement. No such amendment shall become effective unless and until the Administrative Agent has consented in writing thereto (which consent shall not be unreasonably withheld). Prior to the execution of each new Student Loan Purchase Agreement, the Borrower shall notify each Facility Agent and deliver to them copies of all opinions, closing documents, UCC filings and other documents in connection therewith.

SECTION 6.08. CUSTODIAN. Each Custodian shall hold the Student Loan Notes in a safe and secure manner for purposes of perfecting the security interest in and lien on such Financed Loans as herein provided. The Student Loan Notes shall be held in a limited access vault facility with a two-hour fire rating and shall be assigned a designation which is distinct from other promissory notes held to secure any other financings of the Borrower.

SECTION 6.09. PREPAYMENTS AND REFINANCING. The Borrower or its Affiliates have entered into, and intend to enter into in the future, upon two
(2) Business Days' prior written notice to the Trustee, the Eligible Lender Trustee and each Facility Agent, agreements pursuant to which the Borrower or an Affiliate may borrow moneys thereunder, and pledge Financed Loans or its interest therein (previously pledged hereunder) to secure the same, or sell Financed Loans or its interest therein (previously pledged hereunder), none of which agreements constitute or will constitute an Adverse Claim on the Financed Loans continuing to be Pledged Collateral.

61

Notwithstanding any provision to the contrary herein, if and to the extent the Borrower or an Affiliate so borrows money or sells Financed Loans or its interest therein, upon (i) either (a) payment in full of, or (b) deposit of cash into a segregated account maintained with the Trustee for the sole benefit of the Secured Creditors, and in which the Trustee is granted a valid and perfected first priority security interest subject to no other lien, claim or encumbrance in an amount equal to, all Notes and other Obligations relating to such Financed Loans and the Pledged Collateral or any interest therein affected by such action (together with all accrued and unpaid Carrying Costs thereon and Yield Protection with respect thereto) and (ii) delivery to the Trustee, the Administrative Agent and each Facility Agent of an officer's certificate certifying compliance with this Section (including a revised schedule of Financed Loans), the Trustee shall release such Financed Loans from the Pledged Collateral by executing a release in the form provided by the Borrower and such Financed Loans shall no longer be security for the Notes. Notwithstanding anything to the contrary contained herein, without the prior written consent of the Administrative Agent, in no event shall any such payments or release occur if, after giving effect to such repayment and the release of the Trustee's security interest in or removal from the Pledged Collateral of the related Financed Loans, a Termination Event (or a Potential Termination Event) or the requirements giving rise to a collateral call under Section 6.13 hereof or any other provision of this Agreement would exist or result therefrom.

SECTION 6.10. PERIODIC REPORTING.

(a) Not later than each Valuation Date, the Borrower will cause the Valuation Agent to deliver to the Portfolio Administrator, each Facility Agent and the Administrative Agent, a Valuation Report setting forth, among other things, the Aggregate Market Value, the Liabilities, the Loan Valuation Percentage and the Asset Coverage Ratio, all as of the last day of the immediately preceding calendar month.

(b) The Borrower will cause the Portfolio Administrator to deliver to the Trustee, the Valuation Agent and the Administrative Agent, not later than each Monthly Reporting Date, the Monthly Report.

(c) The Borrower will cause to be provided to the Administrative Agent and the Valuation Agent, (i) not later than the third Business Day prior to each Valuation Date, a summary of each servicer report setting forth the material characteristics of the Financed Loans, all as of the last day of the immediately preceding calendar month; and (ii) not later than one Business Day prior to each Valuation Date, (A) the balances in the Collection Account (including a breakout of principal and interest received with respect to the Financed Loans) and the Reserve Account; and (B) the Liabilities, all as of the last day of the immediately preceding calendar month.

SECTION 6.11. UCC MATTERS; PROTECTION AND PERFECTION OF PLEDGED COLLATERAL; DELIVERY OF DOCUMENTS. The Borrower will keep its principal place of business and chief executive office, and the office where it keeps the Records, at the address of the Borrower referred to in Section 5.01(i) hereof or, upon 30 days' prior written notice to the Trustee and the Administrative Agent, at such other locations within the United States where all actions necessary, or reasonably requested by the Administrative Agent, to protect and perfect the interest of the Borrower and the Secured Creditors in the Pledged Collateral have been taken and

62

completed. The Borrower will not make any change to its name or use any tradenames, fictitious names, assumed names, "doing business as" names or other names, unless prior to the effective date of any such name change or use, the Borrower delivers to the Administrative Agent such executed financing statements necessary, or as the Administrative Agent may request, to reflect such name change or use, together with such other documents and instruments as the Administrative Agent may request in connection therewith. The Borrower will not change its jurisdiction of incorporation. The Borrower agrees that from time to time, at its expense, it will promptly execute and deliver all further instruments and documents, and take all further action necessary, or that the Administrative Agent may reasonably request, in order to perfect, protect or more fully evidence the Trustee's first priority perfected security interest in the Pledged Collateral for the benefit of the Secured Creditors, or to enable the Trustee or the Secured Creditors to exercise or enforce any of their respective rights hereunder. Without limiting the generality of the foregoing, the Borrower will: (a) execute and file such financing or continuation statements, or amendments thereto or assignments thereof, and such other instruments or notices, as may be necessary or appropriate (or as the Administrative Agent may request); and (b) mark its master data processing records evidencing such Pledged Collateral with a legend acceptable to the Administrative Agent, evidencing that the Trustee, for the benefit of the Secured Creditors, has acquired an interest therein as provided in this Agreement. The Borrower hereby authorizes the Administrative Agent, the Trustee, or any Secured Creditor on behalf of the Borrower, to file one or more financing or continuation statements, and amendments thereto and assignments thereof, relative to all or any of the Pledged Collateral now existing or hereafter arising without the signature of the Borrower where permitted by law. A carbon, photographic or other reproduction of this Agreement or any financing statement covering the Pledged Collateral, or any part thereof shall be sufficient as a financing statement. If the Borrower fails to perform any of its agreements or obligations under this Section, the Administrative Agent or any Secured Creditor may (but shall not be required to) itself perform, or cause performance of, such agreement or obligation, and the expenses of the Administrative Agent or such Secured Creditor incurred in connection therewith shall be payable by the Borrower upon the Administrative Agent's or such Secured Creditor's demand therefor. For purposes of enabling the Administrative Agent, any such Secured Creditor and the Trustee to exercise their respective rights described in the preceding sentence and elsewhere in this Agreement, the Borrower and the Eligible Lender Trustee hereby authorize, and irrevocably grant a power of attorney to, the Administrative Agent, the Secured Creditors, the Trustee and their respective successors and assigns to take any and all steps in the Borrower's and the Eligible Lender Trustee's name and on behalf of the Borrower and/or the Eligible Lender Trustee necessary or desirable, in the determination of the Administrative Agent, the Secured Creditors or the Trustee, as the case may be, to collect all amounts due under any and all Financed Loans and other Pledged Collateral, including, without limitation, endorsing the Borrower's and/or the Eligible Lender Trustee's name on checks and other instruments representing Collections and enforcing such Financed Loans and other Pledged Collateral.

SECTION 6.12. OBLIGATIONS OF THE BORROWER WITH RESPECT TO PLEDGED COLLATERAL. The Borrower will (a) at its expense, regardless of any exercise by any Secured Creditor of its rights hereunder, timely and fully perform and comply with all provisions, covenants and other promises required to be observed by it under the Transaction Documents included in the Pledged Collateral to the same extent as if Pledged Collateral had not been pledged hereunder; and (b) pay when due any taxes, including without limitation, sales and excise taxes, payable in

63

connection with the Pledged Collateral. In no event shall any Secured Creditor have any obligation or liability with respect to any Financed Loans or other instrument document or agreement included in the Pledged Collateral, nor shall any of them be obligated to perform any of the obligations of the Borrower or any of its Affiliates thereunder. The Borrower will timely and fully comply in all respects with each Transaction Document.

SECTION 6.13. COLLATERAL CALL. The Borrower shall maintain at all times the Minimum Asset Coverage Requirement. If the Borrower is notified by the Administrative Agent, the Valuation Agent (with a copy to the Trustee) or is otherwise aware that the Asset Coverage Ratio is below the Minimum Asset Coverage Requirement, the Borrower shall deposit cash, Eligible Loans (valued at no greater than the aggregate Principal Balance thereon) or Permitted Investments, on the Remittance Date following notification or knowledge of such condition, or such other date as agreed to by the Administrative Agent in writing, in the Collection Account or the Pledged Collateral, as applicable, the amount necessary to meet the Minimum Asset Coverage Requirement.

SECTION 6.14. COVENANTS REGARDING THE TRUSTEE'S SECURITY INTEREST. The Borrower and the Trustee hereby covenant for the benefit of the Secured Creditors as follows:

(a) The Trustee shall not waive any of the representations and warranties set forth in Section 5.02 hereof.

(b) The Borrower shall take all steps necessary, and shall cause each Servicer and each Subservicer to take all steps necessary and appropriate, to maintain the Trustee's first priority perfected security interest in the Financed Loans.

SECTION 6.15. FINANCIAL COVENANTS.

(a) TANGIBLE NET WORTH COVENANT. The consolidated Tangible Net Worth of Nelnet, Inc., determined as of the last day of each fiscal quarter, commencing with the fiscal quarter ending on March 31, 2003, shall not be less than (a) $80,000,000 plus (b) 75% of Nelnet, Inc.'s positive net income earned after March 31, 2003.

(b) FUNDED DEBT TO WORTH COVENANT. The ratio of Nelnet, Inc.'s Funded Debt to its Tangible Net Worth shall not be more than 3:1.

SECTION 6.16. AMENDMENT OF ARTICLES OF INCORPORATION. The Borrower shall notify the Administrative Agent in writing of any proposed material amendments to the Borrower's Articles of Incorporation. No such amendment shall become effective unless and until the Administrative Agent has consented in writing thereto (which consent shall not be unreasonably withheld).

SECTION 6.17. ENFORCEMENT AND AMENDMENT OF GUARANTEE AGREEMENTS. So long as any Notes are Outstanding and Financed Loans are guaranteed by a Guarantee Agency, the Borrower will (a) from and after the date on which the Eligible Lender Trustee on its behalf shall have entered into any Guarantee Agreement covering Financed Loans, cause the Eligible Lender Trustee to maintain such Guarantee Agreement and diligently enforce the Eligible Lender Trustee's rights thereunder; (b) cause the Eligible Lender Trustee to enter into such other similar

64

or supplemental agreements as shall be required to maintain benefits for all Financed Loans covered thereby; and (c) not voluntarily consent to or permit any rescission of or consent to any amendment to or otherwise take any action under or in connection with any such Guarantee Agreement or any similar or supplemental agreement which in any manner will materially adversely affect the rights of the Secured Creditors from time to time of the Notes hereunder.

ARTICLE VII

TERMINATION EVENTS

If any of the following events (each a "Termination Event") shall occur:

(a) the Borrower fails to pay any of its Obligations under this Agreement or any of the other Transaction Documents when such Obligations are due or are declared due and such failure shall remain unremedied for one Business Day; or

(b) any representation, warranty, certification or statement made or deemed to be made by the Borrower, the Eligible Lender Trustee, any Seller or any Servicer under or in connection with this Agreement or any other Transaction Document, or other information, report or document delivered pursuant hereto or thereto shall prove to have been incorrect in any material respect when made, deemed made or delivered; or

(c) the Borrower, the Eligible Lender Trustee, any Seller or any Servicer shall default in the performance or observance of any term, covenant or undertaking (other than those set for in subsections
(a), (b) or (l) of this Section) to be performed or observed herein or in any other Transaction Document on its part and any such failure shall remain unremedied (if such default can be remedied) for ten (10) days after written notice thereof shall have been received by the Borrower; provided, however, such ten (10) day cure period shall not apple to defaults under Sections 6.01(b), (f), (j), (k) or (m) or
Section 6.11 hereof; or

(d) an Event of Bankruptcy shall have occurred with respect to the Borrower, any Seller, any Servicer or any Affiliate thereof; provided, however, the foregoing event shall not be a "Termination Event" with respect to a Servicer hereunder if such Servicer is not an Affiliate of Nelnet, Inc. and within 30 days of the occurrence of such event, all Financed Loans then serviced by such Servicer are released from the Pledged Collateral in accordance with the terms of this Agreement; or

(e) the Trustee, for the benefit of the Secured Creditors, shall, for any reason, cease to have a valid and perfected first priority security interest in any of the Pledged Collateral or the Borrower shall, for any reason, cease to have a valid and perfected first priority ownership interest in each Financed Loan and Collections with respect thereto; or

(f) a Servicer Default shall have occurred or any Servicing Agreement shall not be in full force and effect for any reason, and, in either case, such Servicer or Servicing Agreement, as the case may be, shall not be replaced by a Servicer or a Servicing Agreement, as the case may be, acceptable to each Facility Agent within 60 days of such event; provided, however, the foregoing event shall not be a

65

"Termination Event" hereunder if such Servicer Default arises under a Servicing Agreement with a Servicer that is not an Affiliate of Nelnet, Inc. and within 30 days of the occurrence of such event, all Financed Loans then serviced by such Servicer are released from the Pledged Collateral in accordance with the terms of this Agreement; or

(g) the Asset Coverage Ratio shall be less than the Minimum Asset Coverage Ratio; or

(h) the three-month average of the Net Interest Margin shall be less than 0.50%; or

(i) the three-month average of the Net Interest Margin solely with respect to Consolidation Loans and Eligible Loans which are eligible to receive Special Allowance Payments pursuant to Section 438(b)(2)(B) of the Higher Education Act shall be less than 0.75%; or

(j) the three-month average of the Defaulted Student Loan Ratio is greater than 15.0%; or

(k) the Liquidity Trigger shall be less than 75%; or

(l) a Guarantor Default occurs and the Department of Education does not assume the obligations of the Guarantor in a timely manner; or

(m) the Borrower fails to comply with the financial covenants set forth in Section 6.15 hereof; or

(n) the Borrower shall be in default under an agreement with respect to indebtedness other than the Notes in excess of $1,000,000; or

(o) there shall have occurred any material adverse change in the operations of the Borrower or any Seller or in the ability of any Servicer to service and collect the Financed Loans since the most recent fiscal quarter-end, or any other material adverse effect shall have occurred (including any Material Adverse Effect); provided, however, the foregoing event shall not be a "Termination Event" hereunder if such default arises under a Servicing Agreement with a Servicer that is not an Affiliate of Nelnet, Inc. and within the 30 days of the occurrence of such event, all Financed Loans then serviced by such Servicer are released from the Pledged Collateral in accordance with the terms of this Agreement; or

(p) there shall be a change of control with respect to the Borrower or any Seller or any Servicer which is an Affiliate of the Borrower; or

(q) any material adverse change in federal legislation that materially impairs the marketability or value of the Financed Loans in the Administrative Agent's reasonable opinion, including pricing and guarantee; or;

66

(r) the aggregate principal amount of the Subordinate Notes Outstanding exceeds 5% of the total aggregate principal amount of the Notes Outstanding;

(s) the Borrower, a Seller or a Servicer shall fail to make a payment or deposit when required pursuant to this Agreement and such failure shall remain unremedied for three Business Days;

(t) any Person shall institute steps to terminate any Benefit Plan if the assets of such Benefit Plan are insufficient to satisfy all of its benefit liabilities (as determined under Title IV of ERISA), or a contribution failure occurs with respect to any Benefit Plan which is sufficient to give rise to a lien under Section 302(f) of ERISA;

(u) any material provision of this Agreement or any other Transaction Document to which the Borrower, any Seller or any Servicer is a party shall cease to be in full force and effect or the Borrower, any Seller or any Servicer shall so state in writing; or

(v) the Borrower shall fail to provide for the deposits required by Sections 2.06 or 6.13 hereof;

then, and in any such event, any Facility Agent may, by notice to the Borrower, the Trustee and each other Facility Agent, declare that a Termination Date shall have occurred (except that, in the case of any event described in subsection (e) above, the Termination Date shall be deemed to have occurred automatically), whereupon all of the Obligations due and owing to the Affected Party shall become immediately due and payable. Upon any such declaration or automatic occurrence, the Trustee (for the benefit of the Secured Creditors) shall have, in addition to all other rights and remedies under this Agreement or otherwise, all other rights and remedies provided to a secured party under the UCC of the applicable jurisdiction and other applicable laws, which rights shall be cumulative; provided, however, the Trustee shall only sell the Pledged Collateral in order to repay the Aggregate Note Balance and any other Obligations if directed to do so by the Facility Agents representing Lenders which own at least a majority in aggregate principal amount of the Notes. The rights and remedies of a secured party which may be exercised by the Trustee pursuant to this Article shall include, without limitation, the right, without notice except as specified below, to solicit and accept bids for and sell the Pledged Collateral or any part thereof in one or more parcels at a public or private sale, at any exchange, broker's board or at any of the Trustee's offices or elsewhere, for cash, on credit or for future delivery, and upon such other terms as the Trustee may deem commercially reasonable. Any sale or transfer by the Trustee of Financed Loans shall only be made to an Eligible Lender. The Borrower agrees that, to the extent notice of sale shall be required by law, 10 Business Days' notice to the Borrower of the time and place of any public sale or the time after which any private sale is to be made shall constitute reasonable notification and that it shall be commercially reasonable for the Eligible Lender Trustee to sell the Pledged Collateral to an Eligible Lender on an "as is" basis, without representation or warranty of any kind. The proceeds of any such sale shall be deposited to the Collection Account and shall be distributed pursuant to Section 2.05(b) hereof. The Trustee shall not be obligated to make any sale of Pledged Collateral regardless of notice of sale having been given and may adjourn any public or private sale from time to time by announcement at the time and place fixed therefor, and such

67

sale may, without further notice, be made at the time and place to which it was so adjourned. The Trustee shall be deemed to have notice of a Termination Event only upon an authorized corporate trust officer of the Trustee being notified, in writing, by the Borrower, the Administrative Agent or a Secured Creditor that such events have occurred. The Trustee shall be paid its outstanding Trustee Fees prior to the distribution of any moneys received from the exercise of any remedies pursuant to this Article.

ARTICLE VIII

TRUSTEE AND ELIGIBLE LENDER TRUSTEE

SECTION 8.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts imposed upon it by this Agreement, and agrees to perform said trusts, but only upon and subject to the following terms and conditions:

(a) Until a Termination Event has occurred,

(i) the Trustee undertakes to perform such duties and only such duties as are specifically set forth in this Agreement, and no implied covenants or obligations shall be read into this Agreement against the Trustee; and

(ii) in the absence of bad faith on its part, the Trustee may conclusively rely, as to the truth of the statements and the correctness of the opinions expressed therein, upon certificates or opinions furnished to the Trustee and conforming to the requirements of this Agreement; but in the case of any such certificates or opinions which by any provisions hereof are specifically required to be furnished to the Trustee, the Trustee shall be under a duty to examine the same to determine whether or not they conform as to form with the requirements of this Agreement and whether or not they contain the statements required under this Agreement.

(b) Upon the occurrence of a Termination Event, the Trustee, in exercising the rights and powers vested in it by this Agreement, shall use the same degree of care and skill in their exercise as a prudent corporate indenture trustee would exercise or use under the circumstances in the conduct of his own affairs, and shall not be liable for any error of judgment, or for any act done or step taken or omitted by it, in good faith, unless it shall be proved that such error of judgment or act was the result of the Trustee's negligence or willful misconduct.

(c) No provision of this Agreement shall require the Trustee to expend or risk its own funds or otherwise incur any liability or to institute or defend any suit in respect hereof in the performance of any of its duties hereunder, or in the exercise of any of its rights or powers, unless adequately indemnified to its satisfaction.

(d) Whether or not herein expressly so provided, every provision of this Agreement relating to the conduct or affecting the liability of or affording protection to the Trustee shall be subject to the provisions of this Section.

68

SECTION 8.02. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be protected in acting upon any notice, resolution, request, consent, order, certificate, report, servicer's report appraisal, opinion or other paper or document believed by it to be genuine and to have been signed or presented by the proper party or parties. The Trustee may consult with experts and with counsel (who may be counsel for the Borrower, the Eligible Lender Trustee, the Administrative Agent or the Trustee), and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered, and in respect of any determination made by it hereunder, including payment of moneys out of any fund or account, in good faith and in accordance with the opinion of such counsel.

Whenever in the administration hereof the Trustee shall deem it desirable that a matter be proved or established prior to taking, suffering, or omitting any action hereunder, the Trustee (unless other evidence be herein specifically prescribed) may, in the absence of bad faith on its part, rely upon a certificate signed by an officer of the Borrower, the Eligible Lender Trustee, the Portfolio Administrator, the Administrative Agent or any Secured Creditor.

The Trustee shall not be liable for any action taken, suffered, or omitted by it in good faith and believed by it to be authorized or within the discretion or rights or powers conferred upon it hereby; provided, however, that the Trustee shall be liable for its negligence or willful misconduct in taking such action.

To the extent otherwise permitted by the terms of this Agreement, the Trustee is authorized to sell, assign, transfer, convey, or repurchase Financed Loans in accordance with a request of the Borrower, the Administrative Agent or any Secured Creditor, provided that no such Financed Loan may be sold, assigned, transferred, or conveyed to any Person who is not an Eligible Lender. The Trustee is further authorized to enter into agreements with other Persons, in its capacity as Trustee, in order to carry out or implement the terms and provisions of this Agreement.

SECTION 8.03. COMPENSATION OF TRUSTEE. The Borrower shall pay to the Trustee from time to time pursuant to Section 2.05(b)(iv) hereof reasonable compensation for all services rendered by it hereunder, as set forth in the letter agreement dated April 7, 2003, and also all its reasonable fees, expenses, charges, and other disbursements and those of its attorneys, agents, and employees incurred in and about the administration and execution of the trusts hereby created. The Borrower further agrees to indemnify and hold the Trustee and it officers, agents, directors and employees harmless against any and all liability which it may incur in the exercise or performance of its powers and duties hereunder. The Trustee may not change the amount of its annual compensation without giving the Borrower at least 90 days' written notice prior to the beginning of a calendar year and without the written consent of the Administrative Agent.

SECTION 8.04. RESIGNATION OF TRUSTEE. The Trustee and any successor to the Trustee may resign and be discharged from the trust created by this Agreement by giving to the Borrower, the Portfolio Administrator, the Eligible Lender Trustee and the Administrative Agent notice in writing which notice shall specify the date on which such resignation is to take effect; provided, however, that such resignation shall only take effect on the day specified in such notice if a successor Trustee shall have been appointed pursuant to Section 8.06 hereof (and is qualified to be the Trustee under the requirements of Section 8.06 hereof). If no successor Trustee has

69

been appointed by the date specified or within a period of 90 days from the receipt of the notice by the Borrower, the Portfolio Administrator, the Eligible Lender Trustee and the Administrative Agent, whichever period is the longer, the Trustee may (a) appoint a temporary successor Trustee having the qualifications provided in Section 8.06 hereof; or (b) request a court of competent jurisdiction to (i) require the Borrower to appoint a successor, as provided in
Section 8.06 hereof, within three days of the receipt of citation or notice by the court; or (ii) appoint a Trustee having the qualifications provided in
Section 8.06 hereof. In no event may the resignation of the Trustee be effective until a qualified successor Trustee shall have been selected and appointed. In the event a temporary successor Trustee is appointed pursuant to (a) above, the Borrower may remove such temporary successor Trustee and appoint a successor thereto pursuant to Section 8.06 hereof.

SECTION 8.05. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee may be removed (a) by the Borrower for cause or upon the sale or other disposition by the Trustee of its trust functions or (b) by the Borrower without cause so long as no Termination Event exists or has existed within the last 90 days, upon payment to the Trustee so removed of all money then due to it hereunder and appointment of a successor thereto by the Borrower and acceptance thereof by said successor.

In the event a Trustee (or successor Trustee) is removed, by any Person or for any reason permitted hereunder, such removal shall not become effective until the successor Trustee has accepted appointment as such and all action necessary to assign the security interests granted to the Trustee hereunder have been transferred to the successor Trustee.

SECTION 8.06. SUCCESSOR TRUSTEE. In case at any time the Trustee or any successor Trustee shall resign or shall be disqualified to act or be incapable of acting, or in case control of the Trustee or of any successor Trustee or of its officers shall be taken over by any public officer or officers, a successor Trustee may be appointed by the Borrower by an instrument in writing duly authorized by resolution. In the case of any such appointment by the Borrower of a successor to the Trustee, the Borrower shall forthwith cause notice thereof to the Administrative Agent, the Portfolio Administrator and the Eligible Lender Trustee.

In addition, any bank or trust company into which the Trustee or its successor may be converted, merged or with which it may be consolidated, or to which it may sell or transfer its corporate trust business as a whole shall be the successor of the Trustee and Note Registrar hereunder with the same rights, powers, duties and obligations and subject to the same restrictions, limitations and liabilities as its predecessor, all without the execution or filing of any papers or any further act on the part of any of the parties hereto, anything herein to the contrary notwithstanding.

Every successor Trustee appointed by the Borrower shall be a bank or trust company in good standing, organized and doing business under the laws of the United States or of a state therein, which has a reported capital and surplus of not less than $50,000,000, be authorized under the law to exercise corporate trust powers, be subject to supervision or examination by a federal or state authority and be acceptable to the Administrative Agent.

70

SECTION 8.07. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee appointed hereunder shall execute, acknowledge, and deliver to its predecessor Trustee, and also to the Borrower, the Eligible Lender Trustee and the Administrative Agent, an instrument accepting such appointment hereunder, and thereupon such successor Trustee, without any further act, deed, or conveyance, shall become fully vested with all the estate, properties, rights, powers, trusts, duties, and obligations of its predecessors in trust hereunder (except that the predecessor Trustee shall continue to have the benefits to indemnification hereunder together with the successor Trustee), with like effect as if originally named as Trustee herein; but the Trustee ceasing to act shall nevertheless, on the written request of the Borrower, or an authorized officer of the successor Trustee, execute, acknowledge, and deliver such instruments of conveyance and further assurance and do such other things as may reasonably be required for more fully and certainly vesting and confirming in such successor Trustee all the right, title, and interest of the Trustee which it succeeds, in and to the Pledged Collateral and such rights, powers, trusts, duties, and obligations, and the Trustee ceasing to act also, upon like request, shall pay over, assign, and deliver to the successor Trustee any money or other property or rights subject to the lien of this Agreement, including any pledged securities which may then be in its possession. Should any deed or instrument in writing from the Borrower be required by the successor Trustee for more fully and certainly vesting in and confirming to such new Trustee such estate, properties, rights, powers, and duties, any and all such deeds and instruments in writing shall on request be executed, acknowledged and delivered by the Borrower.

SECTION 8.08. CUSTODIAN AGREEMENT. The Trustee acknowledges the receipt of copies of the Custodian Agreements attached as Exhibit E hereto.

SECTION 8.09. ACCEPTANCE OF DUTIES OF ELIGIBLE LENDER TRUSTEE. The Eligible Lender Trustee hereby agrees to hold legal title to the Financed Loans on behalf of the Borrower, and to perform its duties as Eligible Lender of such Financed Loans, including under the Eligible Lender Trust Agreement, this Agreement and the other Transaction Documents.

SECTION 8.10. ELIGIBLE LENDER TRUSTEE COVENANTS WITH RESPECT TO "ELIGIBLE LENDER" STATUS. The Eligible Lender Trustee covenants as follows:

(a) the Eligible Lender Trustee represents and warrants that it satisfies the requirements to be an "eligible lender" as that term is defined in the Higher Education Act and covenants that it will remain an "eligible lender" so long as the Eligible Lender Trustee remains Eligible Lender Trustee under this Agreement and the Eligible Lender Trust Agreement; provided, however, that the Eligible Lender Trustee shall have no responsibility or liability hereunder if it fails to remain as an "eligible lender" as a result of the actions or inactions of the Borrower or any Servicer or Subservicer; and

(b) the Eligible Lender Trustee shall take such actions, but only such actions, with respect to being an "eligible lender" as shall be reasonably requested by the Borrower; such actions do not include taking steps or instituting suits, actions or proceedings necessary or appropriate for the enforcement of all terms, covenants and conditions of all Financed Loans and agreements in connection therewith, including the prompt payment of all principal and interest payments and all other amounts due thereunder, for which the Borrower is solely responsible.

71

(c) the Eligible Lender Trustee shall take such actions with respect to being "Eligible Lender Trustee" as shall be reasonably requested by the Trustee or the Administrative Agent.

SECTION 8.11. COMPENSATION OF ELIGIBLE LENDER TRUSTEE. The Eligible Lender Trustee shall be compensated as provided in the Eligible Lender Trust Agreement. The Eligible Lender Trustee may not change the amount of its annual compensation without giving the Borrower at least 90 days' written notice prior to the beginning of a calendar year and without the written consent of the Administrative Agent.

SECTION 8.12. RESIGNATION AND REMOVAL OF ELIGIBLE LENDER TRUSTEE. The Eligible Lender Trustee and any successor to the Eligible Lender Trustee may resign and be discharged from its obligations with respect to the Financed Loans and this Agreement and may be removed by the Borrower with cause at any time, or without cause so long as no Event of Default exists or has existed within the last 90 days, pursuant to the terms and provisions of the Eligible Lender Trust Agreement. In case at any time the Eligible Lender Trustee or any successor Eligible Lender Trustee shall resign or be removed, cease to be an "eligible lender" as defined in the Higher Education Act, or otherwise shall be disqualified to act or be incapable of acting as Eligible Lender Trustee hereunder, a successor Eligible Lender Trustee (who may be the Trustee) may be appointed by the Borrower pursuant to the Eligible Lender Trust Agreement.

SECTION 8.13. ELIGIBLE LENDER TRUSTEE'S STATUS AS AN "ELIGIBLE LENDER". For the purposes of this Agreement, all documents, agreements, understandings and arrangements relating to this Agreement that are executed by the Eligible Lender Trustee have been executed by the Eligible Lender Trustee with the understanding that it may be deemed to be an "eligible lender" under the Higher Education Act. The Borrower hereby acknowledges the fact that the Eligible Lender Trustee may be deemed an "eligible lender" under the Higher Education Act and thus may be subject to certain liabilities because of such status and that the Eligible Lender Trustee is willing to accept the status of "eligible lender" hereunder as an accommodation to the Borrower, and the Borrower hereby agrees that, pursuant to Article IX hereof, it will indemnify and hold harmless the Eligible Lender Trustee and its officers, directors, employees and agents for any and all liability which may be incurred because of Eligible Lender Trustee's status as an "eligible lender" or because of the Eligible Lender Trustee's entering into this Agreement or any of the other Transaction Documents that results from the actions or inactions of the Borrower or any Servicer or Subservicer. The Borrower agrees that it will not seek recourse or commence any action against the Eligible Lender Trustee or its officers, directors, employees or agents or any of their personal assets for the performance or payment of any obligation under the Higher Education Act.

SECTION 8.14. ENFORCEMENT AND AMENDMENT OF GUARANTEE AGREEMENTS. So long as any Notes are Outstanding and Financed Loans are guaranteed by a Guarantee Agency, the Trustee and the Eligible Lender Trustee will each (a) from and after the date on which it shall have entered into any Guarantee Agreement covering Financed Loans, maintain such Guarantee Agreement and diligently enforce its rights thereunder; (b) enter into such other similar or supplemental agreements as shall be required to maintain benefits for all Financed Loans covered thereby; and (c) not voluntarily consent to or permit any rescission of or consent to any amendment to or otherwise take any action under or in connection with any such Guarantee

72

Agreement or any similar or supplemental agreement which in any manner will materially adversely affect the rights of the Secured Creditors from time to time of the Notes hereunder.

ARTICLE IX

INDEMNIFICATION

Without limiting any other rights which the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Affected Parties, the Program Support Providers or any of their respective Affiliates may have hereunder or under applicable law, the Borrower hereby agrees to indemnify the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Affected Parties, the Program Support Providers and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing, together with any amounts due to the Valuation Agent pursuant to Article V of the Valuation Agent Agreement, being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Agreement, the Program Support Agreements or the Pledged Collateral, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Person seeking indemnification. Without limiting the foregoing, the Borrower shall indemnify the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Affected Parties, the Program Support Providers and each of their respective officers, directors, employees, agents, attorneys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(a) any Financed Loan treated as or represented by the Borrower, any Seller, any Servicer or any Subservicer to be an Eligible Loan which is not at the applicable time an Eligible Loan;

(b) any representation or warranty made or deemed made by the Borrower, any Servicer, any Subservicer, any Seller or any of their respective officers under or in connection with this Agreement or any other Transaction Document, which shall have been false or incorrect when made or deemed made or delivered;

(c) the failure by the Borrower, any Seller, any Servicer or any Subservicer to comply with any term, provision or covenant contained in this Agreement or any other Transaction Document, or with any applicable law, rule or regulation with respect to any Pledged Collateral, or the nonconformity of any Financed Loan or any other Pledged Collateral with any such applicable law, rule or regulation;

(d) the failure to vest and maintain vested in the Trustee for the benefit of the Secured Creditors or to transfer to the Trustee, a first priority perfected security interest in any of the Pledged Collateral, free and clear of any Adverse Claim;

73

(e) any dispute, claim, offset or defense (other than the discharge in bankruptcy of the Obligor) of the Obligor to the payment of any Financed Loan or any Seller, Servicer or Subservicer to the payment of any obligation otherwise owing under a Transaction Document (including, without limitation, a defense based on such Financed Loan or obligation or the related Transaction Document not being a legal, valid and binding obligation of such Person enforceable against it in accordance with its terms);

(f) the failure to pay when due any taxes, including without limitation, sales, excise or personal property taxes payable in connection with the Pledged Collateral or otherwise;

(g) the commingling by the Borrower or any of its Affiliates of Collections at any time with other funds;

(h) any investigation, litigation or proceeding expressly related to this Agreement, any Program Support Agreement or any other Transaction Document or the use of proceeds of Note Purchases or the Pledged Collateral or in respect of any Financed Loan;

(i) any failure by the Borrower to give reasonably equivalent value to any Seller in consideration for the Financed Loans sold, or deemed to have been sold, to it by such Seller, or any attempt by any Person to void or otherwise avoid any such transaction under any statutory provision or common law or equitable action, including, without limitation, any provision of the Bankruptcy Code;

(j) any failure of the Borrower or any of its agents or representatives to remit to the Trustee Collections of Financed Loans and other Pledged Collateral remitted to the Borrower or any such agent or representative' or

(k) either the Borrower or Nelnet, Inc. characterizes the transactions contemplated hereby as other than debt for purposes of the Code.

Any amounts subject to the indemnification provisions of this Article are special limited obligations of the Borrower payable solely from the Pledged Collateral pursuant to Section 2.05(b)(xvi) hereof and shall be paid by the Borrower to the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Affected Parties, the Program Support Providers or their respective officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, on the Remittance Date following written demand therefor.

ARTICLE X

ADMINISTRATIVE AGENT AND FACILITY AGENTS

SECTION 10.01. AUTHORIZATION AND ACTION OF ADMINISTRATIVE AGENT. The Conduit Lenders, the Facility Agents and the Alternate Lenders hereby accept the appointment of and authorize the Administrative Agent to take such action as agent on their behalf and to exercise such powers as are delegated to the Administrative Agent by the terms hereof, together with such

74

powers as are reasonably incidental thereto. The Administrative Agent reserves the right, in its sole discretion, to take any actions and exercise any rights or remedies under this Agreement and any related agreements and documents. Notwithstanding any provision to the contrary contained elsewhere in this Agreement or in any other Transaction Document, the Administrative Agent shall not have any duties or responsibilities, except those expressly set forth in this Agreement, nor shall the Administrative Agent have or be deemed to have any fiduciary relationship with any Lender, and no implied covenants, functions, responsibilities, duties, obligations or liabilities shall be read into this Agreement or any other Transaction Document or otherwise exist against the Administrative Agent. Without limiting the generality of the foregoing sentence, the use of the term "Administrative Agent" in this Agreement with reference to the Administrative Agent is not intended to connote any fiduciary or other implied (or express) obligations arising under agency doctrine of any applicable law. Instead, such term is used merely as a matter of market custom, and is intended to create or reflect only an administrative relationship between independent contracting parties. The Administrative Agent may execute any of its duties under this Agreement or any other Transaction Document by or through agents, employees or attorneys-in-fact and shall be entitled to advice of counsel concerning all matters pertaining to such duties. The Administrative Agent shall not be responsible for the negligence or misconduct of any agent or attorney-in-fact that it selects with reasonable care. The Administrative Agent agrees to give to the Facility Agents prompt notice of each notice and determination and a copy of each certificate and report (if such notice, report, determination, or certificate is not given by the applicable Person to the Facility Agents) given to it by the Borrower, the Portfolio Administrator, any Seller, any Servicer, any Subservicer, the Valuation Agent, the Trustee or the Eligible Lender Trustee, pursuant to the terms of this Agreement. Except for actions which the Administrative Agent is expressly required to take pursuant to this Agreement, as the case may be, the Administrative Agent shall not be required to take any action which exposes the Administrative Agent to personal liability or which is contrary to applicable law unless the Administrative Agent shall receive further assurances to its satisfaction from the Facility Agents that it will be indemnified against any and all liability and expense which may be incurred in taking or continuing to take such action.

SECTION 10.02. AUTHORIZATION AND ACTION OF FACILITY AGENTS. Each Conduit Lender and Alternate Lender hereby accept the appointment of and authorize its related Facility Agent to take such action as agent on their behalf and to exercise such powers as are delegated to such Facility Agent by the terms hereof, together with such powers as are reasonably incidental thereto. Each Facility Agent reserves the right, in its sole discretion, to take any actions and exercise any rights or remedies under this Agreement and any related agreements and documents. Notwithstanding any provision to the contrary contained elsewhere in this Agreement or in any other Transaction Document, no Facility Agent shall have any duties or responsibilities, except those expressly set forth in this Agreement, nor shall any Facility Agent have or be deemed to have any fiduciary relationship with any Lender, and no implied covenants, functions, responsibilities, duties, obligations or liabilities shall be read into this Agreement or any other Transaction Document or otherwise exist against any Facility Agent. Without limiting the generality of the foregoing sentence, the use of the term "Facility Agent" in this Agreement with reference to any Facility Agent is not intended to connote any fiduciary or other implied (or express) obligations arising under agency doctrine of any applicable law. Instead, such term is used merely as a matter of market custom, and is intended to create or reflect only an administrative relationship between independent contracting parties. Each

75

Facility Agent may execute any of its duties under this Agreement or any other Transaction Document by or through agents, employees or attorneys-in-fact and shall be entitled to advice of counsel concerning all matters pertaining to such duties. No Facility Agent shall be responsible for the negligence or misconduct of any agent or attorney-in-fact that it selects with reasonable care. Each Facility Agent agrees to give to its related Conduit Lender and Alternate Lenders prompt notice of each notice and determination and a copy of each certificate and report (if such notice, report, determination, or certificate is not given by the applicable Person to such Conduit Lender or the Alternate Lender) given to it by the Administrative Agent, the Borrower, the Portfolio Administrator, any Seller, any Servicer, any Subservicer, the Valuation Agent, the Trustee or the Eligible Lender Trustee, pursuant to the terms of this Agreement. Except for actions which each Facility Agent is expressly required to take pursuant to this Agreement, as the case may be, such Facility Agent shall not be required to take any action which exposes such Facility Agent to personal liability or which is contrary to applicable law unless such Facility Agent shall receive further assurances to its satisfaction from its related Conduit Lender and Alternate Lender that it will be indemnified against any and all liability and expense which may be incurred in taking or continuing to take such action.

SECTION 10.03. AGENCY TERMINATION. Subject to Sections 10.07 and 10.08 hereof, the appointment and authority of the Administrative Agent and the Facility Agents hereunder shall terminate upon the payment by the Borrower of all Obligations hereunder.

SECTION 10.04. ADMINISTRATIVE AGENT'S AND FACILITY AGENT'S RELIANCE, ETC. None of the Administrative Agent, any Facility Agent or any of its directors, officers, agents or employees shall be liable for any action taken or omitted to be taken by it as Administrative Agent or Facility Agent under or in connection with this Agreement or any related agreement or document, except for its own gross negligence or willful misconduct. Without limiting the foregoing, the Administrative Agent and each Facility Agent: (a) may consult with legal counsel, independent public accountants and other experts selected by it and shall not be liable for any action taken or omitted to be taken in good faith by it in accordance with the advice of such counsel, accountants or experts; (b) makes no warranty or representation to any Conduit Lender, any Facility Agent, any Alternate Lender or any Program Support Provider and shall not be responsible to any Conduit Lender, any Facility Agent, any Alternate Lender or any Program Support Provider for any statements, warranties or representations made by the Borrower, the Trustee, the Eligible Lender Trustee, any Seller, any Servicer, any Subservicer, any Guarantor or the Valuation Agent in connection with this Agreement or any other Transaction Document; (c) shall not have any duty to ascertain or to inquire as to the performance or observance of any of the terms, covenants or conditions of this Agreement or any other Transaction Document on the part of the Borrower, the Trustee, the Eligible Lender Trustee, any Servicer, any Subservicer, any Seller, any Guarantor or the Valuation Agent or to inspect the property (including the books and records) of the Borrower, the Trustee, the Eligible Lender Trustee, any Servicer, any Subservicer, any Seller, any Guarantor or the Valuation Agent; (d) shall not be responsible to any Conduit Lender, any Facility Agent, any Alternate Lender or any Program Support Provider, as the case may be, for the due execution, legality, validity, enforceability, genuineness, sufficiency or value of this Agreement or any other instrument or document furnished pursuant hereto; and (e) shall incur no liability under or in respect of this Agreement by acting upon any notice (including notice by telephone), consent, certificate or other instrument or writing (which

76

may be by telex) believed by it in good faith to be genuine and signed or sent by the proper party or parties.

SECTION 10.05. ADMINISTRATIVE AGENT, FACILITY AGENTS AND AFFILIATES. The Administrative Agent, the Facility Agents and their Affiliates may generally engage in any kind of business with the Borrower, the Trustee, the Eligible Lender Trustee, any Servicer, any Subservicer, any Guarantor, any Seller, any of their respective Affiliates and any Person who may do business with or own securities of the Borrower, the Trustee, the Eligible Lender Trustee, any Servicer, any Subservicer, any Guarantor, any Seller or any of their respective Affiliates, all as if such entities were not the Administrative Agent or a Facility Agent and without any duty to account therefor to any Conduit Lender, any Facility Agent, any Alternate Lender or any Program Support Provider.

SECTION 10.06. NOTE PURCHASE DECISION. The Conduit Lenders and the Alternate Lenders acknowledge that each has, independently and without reliance upon the Administrative Agent, and based on such documents and information as it has deemed appropriate, made its own evaluation and decision to enter into this Agreement and to make Note Purchases hereunder. The Conduit Lenders and the Alternate Lenders also acknowledge that each will, independently and without reliance upon the Administrative Agent, the Facility Agent or any of their Affiliates, and based on such documents and information as it shall deem appropriate at the time, continue to make its own decisions in taking or not taking action under this Agreement or any related agreement, instrument or other document. Furthermore, each of the Lenders and Facility Agents acknowledges and agrees that although it may have received modeling and other structural information (including cash flow analysis) from the Administrative Agent, the Administrative Agent assumes no responsibility for the accuracy or completeness of such information and such information is not intended to be relied upon as a prediction of performance or for any other reason.

SECTION 10.07. SUCCESSOR ADMINISTRATIVE AGENT. The Administrative Agent may resign at any time by giving five days' written notice thereof to each Conduit Lender, each Facility Agent, each Alternate Lender, the Borrower, the Portfolio Administrator, the Trustee and the Eligible Lender Trustee. Upon any such resignation, the Conduit Lenders, the Facility Agents and the Alternate Lenders shall have the right to appoint a successor Administrative Agent approved by the Borrower (which approval will not be unreasonably withheld or delayed). If no successor Administrative Agent shall have been so appointed and shall have accepted such appointment, within sixty days after the retiring Administrative Agent's giving of notice of resignation, then the retiring Administrative Agent may, on behalf of the Conduit Lenders, the Facility Agents and the Alternate Lenders, appoint a successor Administrative Agent. If the successor Administrative Agent is not an Affiliate of the resigning Administrative Agent or an Alternate Lender, such successor Administrative Agent shall be subject to the Borrower's prior written approval (which approval will not be unreasonably withheld or delayed). Upon the acceptance of any appointment as Administrative Agent hereunder by a successor Administrative Agent, such successor Administrative Agent shall thereupon succeed to and become vested with all of the rights, powers, privileges and duties of the retiring Administrative Agent, and the retiring Administrative Agent shall be discharged from its duties and obligations under this Agreement. After any retiring Administrative Agent's resignation hereunder as Administrative

77

Agent, the provisions of this Article shall inure to its benefit as to any actions taken or omitted to be taken by it while it was an Administrative Agent under this Agreement.

SECTION 10.08. SUCCESSOR FACILITY AGENTS. Any Facility Agent may resign at any time by giving five days' written notice thereof to its related Conduit Lender and Alternate Lender, the Borrower, the Portfolio Administrator, the Trustee and the Eligible Lender Trustee. Upon any such resignation, the related Conduit Lender and Alternate Lender shall have the right to appoint a successor Facility Agent approved by the Borrower (which approval will not be unreasonably withheld or delayed). If no successor Facility Agent shall have been so appointed and shall have accepted such appointment, within sixty days after the retiring Facility Agent's giving of notice of resignation, then the retiring Facility Agent may, on behalf of the related Conduit Lender and Alternate Lender, appoint a successor Facility Agent. If the successor Facility Agent is not an Affiliate of the resigning Facility Agent, such successor Facility Agent shall be subject to the Borrower's prior written approval (which approval will not be unreasonably withheld or delayed). Upon the acceptance of any appointment as a Facility Agent hereunder by a successor Facility Agent, such successor Facility Agent shall thereupon succeed to and become vested with all of the rights, powers, privileges and duties of the retiring Facility Agent, and the retiring Facility Agent shall be discharged from its duties and obligations under this Agreement. After any retiring Facility Agent's resignation hereunder as a Facility Agent, the provisions of this Article shall inure to its benefit as to any actions taken or omitted to be taken by it while it was an Facility Agent under this Agreement.

ARTICLE XI

MISCELLANEOUS

SECTION 11.01. AMENDMENTS AND WAIVERS. No amendment or modification of any provision of this Agreement shall be effective without the written agreement of the Borrower, the Facility Agents, the Administrative Agent and, to the extent affected thereby, the Eligible Lender Trustee and the Trustee and without having provided S&P and Moody's with prior written notice of such amendment, and no termination or waiver of any provision of this Agreement or consent to any departure therefrom by the Borrower shall be effective without the written concurrence of the Administrative Agent. Any waiver or consent shall be effective only in the specific instance and for the specific purpose for which given.

SECTION 11.02. NOTICES, ETC. All notices and other communications provided for hereunder shall, unless otherwise stated herein, be in writing (including telex communication and communication by facsimile copy or other electronic means) and mailed, delivered by nationally recognized overnight courier service, telexed, transmitted or delivered by hand, as to each party hereto, at its address set forth under its name on the signature pages hereof or at such other address as shall be designated by such party in a written notice to the other parties hereto. All such notices and communications shall be effective, upon receipt, or in the case of (a) notice by mail, five days after being deposited in the United States mails, first class postage prepaid; (b) notice by telex, when telexed against receipt of answerback; or (c) notice by facsimile or other electronic copy, when verbal communication of receipt is obtained, except that notices and communications pursuant to Article II hereof shall not be effective until received.

78

SECTION 11.03. NO WAIVER; REMEDIES. No failure on the part of the Trustee, the Eligible Lender Trustee, the Administrative Agent, any Facility Agent or the Secured Creditors to exercise, and no delay in exercising, any right hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right hereunder preclude any other or further exercise thereof or the exercise of any other right. The remedies herein provided are cumulative and not exclusive of any remedies provided by law.

SECTION 11.04. BINDING EFFECT; ASSIGNABILITY. This Agreement shall be binding upon and inure to the benefit of the Borrower, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Program Support Providers, the Trustee, the Eligible Lender Trustee and their respective successors and permitted assigns. This Agreement and the rights and obligations of the Conduit Lenders, the Facility Agents, the Alternate Lenders and the Program Support Providers hereunder and interests herein shall be assignable in whole or in part (including by way of the sale of participation interests therein) by the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Program Support Providers and their successors and assigns; provided, however, that the Conduit Lenders, the Facility Agents, the Alternate Lenders and the Program Support Providers shall not transfer or assign its interests in the Notes if immediately after such transfer or assignment, the Subordinate Notes would be owned by more than 100 persons as described in Section 1.7704-1(h) of the Treasury Regulations and as described in Section 3(c)(1) of the Investment Company Act of 1940, as amended. The Borrower may not assign any of its rights and obligations hereunder or any interest herein without the prior written consent of the Administrative Agent, the Facility Agents and S&P. The parties to each assignment or participation made pursuant to this Section shall execute and deliver to the Borrower and the Administrative Agent for their acceptance and recording in their respective books and records, an assignment or a participation agreement or other transfer instrument reasonably satisfactory in form and substance to the Borrower and the Administrative Agent. Each such assignment or participation shall be effective as of the date specified in the agreement or instrument only after the execution, delivery, acceptance and recording as described in the preceding sentence. The Conduit Lenders, the Facility Agents, the Alternate Lenders and the Program Support Providers shall each notify the Borrower of any assignment or participation thereof made pursuant to this Section. For the avoidance of doubt, the parties hereto acknowledge and agree that any Conduit Lender my assign it rights and obligations hereunder and under the Notes to any other commercial paper conduit administered by its Facility Agent or its affiliates without the consent of the Borrower or any other Person.

SECTION 11.05. SURVIVAL. The rights and remedies with respect to any breach of a representation and warranty made by the Borrower pursuant to Article V hereof and the indemnification and payment provisions of Articles VIII and IX hereof and Sections 2.14, 11.08, 11.09 and 11.14 hereof shall be continuing and shall survive the termination of this Agreement and, with respect to the Trustee's and the Eligible Lender Trustee's rights under Articles VIII and IX hereof, the removal or resignation of the Trustee or the Eligible Lender Trustee.

SECTION 11.06. GOVERNING LAW; SEVERABILITY. This Agreement shall be construed in all respects in accordance with, and governed by the internal laws (as opposed to conflicts of law provisions) of the State of New York. Whenever possible, each provision of this Agreement shall be interpreted in such a manner as to be effective and valid under applicable law, but if any provision of this Agreement shall be prohibited by or invalid under applicable law, such

79

provision shall be ineffective only to the extent of such prohibition or invalidity, without invalidating the remainder of such provisions or the remaining provisions of this Agreement.

SECTION 11.07. SUBMISSION TO JURISDICTION; WAIVER OF JURY AND BOND. THE BORROWER, THE CONDUIT LENDERS, THE FACILITY AGENTS, THE ALTERNATE LENDERS AND THE ADMINISTRATIVE AGENT HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE CITY OF NEW YORK, NEW YORK, AND IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS AGREEMENT (OTHER THAN PROCEEDINGS WITH RESPECT TO THE FORECLOSURE ON THE PLEDGED COLLATERAL WHICH MAY BE BROUGHT IN THE JURISDICTION IN WHICH SUCH PLEDGED COLLATERAL IS LOCATED) SHALL BE LITIGATED IN SUCH COURTS, AND THE BORROWER, THE CONDUIT LENDERS, THE FACILITY AGENTS, THE ALTERNATE LENDERS AND THE ADMINISTRATIVE AGENT EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY SUCH COURT AND EACH WAIVES PERSONAL SERVICE OF ANY AND ALL PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH ON THE SIGNATURE PAGES TO THIS AGREEMENT AND THAT SERVICE SO MADE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER OF ACTUAL RECEIPT OR FIVE (5) DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

THE BORROWER, THE CONDUIT LENDERS, THE FACILITY AGENTS, THE ALTERNATE LENDERS AND THE ADMINISTRATIVE AGENT EACH ACKNOWLEDGE THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION WITH THIS AGREEMENT, ANY OF THE TRANSACTION DOCUMENTS OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF THE CONDUIT LENDERS, THE FACILITY AGENTS, THE ALTERNATE LENDERS OR THE ADMINISTRATIVE AGENT. NOTHING CONTAINED IN THIS SECTION SHALL AFFECT THE RIGHT OF THE CONDUIT LENDERS, THE FACILITY AGENTS, THE ALTERNATE LENDERS OR THE ADMINISTRATIVE AGENT TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR AFFECT THE RIGHT OF THE CONDUIT LENDERS, THE FACILITY AGENTS, THE ALTERNATE LENDERS OR THE ADMINISTRATIVE AGENT TO BRING ANY ACTION OR PROCEEDING AGAINST THE BORROWER OR ITS PROPERTY IN THE COURTS OF ANY OTHER JURISDICTION TO THE EXTENT NECESSARY TO ENFORCE ITS LIENS AGAINST PROPERTY LOCATED IN SUCH JURISDICTIONS. THE BORROWER WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

80

SECTION 11.08. COSTS, EXPENSES AND TAXES.

(a) In addition to the rights of indemnification granted under Article IX hereof, and notwithstanding any limitation on recourse set forth herein, the Borrower agrees to pay on demand all reasonable costs, fees and expenses of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers incurred in connection with the preparation, execution, delivery, administration (including periodic auditing), or any amendment or modification of, or any waiver or consent issued in connection with, this Agreement, any Program Support Agreement or any other Transaction Document, including, without limitation, the reasonable fees and out-of-pocket expenses of counsel for the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers with respect thereto and with respect to advising the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders and the Program Support Providers as to their respective rights and remedies hereunder or thereunder, and all costs, fees and expenses, if any (including reasonable counsel fees and expenses), incurred by the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers in connection with the enforcement of this Agreement, any Program Support Agreement and the other Transaction Documents.

(b) The Borrower shall pay the applicable Facility Agent for the account of the Lenders, as applicable, on demand, such amount or amounts as shall compensate the Lenders for any loss (including loss of profit), cost or expense incurred by the Lenders (as reasonably determined by the Lenders) as a result of payments with respect to the Notes other than on a Remittance Date, such compensation to be (i) limited to an amount equal to any loss or expense suffered by the Lenders during the period from the date of receipt of such repayment to (but excluding) the following Remittance Date and (ii) net of the income, if any, received by the recipient of such reductions from investing the proceeds of such reductions. The determination by the applicable Facility Agent of the amount of any such loss or expense shall be set forth in a written notice to the Borrower in reasonable detail and shall be conclusive, absent manifest error.

SECTION 11.09. RECOURSE AGAINST CERTAIN PARTIES. No recourse under or with respect to any obligation, covenant or agreement (including, without limitation, the payment of any fees or any other obligations) of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers as contained in this Agreement or any other agreement, instrument or document entered into by it pursuant hereto or in connection herewith shall be had against any administrator of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers or any incorporator, affiliate, stockholder, officer, employee or director of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers or of any such administrator, as such, by the enforcement of any assessment or by any legal or equitable proceeding, by virtue of any statute or otherwise; it being expressly agreed and understood that the agreements of the Trustee, the Eligible Lender Trustee,

81

the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders and the Program Support Providers contained in this Agreement and all of the other agreements, instruments and documents entered into by the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers pursuant hereto or in connection herewith are, in each case, solely the corporate obligations of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers, as applicable, and that no personal liability whatsoever shall attach to or be incurred by any administrator of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers or any incorporator, stockholder, affiliate, officer, employee or director of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers or of any such administrator, as such, or any other them, under or by reason of any of the obligations, covenants or agreements of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers contained in this Agreement or in any other such instruments, documents or agreements, or which are implied therefrom, and that any and all personal liability of every such administrator of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers and each incorporator, stockholder, affiliate, officer, employee or director of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers or of any such administrator, or any of them, for breaches by the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers of any such obligations, covenants or agreements, which liability may arise either at common law or at equity, by statute or constitution, or otherwise, is hereby expressly waived as a condition of and in consideration for the execution of this Agreement. The provisions of this Section shall survive the termination of this Agreement and, with respect to the rights of the Trustee and the Eligible Lender Trustee, the resignation or removal of the Trustee or the Eligible Lender Trustee.

SECTION 11.10. EXECUTION IN COUNTERPARTS; SEVERABILITY; INTEGRATION. This Agreement may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed shall be deemed to be an original and all of which when taken together shall constitute one and the same agreement. In case any provision in or obligation under this Agreement shall be invalid, illegal or unenforceable in any jurisdiction, the validity, legality and enforceability of the remaining provisions or obligations, or of such provision or obligation in any other jurisdiction, shall not in any way be affected or impaired thereby. This Agreement contains the final and complete integration of all prior expressions by the parties hereto with respect to the subject matter hereof and shall constitute the entire agreement among the parties hereto with respect to the subject matter hereof, superseding all prior oral or written understandings.

SECTION 11.11. CONFIDENTIALITY. The Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders and the Program Support Providers each agree to keep confidential and not disclose any non-public information or documents related to the Borrower or any Affiliate of the Borrower delivered or

82

provided to such Person in connection with this Agreement, any other Transaction Document or the transactions contemplated hereby or thereby and which are clearly identified in writing by the Borrower or such Affiliate as being confidential; provided, however, that each of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders and the Program Support Providers may disclose any such information (a) to the extent required or deemed necessary and/or advisable by such Person's counsel in any judicial, regulatory, arbitration or governmental proceeding or under any law, regulation, order, subpoena or decree; (b) to its officers, directors, employees, accountants, auditors and outside counsel, in each case, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality; (c) to any Program Support Provider for the Conduit Lenders, any potential Program Support Provider for the Conduit Lenders, or any assignee or participant or potential assignee or participant of any Program Support Provider for the Conduit Lenders, provided they are informed of the confidentiality thereof and agree to maintain such confidentiality; (d) to any assignee, participant, or potential assignee or participant of or with any Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers, provided such Person agrees to be bound by the confidentiality provisions hereof or similar hereto; (e) to bank examiners and any other Person to whom the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders and the Program Support Providers, any such liquidity or program support provider or assignee or participant is required by law, regulation, decree or order to make such disclosure; (f) in connection with the enforcement hereof or of any of the other Transaction Documents or any Program Support Agreement; (g) to any rating agency rating the commercial paper notes of the Conduit Lenders; and (h) to such other Persons as may be approved by the Borrower. Notwithstanding the foregoing, the foregoing obligations shall not apply to any such information, documents or portions thereof that: (i) were of public knowledge or literature generally available to the public at the time of such disclosure; or (ii) have become part of the public domain by publication or otherwise, other than as a result of the failure of the Trustee, the Eligible Lender Trustee, the Administrative Agent, the Conduit Lenders, the Facility Agents, the Alternate Lenders or the Program Support Providers, or any of their respective employees, directors, officers, advisors, accountants, auditors, or legal counsel to preserve the confidentiality thereof.

SECTION 11.12. SECTION TITLES. The section titles contained in this Agreement shall be without substantive meaning or content of any kind whatsoever and are not a part of the agreement between the parties.

SECTION 11.13. ENTIRE AGREEMENT. This Agreement, including all Exhibits, Schedules and other documents attached hereto or incorporated by reference herein, together with the other Transaction Documents constitutes the entire agreement of the parties with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, oral or written, with respect to the subject matter hereof.

SECTION 11.14. NO PETITION; SUBORDINATION

(a) Each of the Borrower, the Trustee, the Eligible Lender Trustee, the Facility Agent and the Lenders hereby covenants and agrees with respect to each Conduit Lender that prior to the date which is one year and one day after the payment in full of all

83

outstanding indebtedness of such Conduit Lender, it will not institute against or join any other person or entity in instituting against such Conduit Lender any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

(b) Each of the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Administrative Agent, the Trustee and the Eligible Lender Trustee hereby covenants and agrees that prior to the date which is one year and one day after the payment in full of all outstanding Notes, it will not institute against or join any other person or entity in instituting against the Borrower any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States. Each of the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Administrative Agent, the Trustee and the Eligible Lender Trustee hereby covenants and agrees that to the extent the Borrower enters into other financing transactions pursuant to which it pledges or otherwise conveys any of its assets (or interests therein) (other than Pledged Collateral) to another Person or Persons in connection therewith ("Other Assets"), then any interest, claim or benefit in such Other Assets is and shall be expressly subordinated to the indefeasible payment in full of all obligations and liabilities of the Borrower which, under the terms of the relevant documents relating to the financing of such Other Assets, are entitled to be paid from, entitled to the benefits of, or otherwise secured by such Other Assets, including the payment of post-petition interest on such other obligations and liabilities. This Agreement shall be deemed a subordination agreement within the meaning of Section 510(a) of the Bankruptcy Code.

(c) Notwithstanding anything to the contrary contained in this Agreement, the obligations of each Conduit Lender under this Agreement and all other Transaction Documents are solely the corporate obligations of such Conduit Lender and shall be payable solely to the extent of funds received from the Borrower in accordance herewith or from any party to any Transaction Document in accordance with the terms thereof in excess of funds necessary to pay matured and maturing CP and other indebtedness of such Conduit Lender.

84

IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE BORROWER:

NELNET EDUCATION LOAN FUNDING,
INC.

By /s/ Terry J. Heimes
   ---------------------------
    Terry J. Heimes, President

c/o Nelnet, Inc. 121 South 13 Street, Suite 201 Lincoln, NE 68508 Attn: Terry J. Heimes Telephone: (402) 458-2303 Facsimile: (402) 458-2399

THE BANK OF AMERICA CONDUIT
LENDER:

QUINCY CAPITAL CORPORATION

By /s/ Douglas K. Johnson
   ---------------------------
Name:  Douglas K. Johnson
Title: President

Quincy Capital Corporation c/o AMACAR Group, LLC 6525 Morrison Boulevard Suite 318 Charlotte, NC 28211

THE BANK OF AMERICA FACILITY
AGENT:

BANK OF AMERICA, N.A.

By /s/ Elliot Lemon
   ---------------------------
Name:  Elliot Lemon
Title: VICE PRESIDENT

85

Bank of America, N.A.

The Hearst Tower
214 N. Tryon Street
NC1-027-19-01
Charlotte, NC 28255
Attn: Banc of America
Securities, LLC, Global
Structured Finance; Portfolio
Management
Telephone: (704) 386-7922
Facsimile: (704)388-9169

THE BANK OF AMERICA ALTERNATE
LENDER:

BANK OF AMERICA, N.A.

By /s/ Elliot Lemon
   ---------------------------
Name: Elliot Lemon
Title: VICE PRESIDENT

Bank of America, N.A.

The Hearst Tower
214 N. Tryon Street
NC1-027-19-01
Charlotte, NC 28255
Attn: Banc of America
Securities, LLC, Global
Structured Finance; Portfolio
Management
Telephone: (704) 386-7922
Facsimile: (704)388-9169

THE DEUTSCHE BANK CONDUIT
LENDER:

GEMINI SECURITIZATION CORP.

By /s/ R. Douglas Donaldson
   ---------------------------
Name:  R. Douglas Donaldson
Title: Treasurer

c/o Deutsche Bank AG New York Branch 60 Wall Street, 19th Floor New York, NY 10005 Attn: David Hufnagel Telephone: (212)250-0180 Facsimile: (212)797-5150

86

THE DEUTSCHE BANK FACILITY
AGENT:

DEUTSCHE BANK AG, NEW YORK
BRANCH

By /s/ David McCollum
   ---------------------------
   David McCollum, Managing
   Director

By /s/ Stanley Chao
   ---------------------------
   Stanley Chao, Vice
   President

Deutsche Bank AG New York Branch 60 Wall Street, 19th Floor New York, NY 10005 Attn: David Hufnagel Telephone: (212) 250-0180 Facsimile: (212) 797-5150

THE DEUTSCHE BANK ALTERNATE
LENDER:

DEUTSCHE BANK AG, NEW YORK
BRANCH

By /s/ David McCollum
   ---------------------------
   David McCollum, Managing
   Director

By /s/ Stanley Chao
   ---------------------------
   Stanley Chao, Vice
   President

Deutsche Bank AG New York Branch 60 Wall Street, 19th Floor New York, NY 10005 Attn: David Hufnagel Telephone: (212)250-0180 Facsimile: (212)797-5150

87

THE SOCIETE GENERALE CONDUIT
LENDER:

BARTON CAPITAL CORPORATION

By /s/ Douglas K. Johnson
   ---------------------------
Name: Douglas K. Johnson
Title: President

c/o Societe Generale 181 West Madison Street Suite 3400 Chicago, IL 60602 Attention: Securitization Facsimile: (312) 578-5199

with a copy to:

Societe Generale 1221 Avenue of the Americas New York, NY 10020 Attention: Paul Schmieder Facsimile: (212) 278-7320

THE SOCIETE GENERALE FACILITY
AGENT:

SOCIETE GENERALE

By /s/ Paul Schneider
   ---------------------------
Name:  Paul Schneider
Title: Director

By /s/ James F. Ahern
   ---------------------------
Name:  James F. Ahern
Title: Director

88

Societe Generale 181 West Madison Street Suite 3400 Chicago, IL 60602 Attn: Securitization Facsimile: (312) 578-5199

with a copy to:

Societe Generale 1221 Avenue of the Americas New York, NY 10020 Attn: Paul Schmieder Facsimile: (212) 278-7320

THE SOCIETE GENERALE ALTERNATE
LENDER:

SOCIETE GENERALE

By /s/ Paul Schneider
   ---------------------------
Name: Paul Schneider
Title: Director

By /s/ James F. Ahern
   ---------------------------
Name: James F. Ahern
Title: Director

Societe Generale 181 West Madison Street Suite 3400 Chicago, IL 60602 Attn: Securitization Facsimile: (312) 578-5199

with a copy to:

Societe Generale 1221 Avenue of the Americas New York, NY 10020 Attn: Paul Schmieder Facsimile: (212) 278-7320

89

THE TRUSTEE:

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION

By /s/ Scott E. Ulven
   ---------------------------
Name: Scott E. Ulven
Title: Corporate Trust Officer

Wells Fargo Bank Minnesota, National Association 6th and Marquette Avenue Minneapolis, Minnesota
55479-0069 Attn: Corporate Trust Department Telephone: (612) 667-4802 Facsimile: (612) 667-2149

THE ELIGIBLE LENDER TRUSTEE:

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION

By /s/ Scott E. Ulven
   ---------------------------
Name: Scott E. Ulven
Title: Corporate Trust Officer

Wells Fargo Bank Minnesota, National Association 6th and Marquette Avenue Minneapolis, Minnesota
55479-0069 Attn: Corporate Trust Department Telephone: (612) 667-4802 Facsimile: (612) 667-2149

THE ADMINISTRATIVE AGENT:

BANK OF AMERICA, N.A.

By /s/ Elliot Lemon
   ---------------------------
Name:  Elliot Lemon
Title: VICE PRESIDENT

90

EXHIBIT A

FORM OF STUDENT LOAN PURCHASE AGREEMENT


EXHIBIT A

LOAN PURCHASE AGREEMENT

This Loan Purchase Agreement (the "Loan Purchase Agreement") made and entered into as of this 1st day of May, 2003, by and between Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC., a Nebraska corporation (the "Corporation") acting by and through Wells Fargo Bank Minnesota, National Association, not individually but as Eligible Lender Trustee (the "Trustee") under the Warehouse Agreement or Eligible Lender Trust Agreement, as applicable from time to time (as defined herein), and NHELP-I, Inc., a Nevada corporation, organized and existing under the laws of the State of Nevada, and having its principal offices at 121 South 13th Street, Suite 201, in the city of Lincoln, County of Lancaster, State of Nebraska (the "Seller").

W I T N E S S E T H :

WHEREAS, the Corporation, by and through the Trustee, desires to purchase from the Seller, by and through Seller's eligible lender trustee certain FFELP Loans (as defined below) to assist students in obtaining a post-secondary education, title to which will be held by the Trustee pursuant to the Warehouse Agreement or Eligible Lender Trust Agreement from time to time, and the Seller desires to sell certain FFELP Loans to the Corporation, title to which will be held by and through the Trustee, in accordance with the terms and conditions of this Loan Purchase Agreement; and

WHEREAS, the Corporation expects to finance from time to time its purchase and ownership of the FFELP Loans purchased hereunder through the funding made available under the Warehouse Agreement.

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

Section 1. DEFINITIONS.

"Administrative Agent" means Bank of America, N.A., as Administrative Agent under the Warehouse Agreement, and any successor or assign in such capacity.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Corporation" means Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC., a Nebraska corporation, and any successor or assign.

"Eligible Lender Trust Agreement" means the Eligible Lender Trust Agreement dated as of May 1, 2003, between the Trustee and the Corporation.

"Eligible Loan" means a FFELP Loan authorized to be acquired by the Corporation by and through the Trustee which (i) is Guaranteed; (ii) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education

1

Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments;
(iii) complies with each representation and warranty with respect thereto contained herein (including Section 3(a)); and (iv) meets the other criteria set forth in the Loan Purchase Regulations, is eligible for purchase under the terms of the Warehouse Agreement and is an "Eligible Loan" as defined under the terms of the Warehouse Agreement.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans guaranteed by any Guarantee Agency and Interest Subsidy Payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means those specific loans acquired by the Trustee, on behalf of the Corporation, from the Seller pursuant to this Loan Purchase Agreement, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated pursuant to the Federal Family Education Loan Program and the Higher Education Act.

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contracts providing, among other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with the Trustee on behalf of the Corporation.

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either the Trustee or the Seller providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans to Borrowers, made or acquired by the Trustee or the Seller from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to the Corporation or the Trustee pertaining to Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

2

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Interest Subsidy Payments" means interest subsidy payments authorized to be made by the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Loan Purchase Agreement" means this Loan Purchase Agreement including all exhibits and schedules attached hereto, and any addenda, supplements or amendments hereto.

"Loan Purchase Date" means the date as described in Section 2(b) hereof.

"Loan Purchase Regulations" means the rules and regulations of the Corporation, as may be adopted by the Corporation from time to time (with the consent of the Administrative Agent and any other persons required under the terms of the Warehouse Agreement), which pertain to the Program, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Corporation is subject.

"Loan Transfer Schedule" means a written schedule on a form provided by the Corporation or its servicing agent identifying the Borrower on the FFELP Loans to be purchased hereunder.

"Master Note" means a Master Promissory Note in the form mandated by
Section 432(m)(1)(D) of the Higher Education Act, as added by Pub. L. 105-244, Section 427,112 Stat. 1702 (1998) as amended by Public Law No: 106-554 (enacted December 21,2000) and as codified at 20 U.S.C. Section 1082(m)(1).

"MPN Loan" means a FFELP Loan evidenced by a Master Note.

"Program" means the Corporation's Eligible Loan acquisition program.

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Seller" means NHELP-I, Inc., a Nevada corporation, and any successor or assign, which is an "eligible lender" under the criteria established by the Higher Education Act that has received an eligible lender designation by a Guarantee Agency with respect to Guaranteed Loans, identified in the introduction to this Loan Purchase Agreement, which is selling FFELP Loans to the Corporation hereunder or, if Seller is not designated as an eligible lender under the Higher Education Act, Seller

3

holds beneficial ownership of FFELP Loans through its eligible lender trustee, which is an eligible lender under the Higher Education Act.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Trustee" means Wells Fargo Bank Minnesota, National Association, acting in its capacity as Trustee under the Warehouse Agreement or Eligible Lender Trust Agreement, as applicable, and not in its individual capacity.

"Warehouse Agreement" means the Warehouse Note Purchase and Security Agreement dated as of May 1, 2003, as the same may be amended or supplemented in accordance with its terms, by and among the Trustee as Trustee and Eligible Lender Trustee, the Corporation as Borrower, Bank of America, N.A. as Administrative Agent, Bank of America as Alternate Lender and Bank of America Facility Agent, Quincy Capital Corporation as Bank of America Conduit Lender, Gemini Securitization Corp. as Deutsche Bank Conduit Lender, Deutsche Bank AG, New York Branch as Deutsche Bank Alternate Lender and Deutsche Bank Facility Agent, Barton Capital Corporation as Societe Generale Conduit Lender and Societe Generale Alternate Lender and Societe Generale as Societe Generale Facility Agent.

Section 2. PURCHASE OF FFELP LOANS.

(a) Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, the Seller agrees to sell to the Trustee, acting on behalf of the Corporation, and the Corporation, acting by and through the Trustee under the Warehouse Agreement or Eligible Lender Trust Agreement, as applicable, on behalf of the Corporation, agrees to buy from the Seller, a portfolio of FFELP Loans which are Eligible Loans in the aggregate unpaid principal amount as set forth in the Loan Transfer Addendum in the form set forth in Exhibit A hereto. Additional portfolios of FFELP Loans may be purchased from the Seller hereunder by the Corporation by and through the Trustee from time to time in the future, if the parties hereto execute and deliver a subsequent Loan Transfer Addendum for each such purchase of a portfolio in the form set forth in Exhibit A hereto, reflecting the aggregate unpaid principal balance of Eligible Loans contained in such portfolio and the Loan Purchase Date, and if the Seller executes and delivers to the Corporation all documents required under Section 4 hereof as of the applicable Loan Purchase Date. Any subsequent purchase of an additional portfolio of FFELP Loans shall be governed in all respects by this Loan Purchase Agreement together with the Loan Transfer Addendum pertaining to such portfolio. The Seller shall deliver a Loan Transfer Schedule to the Corporation, not less than thirty (30) days prior to the applicable Loan Purchase Date. Consummation of the sale of each FFELP Loan shall require execution and delivery to the Corporation of the Seller's Closing Certificate in the form of Exhibit B hereto (and delivery of the documents described in Exhibit B hereto), the blanket endorsement and bill of sale (in the forms set forth

4

in Exhibits C and D hereto, respectively). It is the intention of the Seller that the transfer from the Seller to the Trustee on behalf of the Corporation constitutes a true sale of the FFELP Loans hereunder and that neither the interest in nor title to the FFELP Loans shall become or be deemed property of the Seller for any purpose under applicable law.

(b) Delivery and payment for the FFELP Loans shall take place at a location and on a date (the "Loan Purchase Date") to be specified by the Corporation. The applicable Loan Purchase Date shall not be later than the date set forth in the Loan Transfer Addendum pertaining to such FFELP Loans.

(c) Subject to the terms and conditions of this Loan Purchase Agreement, the Corporation agrees to purchase the FFELP Loans by and through the Trustee at a price equal to 100% of the outstanding unpaid principal amount thereof and accrued and unpaid interest thereon on the Loan Purchase Date with proceeds from the obligations issued pursuant to the Warehouse Agreement, or such other amount agreed upon and specified in the Loan Transfer Addendum as set forth in Exhibit A. The Seller shall be responsible for reporting to the Secretary of Education and, if required by the provisions of the Higher Education Act, offsetting against Interest Subsidy Payments and Special Allowance Payments made to the Seller by the Secretary of Education the entire amount of any origination fee which is authorized to be charged by the Higher Education Act with respect to the FFELP Loans sold hereunder. Additionally, the Seller shall, as a condition to the purchase by the Corporation of any FFELP Loan, be required to pay to the Corporation on the Loan Purchase Date the amount of any such origination fee which has not at that time been used to offset such Special Allowance Payments or Interest Subsidy Payments, to the extent that the Special Allowance Payments or Interest Subsidy Payments received by the Trustee in connection with such FFELP Loans shall be affected. Seller shall continue due diligence servicing in compliance with the Higher Education Act, at Seller's cost, up to the applicable Loan Purchase Date; thereafter, servicing shall be paid for by, and shall be the responsibility of, the Corporation.

(d) Subject to the terms and conditions of this Loan Purchase Agreement, Seller shall sell to the Corporation, by and through the Trustee, all Eligible Loans made to the same Borrower(s) which are held by or on behalf of Seller (serial loans).

(e) If Seller originates or purchases a FFELP Loan which is a consolidation loan under Section 428C of the Higher Education Act, and the proceeds of such consolidation loan are used to repay the principal and interest due on a FFELP Loan sold by Seller to the Corporation hereunder, then Seller shall rebate the premiums, if any, paid by the Corporation to Seller in connection with the purchase of said FFELP Loan by paying to the Corporation an amount equal to the same percentage of the principal balance of said FFELP Loan then outstanding as was originally paid by the Corporation therefor.

5

Section 3. REPRESENTATIONS, WARRANTIES, COVENANTS AND AGREEMENTS OF THE SELLER.

(a) With respect to FFELP Loans sold on a Loan Purchase Date, the Seller hereby makes the representations and warranties set forth in Exhibit E hereto as of such Loan Purchase Date. Each representation, warranty, certification, covenant and agreement contained in this Loan Purchase Agreement shall survive the applicable Loan Purchase Date.

(b) The Seller shall not organize under the law of any jurisdiction other than the State under which it is organized as of the date hereof (whether changing its jurisdiction of organization or organizing under an additional jurisdiction) without giving 30 days prior written notice of such action to the Corporation and the Administrative Agent. Before effecting such change, the Seller shall prepare and file in the appropriate filing office any financing statements or other statements necessary to continue the perfection of the Corporation's interests in the FFELP Loans.

Section 4. CONDITIONS OF PURCHASE. The Corporation's obligation to purchase and pay for the FFELP Loans hereunder by and through the Trustee as of the date hereof and any applicable Loan Purchase Date shall be subject to each of the following conditions precedent:

(a) All representations, warranties and statements by or on behalf of the Seller contained in this Loan Purchase Agreement shall be true as of the date hereof and on the applicable Loan Purchase Date.

(b) Any notification to or approval by the Secretary of Education or a Guarantee Agency required by the Higher Education Act or a Guarantee Agreement as a condition to the assignment of the FFELP Loans shall have been made or received and evidence thereof delivered to the Corporation.

(c) The entire interest of the Seller in each FFELP Loan shall have been duly assigned by endorsement in the form set forth in Exhibit C hereto, such endorsement to be without recourse except as provided in Section 6 hereof.

(d) Physical custody and possession of the FFELP Loans (including all information and documentation which is described in the Seller's Closing Certificate as specified in Exhibit B hereto) shall be transferred in the manner directed by the Corporation.

(e) The Corporation and the Administrative Agent shall receive an opinion of the Seller's counsel, dated as of the date hereof covering each sale of FFELP Loans, in form and substance satisfactory to the Corporation, the Administrative Agent and the Trustee to the effect that (i) this Loan Purchase Agreement has been duly authorized, executed and delivered by the Seller and constitutes the legal, valid, binding and enforceable obligation of the Seller, (ii) the blanket endorsement and bill of sale required by this Loan Purchase Agreement have

6

been duly authorized, executed and delivered by the Seller, (iii) with respect to all Guaranteed Loans being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by the Seller, (iv) assuming the due execution and delivery thereof, each FFELP Loan constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms, (v) to the knowledge of the Seller's counsel, the execution and delivery of this Loan Purchase Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of this Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder, (vi) to the knowledge of the Seller's counsel, the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under this Loan Purchase Agreement, (vii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Deposit Insurance Corporation ("FDIC"), the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions contemplated in this Loan Purchase Agreement, (viii) this Loan Purchase Agreement shall constitute a security agreement under Nebraska law and shall be effective to create, in favor of the Corporation, a valid perfected security interest in the FFELP Loans subject to no prior liens, (ix) if the Corporation and the Seller are affiliates, that (A) if the Seller became a debtor under the United States Bankruptcy Code, 11 U.S.C. Sections 101 et seq., as amended (the "Bankruptcy Code"), (1) Section 541(a)(1) of the Bankruptcy Code would not apply to deem the FFELP sold by the Seller to the Corporation and the proceeds therefrom as property of the bankruptcy estate of the Seller and therefore (2) Section 362(a) of the bankruptcy Code would not apply to stay payment to the Corporation or its assignees and (B) if the Seller became a debtor under the Bankruptcy Code, a court would not disregard the separate identity of the Corporation so that the assets of the Seller would be consolidated with and become a part of the Seller's bankruptcy estate,(x) if the Seller is a bank or savings association the deposits of which are insured by the FDIC (a "Bank") and the FDIC were appointed as receiver or conservator of such Bank, a court would not recharacterize the transfer and assignment of the FFELP Loans to the Borrower as a pledge to secure a borrowing rather than a sale of the FFELP Loans, and (xi) such other opinions as may be reasonably requested by the Corporation, the Administrative Agent or the Trustee.

(f) Delivery by the Seller to the Corporation on or before the date hereof of the following documentation: Seller's general certificate in the form of Exhibit G hereto; Seller's Closing Certificate in the form of Exhibit B hereto; blanket endorsement in the form of Exhibit C hereto; bill of sale in the form of Exhibit D

7

hereto; UCC-1 Financing Statements evidencing the transfer from the Seller to the Corporation and the Trustee on behalf of the Corporation, and UCC lien searches sufficiently in advance of the date hereof so as to permit review thereof by the Corporation to its satisfaction, if either or both are requested by the Corporation or a party to the Warehouse Agreement; and UCC termination statements or releases, if any, releasing any security interest granted by the Seller in any FFELP Loan.

(g) Delivery by the Seller to the Corporation, prior to the Loan Purchase Date, of a fully executed and completed Loan Transfer Addendum substantially in the form of Exhibit A hereto with respect to FFELP Loans referred to in the bill of sale, and delivery of a Loan Transfer Schedule as required in Section 2(a) hereof.

(h) Adequate funds are available to the Corporation from an indenture or other financing agreement relating to the Corporation's bonds and/or notes which will finance the purchase of FFELP Loans under this Loan Purchase Agreement.

(i) Delivery by the Seller of a closing certificate dated as of the date hereof in form and substance satisfactory to the Corporation, Administrative Agent, the Trustee and Wells Fargo Bank Minnesota, National Association, as trustee, with respect to the Warehouse Agreement, and a certificate dated as of the date hereof in the form attached as Annex A to the true sale/non-consolidation opinion of Kutak Rock LLP dated May 16, 2003.

Section 5. REJECTION OF FFELP LOANS.

(a) If (i) the Seller is unable to make or furnish the representations and warranties required to be made or furnished by it pursuant to this Loan Purchase Agreement as to a FFELP Loan or (ii) the Corporation determines that the Seller is unable to fulfill one or more covenants or conditions of this Loan Purchase Agreement as to a FFELP Loan, or (iii) the Corporation, in its reasonable judgment, deems that a FFELP Loan does not comply with the terms and conditions of this Loan Purchase Agreement or is not being delivered in compliance with such terms and conditions, or (iv) the Corporation, in its reasonable judgment deems that a FFELP Loan is for any reason unacceptable to it, then the Corporation, within thirty days of the Loan Purchase Date, may refuse to accept and pay for such FFELP Loan (or any substitute FFELP Loan offered by the Seller in lieu thereof).

(b) If the Corporation rejects a FFELP Loan, any such FFELP Loan shall be returned to the Seller by registered mail (for repurchase pursuant to Section 6 hereof if the student loan has previously been purchased by the Corporation), together with a letter identifying each returned FFELP Loan and stating the basis for its return. The Corporation shall cause any FFELP Loan returned to the Seller which has been endorsed to the Trustee to be endorsed by the Trustee to the Seller in the form set forth in Exhibit F hereto.

8

The liability of the Corporation in connection with the loss of or damage to any FFELP Loan to be returned to the Seller is limited to such loss or damage occurring as a result of its gross negligence or willful misconduct in handling or safekeeping FFELP Loans.

Section 6. REPURCHASE OBLIGATION. If:

(i) any representation or warranty made or furnished by the Seller in or pursuant to this Loan Purchase Agreement (including Section 3 (a) hereof) shall prove to have been materially incorrect;

(ii) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim filed with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments, reinsurance or Guarantee payments) on account of any circumstance or event that occurred prior to the sale of such FFELP Loan to the Corporation by and through the Trustee;

(iii) on account of any circumstance or event that occurred prior to the sale of a FFELP Loan to the Corporation, by and through the Trustee, a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to Borrower's obligation to pay all or any part of the FFELP Loan, and the Corporation, in good faith, believes that the facts reported, if true, raise a reasonable doubt as to the legal enforceability of such FFELP Loan;

(iv) a FFELP Loan is required to be repurchased pursuant to subsection 5(b) hereof; or

(v) the instrument which Seller purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then the Seller shall repurchase such FFELP Loan or purported FFELP Loan upon the request of the Corporation or the Administrative Agent by paying to the Corporation (or Wells Fargo Bank Minnesota, National Association, as Trustee under the Warehouse Agreement, if required by the Administrative Agent) the then outstanding principal balance of such FFELP Loan or purported FFELP Loan multiplied by the percentage used to calculate the purchase price specified in the applicable Loan Transfer Addendum (or such greater amount as may be necessary to make the Corporation and the Trustee whole in light of the purchase price originally paid by the Corporation for such loan), plus interest (including Interest Subsidy Payments) and applicable Special Allowance Payments and Interest Subsidy Payments with respect to such FFELP Loan or purported FFELP Loan from the Loan Purchase Date to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP Loan, plus any attorneys' fees, legal expenses, court costs, servicing fees or other expenses incurred by the Corporation and the Trustee in connection with such FFELP Loan or purported FFELP Loan.

9

Section 7. NOTIFICATION TO BORROWERS. The servicing agent on behalf of the Seller shall notify Borrowers under the FFELP Loans as required by the Higher Education Act of the assignment and transfer to the Trustee of the Seller's interest in such FFELP Loans and the Seller shall direct each Borrower to make all payments thereon directly to the Corporation or as it may otherwise designate.

Section 8. OBLIGATIONS TO FORWARD PAYMENTS AND COMMUNICATIONS.

(a) The Seller shall promptly remit, or cause to be remitted, to the Corporation all funds received by the Seller after the applicable Loan Purchase Date which constitute payments of principal or interest (including Interest Subsidy Payments) or Special Allowance Payments accrued after the applicable Loan Purchase Date with respect to any FFELP Loan.

(b) The Seller shall immediately transmit to the Corporation any communication received by the Seller after the applicable Loan Purchase Date with respect to a FFELP Loan or the Borrower under such a FFELP Loan. Such communication shall include, but not be limited to, letters, notices of death or disability, adjudication of bankruptcy and similar documents and forms requesting deferment of repayment or loan cancellations.

Section 9. PAYMENT OF EXPENSES AND TAXES. Each party to this Loan Purchase Agreement shall pay its own expenses incurred in connection with the preparation, execution and delivery of this Loan Purchase Agreement and the transactions herein contemplated, including, but not limited to, the fees and disbursements of counsel; provided, however, that Seller shall pay any transfer or other taxes and recording or filing fees payable in connection with the sale and purchase of the FFELP Loans.

Section 10. INDEMNIFICATION. The Seller specifically acknowledges that the Corporation, in obtaining financing, will be making representations and warranties regarding the FFELP Loans based in part on the accuracy of the Seller's representations and warranties in this Loan Purchase Agreement. The Seller agrees to indemnify and save the Trustee, the Corporation, the parties to the Warehouse Agreement (together with each of their respective successors, assignees, officers, directors, agents and employees) harmless of, from and against any and all loss, liability, cost, damage or expense, including reasonable attorneys' fees and costs of litigation, incurred by reason of any breach of the Seller's warranties, representations or covenants hereunder or any false or misleading representations of the Seller or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by the Seller in connection herewith. This indemnity obligation shall survive the termination of this Agreement or removal of the Trustee.

Section 11. SPECIAL PROVISIONS RELATING TO MPN LOANS.

(a) The Seller hereby represents and warrants that the Seller is transferring all of its right title and interest in the MPN Loans to the Corporation, that

10

it has not assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that the Seller has reacquired) to any person other than the Corporation, and that no prior holder of the MPN Loans has assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other than a predecessor in title to the Seller. The Seller hereby covenants that the Seller shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder.

(b) The Seller hereby authorizes the Corporation to file a UCC-1 financing statement identifying the Seller as debtor and the Corporation as secured party and describing the MPN Loans and other Eligible Loans sold pursuant to this Loan Purchase Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Corporation's interest in the MPN Loans and other Eligible Loans and shall not be deemed to contradict the express intent of the Seller and the Corporation that the transfer of MPN Loans and other Eligible Loans under this Loan Purchase Agreement is an absolute assignment of such MPN Loans and other Eligible Loans and is not a transfer of such MPN Loans and other Eligible Loans as security for a debt.

Section 12. OTHER PROVISIONS.

(a) The Seller shall, at its expense, furnish to the Corporation and the Administrative Agent such additional information concerning the Seller's student loan portfolio as the Corporation or the Administrative Agent may reasonably request.

(b) The Seller shall, at its expense, execute all other documents and take all other steps as may be requested by the Corporation, the Administrative Agent or the Trustee from time to time to effect the sale hereunder of the FFELP Loans.

(c) The provisions of this Loan Purchase Agreement cannot be waived or modified unless such waiver or modification be in writing and signed by the parties hereto, after written consent is obtained from the Administrative Agent. Inaction or failure to demand strict performance shall not be deemed a waiver.

(d) This Loan Purchase Agreement shall be governed by the laws of the State of Nebraska.

(e) All covenants and agreements herein contained shall extend to and be obligatory upon all successors of the respective parties hereto.

(f) This Loan Purchase Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

11

(g) If any provision of this Loan Purchase Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied in any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained shall not affect the remaining portions of this Loan Purchase Agreement or any part hereof.

(h) All notices, requests, demands or other instruments which may or are required to be given by either party to the other shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is given or upon expiration of a period of 48 hours from and after the postmark thereof when mailed, postage prepaid, by registered or certified mail, requesting return receipt, by overnight courier, or by telecopy, addressed as follows:

If to the Corporation:

Nelnet Education Loan Funding, Inc.
121 South 13th Street, Suite 201
Lincoln, Nebraska 68508
Attention: Terry J. Heimes
Telephone: (402) 458-2301
Facsimile: (402) 458-2399

with a copy to the Trustee at:

Wells Fargo Bank Minnesota, National Association
Corporate Trust Services
6th & Marquette, N9303-110
Minneapolis, Minnesota 55479
Attention: Scott E. Ulven
Telephone: 612-667-4802
Facsimile: 612-667-2149

if to the Administrative Agent:

Bank of America, N.A.
The Hearst Tower
214 North Tryon Street
NC1-027-19-01
Charlotte, NC 28255
Attention: Banc of America Securities, LLC
Global Structured Finance; Portfolio Management

12

If to the Seller, addressed in the manner as set forth in the first paragraph of this Loan Purchase Agreement.

Either party may change the address and name of the addressee to which subsequent notices are to be sent to it by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the fifth day after it is mailed.

(i) This Loan Purchase Agreement may not be terminated by either party hereto except in the manner and with the effect herein specifically provided for.

(j) Time is of the essence in this Loan Purchase Agreement.

(k) This Loan Purchase Agreement may not be amended without prior written consent of the Administrative Agent and prior written notice to each rating service then rating the Notes at the request of the Borrower.

(l) This Loan Purchase Agreement shall not be assignable by the Seller, in whole or in part, without the prior written consent of the Corporation and the Administrative Agent.

(m) No remedy by the terms of this Loan Purchase Agreement conferred upon or reserved to the Corporation is intended to be exclusive of any other remedy, but each and every such remedy shall be cumulative and in addition to every other remedy given under this Loan Purchase Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Loan Purchase Agreement.

(n) Acts to be taken by the Corporation with respect to acquiring and holding title to FFELP Loans hereunder shall be taken by the Trustee as directed by the Corporation, which qualifies as an "eligible lender" trustee under the Higher Education Act, and all references herein to the Corporation shall incorporate by this reference the fact that the Trustee will be acquiring and holding title to FFELP Loans on behalf of the Corporation, all as required under the Higher Education Act.

(o) The parties hereto acknowledge that the Trustee, the Administrative Agent and other parties to the Warehouse Agreement shall be third party beneficiaries of this Loan Purchase Agreement with the power and right to enforce the provisions thereof, and the Trustee and any such credit providers may become an assignee of the Corporation. The foregoing creates a permissive right on the part of such third party beneficiaries, and such third party beneficiaries shall be under no duties or obligations hereunder.

(p) This Loan Purchase Agreement has been made and entered into not only for the benefit of the Corporation and Seller but also for the benefit of the

13

Trustee and other parties to the Warehouse Agreement in connection with the financing of Eligible Loans (as defined in the Warehouse Agreement), and upon assignment by the Corporation to the Trustee with respect to the Warehouse Agreement or Wells Fargo Bank Minnesota, National Association, as Trustee, its provisions may be enforced not only by the parties to this Loan Purchase Agreement but by the Trustee and other parties to the Warehouse Agreement. The foregoing creates a permissive right on behalf of the Trustee, not in the Trustee's individual capacity but solely as trustee under the Warehouse Agreement or Eligible Lender Trust Agreement, as applicable, and the Trustee shall not be under any duties or obligations hereunder.

This Loan Purchase Agreement shall inure to the benefit of the Trustee and its successors and assigns. Without limiting the generality of the foregoing, all representations, covenants and agreements in this Loan Purchase Agreement which expressly confer rights upon Wells Fargo Bank Minnesota, National Association, as Trustee shall be for the benefit of and run directly to, Wells Fargo Bank Minnesota, National Association, as Trustee and Wells Fargo Bank Minnesota, National Association, as Trustee shall be entitled to rely on and enforce such representations, covenants and agreements to the same extent as if it were a party hereto. The foregoing creates a permissive right on behalf of Wells Fargo Bank Minnesota, National Association, as Trustee, and Wells Fargo Bank Minnesota, National Association, as Trustee shall not be under any duties or obligations hereunder.

If there is a Termination Event (as defined in the Warehouse Agreement) under the Warehouse Agreement and Wells Fargo Bank Minnesota, National Association, as Trustee forecloses on its security interest on the Eligible Loans, then Wells Fargo Bank Minnesota, National Association, as Trustee shall assume all duties and obligations of the Corporation hereunder.

Section 13. SECURITY INTEREST. The parties to this Loan Purchase Agreement intend that the conveyance of the Seller's right, title and interest in and to the FFELP Loans sold pursuant to this Loan Purchase Agreement (the "Student Loans") shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from the Seller to the Corporation. The parties to this Loan Purchase Agreement intend that the arrangements with respect to the Student Loans shall constitute a purchase and sale of such Student Loans and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this Loan Purchase Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Loan Purchase Agreement would constitute a security agreement under applicable law and that the Seller shall be deemed to have granted, and hereby does grant (subject to the condition above), to the Corporation (and the Trustee) a first priority perfected security interest in all of the Seller's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of the

14

Corporation hereunder and the obligations of the Seller hereunder (collectively, the "Pledged Collateral"):

(a) all Student Loans;

(b) all revenues and recoveries of principal from Student Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other revenues and recoveries of principal and interest and other payments and reimbursements of principal and accrued interest received with respect to any Student Loan and any other collection of cash with respect to such Student Loan (including, but not limited to, Interest Subsidy Payments, Special Allowance Payments, finance charges and payments representing the repurchase of any Student Loan or rebate of premium thereon pursuant to this Loan Purchase Agreement) received or deemed to have been received and all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral;

(d) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such Student Loans, whether pursuant to the contract related to such Student Loans or otherwise;

(e) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to Student Loans otherwise in respect of the Pledged Collateral; and

(f) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, general intangibles, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

The Seller agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents (including, without limitation, UCC-1 financing statements and custodian agreements with the Servicer), and take all further action that Corporation or Administrative Agent may reasonably request in order to perfect, protect or more fully evidence the Corporation's, the Trustee's or the Administrative Agent's interest in the Pledged Collateral or to enable the Corporation to exercise or enforce any of its rights hereunder.

Section 14. INFORMATION AND REPORTING. Seller shall furnish to the Corporation: (a) upon execution of this Agreement, Seller's most recent audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Seller, as well as Seller's most recent unaudited

15

financial statement and balance sheet; (b) as soon as available and in any event within 90 days after the end of each fiscal year of the Seller, an updated audited financial statement prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by Seller; and (c) such other financial information as the Corporation or the Administrative Agent may reasonably request from time to time. Seller shall verify and reconcile Eligible Loan disbursements and cancellations of Eligible Loans sold hereunder, in such manner as the Corporation or the Administrative Agent may reasonably request from time to time. Seller shall furnish to the Corporation and the Administrative Agent a certificate of good standing and a certified copy of resolutions of Seller's board of directors approving and authorizing execution and performance of this Agreement and all ancillary documents with respect thereto in a form reasonably satisfactory to the Corporation and the Administrative Agent.

[THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.]

16

IN WITNESS WHEREOF, the parties have hereunto set their hands as of the day and year first above written.

NHELP-I, Inc.                         Nelnet Education Loan Funding, Inc., f/k/a
                                      NEBHELP. INC.

By: /s/ [ILLEGIBLE]                   By: /s/ [ILLEGIBLE]
   ---------------------------           ---------------------------
Title: Secretary                      Title: President

17

EXHIBIT A TO LOAN PURCHASE AGREEMENT

LOAN TRANSFER ADDENDUM

This Loan Transfer Addendum (the "Addendum") is made and entered into as of the___ day of______________,______ , by and between Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation") and ___________________ (the "Seller").

WHEREAS, the parties hereto entered into that Loan Purchase Agreement dated as of __________________,_______ , (the "Loan Purchase Agreement"), and the Seller wishes to sell a portfolio of Eligible Loans (as defined in the Loan Purchase Agreement) to the Corporation, pursuant to and in accordance with the terms and conditions of the Loan Purchase Agreement.

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

1. Definitions. All capitalized terms in this Addendum shall have the same meanings given to them in the Loan Purchase Agreement, unless otherwise specifically stated herein.

2. Purchase of Eligible Loans. Subject to the terms and conditions of the Loan Purchase Agreement and in reliance upon the representations, warranties and covenants as set forth in the Loan Purchase Agreement, the Seller agrees to sell to the Trustee, on behalf of the Corporation, a portfolio of Eligible Loans identified in the Loan Transfer Schedule attached hereto, having an aggregate outstanding principal balance of approximately $_______(the "Current Purchase Portfolio").

3. Purchase Price. Subject to the terms and conditions of the Loan Purchase Agreement, the Corporation agrees to purchase the Eligible Loans in the Current Purchase Portfolio at a purchase price equal to_____% of the aggregate unpaid principal balance thereon plus 100% of the accrued and unpaid interest thereon, each as of the Loan Purchase Date set forth in Section 4 hereof.

4. Loan Purchase Date. The Loan Purchase Date shall be no later than __________, _________.

5. Representations and Warranties. The Seller hereby reconfirms all the representations and warranties set forth in the Loan Purchase Agreement as of the Loan Purchase Date set forth in
Section 4 hereof.

6. Effect on Loan Purchase Agreement. This Addendum sets forth the terms of purchase and sale solely with respect to the Current Purchase Portfolio. This Addendum shall have no effect upon any other sale or purchase of any Eligible Loans consummated or contemplated prior to or after the Loan Purchase Date, and all other terms, conditions and agreements contained in the Loan Purchase Agreement shall

18

remain in full force and effect. Prior or subsequent purchases and sales of Eligible Loans shall each be governed by a separate Loan Transfer Addendum.

         7.       Special Terms. [Reserved]

NAME OF SELLER:                       Nelnet Education Loan Funding, Inc., f/k/a
                                      NEBHELP, INC.

By:_______________________________    By: _____________________________________
Title: ___________________________    Title: __________________________________

19

EXHIBIT B TO LOAN PURCHASE AGREEMENT

SELLER'S CLOSING CERTIFICATE

(DO NOT COMPLETE) (the "Seller") does hereby certify that all representations, warranties and statements by or on behalf of the Seller contained in a certain Loan Purchase Agreement dated ________________,__________ (the "Agreement"), by and between the Seller and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation"), are true and correct on and as of the Loan Purchase Date, without exception or qualification whatsoever;

FURTHERMORE, the Seller does hereby certify that the following documents, where applicable to each FFELP Loan (as defined in the Agreement) acquired under the Agreement, have heretofore been furnished to the Corporation or are simultaneously herewith delivered in accordance with the instructions of the Corporation, pursuant to subsection 4(d) of the Agreement:

Department of Education application or Guarantee Agency application, as supplemented
Interim note(s) for each Loan that is not an MPN Loan Payout note(s) for each Loan that is not am MPN Loan Disclosure and Loan information statement Guarantee Agreement, Agreement for Participation in the Guaranteed Loan Program and Notification of Loan Approval by the Guarantee Agency with respect to each Guaranteed Loan (or certified copy thereof) Any other documentation held by the Seller relating to the history of such Eligible Loan Secretary of Education and Guarantee Agency Loan Transfer Statements
Uniform Commercial Code financing statement, if any, securing any interest in an Eligible Loan to be Financed, and an executed termination statement related thereto Evidence of Loan disbursement
Any other document required to be submitted with a claim to the Guarantee Agency.

IN WITNESS WHEREOF, the undersigned has caused this Certificate to be executed and delivered by an officer hereunto duly authorized as of the Loan Purchase Date,____.

(DO NOT COMPLETE)

NAME OF SELLER

BY (DO NOT SIGN")
TITLE (DO NOT SIGN)

20

EXHIBIT C TO LOAN PURCHASE AGREEMENT

BLANKET ENDORSEMENT OF
STUDENT LOAN PROMISSORY NOTES

Pursuant to the Loan Purchase Agreement dated_________________________ , the undersigned ("Seller"), by execution of this instrument, hereby endorses all promissory notes purchased by Wells Fargo Bank Minnesota, National Association, as Eligible Lender Trustee (the "Trustee") under a Warehouse Note Purchase and Security Agreement among the Trustee, Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation") as Borrower, Bank of America, N.A. as Facility Agent, Bank of America as Alternate Lender and Bank of America Facility Agent, Quincy Capital Corporation as Bank of America Conduit Lender, Gemini Securitization Corp. as Deutsche Bank Conduit Lender, Deutsche Bank AG, New York Branch as Deutsche Bank Alternate Lender and Deutsche Bank Facility Agent, Barton Capital Corporation as Societe Generale Conduit Lender and Societe Generale as Societe Generale Alternate Lender and Societe Generale Facility Agent. This endorsement is in blank, unrestricted form. This endorsement is without recourse, except as provided under the terms of the Loan Purchase Agreement. All right, title, and interest of Seller in and to the promissory notes and related documentation identified in the attached loan ledger are transferred and assigned to Trustee on behalf of the Corporation.

This endorsement may be further manifested by attaching this instrument or a facsimile hereof to each or any of the Promissory Notes and related documentation acquired by the Trustee on behalf of the Corporation from Seller, or by attaching this instrument to the loan ledger schedule, as the Corporation may require or deem necessary.

Dated this____day of__________________,______.

SELLER (DO NOT COMPLETE)

(DO NOT SIGN)
SIGNATURE OF AUTHORIZED OFFICER OF
SELLER

21

EXHIBIT D TO LOAN PURCHASE AGREEMENT

BILL OF SALE

FOR VALUE RECEIVED,____________________________________ (the "Seller"), pursuant to the terms and conditions of that certain Loan Purchase Agreement dated as of__________,______ (the "Agreement") between the Seller and Nelnet Education Loan Funding, Inc., f/k/a NEBHELP, INC. (the "Corporation") does hereby grant, sell, assign, transfer and convey to Wells Fargo Bank Minnesota, National Association, solely in its capacity as Eligible Lender Trustee (the "Trustee") on behalf of the Corporation and its successors and assigns, all right, title and interest of the Seller in and to the following:

(1) The loans described in Annex I attached hereto (the "Loans"), including the guarantee of the Loans issued by a guarantee agency pursuant to the Federal Family Education Loan Program (20 U.S.C. Section 1071 et seq.);

(2) All promissory notes and related documentation evidencing the indebtedness represented by such Loans and the related Pledged Collateral with respect to such Loans; and

(3) All proceeds of the foregoing including, without limitation, all payments made by the obligor thereunder or with respect thereto, all guarantee payments made by any guarantee agency with respect thereto, and all interest benefit payments and special allowance payments with respect thereto made under Title IV, Part B, of the Higher Education Act of 1965, as amended, and all rights to receive such payments, but excluding any proceeds of the sale made hereby.

TO HAVE AND TO HOLD the same unto the Trustee on behalf of the Corporation, its successors and assigns, forever. This Bill of Sale is made pursuant to and is subject to the terms and provisions of the Agreement, and is without recourse, except as provided in the Agreement.

IN WITNESS WHEREOF, the Seller has caused this instrument to be executed by one of its officers duly authorized to be effective as of the ___ day of ____,_____.

[NAME OF SELLER]

By: _______________________________________________

Title: ____________________________________________

22

EXHIBIT E TO LOAN PURCHASE AGREEMENT

REPRESENTATIONS, WARRANTIES,
COVENANTS AND AGREEMENTS OF SELLER

A. All information furnished by the Seller to the Corporation, or the Corporation's agents, with respect to a FFELP Loan, including the Loan Transfer Schedule attached to the Loan Transfer Addendum, is true, complete and correct.

B. The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Seller, the Trustee or the Corporation as assignee thereof. The Seller shall have taken all reasonable actions to assure that no Borrower under a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 90 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the applicable Loan Purchase Date, be more than 90 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. Notwithstanding any provision of the Higher Education Act that permits Sellers to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder shall bear interest at a rate lower than the applicable rate of interest; provided, however, that the Corporation may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of Seller, the terms of which have been fully described in detail and in writing to the Corporation.

C. Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

D. Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and the Loan Purchase Regulations and is an Eligible Loan, as that term is defined in the Loan Purchase Agreement.

E. The Seller or Seller's eligible lender trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and the Seller has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

F. The Seller and the Seller's eligible lender trustee on behalf of Seller is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security

23

interests of any description. The Corporation has a valid and perfected first priority ownership or security interest in the Pledged Collateral.

G. Each FFELP Loan is Guaranteed; such Guarantee is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to the Guarantee Agency have been or will be paid in full by the Seller, and none of the FFELP Loans has at any time been tendered to any Guarantee Agency for payment.

H. There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the credit worthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, and any applicable Guarantee.

I. Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

J. The Seller has carefully reviewed the Loan Purchase Regulations supplied by the Corporation and has complied with the Loan Purchase Regulations.

K. The FFELP Loans pursuant to the Agreement include all Eligible Loans of any one Borrower held by the Seller.

L. The Seller has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Loan Purchase Agreement; the execution and delivery of the Loan Purchase Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder, or conflict with any law, rule or regulation to which the Seller is subject; the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under the Loan Purchase Agreement and the Loan Purchase Agreement constitutes a valid and binding obligation of the Seller enforceable against it in accordance with its terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors and (ii) general principles of equity, whether such enforceability is considered in a proceeding in equity or at law, and does not result in or require the creation of any lien, security interest or other charge or encumbrance upon or with respect to any of its properties, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

24

M. The Seller is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

N. The Seller and any independent servicer have each exercised due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and the Seller has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Exhibit E. The Seller shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Corporation.

O. With respect to all Guaranteed Eligible Loans being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects material to the security of the bonds and/or notes issued by the Corporation to finance the FFELP Loans; and the Seller is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

P. The Seller does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student or his family maintain a business relationship with the Seller, except as may be permitted under applicable laws or (ii) discriminate on the basis of race, sex, color, creed or national origin.

Q. The FFELP Loans are a representative sample of all student loans held by the Seller with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrower to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

R. Each student loan transferred to the Corporation under the Loan Purchase Agreement is a FFELP Loan which constitutes an Eligible Loan.

S. No promissory note evidencing an Eligible Loan bears any apparent evidence of forgery or alteration or is otherwise so irregular or incomplete as to call into question its authenticity.

T. Except as may have been disclosed by the UCC lien search required by Section 4(f) hereof for the Seller, no other financing statements or assignment filings naming the Seller as debtor or assignor under its legal name or trade names has been filed.

U. The fair salable value of the assets on a going concern basis of the Seller and its subsidiaries, on a consolidated basis, as of the time of each sale of FFELP Loans hereunder is in excess of the total amount of their liabilities.

V. The transfer, assignment and conveyance of the Eligible Loans by the Seller pursuant to this Loan Purchase Agreement are not subject to the bulk transfer or any similar statutory provisions in effect in any applicable jurisdiction. The Seller is not transferring the Eligible Loans with an actual intent to hinder, delay or defraud any of its creditors. The Seller is solvent, will not

25

be rendered insolvent by the transfer of the Eligible Loans hereunder nor is aware of any pending insolvency of the Seller.

26

EXHIBIT F TO LOAN PURCHASE AGREEMENT

ACKNOWLEDGMENT

The assignment of the within promissory note and related documents to (DO NOT COMPLETE) under a Loan Purchase Agreement between ________________ and _____________ , dated as of______________,______ , did not become effective thereunder, and no rights in the same have been conveyed thereby.

Dated: (DO NOT COMPLETED)

27

EXHIBIT B

FORM OF VALUATION AGENT AGREEMENT


EXHIBIT B

VALUATION AGENT AGREEMENT

among

BANC OF AMERICA SECURITIES LLC,
as the Valuation Agent,

NELNET EDUCATION LOAN FUNDING, INC.,
as the Borrower,

and

BANK OF AMERICA, N.A.,
as Administrative Agent

Dated as of May 1, 2003



TABLE OF CONTENTS

                                                                            Page
                                    ARTICLE I
                                   DEFINITIONS

Section 1.01.    Certain Defined Terms....................................    2
Section 1.02.    Computation of Time Periods..............................    4

                                   ARTICLE II
                       VALUATION AGENT; TERM OF AGREEMENT

Section 2.01.    Appointment and Acceptance...............................    4
Section 2.02.    Performance by Other Parties.............................    4
Section 2.03.    Resignation and Discharge................................    4
Section 2.04.    Term of Agreement........................................    5

                                   ARTICLE III
                                  CALCULATIONS

Section 3.01.    Loan Valuation Percentage Calculations...................    5

                                   ARTICLE IV

REPRESENTATIONS AND WARRANTIES............................................    5

                                   ARTICLE V

INDEMNIFICATION...........................................................    6

                                   ARTICLE VI
                                  MISCELLANEOUS

Section 6.01.    Confidentiality..........................................    8
Section 6.02.    Amendment................................................    8
Section 6.03.    Governing Law............................................    8
Section 6.04.    Notices..................................................    8
Section 6.05.    Third Party Beneficiary..................................   11
Section 6.06.    Assignment by the Conduit Lenders........................   11
Section 6.07.    Submission to Jurisdiction; Waiver of Jury and Bond......   11
Section 6.08.    No Petition..............................................   12
Section 6.09.    Limited Recourse Nature of Transactions..................   12
Section 6.10.    Execution in Counterparts................................   13
Section 6.11.    Severability.............................................   13
Section 6.12.    Section Titles...........................................   13
Section 6.13.    Entire Agreement.........................................   13

EXHIBIT A        FORM OF VALUATION REPORT
EXHIBIT B        INITIAL LOAN SERVICING FEES
EXHIBIT C        VALUATION REPORT ASSUMPTIONS


THIS VALUATION AGENT AGREEMENT (this "Valuation Agent Agreement") is made as of May 1, 2003 by and among BANC OF AMERICA SECURITIES LLC, a limited liability company duly organized under the laws of the State of Delaware (the "Valuation Agent"), NELNET EDUCATION LOAN FUNDING, INC., a corporation duly organized under the laws of the State of Nebraska (the "Borrower"), and BANK OF AMERICA, N.A., a national banking association, as the as the administrative agent of hereindefined Conduit Lenders, Alternate Lenders, Liquidity Facility Providers and Credit Support Providers (in such capacity, the "Administrative Agent").

PRELIMINARY STATEMENTS

WHEREAS, Quincy Capital Corporation, Gemini Securitization Corp. and Barton Capital Corporation (collectively, the "Conduit Borrowers"), Bank of America, N.A., Deutsche Bank AG, New York Branch and Societe Generale (collectively, the "Facility Agents"), Bank of America, N.A., Deutsche Bank AG, New York Branch and Societe Generale (collectively, the "Alternate Lenders"), the Borrower, the Administrative Agent, Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, and Wells Fargo Bank Minnesota, National Association, as trustee (the "Trustee"), have entered into a Warehouse Note Purchase and Security Agreement, dated as of May 1, 2003 (the "Warehouse Note Purchase and Security Agreement"), pursuant to which the Alternate Lenders have agreed and the Conduit Lenders may agree to purchase notes issued by the Borrower from time to time (the "Notes") subject to the conditions set forth therein for the purpose of financing the purchase of certain types of education loans (the "Eligible Loans", and when financed under the Warehouse Note Purchase and Security Agreement, the "Financed Loans"); and

WHEREAS, the Warehouse Note Purchase and Security Agreement provides that, in order to secure the prompt and complete payment of all amounts due and payable thereunder, the Borrower will grant to the Trustee, for the benefit of the Conduit Lenders, the Alternate Lenders, the Liquidity Facility Providers and the Credit Support Providers, a security interest in the Financed Loans, all revenue and recoveries from the Financed Loans and any other collections, funds and accrued earnings held thereon held in the various funds and accounts created under the Warehouse Note Purchase and Security Agreement (collectively, the "Pledged Collateral"); and

WHEREAS, the maximum amount of funds the Conduit Lenders, the Alternate Lenders, the Liquidity Facility Providers or the Credit Support Providers will make available to the Borrower from time to time for the purpose of financing Student Loans is in part based upon the characteristics of the Financed Loans and certain other assumptions as described herein; and

WHEREAS, the Valuation Agent has agreed to perform certain calculations relating to the Pledged Collateral, in accordance with the assumptions and procedures described herein and at the times and under the circumstances specified in the Warehouse Note Purchase and Security Agreement.

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


ARTICLE I

DEFINITIONS

SECTION 1.01. CERTAIN DEFINED TERMS. As used in this Valuation Agent Agreement and its exhibits, the terms set forth above and in this Section shall have the meanings ascribed thereto (such meanings to be equally applicable to both the singular and plural forms of the terms defined). Terms not defined herein shall have the meanings ascribed to such terms in the Warehouse Note Purchase and Security Agreement.

"Borrower Incentive Program" means any interest rate reduction program applicable to any Financed Loans.

"Cash Flow Projections" mean the estimates prepared by the Valuation Agent for the period commencing on the most recent date for which the Valuation Agent has received the Portfolio Characteristics illustrating: (a) the income to be received from the Financed Loans and Permitted Investments, including borrower principal and interest payments, federal interest subsidy payments, federal special allowance payments, guaranty payments, sale proceeds and investment earnings (collectively, the "Revenue"), (b) the costs incurred in the financing of such Financed Loans, including acquisition fees, debt service, servicing fees, valuation fees, trustee fees, administrative fees, consolidation loan rebate and any other charges relating to the financing, servicing and administration of such loans (collectively, the "Expenses"), and (c) the periodic and cumulative Revenues less the periodic and cumulative Expenses (the "Net Revenue").

"Cost of Funds" means the interest rate per annum used by the Valuation Agent in the Cash Flow Projections for computing debt interest expense.

"Current T-Bill" means the most recent bond equivalent yield per annum available to the Valuation Agent for the auction of 13-week U.S. Treasury Bills, as set forth on the Department of the Treasury web site (http://www.publicdebt.treas.gov/of/ofrespr.htm).

"Discount Rate" means the rates of discount per annum stipulated in the Valuation Report Assumptions, as applicable, to be used by the Valuation Agent in connection with its determination of the present value of Net Revenue.

"Governmental Authority" means the United States of America, any state or other political subdivision thereof and any entity exercising executive, legislative, judicial, regulatory or administrative functions of or pertaining to government.

"Loan Valuation Percentage" as determined by the Valuation Agent means:
(a) (i) the present value of the Net Revenue (using the Portfolio Characteristics, the Discount Rate and the Valuation Report Assumptions) divided by (ii) the outstanding Principal Balance of the Student Loans to be financed and/or the Financed Loans, as the case may be; plus (b) 100%.

"Net Revenue" means the projected net income to be received from the Financed Loans after taking into account financing costs, loan defaults and delinquencies, fees and other charges, all as set forth in the Valuation Report Assumptions.

2

"Portfolio Characteristics" means the information contained in the reports provided to the Valuation Agent by or at the direction of the Borrower, in a form acceptable to the Valuation Agent (such form could also include a computer tape provided by any Servicer or Subservicer), prior to each Valuation Date. Such reports shall set forth all of the particular characteristics of the Financed Loans necessary in order that the Valuation Agent shall be able to perform the calculations required hereunder or under the Warehouse Note Purchase and Security Agreement, including, but not limited to breakdowns by loan type, borrower interest rate, borrower status, special allowance margin, disbursement date, remaining term by status, applicable loan servicer, guarantee level and eligibility for, level of participation in and terms of any Borrower Incentive Program.

"Valuation Date" means the 20th day of each February, May, August and November, commencing August 20,2004.

"Valuation Report" means the report prepared by the Valuation Agent and delivered to the Portfolio Administrator, each Facility Agent, the Administrative Agent and the Borrower pursuant to Section 6.10(a) of the Warehouse Note Purchase and Security Agreement, in the form attached as Exhibit A hereto.

"Valuation Report Assumptions" means the cash flow and related assumptions set forth in Exhibit C hereto.

SECTION 1.02. COMPUTATION OF TIME PERIODS. Unless otherwise stated in this Valuation Agent Agreement, in the computation of a period of time from a specified date to a later specified date, the word "from" means "from and including" and the words "to" and "until" each mean "to but excluding."

ARTICLE II

VALUATION AGENT; TERM OF AGREEMENT

SECTION 2.01. APPOINTMENT AND ACCEPTANCE. The Borrower and the Administrative Agent hereby appoint Bane of America Securities LLC as Valuation Agent under this Valuation Agent Agreement in connection with the Warehouse Note Purchase and Security Agreement and Bane of America Securities LLC hereby accepts such appointment.

SECTION 2.02. PERFORMANCE BY OTHER PARTIES. The Valuation Agent shall be obligated to perform hereunder only upon performance in all material respects by the Borrower (a) to provide statistical information to the Valuation Agent at the times and in the manner described in the Warehouse Note Purchase and Security Agreement and (b) of its duties and responsibilities hereunder.

SECTION 2.03. RESIGNATION AND DISCHARGE.

(a) The Valuation Agent may at any time resign and be discharged of the duties and obligations created by this Valuation Agent Agreement by giving at least sixty (60) days' written notice to the Borrower, the Administrative Agent and the Trustee.

3

(b) The Valuation Agent may be removed upon at least sixty (60) days' written notice to the Valuation Agent, at the direction of the Borrower with the consent of the Administrative Agent, by an instrument signed by the Borrower and filed with the Valuation Agent, the Administrative Agent and the Trustee. Upon the occurrence of an Event of Default (as defined in the Warehouse Note Purchase and Security Agreement), the Administrative Agent may remove the Valuation Agent at any time.

Notwithstanding the foregoing, no resignation or removal of the Valuation Agent shall be effective until a successor shall have been appointed by the Borrower with the consent of the Administrative Agent, which shall not be unreasonably withheld, or by the Administrative Agent after an Event of Default, provided that such resignation by the Valuation Agent shall be effective upon sixty days' written notice whether or not a successor has been appointed if and when the Valuation Agent reasonably determines that one of the following shall occur: (i) the Borrower is not diligently pursuing the appointment of a successor Valuation Agent at the level of compensation generally paid in the marketplace for the services to be performed by the Valuation Agent; (ii) the Warehouse Note Purchase and Security Agreement or any other Transaction Document has been amended or modified in such a manner as would affect the Valuation Agent in general or its ability to properly perform its duties hereunder without the consent of the Valuation Agent; or (iii) any condition to performance by the Valuation Agent hereunder or under the Warehouse Note Purchase and Security Agreement has not been satisfied. If a successor Valuation Agent is to be appointed hereunder, the Administrative Agent and the Borrower shall agree on the appropriate fee payable thereto to be payable at the same level of priority under the Warehouse Note Purchase and Security Agreement as Trustee Fees.

SECTION 2.04. TERM OF AGREEMENT. Unless otherwise terminated pursuant to the provisions of Section 2.03 hereof, this Valuation Agent Agreement shall terminate on May 14, 2004, unless extended to such later date as mutually agreed to in writing by the Borrower, the Administrative Agent and the Valuation Agent.

ARTICLE III

CALCULATIONS

SECTION 3.01. LOAN VALUATION PERCENTAGE CALCULATIONS.

(a) Pursuant to the terms and at the times required in the Warehouse Note Purchase and Security Agreement, the Valuation Agent shall compute the Loan Valuation Percentage by undertaking those analytical procedures it deems appropriate in its sole discretion with respect to the Financed Loans.

(b) On each Valuation Date, the Valuation Agent shall:

(i) perform Cash Flow Projections based upon the Portfolio Characteristics and the Valuation Report Assumptions;

(ii) calculate the Loan Valuation Percentage using the results of the Cash Flow Projections described in
Section 3.01 (b)(i) hereof; and

4

(iii) submit the Valuation Report to the Portfolio Administrator, each Facility Agent, the Administrative Agent and the Borrower in the form attached as Exhibit A hereto.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

The Valuation Agent represents and warrants as follows:

(a) The Valuation Agent is a limited liability company duly organized, validly existing and in good standing under the laws of the State of Delaware and is duly qualified to do business, and is in good standing, in every jurisdiction in which the nature of its business requires it to be so qualified except where the failure to so qualify could not reasonably be expected to materially adversely affect its ability to perform its obligations under this Valuation Agent Agreement.

(b) The execution, delivery and performance by the Valuation Agent of this Valuation Agent Agreement is within the Valuation Agent's organizational powers, has been duly authorized by all necessary organizational action, does not contravene (i) the Valuation Agent's organizational documents, (ii) any law, rule or regulation applicable to the Valuation Agent, (iii) any contractual restriction binding on or affecting the Valuation Agent or its property or (iv) any order, writ, judgment, award, injunction or decree binding on or affecting the Valuation Agent or its property, where, in each case such contravention could reasonably be expected to materially adversely affect the financial condition of the Valuation Agent or the ability of the Valuation Agent to perform its obligations under this Valuation Agent Agreement. This Valuation Agent Agreement has been duly executed and delivered by the Valuation Agent.

(c) No authorization or approval or other action by, and no notice to or filing with, any Governmental Authority is required for the due execution, delivery and performance by the Valuation Agent of this Valuation Agent Agreement.

(d) This Valuation Agent Agreement constitutes the legal, valid and binding obligations of the Valuation Agent enforceable against the Valuation Agents in accordance with its terms, subject to
(i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors, and (ii) general principals of equity, whether such enforceability is considered in a proceeding in equity or at law.

(e) There is no pending or, to the knowledge of the Valuation Agents, threatened, action or proceeding affecting the Valuation Agent before any court, governmental agency or arbitrator that could reasonably be expected to materially adversely affect the financial condition of the Valuation Agent or the ability of the Valuation Agent to perform its obligations under this Valuation Agents Agreement. The Valuation Agent is not in default with respect to nay order of nay court, arbitrator or any other Governmental Authority which default could reasonably be expected to materially

5

adversely affect the financial condition of the Valuation Agent or the ability of the Valuation Agent to perform its obligations under this Valuation Agent Agreement,

(f) Each Valuation Report and any resignation notice delivered by, or to be delivered by, the Valuation Agent pursuant to the terms of Section 2.03 or Article III hereof shall be executed on behalf of the Valuation Agent by a duly authorized officer of the Valuation Agent.

ARTICLE V

INDEMNIFICATION

Without limiting any other rights which the Valuation Agent or any of its respective Affiliates may have hereunder or under applicable law, and notwithstanding any limitation on recourse to the Borrower set forth in this Valuation Agent Agreement, the Borrower hereby agrees to indemnify the Valuation Agent and each of its officers, directors, employees, agents, attomeys-in-fact and Affiliates from and against any and all damages, losses, claims, liabilities and related costs and expenses, including reasonable attorneys' fees and disbursements (all of the foregoing being collectively referred to as "Indemnified Amounts") awarded against or incurred by any of them arising out of or as a result of this Valuation Agent Agreement, excluding, however, Indemnified Amounts to the extent resulting from the gross negligence or willful misconduct of the Valuation Agent or its Affiliates. Without limiting the foregoing, the Borrower shall indemnify the Valuation Agent and each of its respective officers, directors, employees, agents, attomeys-in-fact and Affiliates for Indemnified Amounts relating to or resulting from:

(a) any representation or warranty made or deemed made by the Borrower under or in connection with this Valuation Agent Agreement or the Transaction Documents, which shall have been false or incorrect when made or deemed made or delivered;

(b) the failure by the Borrower to comply with any term, provision or covenant contained in this Valuation Agent Agreement or the Transaction Documents; and

(c) any failure of the Borrower to perform its duties or obligations in accordance with the provisions of this Valuation Agent Agreement.

Any amounts determined by a court of competent jurisdiction as a result of a proceeding brought which is subject to the indemnification provisions of this Article shall be paid by the Borrower to the Valuation Agent or its officers, directors, employees, agents, attorneys-in-fact or Affiliates, as the case may be, for the benefit of the applicable payee, within two Business Days following written demand therefor.

6

ARTICLE VI

MISCELLANEOUS

SECTION 6.01. CONFIDENTIALITY. Except as permitted by the Warehouse Note Purchase and Security Agreement, the Valuation Agent, the Administrative Agent and the Borrower each agree to keep confidential and not to disclose any non-public information, calculations, exhibits or documents related to this Valuation Agent Agreement or the Warehouse Note Purchase and Security Agreement, without the express written consent of the Borrower.

SECTION 6.02. AMENDMENT. This Valuation Agent Agreement may be amended only by a written agreement signed by those parties hereto.

SECTION 6.03. GOVERNING LAW. This Valuation Agent Agreement shall be governed by and construed in accordance with the laws of the State of New York.

SECTION 6.04. NOTICES.

(a) The Borrower agrees to provide written notice (which may be by facsimile or other electronic means) to the Valuation Agent within three Business Days of the appointment of a new Administrative Agent.

(b) All notices, requests or other communications to the Valuation Agent, the Borrower, the Conduit Lenders, the Facility Agents, the Alternate Lenders, the Administrative Agent, the Trustee and the Eligible Lender Trustee, including the notice required in paragraph (a) above, shall be in writing (unless otherwise specified herein) and shall be deemed to have been validly given or made when delivered (via telecopy or by hand) or mailed, registered or certified mail, return receipt requested and postage prepaid, addressed as follows:

If to the Valuation Agent,

addressed to:              Banc of America Securities LLC
                           Interstate Tower
                           121 W. Trade Street
                           Charlotte, NC 28255
                           Attn: Education Finance Group;
                           Chris Cronk

If to the other parties hereto, at the respective addresses specified therefor in the Warehouse Note Purchase and Security Agreement. The parties hereto may change the address for service of notice upon it by a notice in writing to the other parties hereto. Each such notice, request or communication shall be effective when delivered to the address specified herein.

SECTION 6.05. THIRD PARTY BENEFICIARY. The Valuation Agent acknowledges that the Borrower has granted a security interest in favor of the Trustee for the benefit of the Secured Creditors in all of the Borrower's right, title and interest in, to and under this Valuation Agent Agreement.

7

SECTION 6.06. SUBMISSION TO JURISDICTION; WAIVER OF JURY AND BOND. EACH OF THE PARTIES HERETO HEREBY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION OF ANY STATE OR FEDERAL COURT LOCATED WITHIN THE CITY OF NEW YORK, NEW YORK, AND IRREVOCABLY AGREE THAT ALL ACTIONS OR PROCEEDINGS RELATING TO THIS VALUATION AGENT AGREEMENT SHALL BE LITIGATED IN SUCH COURTS, AND THE PARTIES HERETO EACH WAIVE ANY OBJECTION WHICH IT MAY HAVE BASED ON IMPROPER VENUE OR FORUM NON CONVENIENS TO THE CONDUCT OF ANY PROCEEDING IN ANY PROCESS UPON IT, AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY MAIL OR MESSENGER DIRECTED TO IT AT THE ADDRESS SET FORTH HEREIN THAT SERVICE SHALL BE DEEMED TO BE COMPLETED UPON THE EARLIER. OF ACTUAL RECEIPT OR FIVE DAYS AFTER THE SAME SHALL HAVE BEEN POSTED TO SUCH ADDRESS.

EACH OF THE PARTIES HERETO ACKNOWLEDGES THAT THE TIME AND EXPENSE REQUIRED FOR TRIAL BY JURY EXCEED THE TIME AND EXPENSE REQUIRED FOR A BENCH TRIAL AND HEREBY WAIVE, TO THE EXTENT PERMITTED BY LAW, TRIAL BY JURY IN ANY CLAIM OR CAUSE OF ACTION (INCLUDING ANY COUNTERCLAIM) ARISING DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION WITH THIS VALUATION AGENT AGREEMENT, ANY OTHER DOCUMENT, INSTRUMENT OR AGREEMENT EXECUTED AND/OR DELIVERED IN CONNECTION HEREWITH OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT CLAIMS OR OTHERWISE, AND WAIVE ANY BOND OR SURETY OR SECURITY UPON SUCH BOND WHICH MIGHT, BUT FOR THIS WAIVER, BE REQUIRED OF ANY OF THE PARTIES HERETO. NOTHING CONTAINED IN THIS SECTION SHALL AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW. EACH OF THE PARTIES HERETO WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER IN ANY LITIGATION REFERRED TO ABOVE ANY SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

SECTION 6.07. NO PETITION. The Valuation Agent and the Administrative Agent each hereby covenants and agrees that prior to the date which is one year and one day after the payment in fall of all outstanding Notes, it will not institute against or join any other person or entity in instituting against the Borrower any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings or other similar proceeding under the laws of the United States or any state of the United States.

SECTION 6.08. EXECUTION IN COUNTERPARTS. This Valuation Agent Agreement may be executed in any number of counterparts, each of which when so executed and delivered shall constitute an original, but such counterparts together shall constitute but one and the same instrument.

SECTION 6.09. SEVERABILITY. In the event any one or more of the provisions of this Valuation Agent Agreement shall for any reason be held to be illegal or invalid, such illegality or invalidity shall not affect any other provisions of this Valuation Agent Agreement, and this

8

Valuation Agent Agreement shall be construed and enforced as if such illegal or invalid provisions had not been contained herein.

SECTION 6.10. SECTION TITLES. The section titles contained in this Valuation Agent Agreement are for convenience of reference only and shall be without substantive meaning or content of any kind whatsoever and are not a part of the Agreement among the parties hereto.

SECTION 6.11. ENTIRE AGREEMENT. This Valuation Agent Agreement, including all Exhibits attached hereto or incorporated by reference therein constitutes the entire Agreement among the undersigned with respect to the subject matter hereof and supersedes all other negotiations, understandings and representations, both oral and written, with respect to the subject matter hereof.

9

IN WITNESS WHEREOF, the undersigned have caused this Valuation Agent Agreement to be executed by their respective officers thereunto duly authorized, as of the date first above written.

THE VALUATION AGENT:

BANC OF AMERICA SECURITIES LLC

By /s/ Chris Parrish
   --------------------------------
Name: CHRIS PARRISH
Title: PRINCIPAL

THE BORROWER:

NELNET EDUCATION LOAN FUNDING, INC.

By /s/ Terry Heimes, President
   --------------------------------
   Terry Heimes, President

THE ADMINISTRATIVE AGENT:

BANK OF AMERICA, N.A.

By /s/ Eliott Lemon
   --------------------------------
Name: ELIOTT LEMON
Title: VICE PRESIDENT

10

EXHIBIT A

FORM OF VALUATION REPORT

In accordance with the Valuation Agreement, dated as of May 1, 2003, among Bane of America Securities LLC, as valuation agent, Nelnet Education Loan Funding, Inc., as borrower, and Bank of America, N.A., as Administrative Agent, Bane of America Securities LLC has acted as Valuation Agent for purposes of preparing this Valuation Report. Based upon the Portfolio Characteristics and the Valuation Report Assumptions (as defined therein), we hereby submit the following summary of our calculations:

Valuation Date:
Date of Report:
Cut-off Date for Portfolio Characteristics:

A.  Principal balance of loans                                        $

B.  Total Revenue                                                     $

C.  Total Expenses                                                    $

D.  Total Net Revenue (B - C)                                         $

E.  Discount Rate                                                     %

F.  Present value of Net Revenue ("PV")                               $

G.  PV AS A % OF LOAN PRINCIPLE BALANCE (E / A), PLUS 100%
      ("LOAN VALUATION PERCENTAGE")                                   %

BANC OF AMERICA SECURITIES LLC

By ________________________________
Name: _____________________________
Title: ____________________________


EXHIBIT B

INITIAL LOAN SERVICING FEES

I. STUDENT LOANS SERVICED BY NELNET LOAN Services, Inc.

                                   STAFFORD, SLS              CONSOLIDATION
PER ACCOUNT SERVICING FEES         & PLUS LOANS                    LOANS
Enrolled                       $1.76(1) per month         N/A
Grace                          $3.31(2) per month         N/A
Deferment                      $3.31(2) per month         $3.75 per month
Forbearance                    $3.31(2) per month         $3.75 per month
Repayment                      $3.31(2) per month         $3.75 per month
Default claim filing           $15.00 per claim filed     $15.00 per claim filed


(1) Add $0.25 per month for any account with an Unsubsidized Loan

(2) Add $0.05 per month for any account with an Unsubsidized Loan

II. STUDENT LOANS SERVICED BY SALLIE MAE SERVICING L.P.

                                   STAFFORD, SLS              CONSOLIDATION
PER ACCOUNT SERVICING FEES         & PLUS LOANS                    LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing

III. STUDENT LOANS SERVICED BY ACS EDUCATION SERVICES, INC.

                                        STAFFORD, SLS
PER ACCOUNT SERVICING FEES              & PLUS LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing


IV. STUDENT LOANS SERVICED BY PENNSYLVANIA HIGHER EDUCATION ASSISTANCE AGENCY

                                        STAFFORD, SLS
PER ACCOUNT SERVICING FEES              & PLUS LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing

V. STUDENT LOANS SERVICED BY GREAT LAKES EDUCATIONAL LOAN SERVICES, INC.

                                   STAFFORD, SLS              CONSOLIDATION
PER ACCOUNT SERVICING FEES         & PLUS LOANS                    LOANS
Enrolled
Grace
Deferment
Forbearance
Repayment
Default claim filing

D-2

EXHIBIT E
VALUATION REPORT ASSUMPTIONS

STUDENT LOAN WAREHOUSE FACILITY
PROPOSED MAXIMUM ADVANCE PERCENTAGE & LOAN VALUATION PERCENTAGE ASSUMPTIONS

CUMULATIVE DEFAULT RATES:                                                                                       BLENDED AVERAGE IF
                                        4-YR. SCHOOL                        2-YR. SCHOOL          PROP/VOTECH  SCHOOL TYPE NOT KNOWN
   Stafford Loans                           30.0%                               45.0%                68.0%            37.3%
   PLUS Loans                               22.0%                               28.0%                35.0%            24.6%
   SLS Loans                                25.0%                               45.0%                68.0%            33.8%
   Consolidation Loans                      25.0%                               45.0%                68.0%            33.8%
ALLOWABLE SEASONING CREDIT:                100.0% of actual seasoning
                                                   using a default curve
                                                   of 40/20/15/10/5/5/5
DEFAULT SPEED:                       50/20/10/10/5/5
REIMBURSEMENT LOSS:                            1%
REIMBURSEMENT LAG:                       540 Days
PAYMENT LAGS:
   Government Payments                    60 Days
   Borrower Receipts                      Current                                 60%
                                          30 Days                                 40%
DEFERMENTS:                          Actual percentage for 18 months for
                                      loans in Deferment status.
                                     20% for 24 months of loans in School
                                      or Grace status.
FORBEARANCES:                        Actual percentage for 9 months for
                                      loans in Forbearance status.
                                     15% for 12 months of loans in School
                                      or Grace status.
INCENTIVE PARTICIPATION:
   For Automatic Debit Incentive
    Programs                                                                      10%
   For Timely Payment Programs                                                            Attrition, if applicable:
     12 Month Qualification Program                                               40%     40/20/10
     24 Month Qualification Program                                               30%     30/20/10
     36 Month Qualification Program                                               20%     20/15
     48 Month Qualification Program                                               15%     15/None
INTEREST RATES:
   91-Day T-Bill                     For variable rate FFELP loans, the Current T-Bill
                                     For fixed rate FFELP loans, the greater of (i) Current T-Bill and (ii)
                                      the principal balance weighted average of the July 1 reset rates that
                                      were in effect when the borrower interest rates were fixed
   90-Day Financial CP               Current 90-day financial CP
   Conduit CP Rate                   Current 90-day financial CP
   Reinvestment Rate                 Actual GIC rate or T-Bill
   All-in Cost of Funds              90-Day Financial CP + 24 bps
   Discount Rate                     Cost of Funds + 40 basis points for the portion of the portfolio that
                                      has 91 Day T-Bill Based Special Allowance Payments
                                     Cost of Funds + 10 basis points for the portion of the portfolio that
                                      has 90 Day Financial CP Based Special Allowance Payments
CASH RELEASE LEVEL:                       100.25%
CASH RESERVE LEVEL:                         0.25%


EXHIBIT C

FORM OF NOTE PURCHASE REQUEST

NELNET EDUCATION LOAN FUNDING, INC. 2003 WAREHOUSING FINANCING
NOTE PURCHASE NOTICE

Date: [One Business Days prior to date Note Purchase is to be made]

In accordance with Section 2.02 of the Warehouse Note Purchase and Security Agreement, dated as of May 1, 2003 (the "Agreement"), by and among Nelnet Education Loan Funding, Inc., as borrower (the "Borrower"), Wells Fargo Bank Minnesota, National Association, as trustee (the "Trustee"), Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Quincy Capital Corporation, as a conduit lender, Bank of America, N.A. as a facility agent and an alternate lender, Gemini Securitization Corp., as a conduit lender, Deutsche Bank AG, New York Branch, as a facility agent and an alternate lender, Barton Capital Corporation, as a conduit lender Societe Generale, as a facility agent and an alternate lender, and Bank of America, N.A., as the administrative agent, the Borrower hereby requests a Note Purchase in the amount and as of the date provided below.

Date of Note Purchase                                                                           ________________

ROLLOVER NOTE PURCHASES:
Total Required Rollover Note Purchases as required
pursuant to Exhibit D to the Agreement                                                          ________________

NEW NOTE PURCHASES FOR THE FUNDING OF STUDENT LOANS:
Aggregate Amount of Student Loans to be Financed
                  Principal                                                __________________

Maximum Note Purchase Percentage                            _________ %

Requested Note Purchase Percentage, not to exceed the
the Maximum Note Purchase Percentage provided above                        __________________ %

Amount of borrowing required for principal funding
   (Eligible Loan principal multiplied by Requested Note Purchase %)       __________________
Amount of borrowing required for interest funding                          __________________
Total Amount of New Note Purchases                                                              ================

TOTAL NOTE PURCHASES
(Sum of Rollover Note Purchases and                                                             ================
 Amount of New Note Purchases, provided above)

TEST OF FINANCING AMOUNT:
Facility Amount                                                                                 765,000,000

Less the sum of:
Total outstanding Notes                                                    __________________
Total projected interest due on all outstanding Notes                      __________________
   Total outstanding Notes & interest                                                           ________________

Remaining Facility Amount

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

Capitalized terms not otherwise defined herein shall have the meanings assigned
to them in the Agreement.


Please consider this proper authorization to transfer the Total Note Purchases to be purchased in the amount noted above to the Collection Note Purchase Subaccount held by the Trustee on the Date of Note Purchase set forth above. Pursuant to Article IV of the Agreement, I hereby certify that Nelnet Education Loan Funding, Inc. has met the Conditions precedent to all Note Purchases as required and as described in such article. I further certify that to the best of my knowledge and belief, (i) the amounts provided above are accurate and complete and (ii) no Termination Event under the Agreement has occurred and is continuing.

NELNET EDUCATION LOAN FUNDING,
INC.


Terry J. Heimes, President

C-2

                                    EXHIBIT D

                             FORM OF MONTHLY REPORT

         NELNET EDUCATION LOAN FUNDING, INC. 2003 WAREHOUSING FINANCING
                                 MONTHLY REPORT

REPORTING DATE:       [4th Business Day prior to the Remittance Date]
COLLECTION PERIOD:    [6th Business Day preceding prior Remittance Date to and
                      including the 6th Business Day preceding the Remittance
                      Date]
REMITTANCE DATE:      [First Business Day of each month]

                                                                                              INTEREST     PRINCIPAL
                                                                                             COLLECTIONS  COLLECTIONS     TOTAL
                                                                                             -----------  -----------     -----
COLLECTIONS:
Amounts held in Collection Account from previous remittance/note purchase                    ___________  ___________  ___________
Balance in the Collection Note Purchase Account to be transferred to the Collection Account  ___________  ___________  ___________
Interest Payments received by Servicers or Subservicers                                      ___________  ___________  ___________
Interest Subsidy Payments received (from DOE)                                                ___________  ___________  ___________
Special Allowance Payments received (from DOE)                                               ___________  ___________  ___________
Interest on Collection Account                                                               ___________  ___________  ___________
Interest on Reserve Account                                                                  ___________  ___________  ___________
Principal Payments received by Servicers or Subservicers                                     ___________  ___________  ___________
Reimbursement of Origination Fees (DOE)                                                      ___________  ___________  ___________
Reimbursement of Guarantee Fees (guarantor or prior lender)                                  ___________  ___________  ___________
Funds to be received from the sale of loans                                                  ___________  ___________  ___________
Adjustments & Misc. Receipts                                                                 ___________  ___________  ___________
Adjustments and Misc. Requested Payments                                                     ___________  ___________  ___________

                                                                                             ___________  ___________  ___________

Total Interest & Principal Collections received during this Collection Period                ===========  ===========  ===========

Required Additional Note Purchases                                                                                     ___________
TOTAL COLLECTIONS AND ADDITIONAL NOTE PURCHASES
                                                                                                                       ===========
PAYMENT WATERFALL:

1. Accrued and unpaid Monthly Rebate Fees as of the close of business on the last day of
the immediately preceding Collection Period                                                                            ___________
2. Accrued and unpaid Servicer Advances as of the close of business on the last day of the
immediately preceding Collection Period                                                                                ___________
3. Due and owing Servicer Fees and Custodian Fees as of the close of business on the last
day of the immediately preceding Collection Period                                                                     ___________
4. Due and owing Trustee Fees and Eligible Lender Trustee Fees as of the close of business
on the last day of the immediately preceding Collection Period                                                         ___________
5. To the extent permitted by Section 2.05(b)(v) of the Agreement, accrued and unpaid
Senior Carrying Costs (other than any Yield Protection with respect to the Senior Notes)
as of such Remittance Date                                                                                             ___________
6. If the Senior Parity Requirement is satisfied, to the extent permitted by Section
2.05(b)(vi) of the Agreement, accrued and unpaid Subordinate Carrying Costs (other than
any Yield Protection with respect to the Subordinate Notes) due and owning as of such
Remittance Date                                                                                                        ___________
7. Amount necessary to reduce the aggregate outstanding principal balance of the Senior
Notes such that the Senior Parity Requirement will be satisfied                                                        ___________
8. If not paid under paragraph 6 above, to the extent permitted by Section 2.05(b)(viii)
of the Agreement, accrued and unpaid Subordinate Carrying Costs (other than any Yield
Protection with respect to the subordinate Notes) due and owning as of such Remittance
Date                                                                                                                   ___________


9. Prior to the commencement of the Liquidation Period, amounts necessary to restore the                               ___________
Reserve Account to the Reserve Account Requirement or amounts allowed to be withdrawn from
the Reserve Account                                                                                                    ___________
10. Prior to the commencement of the Liquidation Period, amounts designated by the Borrower
to reduce [ILLEGIBLE] of the Outstanding Notes or to purchase additional Eligible Loans to
comply with the Minimum Asset Coverage Requirement                                                                     ___________
11. After the commencement of the Liquidation Period, if consented to in writing by each
Facility Agent, accrued and unpaid Portfolio Administration Fees as of the close of
business on the last day of the immediately preceding Collection Period                                                ___________
12. After the commencement of the Liquidation Period, if consented to in writing by each
Facility Agent, estimated Taxes payable prior to the next Remittance Date                                              ___________
13. After the commencement of the Liquidation Period, remaining amount to be used reduce
the Outstanding Senior Notes until the outstanding principal amount thereof is zero and
then the Outstanding Subordinate Notes until the outstanding principal amount thereof is
zero                                                                                                                   ___________
14. If not paid under paragraph 5 above, accrued and unpaid Senior Carrying Costs (other
than any Yield Protection with respect to the Senior Notes) as of such Remittance Date                                 ___________
15. If not paid under paragraphs 6 or 8 above, accrued and unpaid Subordinate Carrying
Costs (other than any Yield Protection with respect to the Subordinate Notes) as of such
Remittance Date                                                                                                        ___________
16. Accrued and unpaid Indemnified Amounts and Yield Protection as of the close of business
on the last day of the immediately preceding Collection Period                                                         ___________
17. If not paid under paragraph 11 above, accrued and unpaid Portfolio Administration Fees
as of the close of business on the last day of the immediately preceding Collection Period                             ___________
18. Accrued and unpaid Obligations as of the close of business on the last day of the
immediately preceding Collection Period                                                                                ___________
19. If not paid under paragraph 12 above, estimated Taxes payable prior to the next
Remittance Date                                                                                                        ___________
20. Remaining amounts to be transferred to the Borrower                                                                ___________
                                                                                                                       ___________

Total Required Payments pursuant to Section 2.05(b) of the Agreement                                                   ===========

Amounts held in Collection Account and not used for Principal Reduction
[ILLEGIBLE] Required Payments and Amounts held in the Collection Account

[ATTACH A DESCRIPTION OF THE CHARACTERISTICS OF THE FINANCED LOANS, INCLUDING THE AGGREGATE OUTSTANDING PRINCIPAL BALANCE OF THE FINANCED LOANS BY LOAN TYPE, BORROWER STATUS, DELINQUENCY CATEGORY AND SCHOOL TYPE]

The following calculations have been performed to evidence that a Termination Event has not occurred (each such calculation is based upon information concerning the Pledged Collateral as of the end of the prior calendar month):

After the transfers and payments described herein, the Asset Coverage Ratio equals:               ______%

The three-month average of the Net Interest Margin equals:                                        ______%

The three-month average of the Net Interest Margin (solely with respect to Consolidation
Loans and  Eligible Loans which are eligible to receive Special Allowance Payments pursuant
to Section 438(b)(2)(B) of the Higher Education Act) equals:                                      ______%

The three-month average of the Defaulted Student Loans equals:                                    ______%

The Liquidity Trigger equals:                                                                     ______%

The aggregate principal amount of the Subordinate Notes to the aggregate principal amount
of all Notes Outstanding equals:                                                                  ______%

Principal amount of Eligible Loans purchased since the end of the prior calendar month:      $__________

Average premium paid on the Eligible Loans purchase since the end of the prior calendar
month:                                                                                            ______%

Consolidated Tangible Net Worth of Nelnet, Inc. as of the last day of the last fiscal
quarter:                                                                                     $__________

Ratio of Nelnet, Inc.'s Funded Debt to its Tangible Net Worth:                                _____:1.00

[ILLEGIBLE] ROLLOVER AS OF____________ __, ____

D-2

Principal Balance as of_____________ __, ___ Principal Additions to Loan Portfolio
Principal Sales from the Loan Portfolio
Principal Collections and adjustment
Principal Balance as of ____________ __, ___

As an authorized representative of Nelnet Education Loan Funding, Inc., I hereby certify that to the best of my knowledge and belief (i) the amounts provided above are accurate and complete as determined on the Remittance Date and in accordance with the provisions of the Warehouse Note Purchase and Security Agreement, dated as of May 1, 2003 (the "Agreement"), by and among Nelnet Education Loan Funding, Inc., as borrower (the "Borrower"), Wells Fargo Bank Minnesota, National Association, as trustee (the "Trustee"), Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Quincy Capital Corporation, as a conduit lender, Bank of America, N.A. as a facility agent and an alternate lender, Gemini Securitization Corp., as a conduit lender, Deutsche Bank AG, New York Branch, as a facility agent and an alternate lender, Barton Capital Corporation, as a conduit lender, Societe Generale, as a facility agent and an alternate lender, and Bank of America, N.A., as the administrative agent, and (ii) no Termination Event under the Agreement has occurred and is continuing.

Capitalized terms not defined herein shall have the meanings assigned to them in the Agreement.

This Exhibit D shall constitute the written direction to the Trustee to make the deposits and transfers set forth in Section 2.05(b) of the Agreement. The Trustee may conclusively rely on this Exhibit D and shall be under no duty to review or examine the information set forth herein,

NELNET, INC., as Portfolio Administrator


Terry J. Heimes, President

Date:_________________________________

APPROVED:

NELNET EDUCATION LOAN FUNDING, INC.,
as Borrower


Terry J. Heimes, President

Date:_________________________________

D-3

EXHIBIT E

COPIES OF CUSTODIAN AGREEMENTS


EXHIBIT E

CUSTODIAN AGREEMENT

THIS CUSTODIAN AGREEMENT dated as of May 1, 2003 (this "Custodian Agreement"), is by and among NELNET EDUCATION LOAN FUNDING, INC. (the
"Borrower"), WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee (the
"Trustee"), WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION, as Eligible Lender Trustee on behalf of the Borrower (the "Eligible Lender Trustee"), and NELNET LOAN SERVICES, INC., as custodian (the "Custodian").

WHEREAS, the Borrower, as borrower, the Trustee, as trustee, the Eligible Lender Trustee, Quincy Capital Corporation, as a conduit lender, Bank of America, N.A., as a facility agent and an alternate lender, Gemini Securitization Corp., as a conduit lender, Deutsche Bank AG, New York Branch, as a facility agent and an alternate lender, Barton Capital Corporation, as a conduit lender, Societe Generale, as a facility agent and an alternate lender, and Bank of America, N.A., as administrative agent, have entered into a Warehouse Note Purchase and Security Agreement, dated as of May 1, 2003 (the "Loan Agreement"), pursuant to which the Borrower, through the Eligible Lender Trustee as the Eligible Lender (as defined in the Loan Agreement), will acquire student loans (the "Financed Loans"); and

WHEREAS, pursuant to the Loan Agreement, the Borrower has granted to the Trustee, and its successors and assigns, a security interest in, among other things, the promissory notes and certain other documents relating to certain Financed Loans; and

WHEREAS, the Trustee has requested, and the Borrower has agreed, that all Financed Loans (including all Financed Loans with respect to which the Eligible Lender Trustee holds legal title) shall be placed in the possession of the Trustee through its agent for the purpose of creating a security interest and perfecting the Trustee's security interest in the collateral under the Uniform Commercial Code; and

WHEREAS, the Borrower has entered into a Master Servicing Agreement, dated as of May 1, 2003, with Nelnet, Inc., as servicer; and

WHEREAS, Nelnet, Inc. has entered into a Loan Servicing Agreement, dated as of May 1, 2003 (the "Servicing Agreement"), with the Custodian, as subservicer; and

WHEREAS, the Borrower desires to contract for the Custodian to provide the custodial services set forth herein; and

WHEREAS, the Borrower has directed the Trustee to enter into this Custodian Agreement for the purpose of appointing the Custodian as its agent to take possession and custody of the Deposited Loans (as defined below) and the proceeds therefrom; and

WHEREAS, the Borrower will from time to time in the future deliver, or cause the Eligible Lender Trustee to deliver, to the Custodian Financed Loans to be serviced by the Custodian, as servicer;

NOW, THEREFORE, the Trustee and the Borrower hereby authorize the Custodian to so hold all Deposited Loans as bailee and agent of the Trustee and authorize the Custodian to


perform the following functions, and duties in connection therewith, and the Custodian agrees to perform such functions and duties (in the case of the Custodian, as bailee and agent of the Trustee), including perfecting and continuing the perfection of the Trustee's security interest in the Deposited Loans:

1. DEFINITIONS. Unless otherwise defined herein, all capitalized terms used herein, including the premises thereof, shall have the meanings ascribed to such terms in the Loan Agreement.

"Deposited Loans" means all Financed Loans financed pursuant to the Loan Agreement which now or at any time hereafter are serviced by or in the possession of the Custodian, as servicer, pursuant to the Servicing Agreement as well as all records and other instruments and documents relating thereto.

2. SAFEKEEPING OF THE DEPOSITED LOANS. The Custodian hereby agrees to perform the following services for the Trustee with respect to the Deposited Loans:

(a) To hold in its fireproof storage vault and under its exclusive control the following documents with respect to each of the Deposited Loans and shall use due care to preserve and protect the same:

(i) the original promissory note or a copy of the Master Promissory Note and documentation related to the Deposited Loans issued pursuant to the Master Promissory Note;

(ii) the Notification of Loan Approval, if any, from a Guarantor guaranteeing the Financed Loan; and

(iii) any further documentation required by the Secretary of Education (the "Secretary"), if applicable, or the applicable Guarantor.

provided, however, that to the extent permitted in accordance with the rules and regulations of the Secretary and/or the applicable Guarantor, the Custodian may retain any of such documentation (other than original promissory notes) on microfilm or other electronic, image or similar storage system.

(b) Upon the written demand of the Borrower or the Trustee and in circumstances authorized in the Loan Agreement, the Custodian shall deliver and immediately release to the Trustee any and all of the Deposited Loans at the time held by the Custodian, as well as all related information and documents required to be held under the Servicing Agreement.

(c) To furnish the Trustee semiannually a list containing the names and social security numbers of the obligors of the Deposited Loans, the unpaid principal balance of all Deposited Loans of each of said obligors, and such other information with respect to the Deposited Loans which is reasonably requested by the Trustee.

2

(d) To permit inspection at all reasonable times and upon reasonable advance notice by the Borrower, the Trustee, the Eligible Lender Trustee, a Guarantor, the Secretary and any governmental agency having jurisdiction or their respective agents (including auditors) of the Deposited Loans and the records of the Custodian relating thereto, such inspection to include the right to examine and make copies of any documents relating to the Deposited Loans and to interview personnel involved in the servicing of the Deposited Loans.

(e) To furnish the Trustee from time to time upon written request of the Trustee such reports as are required by the Servicing Agreement.

(f) To furnish to the Trustee, at the request of the Trustee or the Borrower, prior to the acquisition of any Student Loans, a confirmation that all records, documents and other instruments described in clause (a) above with respect to such Student Loans have been received by the Custodian.

(g) To take any and all such other action with respect to the Deposited Loans as the Trustee may, consistent with the Custodian's rights and obligations under the Servicing Agreement, reasonably request.

In accordance with the written direction of the Borrower, the Trustee hereby appoints the Custodian as its agent solely to take physical possession and custody of the Deposited Loans and the proceeds thereof in accordance with the terms of this Custodian Agreement. The Custodian hereby accepts such appointment, acknowledges receipt of notice of the security interest held by the Trustee in the Deposited Loans and acknowledges that the Custodian is holding possession of such Deposited Loans for the Trustee's benefit.

3. PAYMENTS IN RESPECT OF DEPOSITED LOANS. The parties hereto agree that amounts received in respect of the Deposited Loans (including claim payments from any Guarantor and Interest Subsidy Payments and Special Allowance Payments) shall be promptly paid over to and deposited with the Trustee pursuant to the Loan Agreement.

4. RELEASE OF COLLATERAL. The Custodian may release Deposited Loans and all related information and documentation held by the Custodian only as follows:

(a) the Custodian may release to the Borrower or to any Person designated by the Borrower at any time any Deposited Loan that has been paid in full;

(b) the Custodian may release to an applicable Guarantor any Deposited Loan which is eligible for claim payment and with respect to which a claim is (or is to be) filed; and

(c) the Custodian may, in accordance with the provisions of Section 2(b) hereof, release to the Trustee the Deposited Loans and any records, documents and instruments relating thereto, subject to the provisions of the Servicing Agreement.

3

Except as described in this paragraph and except upon termination of this Custodian Agreement, the Custodian will not release any Deposited Loans unless the Custodian is in receipt of written authorization from the Trustee.

5. NO LIABILITY. Neither the Trustee nor the Eligible Lender Trustee shall have any responsibility for loss or damage suffered by the Borrower with respect to any Deposited Loan delivered or released pursuant to this Custodian Agreement.

6. TERMINATION OF THIS CUSTODIAN AGREEMENT. This Custodian Agreement shall remain in effect until the date on which either of the following shall occur: (a) the Servicing Agreement shall have expired or otherwise been terminated; or (b) upon satisfaction of all indebtedness of the Borrower the payment of which is secured under the Loan Agreement, including indebtedness for any penalties, costs of collection or other charges. Upon termination of this Custodian Agreement for any reason other than full satisfaction of indebtedness of the Borrower, the Deposited Loans then held by Custodian shall be forthwith delivered to the party designated by the Trustee, subject to the terms of the Servicing Agreement. Upon termination of this Custodian Agreement following satisfaction of indebtedness of the Borrower, Deposited Loans and materials relating thereto in the possession of the Custodian shall be delivered to the Borrower or its designee. This Custodian Agreement shall not be subject to termination other than as specifically provided in this paragraph.

7. INSPECTION RIGHTS. To the extent permitted by law, all records maintained by the Custodian with respect to the Deposited Loans shall be available for inspection or audit from time to time by the Trustee, the Eligible Lender Trustee, the Conduit Lenders, the Alternate Lenders, the Facility Agents, the Administrative Agent and the Borrower (or their respective designees) upon request of such Person, made with reasonable advance notice to the Custodian, such availability to include the right to examine and make copies of any documents relating to the Deposited Loans, with costs of same not to be paid for by the Custodian.

8. FEES AND EXPENSES. The Custodian shall not receive any additional compensation for acting as custodian hereunder outside of the fees and expenses paid to the Custodian in its capacity as servicer pursuant to the Servicing Agreement.

9. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE CUSTODIAN.

(a) The Custodian agrees to accept delivery of the promissory notes and other documents pertaining to the Deposited Loans and to have and maintain continuous and exclusive possession and control over all documents evidencing the Deposited Loans delivered to it under this Custodian Agreement.

(b) The Custodian shall exercise reasonable care and diligence in the possession, retention and protection of the Deposited Loans delivered to it hereunder. The Custodian accepts the custodial duties and responsibilities imposed upon it hereunder and agrees to perform such custodial duties and responsibilities in a sound and prudent manner consistent in all respects with sound custodial practices and principles.

(c) The Custodian shall at all times during the term of this Custodian Agreement maintain insurance which shall include, but not be limited to, dishonesty of

4

employees or other crimes resulting in the loss of the Deposited Loans and comprehensive general liability, including personal injury and loss or damage to documents.

(d) The Custodian shall at all times maintain records indicating, at a minimum, the borrower's name and Social Security number with respect to all Deposited Loans which are delivered to it to hold as Custodian pursuant to this Custodian Agreement and indicating that such Deposited Loans have been pledged to the Trustee.

10. MISCELLANEOUS.

(a) This Custodian Agreement shall be binding upon the parties hereto and their successors, transferees and assigns, and shall inure to the benefit of and be enforceable by all parties hereto and their respective successors, transferees and assigns.

(b) The Custodian acknowledges and agrees that its services under this Custodian Agreement are in addition to, and not in lieu of, its services as servicer of the Deposited Loans under and pursuant to the Servicing Agreement.

(c) This Custodian Agreement may be executed and delivered in any number of counterparts, each of which, when so executed and delivered, shall be an original; provided, however, that such counterparts shall together constitute but one and the same instrument.

(d) Any provision of this Custodian Agreement which is prohibited, unenforceable or not authorized in any jurisdiction shall, as to such jurisdiction, be effective to the extent of such prohibition, unenforceability or nonauthorization without invalidating the remaining provisions hereof or affecting the validity or enforceability or legality of such provision in any other jurisdiction.

(e) THIS CUSTODIAN AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF MINNESOTA.

(f) The Borrower, the Trustee, the Eligible Lender Trustee and the Custodian, from time to time and with the written consent of the Administrative Agent, may amend this Custodian Agreement subject to any provisions to the contrary herein.

(g) All notices, requests, demands and other communications under or in respect of this Custodian Agreement shall be in writing and shall be delivered or mailed, first class, postage prepaid, or sent by facsimile machine, to the parties at the following addresses (or at such other address for a party as shall be specified by the party to whom addressed):

5

If to the Borrower:                 Nelnet Education Loan Funding, Inc.
                                    121 South 13th Street
                                    Suite 301
                                    Lincoln, Nebraska 68508
                                    Attention: Terry Heimes
                                    Phone: (402)458-2303
                                    Facsimile: (402) 458-2399

with a copy to:                     NELnet, Inc.
                                    3015 S.Parker Road
                                    Suite 400
                                    Aurora, CO 80014
                                    Attention: Jeff Noordhoek
                                    Telephone: (303) 292-6930
                                    Facsimile: (303) 292-0995

If to the Trustee:                  Wells Fargo Bank Minnesota, National
                                      Association
                                    6th Street and Marquette Avenue, N9303-110
                                    Minneapolis, MN 55479
                                    Attention: Scott Ulven
                                    Phone: (612)667-4802
                                    Facsimile: (612) 667-2149

If to the Eligible Lender Trustee:  Wells Fargo Bank Minnesota, National
                                      Association
                                    6th Street and Marquette Avenue, N9303-110
                                    Minneapolis, MN 55479
                                    Attention: Scott Ulven
                                    Phone: (612)667-4802
                                    Facsimile: (612) 667-2149

If to the Custodian:                Nelnet Loan Services, Inc.
                                    3015 South Parker Road, Suite 400
                                    Aurora, Colorado 80014
                                    Attention: Ed Martinez
                                    Telephone: (303) 696-3699
                                    Facsimile: (303) 696-5640

6

IN WITNESS WHEREOF, the parties have signed this Custodian Agreement as of the date first written above.

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION, as Trustee under
the Loan Agreement

By /s/ Scott E Ulven
   -----------------------------------------
   Scott E Ulven, Corporate Trust Officer

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION, as Eligible Lender
Trustee

By /s/ Scott E Ulven
   -----------------------------------------
   Scott E Ulven, Corporate Trust Officer

NELNET LOAN SERVICES, INC.

By /s/ Terry Heimes
   -----------------------------------------
   Terry Heimes, Vice President

NELNET EDUCATION LOAN FUNDING, INC.

By /s/ Terry Heimes
   -----------------------------------------
   Terry Heimes, President

7

EXHIBIT F

FORM OF PARTICIPATION AGREEMENT


PARTICIPATION AGREEMENT

THIS PARTICIPATION AGREEMENT is made and entered into as of the 1st day of May, 2003, by and between NHELP-I, INC., a Nevada corporation (the "Lender") and NELNET EDUCATION LOAN FUNDING, INC., a Nebraska corporation (the "Participant").

WHEREAS, the Lender is or will be the owner and holder of FFELP Loans (as defined herein), or beneficial interests therein, originated by or on behalf of Lender or acquired by the Lender; and

WHEREAS, the Lender desires to sell, and the Participant desires to purchase, an undivided 100% participation interest in certain FFELP Loans on the terms and conditions hereinafter set forth.

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

ARTICLE I

DEFINITIONS

As used in this Participation Agreement, the terms set forth above and in this Article shall have the meanings ascribed thereto (such meanings to be equally applicable to both the singular and plural forms of the terms defined). Terms not defined herein shall have the meanings ascribed to such terms in the Warehouse Note Purchase and Security Agreement.

"Administrative Agent" means Bank of America, N.A., as the Administrative Agent under the Warehouse Note Purchase and Security Agreement, and any successor or assign in such capacity.

"Agreement" means this Participation Agreement and any amendment or supplement hereto.

"Borrower" means the student or parent obligor under an Eligible Loan.

"Commitment Amount" means the aggregate outstanding principal balance of FFELP Loans up to an amount determined by Participant, participation interests in which are committed to be sold by Lender and purchased by the Participant pursuant to this Agreement.

"Commitment Period" means the period of time commencing on the date first set forth above and terminating 364 days thereafter, and renewing thereafter for successive 364-day periods, unless either party gives written notice of intent to terminate to the other party and to the Administrative Agent and the Trustee at least 30 days prior to the termination of the initial Commitment Period or any renewal/extension Commitment Period. The Commitment Period shall terminate immediately upon a default by the Lender of any of its obligations hereunder.

"Eligible Lender Trustee" means Wells Fargo Bank Minnesota, National Association, acting in its capacity as eligible lender trustee for the Lender, and not in its individual capacity.


"Eligible Loan" means a FFELP Loan in which a participation interest is to be acquired by the Participant which (a) is Guaranteed; (b) if such FFELP Loan is a subsidized Stafford loan, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments; if such FFELP Loan is a consolidation loan authorized under Section 428C of the Higher Education Act, qualifies the holder thereof to receive Interest Subsidy Payments and Special Allowance Payments to the extent applicable; and if such FFELP Loan is a PLUS loan authorized under Section 428B of the Higher Education Act, a SLS loan authorized under Section 428A of the Higher Education Act, or an unsubsidized Stafford loan authorized under Section 428H of the Higher Education Act, such FFELP Loan qualifies the holder thereof to receive Special Allowance Payments;
(c) complies with each representation and warranty with respect thereto contained herein (including Section 3.01 hereof); and (d) meets the other applicable criteria set forth in the Loan Purchase Regulations and is an "Eligible Loan" as defined under the terms of the Warehouse Note Purchase and Security Agreement.

"Federal Contracts" means all agreements between a Guarantee Agency and the Secretary of Education providing for the payment by the Secretary of Education of amounts authorized to be paid pursuant to the Higher Education Act, including, but not limited to, reimbursement of amounts paid or payable upon defaulted Eligible Loans and other student loans guaranteed by any Guarantee Agency and Interest Subsidy Payments and Special Allowance Payments, if applicable, to holders of qualifying student loans guaranteed by any Guarantee Agency.

"FFELP Loans" means loans, inclusive of the promissory notes evidencing such loans and the related documentation in connection with each thereof, which were originated pursuant to the Federal Family Education Loan Program and the Higher Education Act.

"Guarantee" or "Guaranteed" means, with respect to a FFELP Loan, the guarantee by the Guarantee Agency, in accordance with the terms and conditions of the Guarantee Agreement, of the principal of and accrued interest on the FFELP Loan to the maximum extent permitted under the Higher Education Act on FFELP Loans which have been originated, held and serviced in full compliance with the Higher Education Act, and the coverage of the FFELP Loan by the Federal Contacts providing, among other things, for reimbursement to the Guarantee Agency for losses incurred by it on defaulted Eligible Loans guaranteed by it to the extent of the maximum reimbursement allowed by the Federal Contracts.

"Guarantee Agency" means a state agency or a private nonprofit institution or organization which administers a Guarantee Program within a State or any successors and assignees thereof administering the Guarantee Program which has entered into a Guarantee Agreement with the Lender or the Eligible Lender Trustee on behalf of the Lender.

"Guarantee Agreement" means the Federal Contracts, an agreement between a Guarantee Agency and either the Lender or the Eligible Lender Trustee on behalf of the Lender providing for the Guarantee by such Guarantee Agency of the principal of and accrued interest on Eligible Loans, made or acquired by the Lender or the Eligible Lender Trustee on behalf of the Lender from time to time, and any other similar guarantee or agreement issued by a Guarantee Agency to the Lender or the Eligible Lender Trustee on behalf of the Lender pertaining to Eligible Loans.

"Guaranteed Loans" means FFELP Loans that are Guaranteed.

2

"Guarantee Program" means a Guarantee Agency's student loan guaranty program pursuant to which such Guarantee Agency guarantees or insures student loans.

"Higher Education Act" shall mean Title IV, Parts B, F and G, of the Higher Education Act of 1965, as amended or supplemented and in effect from time to time, or any successor enactment thereto, and all regulations promulgated thereunder and any directives issued by the Secretary of Education.

"Interest Subsidy Payments" means interest subsidy payments authorized to be made by the Secretary of Education pursuant to Section 428 of the Higher Education Act or similar payments authorized by federal law or regulation.

"Lender" means NHELP-I, Inc., a Nevada corporation, an "eligible lender" under criteria established by the Higher Education Act that has received an eligible lender designation by the Secretary of Education, which is selling participation interests in FFELP Loans to the Participant hereunder or, if the Lender is not designated as an eligible lender under the Higher Education Act, the Lender holds beneficial ownership of Eligible Loans through the Eligible Lender Trustee, which is an eligible lender under the Higher Education Act.

"Lender's Retained Interest" means that portion of the income earned with respect to Eligible Loans covered by the Participation Certificate which is equal to zero basis points (0.0%), on an annualized basis, of the average quarterly aggregate principal balance of Eligible Loans covered by the Participation Certificate; provided, however, that if changes in the Higher Education Act subsequently reduce the interest rates, Special Allowance Payments or Interest Subsidy Payments, then the Lender's Retained Interest shall be reduced on a pro tanto basis.

"Loan Purchase Agreement" means the Loan Purchase Agreement including all exhibits and schedules attached thereto, substantially in the form of Schedule A hereto.

"Loan Purchase Regulations" means the rules and regulations of the Participant, as may be adopted by the Participant from time to time, which pertain to acquisition of participation interests hereunder, which shall incorporate all requirements specified in any indentures or other financing arrangements to which the Participant is subject.

"Master Note" means a Master Promissory Note in the form mandated by
Section 432(m)(l)(D) of the Higher Education Act, as added by Pub. L. 105-244,
Section 427,112 Stat. 1702 (1998), as amended by Public Law No: 106-554 (enacted December 21, 2000) and as codified at 20 U.S.C. Section 1082 (m)(l).

"MPN Loan" means a FFELP Loan evidenced by a Master Note.

"Participant" means NELNET Education Loan Funding, Inc., a Nebraska corporation, and its successors and assigns.

"Participation Certificate" means the master participation certificate in the form attached hereto as Schedule B.

"Purchase Price" means 100% of the outstanding principal balance plus 100% of the accrued and unpaid interest thereon with respect to Eligible Loans covered by the Participation Certificate, each as of the date of purchase.

3

"Secretary of Education" means the Commissioner of Education and the Secretary of the United States Department of Education (who succeeded to the functions of the Commissioner of Education pursuant to the Department of Education Organization Act), or any officer, board, body, commission or agency succeeding to the functions thereof under the Higher Education Act.

"Servicer" means, individually or collectively, (a) Nelnet, Inc., and
(b) any other organization with which the Borrower has entered into a Servicing Agreement with respect to Eligible Loans, with the prior written approval of the Administrative Agent.

"Servicing Agreement" means the agreement in which a Servicer is engaged by the Participant to administer and service Eligible Loans covered in the Participation Certificate.

"Special Allowance Payments" means special allowance payments authorized to be made by the Secretary of Education pursuant to Section 438 of the Higher Education Act or similar allowances authorized from time to time by federal law or regulation.

"Subservicer" means (a)NELnet Loan Services, Inc., (b) Sallie Mae Servicing L.P., (c) ACS Education Services, Inc., (d) Pennsylvania Higher Education Assistance Agency, (e) Great Lakes Educational Loan Services, Inc. and
(f) any other servicing agent approved as may be required in the Warehouse Note Purchase and Security Agreement; provided, however, Sallie Mae Servicing L.P., ACS Education Services, Inc., Pennsylvania Higher Education Assistance Agency and Great Lakes Educational Loan Services, Inc. shall not service any Financed Loans until the Administrative Agent has approved its respective Subservicing Agreement.

"Subservicing Agreement" means, individually or collectively, (a) the Loan Servicing Agreement, dated as of May 1, 2003, between the Servicer and Nelnet Loan Services, Inc.; (b) a Servicing Agreement between the Servicer and Sallie Mae Servicing L.P. and approved in writing by the Administrative Agent;
(c)a Servicing Agreement between ACS Education Services Inc. and the Servicer and approved in writing by the Administrative Agent (d)a Servicing Agreement between Pennsylvania Higher Education Assistance Agency and the Servicer and approved in writing by the Administrative Agent (e) a Servicing Agreement between Great Lakes Educational Loan Services, Inc. and the Servicer and approved in writing by the Administrative Agent; and (f) with the prior written consent of the Administrative Agent, any other Subservicing agreement between the Servicer and any Subservicer, as any such agreement may be amended or supplemented from time to time with the prior written consent of the Administrative Agent, under which the respective Subservicer agrees to administer and collect the Financed Loans.

"Trustee" means Wells Fargo Bank Minnesota, National Association, acting in its capacity as trustee under the Warehouse Note Purchase and Security Agreement, and not in its individual capacity.

"Warehouse Note Purchase and Security Agreement" means the Warehouse Note Purchase and Security Agreement, dated as of May 1, 2003, among the Participant, as borrower, the Trustee, as trustee, Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Quincy Capital Corporation, as a conduit lender, Bank of America, N.A., as a facility agent and an alternate lender, Gemini Securitization Corp., as a conduit lender, Deutsche Bank

4

AG, New York Branch, as a facility agent and an alternate lender, Barton Capital Corporation, as a conduit lender, Societe Generate, as a facility agent and an alternate lender, and the Administrative Agent, as administrative agent, and any amendments or supplements thereto made in accordance with its terms.

ARTICLE II

PURCHASE OF PARTICIPATION INTEREST

SECTION 2.01. PURCHASE OF PARTICIPATION INTEREST. Subject to the terms and conditions and in reliance upon the representations, warranties and agreements set forth herein, during the Commitment Period, the Lender agrees to sell to the Participant, and the Participant agrees to purchase from the Lender, in an aggregate amount up to a maximum of the Commitment Amount, an undivided participation interest in 100% of the outstanding principal balance and accrued interest thereon of Eligible Loans and a portion of the income generated by the Eligible Loans as provided herein. The Participant shall pay to the Lender or its designee the Purchase Price for the participation interest in each Eligible Loan purchased hereunder, by wire transfer of immediately available funds, on such dates as the parties may mutually agree upon. The participation interest acquired by the Participant shall include the promissory note and related documents in connection with each participated Eligible Loan. The participation interest purchased by the Participant shall represent a participation interest in each and every Eligible Loan specifically identified in the Participation Certificate with respect thereto, and the parties agree that the Participant is not purchasing an interest in an undivided pool of Eligible Loans. It is the intention of the Lender that the transfer from the Lender to the Participant constitutes a true, absolute sale of the participation interest in Eligible Loans hereunder and that the ownership of such participation interests shall not become or be deemed to be property of the Lender for any purposes under applicable law. Except as expressly set forth in this Agreement, the sale of participation interests in Eligible Loans shall be without recourse to the Lender in connection with Borrowers' default on such Eligible Loans. If a Borrower defaults on an Eligible Loan, and the proceeds from the liquidation of the Eligible Loan are insufficient to pay the interest accrued on the Eligible Loan, interest shall be distributed on a pro rata basis between the Participant and the Lender based on the proportion of the basis points comprising the Lender's Retained Interest and the total basis points comprising the interest rate on the Eligible Loan.

The Lender hereby authorizes the Participant to file a UCC-1 financing statement identifying the Lender as debtor/seller and the Participant as secured party/buyer and describing the participation interest in the Eligible Loans sold pursuant to this Agreement. The preparation or filing of such UCC-1 financing statement is solely for additional protection of the Participant's participation interest in the Eligible Loans and shall not be deemed to contradict the express intent of the Lender and the Participant that the transfer of participation interest in the Eligible Loans under this Agreement is an absolute assignment of such participation interest in the Eligible Loans and is not a transfer of such participation interest in the Eligible Loans as security for a debt.

SECTION 2.02. PARTICIPATION CERTIFICATE. On the date of the initial sale of a participation interest with respect to a portfolio of Eligible Loans hereunder, or thereafter as mutually agreed upon by the parties hereto, the Lender shall execute and deliver to the Participant the Participation Certificate evidencing a 100% participation and beneficial ownership interest in Eligible Loans in that portfolio as identified in Schedule A attached to the Participation

5

Certificate. The Lender shall attach or cause to be attached to the executed original Participation Certificate a schedule of the participated Eligible Loans, legal title to which shall be retained by the Lender (if an eligible lender under the Higher Education Act) or by the Eligible Lender Trustee. As the Lender sells additional participation interests in Eligible Loans to the Participant hereunder, no more frequently than on a monthly basis, the Lender shall issue (or cause to be issued) supplemental schedules to the Participant to be substituted and attached to the Participation Certificate. The participation interest shall be deemed to have teen transferred to the Participant upon payment of the Purchase Price therefor, irrespective of whether such supplemental schedules are issued by the Lender. The Lender shall also perform any reasonable or necessary acts to perfect the Participant's ownership of the participation interest in Eligible Loans including, without limitation, providing notice to the Borrowers of the transfer of the participation interest if the Participant or the Administrative Agent determines such acts are necessary to perfect such sale.

SECTION 2.03. DISTRIBUTION OF PAYMENTS RECEIVED. Upon issuance of the Participation Certificate with respect to a particular portfolio of Eligible Loans, the Participant shall be entitled to 100% of payments and income earned with respect to the Eligible Loans covered by the Participation Certificate, less the Lender's Retained Interest which shall be deducted therefrom and paid to the Lender on a quarterly basis. The Lender shall pay for all origination fees payable to the Secretary of Education pursuant to the Higher Education Act and any other costs incidental to or associated with origination and Guarantee with respect to each of the Eligible Loans covered by the Participation Certificate. The Lender agrees to account and deliver to the Participant, or cause to be delivered to the Participant, all sums of principal, interest, Special Allowance Payments, Interest Subsidy Payments or other income received by the Lender on account of the Participant's participation interest in the Eligible Loans covered by the Participation Certificate during the term of this Agreement, less the Lender's Retained Interest.

SECTION 2.04. SERVICING AND CONTROL OF ELIGIBLE LOANS. Subject to
Section 5.11 hereof, the Lender agrees that the Participant shall have the irrevocable right to service the Eligible Loans covered by the Participation Certificate under a Servicing Agreement or a Subservicing Agreement. The Participant shall cause a Servicer or a Subservicer to service and collect each of the Eligible Loans covered by the Participation Certificate under a Servicing Agreement or a Subservicing Agreement, in accordance with the terms of the Higher Education Act, and any rules and any regulations adopted by the applicable Guarantee Agency or the Secretary of Education. Each Servicer and Subservicer shall act at the direction of the Participant. The Lender shall promptly deliver the promissory notes and other documents evidencing or relating to the Eligible Loans covered in the Participation Certificate to the appropriate Servicer, Subservicer or its agent. The promissory notes and other documents evidencing or relating to the Eligible Loans covered in the Participation Certificate shall be retained by each Servicer, Subservicer or its agent for safekeeping as custodian in connection with a Servicing Agreement or a Subservicing Agreement for the benefit of the Lender and the Participant. Each Servicer or Subservicer shall segregate the Eligible Loans in a separate account for servicing purposes for the benefit of the Lender and the Participant. During the term of this Agreement, the Lender shall not (and shall cause the Eligible Lender Trustee to not) pledge, encumber, sell, transfer or otherwise dispose of any interest in any Eligible Loan covered by a Participation Certificate.

SECTION 2.05. CONDITIONS OF PURCHASE. The Participant's obligation to purchase and pay for participation interests in Eligible Loans hereunder shall be subject to each of the following conditions precedent:

6

(a) all representations, warranties and statements made by the Lender contained in this Agreement shall be true on the applicable date of purchase;

(b) The Participant, the Administrative Agent and the Trustee shall receive an opinion of the Lender's counsel dated as of the date of the first sale of Participation Certificates hereunder (covering such first sale and any other sale of Participation Certificates), in form and substance satisfactory to the Participant, the Administrative Agent and the Trustee, to the effect that (i) this Agreement has been duly authorized, executed and delivered by the Lender and constitutes the legal, valid, binding and enforceable obligation of the Lender; (ii) the Participation Certificate has been duly authorized, executed and delivered by the Lender; (iii)with respect to participation interests in all FFELP Loans in which participation interests are being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by the Lender; (iv) assuming the due execution and delivery thereof, each FFELP Loan in which a participation interest is acquired hereunder constitutes the legal, valid and binding obligation of the Borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms; (v) to the knowledge of the Lender's counsel, the execution and delivery of this Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of this Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Lender or any agreement or instrument to which the Lender is a party or by which it is bound or constitute a default thereunder; (vi) to the knowledge of the Lender's counsel, the Lender is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially or adversely affect the ability of the Lender to perform its obligations under this Agreement; (vii) no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state banking regulatory agency, is required in connection with the consummation of the transactions contemplated in this Agreement; (viii) this Agreement, shall constitute a security agreement under State of Nebraska law and shall be effective to create, in favor of the Participant, a valid, perfected security interest in the Eligible Loans evidenced by each Participation Certificate sold hereunder; (ix) the Participant shall have a perfected security interest in the participation interests in Eligible Loans evidenced by the Participation Certificate subject to no prior liens, (x) that (A) if the Lender became a debtor under the United States Bankruptcy Code, 11 U.S.C. Sections 101 et seq., as amended (the "Bankruptcy Code"), (i)
Section 541(a)(l) of the Bankruptcy Code would not apply to deem the participation interests in Eligible Loans transferred by the Lender to the Participant and the proceeds therefrom as property of the bankruptcy estate of the Lender and therefore (ii) Section 362(a) of the Bankruptcy Code would not apply to stay payment to the Participant or its assignees and (B) if the Lender became a debtor under the Bankruptcy Code, a court would not disregard the separate identity of the Participant so that the assets of the Participant would be consolidated with and become a part of the Lender's bankruptcy estate,
(xii) if the Lender is a bank or saving association the deposits of which are insured by FDIC (a "Bank") and the FDIC were appointed as a receiver or conservator of such Bank, a court would not recharacterize the transfer and assignment of the participation interests in Eligible Loans to the Participant as a pledge to secure a

7

borrowing rather than as a sale of the participation interests in Eligible Loans and (xiii) such other opinions as may be reasonably requested by the Administrative Agent or the Trustee.

(c) delivery by the Lender to the Participant on or before the applicable date of purchase of the Participation Certificate, original or supplemental schedules to the Participation Certificate listing and identifying each Eligible Loan in which a participation interest is being transferred to the Participant; UCC-1 Financing Statements evidencing the transfer from the Lender to the Participant, UCC Lien Searches, and UCC Termination Statements or Releases, if any, releasing any security interest granted by Lender in any Eligible Loan covered by the Participation Certificate; and

(d) adequate funds are available to the Participant from the Warehouse Note Purchase and Security Agreement or otherwise which will finance the purchase of participation interests in Eligible Loans under this Agreement.

SECTION 2.06. REPURCHASE OBLIGATION. If:

(a) any representation or warranty made or furnished by the Lender in or pursuant to this Agreement with respect to a FFELP Loan (including Section 3.01 hereof) shall prove to have been materially incorrect;

(b) the Secretary of Education or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim with respect to a FFELP Loan (including any claim for Interest Subsidy Payments, Special Allowance Payments or Guarantee Payments) on account of any circumstance or event that occurred prior to the sale of the participation interest in such FFELP Loan to the Participant or the sale of such FFELP Loan to the Participant by and through its eligible lender trustee or after such sale if such refusal is due to any action of the Lender;

(c) on account of any circumstance or event that occurred prior to the sale of a participation interest in a FFELP Loan to the Participant or the sale a FFELP Loan to the Participant by and through its eligible lender trustee or after such sale if such refusal is due to any action of the Lender, a defense is asserted by a Borrower (or endorser, if any) of the FFELP Loan with respect to a Borrower's obligation to pay all or any part of the FFELP Loan, and the Participant, in good faith, believes that the facts reported, if true, raise reasonable doubts as to the legal enforceability of such FFELP Loan; or

(d) the instrument which the Lender purports to be a FFELP Loan is not, in fact, a FFELP Loan;

then the Lender shall repurchase the participation interest in such FFELP Loan or purported FFELP Loan upon the request of the Participant or the Administrative Agent by paying the Participant or the Trustee (if required by the Administrative Agent) the then outstanding principal balance of such FFELP Loan or purported FFELP Loan (or such greater amount as may be necessary to make the Participant whole), plus interest and applicable Interest Subsidy Payments and Special Allowance Payments with respect to such FFELP Loan or purported FFELP Loan to and including the date of repurchase, plus any amounts owed to the Secretary of Education with respect to the repurchased FFELP Loan or purported FFELP Loan, plus any attorney fees, legal expenses, court costs, servicing fees or other expenses incurred by the

8

Participant in connection with such FFELP Loan or purported FFELP Loan, less the Lender's Retained Interest with respect to such FFELP Loan.

ARTICLE III

REPRESENTATIONS, WARRANTIES AND COVENANT

SECTION 3.01. LENDER'S REPRESENTATIONS AND WARRANTIES. The Lender hereby represents, warrants and covenants to the Participant and the Administrative Agent as follows as of the date hereof and as of the date of each purchase hereunder.

(a) All information furnished by the Lender to the Participant, or the Participant's agents, with respect to a FFELP Loan is true, complete and correct.

(b) The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the Borrower against the Lender, the Eligible Lender Trustee or the Participant as assignee thereof. The Lender shall have taken all reasonable actions to assure that no Borrower under a FFELP Loan has or may acquire a defense to the payment thereof. No payment of principal or interest with respect to any FFELP Loan is, as of the date hereof, more than 90 days delinquent and no applicable payment of principal or interest with respect to any FFELP Loan will, at the date of the applicable Participation Certificate, be more than 90 days delinquent. No FFELP Loan carries a rate of interest less than, or in excess of, the applicable rate of interest required by the Higher Education Act. Notwithstanding any provisions of the Higher Education Act that permits the Lender to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder shall bear interest at a rate lower than the applicable rate of interest; provided, however, that the Participant may approve, in its sole discretion, in writing, interest reductions which are part of a borrower repayment incentive program of the Lender, the terms of which have been fully described in detail and in writing to the Participant.

(c) Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

(d) Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and is an Eligible Loan.

(e) The Lender or the Eligible Lender Trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "eligible lender" under the Higher Education Act, and the Lender has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

(f) The Lender (and the Eligible Lender Trustee, if applicable) is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all lines, pledges or encumbrances; no FFELP Loan has been

9

pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description. The Participant has a valid and perfected first priority ownership or security interest in the Pledged Collateral (as defined herein).

(g) Each FFELP Loan is Guaranteed; such Guarantee is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to a Guarantee Agency have been or will be paid in full by the Lender, and none of the FFELP Loans has at any time been tendered to any Guarantee Agency for payment.

(h) There are no circumstances or conditions with respect to any FFELP Loan, the Borrower thereunder or the creditworthiness of said Borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof or any applicable Guarantee.

(i) Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

(j) The Lender has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by this Agreement; the execution and delivery of this Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of this Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Lender or any agreement or instrument to which the Lender is a party or by which it is bound or constitute a default thereunder, or conflict with any law, rule or regulation to which the Lender is subject; the Lender is not a party to or bound by any agreement or instrument or subject to any charter or other restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Lender to perform its obligations under this Agreement and this Agreement constitutes a valid and binding obligation of the Lender enforceable against it in accordance with its terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors and (ii) general principles of equity, whether such enforceability is considered in a proceeding in equity or at law, and does not result in or require the creation of any lien, security interest or other charge or encumbrance upon or with respect to any of its properties, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

(k) The Lender is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

10

(l) The Lender and its servicer have each exercised (and shall continue to exercise) due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and the Lender has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Agreement. The Lender shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from the Participant.

(m) With respect to all Guaranteed Eligible Loans in which a participation interest is being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto; and the Lender is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

(n) The Lender does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a student or his family maintain a business relationship with the Lender, except as may be permitted under applicable laws; or (ii) discriminate on the basis of race, sex, color, creed or national origin.

(o) The FFELP Loans are a representative sample of all student loans held by the Lender with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrowers to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

(p) Each participation interest transferred to the Participant under this Agreement is a participation interest in a FFELP Loan which constitutes an Eligible Loan.

(q) The fair salable value of the assets on a going concern basis of the Lender and its subsidiaries, on a consolidated basis, as of the time of each sale of participation interests hereunder is in excess of the total amount of their liabilities.

(r) The Lender has carefully reviewed the Loan Purchase Regulations supplied by the Participant and has complied, and shall continue to comply, with all applicable Loan Purchase Regulations.

(s) Each FFELP Loan in which a participation interest is purchased pursuant to this Agreement includes all Eligible Loans of any one Borrower held by the Lender.

(t) The Lender hereby represents and warrants that the Lender is transferring all of its right title and interest in the MPN Loans to the Participant, that it has not assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that the Lender has reacquired) to any person other than the Participant, and that no prior holder of the MPN Loans has assigned any interest in such MPN Loans (other than security interests that have been released or ownership interests that such prior holder has reacquired) to any person other that a predecessor in title to the Lender. The Lender hereby covenants that the Lender shall not attempt to transfer to any other person any interest in any MPN Loan assigned hereunder.

11

(u) No promissory note evidencing an Eligible Loan bears any apparent evidence of forgery or alteration or is otherwise so irregular or incomplete as to call into question its authenticity.

(v) Except as may have been disclosed by the UCC Lien Search required by Section 2.05(c) hereof for the Lender, no other financing statements or assignment filings naming the Lender as debtor or assignor under its legal name or trade names has been filed.

(w) The transfer, assignment and conveyance of the participation interests in the Eligible Loans by the Lender pursuant to this Agreement are not subject to the bulk transfer or any similar statutory provisions in effect in any applicable jurisdiction. The Lender is not transferring the participation interests in the Eligible Loans with an actual intent to hinder, delay or defraud any of its creditors. The Lender is solvent, will not be rendered insolvent by the transfer of the participation interests in the Eligible Loans hereunder nor is aware of any pending insolvency of the Lender.

SECTION 3.02. PARTICIPANT'S REPRESENTATIONS AND WARRANTIES. The Participant hereby represents and warrants to the Lender that the execution, delivery and performance of this Agreement by the Participant (a) has been duly authorized or ratified effective as of the date of execution by all necessary corporate action on the part of the Participant; (b) does not and will not conflict with, or result in a violation of, any applicable laws; (c) does not and will not require any consent or approval of any creditor or constitute a violation of or default under any agreement or instrument to which the Participant is a party or whereby any of its property may be bound and (d) constitute a legal, valid and binding obligation of the Participant enforceable against the Participant in accordance with its terms, subject to (i) applicable bankruptcy, insolvency, moratorium, or other similar laws affecting the rights of creditors and (ii) general principles of equity, whether such enforceability is considered in a proceeding in equity or at law.

SECTION 3.03. ORGANIZATIONAL JURISDICTION OF LENDER. The Lender shall not organize under the law of any jurisdiction other than the State under which is it organized as of the Closing Date (whether changing its jurisdiction of organization or organizing under an additional jurisdiction) or, change its location for purposes of Section 9-307 of the applicable UCC, without giving 30 days prior written notice of such action to the Participant and the Administrative Agent. Before effecting such change, the Lender shall prepare and file in the appropriate filing office any financing statements or other statements necessary to continue the perfection of the Participant's interest in the FFELP Loans.

ARTICLE IV

TERM

SECTION 4.01. TERMINATION. The term of this Agreement shall be from the date first set forth above until the termination of the Commitment Period. If the Lender or the Eligible Lender Trustee transfers title to a specific Eligible Loan covered by the Participation Certificate to the Participant, the participation interest with respect to such transferred Eligible Loan shall terminate on the date of such transfer. Immediately upon termination (without renewal) of this Agreement and of the Participation Certificate, or any portion thereof, the Lender's Retained

12

Interest, as then accrued and unpaid, shall be paid and if the Participant is not in material default of its obligations under this Agreement, the Lender shall immediately transfer to the Participant or its designee legal title to the Eligible Loans covered by the terminated portion of the Participation Certificate. At or prior to such transfer of legal title, the Lender shall execute and deliver to the Participant or its designee an executed Loan Purchase Agreement, together with all documents of transfer in connection therewith, between the Lender, as seller and the Participant or its designee as purchaser, effective to transfer title to the Eligible Loans covered in the terminated portion of the Participation Certificate as of the termination of the participation, free and clear of any liens, encumbrances, pledges, or security interests of any nature. Title to an Eligible Loan which is partially disbursed as of the termination of this Agreement shall be transferred as described in the preceding sentence as soon as possible after such Eligible Loan is fully disbursed.

ARTICLE V

OTHER PROVISIONS

SECTION 5.01. INDEMNIFICATION. The Lender specifically acknowledges that the Participant will be making representations and warranties regarding the Eligible Loans based in part on the accuracy of the Lender's representations and warranties in this Agreement. The Lender agrees to indemnify and hold the Participant, the parties to the Warehouse Note Purchase and Security Agreement and the Program Support Providers under the Warehouse Note Purchase and Security Agreement (together with each of their respective successors, assigns. officers, directors, agents and employees) harmless from and against any and all loss, liability, cost, damage or expense (including reasonable attorneys fees and costs of litigation) incurred by reason of any breach of the Lender's representations, warranties or covenants hereunder or any false or misleading representations or any failure to disclose any matter which makes the warranties and representations herein misleading or any inaccuracy in any information furnished by the Lender in connection herewith. This indemnity obligation shall survive execution of this Agreement and termination of the Commitment Period.

SECTION 5.02. ASSIGNMENT. The rights of the Participant under this Agreement may be freely assigned or subparticipated, in whole or in part, without prior written consent of the Lender. The rights and obligations of the Lender under this Agreement may not be assigned in whole or in part without the prior written consent of the Participant and the Administrative Agent. This Agreement shall be binding upon the parties hereto and their permitted successors and assigns. The Lender acknowledges that the Participant has assigned all of its right, title and interest in and to the Participation Certificate and this Agreement to the Trustee under the Warehouse Note Purchase and Security Agreement with the power and right to enforce the provisions thereof and hereof.

SECTION 5.03. NO PARTNERSHIP. This Agreement shall not be construed to create a partnership or joint venture between the Lender and the Participant. The transaction evidenced by this Agreement is a loan participation transaction pursuant to which the Lender and the Participant are participating in the Eligible Loans.

SECTION 5.04. AMENDMENT. This Agreement may be modified or otherwise amended only if such modification or amendment is in writing and signed by the Lender, the Participant and the Administrative Agent and prior written notice is given to each rating service then rating

13

the Notes at the request of the Borrower. The parties agree to make such modifications or amendments to this Agreement from time to time as may be reasonably necessary to maintain compliance with the Higher Education Act.

SECTION 5.05. NOTICES. All notices and other communications under this Agreement shall be in writing and shall be deemed to have been duly given if delivered with a written receipt from the recipient or mailed by certified United States mail, sufficient postage pre-paid, or sent by nationally recognized overnight delivery service such as Federal Express, addressed as follows:

         If to the Lender:                   NHELP-I, Inc.
                                             Attention: Terry J. Heimes
                                             121 South 13th Street, Suite 201
                                             Lincoln, Nebraska 68508

         If to the Participant:              NELNET EDUCATION LOAN FUNDING, INC.
                                             121 South 13th Street, Suite 301
                                             Lincoln, Nebraska 68508
                                             Attention: Terry Heimes

If to the Administrative Agent:     Bank of America, N.A.
                                    The Hearst Tower
                                    214 N. Tryon Street
                                    NC1-027-19-01
                                    Charlotte, NC 28255
                                    ATTN: Banc of America Securities, LLC
                                          Global Structured Finance; Portfolio
                                          Management

or to any such address as either party may direct in writing delivered to the other party as set forth herein. Notice shall be effective (a) if mailed or delivered, upon receipt, refusal of receipt or the date marked as uncollected, or (b) if sent by overnight delivery, the earlier of receipt of two business days after deposit with the delivery service.

SECTION 5.06. CONTINUING REPRESENTATIONS AND OBLIGATIONS. The warranties and representations of the parties contained in Article III hereof and the repurchase obligation of the Lender contained in Section 2.06 hereof shall survive execution of this Agreement and termination of the Commitment Period and bind the parties hereto as continuing covenants.

SECTION 5.07. GOVERNING LAW. This Agreement shall be governed by and construed in accordance with the laws of the State of Nebraska.

SECTION 5.08. COUNTERPARTS. This Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

SECTION 5.09. SEVERABILITY. If any provision of this Agreement shall be held, deemed to be or shall, in fact, be inoperative or unenforceable as applied to any particular situation, such circumstances shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein

14

contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained shall not affect the remaining portions of this Agreement or any part hereof.

SECTION 5.10. NON-EXCLUSIVE REMEDIES. No remedy by the terms of this Agreement conferred upon or reserved to the Participant is intended to be exclusive of any other remedy, but each and every other remedy shall be cumulative and in addition to every other remedy given under this Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction) or by statute on or after the date of this Agreement.

SECTION 5.11. SERVICING. Each Eligible Loan covered by the Participation Certificate shall be serviced pursuant to a Servicing Agreement or a Subservicing Agreement for the life of such loan by a Servicer or Subservicer and shall not be removed from the servicing system of such Servicer or Subservicer, except as provided below. The Participant agrees that each FFELP Loan participated pursuant to this Agreement which is held by or on behalf of the Participant or any of the Participant's affiliates after the date of this Agreement shall be serviced by a Servicer under a Servicing Agreement or a Subservicing Agreement for a term of the life of such loan and shall not be removed from the servicing system of such Servicer or Subservicer; provided, however, that the Participant may engage a servicing agent other than a Servicer only if the Administrative Agent approves such servicing agent in writing and the Borrower attends an educational institution which expressly requires servicing of all student loans made to its students to be performed exclusively by a servicing agent other than a Servicer or Subservicer, and provided further, however, that the Participant may, at its option, require transfer of servicing to a new servicing agent as approved by the Administrative Agent upon a Servicer Default (as defined in the Warehouse Note Purchase and Security Agreement), a material default under the appropriate Servicing Agreement or Subservicing Agreement or the insolvency or filing of bankruptcy by such Servicer or Subservicer.

SECTION 5.12. TERMINATION OF AGREEMENT OR BANKRUPTCY OF LENDER. Upon the termination of this Agreement or the filing of bankruptcy or receivership by the Lender, the Lender shall cause title to each Eligible Loan covered by the Participation Certificate to be transferred by the Lender or the Eligible Lender Trustee to the Participant or its designee.

SECTION 5.13. FURTHER ASSURANCES. The Lender shall, at its expense, execute all other documents and take all other steps as may be requested by the Participant or the Administrative Agent from time to time to affect the sale of the participation interests in the FFELP Loans hereunder.

SECTION 5.14. INFORMATION. The Lender shall, at its expense, furnish to the Participant or the Administrative Agent such additional information concerning the Lender's FFELP Loan portfolio as the Participant or the Administrative Agent may reasonably request.

SECTION 5.15. SECURITY INTEREST. The parties to this Agreement intend that the conveyance of the Lender's right, title and interest in and to the FFELP Loans shall constitute an absolute sale, conveying good title free and clear of any liens, claims, encumbrances or rights of others from the Lender to the Participant. The parties to this Agreement intend that the arrangements with respect to the participation interests in FFELP Loans shall constitute a purchase and sale of such participation interests and not a loan. In the event, however, that it were determined by a court of competent jurisdiction that the transactions evidenced by this

15

Agreement shall constitute a loan and not a purchase and sale, the parties hereto intend that this Agreement would constitute a security agreement under applicable law and that the Lender shall be deemed to have granted, and hereby does grant (subject to the condition above), to the Participant a first priority perfected security interest in all of the Lender's right, title and interest, whether now owned or hereafter acquired, in, to and under all accounts, general intangibles, chattel paper, instruments, documents, goods, investment property, money, deposit accounts, certificates of deposit, letters of credit, advices of credit and other property consisting of, arising from or related to the following collateral to secure the rights of the Participant hereunder and the obligations of the Lender hereunder (collectively, the "Pledged Collateral"):

(a) all participation interests in FFELP Loans;

(b) all revenues and recoveries of principal received with respect to any participation interests in FFELP Loans, including all borrower payments and reimbursements of principal and accrued interest on default claims received from any Guarantor;

(c) any other revenues and recoveries of principal and interest received with respect to any participation interests in FFELP Loans, any other collection of cash with respect to such FFELP Loans (including, but not limited to, Interest Subsidy Payments and Special Allowance Payments) received and all other cash collections, tax refunds and other cash proceeds of the Pledged Collateral;

(d) all other security interests or liens and property subject thereto from time to time, if any, purporting to secure payment of such participation interests in FFELP Loans, whether pursuant to the contract related to such participation interests in FFELP Loans or otherwise;

(e) all documents, books, records and other information (including, without limitation, computer programs, tapes, disks, punch cards, data processing software and related property and rights) maintained with respect to participation interests in FFELP Loans otherwise in respect of the Pledged Collateral; and

(f) all proceeds of the foregoing (including, but not by way of limitation, all cash proceeds, accounts, accounts receivable, general intangibles, notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance proceeds, condemnation awards, rights to payment of any and every kind, and other forms of obligations and receivables or other liquidated property which at any time constitute all or part or are included in the proceeds of any of the foregoing property).

The Lender agrees that from time to time, at its expense, it will properly execute and deliver all further instruments and documents (including, without limitation, UCC-1 financing statements and custodian agreements with each Servicer or Subservicer, as appropriate), and take all take all further action that the Participant or the Administrative Agent may reasonably request in order to perfect, protect or more fully evidence the Participant's, the Trustee's or the Administrative Agent's interest in the Pledged Collateral or to enable the Participant to exercise or enforce any of its rights hereunder.

SECTION 5.16. INFORMATION AND REPORTING. The Lender shall furnish to the Participant: (a) upon execution of this Agreement, the Lender's most recent audited financial statement

16

prepared in accordance with generally accepted accounting principles and duly certified by nationally recognized independent certified public accountants selected by the Lender, as well as the Lender's most recent unaudited financial statement and balance sheet; (b) as soon as available and in any event within 90 days after the end of each fiscal year of the Lender, an updated audited financial statement prepared in accordance with generally accepted accounting principles, and duly certified by nationally recognized independent certified public accountants selected by the Lender; and (c) such other financial information as the Participant or the Administrative Agent may reasonably request from time to time. The Lender shall verify and reconcile Eligible Loan disbursements and cancellations of Eligible Loans covered by the Participation Certificate, in such manner as the Participant or the Administrative Agent may reasonably request from time to time. The Lender shall furnish to the Participant and the Administrative Agent a certificate of good standing and a certified copy of resolutions of the Lender's board of directors approving and authorizing execution and performance of this Agreement and all ancillary documents with respect thereto in a form reasonably satisfactory to the Participant and the Administrative Agent.

17

IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by officers duly authorized as of the day first above written.

Nelnet Education Loan Funding, Inc.

By:    /s/ [ILLEGIBLE]
       -------------------------------------
Title: President

NHELP-I, Inc.

By:    /s/ [ILLEGIBLE]
       -------------------------------------
Title: Secretary

18

SCHEDULE A TO PARTICIPATION AGREEMENT

FORM OF LOAN PURCHASE AGREEMENT


SCHEDULE B TO PARTICIPATION AGREEMENT

FORM OF PARTICIPATION CERTIFICATE

PARTICIPATION CERTIFICATE

Pursuant to that certain Participation Agreement (the "Agreement") dated May 1, 2003, by and between Nelnet Education Loan Funding, Inc. (the "Participant") and NHELP-I, Inc. (the "Lender"), the Lender hereby issues and delivers this Participation Certificate to evidence the Participant's participation interests in student loans guaranteed under the Higher Education Act of 1965, as amended, which are identified by the schedule marked as Schedule "A," attached hereto and incorporated herein by this reference, which may be amended or supplemented from time to time, which loans or interests therein are owned by the Lender and are serviced by Nelnet, Inc. and designated a separate account, in accordance with the terms of the Agreement. This Participation Certificate shall be governed, in all respects, by the Agreement, the terms of which are incorporated herein by this reference as if fully stated herein.

NHELP-I, INC.

By _________________________________________
Name: ______________________________________
Title: _____________________________________

Accepted this_________day of_________________, 20____.

NELNET EDUCATION LOAN FUNDING, INC.

By _________________________________________
Name: ______________________________________
Title: _____________________________________


SCHEDULE A TO PARTICIPATION CERTIFICATE

SCHEDULE OF LOANS


EXHIBIT G

CONDITIONS TO INITIAL NOTE PURCHASE

1. Executed copies of this Agreement, the Valuation Agent Agreement, the Eligible Lender Trust Agreement, the Portfolio Administration Agreement, each Student Loan Purchase Agreement and Participation Agreement pursuant to which Student Loans are to be sold to the Borrower, each Servicing Agreement and each Subservicing Agreement pursuant to such Student Loans are to serviced, each Custodian Agreement pursuant to such Student Loans are to be held, each Eligible Lender Trustee Guarantee Agreement and each Trustee Guarantee Agreement.

2. UCC-1 Financing Statements (naming each Seller as debtor, the Borrower as assignor and the Trustee as assignee secured party, naming the Borrower as debtor and the Trustee as secured party and naming the Eligible Lender Trustee as debtor and the Trustee as secured party).

3. Officers' Certificates of the Borrower, the Trustee, the Eligible Lender Trustee, the Portfolio Administrator, each Servicer, each Subservicer, each Custodian and each Seller (including, in the case of the Borrower, articles of incorporation, by-laws, board resolutions, good standing and incumbency).

4. Opinions of Counsel to the Borrower, the Trustee, the Eligible Lender Trustee and each Seller in forms acceptable to the Administrative Agent.

5. A schedule of all Financed Loans as of the Closing Date.

6. All fees due and payable to each Conduit Lender, each Facility Agent, each Alternate Lender and the Administrative Agent on the Closing Date.

7. Such other information, certificates, documents and actions as the Facility Agents and the Administrative Agent may reasonably request.

8. UCC search report results dated a date reasonably near the Closing Date listing all effective financing statements which name the Borrower or any Seller (under its present name or any previous names) in any jurisdictions where filings are to be made under paragraph 2 above (or similar filings would have been made in the past five years).

9. Financing Statement terminations on Form UCC-3, if necessary, to release any liens.

10. Evidence of establishment of Reserve Account and Collection Account.


EXHIBIT H

FORM OF SENIOR NOTE

NELNET EDUCATION LOAN FUNDING, INC. SENIOR WAREHOUSE NOTE

Number R-_________

$_________________ May 16, 2003

Nelnet Education Loan Funding, Inc., a Nebraska corporation (the "Borrower"), promises to pay to the order of [NAME OF FACILITY AGENT], for the benefit of [NAME OF CONDUIT LENDER] and [NAME OF ALTERNATE LENDER] (the "Facility Agent"), the lesser of the principal sum of _________________DOLLARS ($__________) or the aggregate unpaid principal amount of all Note Purchases made by the Facility Agent, on behalf of the applicable Note Purchasers, pursuant to the Warehouse Note Purchase and Security Agreement (as hereinafter defined), in immediately available funds at its office at ______________________ in __________________, together with all Senior Carrying Costs on the unpaid principal amount hereof at the rates, in the amounts and on the dates set forth in the Warehouse Note Purchase and Security Agreement. The Borrower shall pay the principal of and accrued and unpaid Senior Carrying Costs on this Senior Note in the amounts and at the times required under the terms of the Warehouse Note Purchase and Security Agreement.

The Facility Agent shall, and is hereby authorized to, record in accordance with its usual practice, the date and amount of each Note Purchase and the date and amount of each principal payment hereunder on the schedule annexed hereto and any such recordation shall constitute prima facia evidence of the accuracy of the amount so recorded; provided, that the failure of the Facility Agent to make such recordation (or any error in such recordation) shall not affect the obligations of the Borrower hereunder or under the Warehouse Note Purchase and Security Agreement.

This Senior Note is issued pursuant to, and is entitled to the benefits of, the Warehouse Note Purchase and Security Agreement, dated as of May 1, 2003 (which, as it may be amended or modified and in effect from time to time, is herein called the "Warehouse Note Purchase and Security Agreement"), among the Borrower, Wells Fargo Bank Minnesota, National Association, as trustee, Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Quincy Capital Corporation, as a conduit lender, Bank of America, N.A., as a facility agent and an alternate lender, Gemini Securitization Corp., as a conduit lender, Deutsche Bank AG, New York Branch, as a facility agent and an alternate lender, Barton Capital Corporation, as a conduit lender, Societe Generale, as a facility agent and an alternate lender, and Bank of America, N.A., as administrative agent, to which Warehouse Note Purchase and Security Agreement reference is hereby made for a statement of the terms and conditions governing this Senior Note, including the terms and conditions under which this Senior Note may be prepaid or its maturity date accelerated. This Senior Note is secured by the Pledged Collateral as more particularly described in the Warehouse Note Purchase and Security Agreement. Capitalized terms used

H-2

herein and not otherwise defined herein are used with the meanings attributed to them in the Warehouse Note Purchase and Security Agreement.

This Senior Note is one of a series of Senior Warehouse Notes (the "Senior Notes") issued by the Borrower pursuant to the Warehouse Note Purchase and Security Agreement. Except as specifically provided in the Warehouse Note Purchase and Security Agreement, the payment of the principal of and Subordinate Carrying Costs on the Subordinate Notes issued by the Borrower pursuant to the Warehouse Note Purchase and Security Agreement is fully subordinated to the payment of the principal of and Senior Carrying Costs on the Senior Notes.

THIS SENIOR NOTE IS A SPECIAL, LIMITED OBLIGATION OF THE BORROWER PAYABLE SOLELY FROM THE PLEDGED COLLATERAL PROVIDED THEREFOR AS PROVIDED IN THE WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT, AND DOES NOT CONSTITUTE A GENERAL OBLIGATION OF THE BORROWER.

THIS SENIOR NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), AND HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR REGULATORY AUTHORITY OF ANY STATE. THIS SENIOR NOTE HAS BEEN OFFERED AND SOLD PRIVATELY. THE REGISTERED OWNER HEREOF ACKNOWLEDGES THAT THESE SECURITIES ARE "RESTRICTED SECURITIES" THAT HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT AND AGREES FOR THE BENEFIT OF THE ISSUER AND ITS AFFILIATES THAT THESE SECURITIES MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERMITTED ASSIGNEE WHOM THE SELLER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE SECURITIES ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A OR (B) TO A PERMITTED ASSIGNEE PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE), OR (C) TO A PERMITTED ASSIGNEE PURSUANT TO ANY OTHER EXEMPTION FROM THE REGISTRATION REQUIREMENTS UNDER SECTION 5 OF THE SECURITIES ACT, AND IN EACH CASE IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES OR ANY OTHER JURISDICTION.

NELNET EDUCATION LOAN FUNDING, INC.

By _____________________________________
Name:___________________________________
Title:__________________________________

H-3

ANNEX

SCHEDULE OF NOTE ISSUANCES AND PRINCIPAL REPAYMENTS

--------------------------------------------------------------------------------
     DATE OF ISSUANCE OR REPAYMENT                   AMOUNT
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

H-4

EXHIBIT I

FORM OF SUBORDINATE NOTE

NELNET EDUCATION LOAN FUNDING, INC. SUBORDINATE WAREHOUSE NOTE

Number R-_________

$_________________ May 16, 2003

Nelnet Education Loan Funding, Inc., a Nebraska corporation (the "Borrower"), promises to pay to the order of [NAME OF FACILITY AGENT], for the benefit of [NAME OF CONDUIT LENDER] and [NAME OF ALTERNATE LENDER] (the "Facility Agent"), the lesser of the principal sum of ___________________DOLLARS ($_________________) or the aggregate unpaid principal amount of all Note Purchases made by the Facility Agent, on behalf of the applicable Note Purchasers, pursuant to the Warehouse Note Purchase and Security Agreement (as hereinafter defined), in immediately available funds at its office at ______________________ in ____________, together with Subordinate Carrying Costs on the unpaid principal amount hereof at the rates, in the amounts and on the dates set forth in the Warehouse Note Purchase and Security Agreement. The Borrower shall pay the principal of and accrued and unpaid Subordinate Carrying Costs on this Subordinate Note in the amounts and at the times required under the terms of the Warehouse Note Purchase and Security Agreement.

The Facility Agent shall, and is hereby authorized to, record in accordance with its usual practice, the date and amount of each Note Purchase and the date and amount of each principal payment hereunder on the schedule annexed hereto and any such recordation shall constitute prima facia evidence of the accuracy of the amount so recorded; provided, that the failure of the Facility Agent to make such recordation (or any error in such recordation) shall not affect the obligations of the Borrower hereunder or under the Warehouse Note Purchase and Security Agreement.

This Subordinate Note is issued pursuant to, and is entitled to the benefits of, the Warehouse Note Purchase and Security Agreement, dated as of May 1, 2003 (which, as it may be amended or modified and in effect from time to time, is herein called the "Warehouse Note Purchase and Security Agreement"), among the Borrower, Wells Fargo Bank Minnesota, National Association, as trustee, Wells Fargo Bank Minnesota, National Association, as eligible lender trustee, Quincy Capital Corporation, as a conduit lender, Bank of America, N.A., as a facility agent and an alternate lender, Gemini Securitization Corp., as a conduit lender, Deutsche Bank AG, New York Branch, as a facility agent and an alternate lender, Barton Capital Corporation, as a conduit lender, Societe Generale, as a facility agent and an alternate lender, and Bank of America, N.A., as administrative agent, to which Warehouse Note Purchase and Security Agreement reference is hereby made for a statement of the terms and conditions governing this Subordinate Note, including the terms and conditions under which this Subordinate Note may be prepaid or its maturity date accelerated. This Subordinate Note is secured by the Pledged Collateral as more particularly described in the Warehouse Note Purchase and Security Agreement. Capitalized terms used herein and not otherwise defined


herein are used with the meanings attributed to them in the Warehouse Note Purchase and Security Agreement.

This Subordinate Note is one of a series of Subordinate Warehouse Notes (the "Subordinate Notes") issued by the Borrower pursuant to the Warehouse Note Purchase and Security Agreement. Except as specifically provided in the Warehouse Note Purchase and Security Agreement, the payment of the principal of and Subordinate Carrying Costs on the Subordinate Notes is fully subordinated to the payment of the principal of and Senior Carrying Costs on the Senior Notes issued by the Borrower pursuant to the Warehouse Note Purchase and Security Agreement.

THIS SUBORDINATE NOTE IS A SPECIAL, LIMITED OBLIGATION OF THE BORROWER PAYABLE SOLELY FROM THE PLEDGED COLLATERAL PROVIDED THEREFOR AS PROVIDED IN THE WAREHOUSE NOTE PURCHASE AND SECURITY AGREEMENT, AND DOES NOT CONSTITUTE A GENERAL OBLIGATION OF THE BORROWER.

THIS SUBORDINATE NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), AND HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR REGULATORY AUTHORITY OF ANY STATE. THIS SUBORDINATE NOTE HAS BEEN OFFERED AND SOLD PRIVATELY. THE REGISTERED OWNER HEREOF ACKNOWLEDGES THAT THESE SECURITIES ARE "RESTRICTED SECURITIES" THAT HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT AND AGREES FOR THE BENEFIT OF THE ISSUER AND ITS AFFILIATES THAT THESE SECURITIES MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERMITTED ASSIGNEE WHOM THE SELLER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A UNDER THE SECURITIES ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A OR (B) TO A PERMITTED ASSIGNEE PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE), OR (C) TO A PERMITTED ASSIGNEE PURSUANT TO ANY OTHER EXEMPTION FROM THE REGISTRATION REQUIREMENTS UNDER SECTION 5 OF THE SECURITIES ACT, AND IN EACH CASE IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES OR ANY OTHER JURISDICTION.

NELNET EDUCATION LOAN FUNDING, INC.

By _____________________________________
Name:___________________________________
Title:__________________________________

I-2

ANNEX

SCHEDULE OF NOTE ISSUANCES AND PRINCIPAL REPAYMENTS

--------------------------------------------------------------------------------
     DATE OF ISSUANCE OR REPAYMENT                   AMOUNT
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                              $_____________________
--------------------------------------------------------------------------------

I-3

EXHIBIT J

PREMIUM SCHEDULE

--------------------------------------------------------------------------------
AVERAGE PRINCIPAL BALANCE RANGES        MAXIMUM NOTE PURCHASE PERCENTAGE
--------------------------------------------------------------------------------
    LOW                HIGH        NON-CONSOLIDATION LOANS   CONSOLIDATION LOANS
--------------------------------------------------------------------------------
  $     0            $ 4,000               100.000%               100.000%
--------------------------------------------------------------------------------
  $ 4,001            $ 4,750               100.000%               100.000%
--------------------------------------------------------------------------------
  $ 4,751            $ 5,250               100.750%               100.000%
--------------------------------------------------------------------------------
  $ 5,251            $ 5,750               101.000%               100.000%
--------------------------------------------------------------------------------
  $ 5,751            $ 6,250               101.250%               100.000%
--------------------------------------------------------------------------------
  $ 6,251            $ 6,750               101.500%               100.000%
--------------------------------------------------------------------------------
  $ 6,751            $ 7,250               101.500%               100.000%
--------------------------------------------------------------------------------
  $ 7,251            $ 7,750               101.750%               100.000%
--------------------------------------------------------------------------------
  $ 7,751            $ 8,750               102.000%               100.250%
--------------------------------------------------------------------------------
  $ 8,751            $ 9,750               102.000%               100.750%
--------------------------------------------------------------------------------
  $ 9,751            $11,750               102.250%               101.500%
--------------------------------------------------------------------------------
  $11,751            $15,000               102.250%               102.000%
--------------------------------------------------------------------------------
  $15,001            $20,000               102.500%               102.250%
--------------------------------------------------------------------------------
  $20,001            $25,000               102.500%               102.250%
--------------------------------------------------------------------------------
  $25,001            $30,000               102.500%               102.500%
--------------------------------------------------------------------------------
  $30,001             and up               102.500%               102.500%
--------------------------------------------------------------------------------


EXHIBIT K

BORROWER INCENTIVE PAYMENT PROGRAMS

BORROWER INCENTIVE PROGRAM #1:

2% interest rate reduction after 48 on-time payments

.25% interest rate reduction for ACH payments

BORROWER INCENTIVE PROGRAM #2:

1% interest rate reduction after 24 on-time payments.

additional 1% interest rate reduction after 48 on-time payments.


Exhibit 10.17

CREDIT AGREEMENT

among

NELNET LOAN SERVICES, INC.
NELNET, INC.

and

BANK OF AMERICA, N.A.,

dated
as of
January 11, 2002


TABLE OF CONTENTS

ARTICLE I. DEFINITIONS......................................................................     1

  Section 1.1.   Definitions................................................................     1
  Section 1.2.   Other Definitional Provisions..............................................    12
  Section 1.3.   Accounting Terms and Determinations........................................    12

ARTICLE II. LOANS...........................................................................    12

  Section 2.1.   Commitment.................................................................    12
  Section 2.2.   Note.......................................................................    13
  Section 2.3.   Repayment of Loans.........................................................    13
  Section 2.4.   Interest...................................................................    13
  Section 2.5.   Borrowing Procedure........................................................    13
  Section 2.6.   Prepayments................................................................    14
  Section 2.7.   Conversions and Continuations of Loans.....................................    14
  Section 2.8.   Minimum Amounts............................................................    14
  Section 2.9.   Certain Notices............................................................    14
  Section 2.10.  Use of Proceeds............................................................    15
  Section 2.11.  Facility Fee...............................................................    15
  Section 2.12.  Computations...............................................................    15
  Section 2.13.  Termination or Reduction of Commitment.....................................    15

ARTICLE III. PAYMENTS.......................................................................    15

  Section 3.1.   Method of Payment..........................................................    15
  Section 3.2.   Application of Proceeds of Collateral......................................    16
  Section 3.3.   Borrowers' Acknowledgment of Benefit and Liability.........................    16
  Section 3.4.   Joint and Several Obligations Absolute.....................................    17

ARTICLE IV. YIELD PROTECTION AND ILLEGALITY.................................................    17

  Section 4.1.   Increased Cost and Reduced Return..........................................    17
  Section 4.2.   Limitation on Types of Loans...............................................    18
  Section 4.3.   Illegality.................................................................    19
  Section 4.4.   Treatment of Affected Loans................................................    19
  Section 4.5.   Compensation...............................................................    19
  Section 4.6.   Taxes......................................................................    20


ARTICLE V. CONDITIONS PRECEDENT.............................................................    21

  Section 5.1.   Initial Loan...............................................................    21
  Section 5.2.   All Loans..................................................................    22

ARTICLE VI. REPRESENTATIONS AND WARRANTIES..................................................    23

  Section 6.1.   Corporate Existence........................................................    23
  Section 6.2.   Financial Statements.......................................................    23
  Section 6.3.   Corporate Action; No Breach................................................    23
  Section 6.4.   Operation of Business......................................................    24
  Section 6.5.   Litigation and Judgments...................................................    24
  Section 6.6.   Rights in Properties; Liens................................................    24
  Section 6.7.   Enforceability.............................................................    24
  Section 6.8.   Approvals..................................................................    24
  Section 6.9.   Debt.......................................................................    24
  Section 6.10.  Taxes......................................................................    25
  Section 6.11.  Margin Securities..........................................................    25
  Section 6.12.  ERISA......................................................................    25
  Section 6.13.  Disclosure.................................................................    25
  Section 6.14.  Subsidiaries...............................................................    25
  Section 6.15.  Agreements.................................................................    25
  Section 6.16.  Compliance with Laws.......................................................    26
  Section 6.17.  Investment Company Act.....................................................    26
  Section 6.18.  Public Utility Holding Company Act.........................................    26
  Section 6.19.  Environmental Matters......................................................    26
  Section 6.20.  Labor Disputes and Acts of God.............................................    26
  Section 6.21.  Solvency...................................................................    26

ARTICLE VII. POSITIVE COVENANTS.............................................................    26

  Section 7.1.   Reporting Requirements.....................................................    26
  Section 7.2.   Maintenance of Existence; Conduct of Business..............................    28
  Section 7.3.   Maintenance of Properties..................................................    28
  Section 7.4.   Taxes and Claims...........................................................    28
  Section 7.5.   Insurance..................................................................    29
  Section 7.6.   Inspection Rights..........................................................    29
  Section 7.7.   Keeping Books and Records..................................................    29


  Section 7.8.   Compliance with Laws.......................................................    29
  Section 7.9.   Compliance with Agreements.................................................    29
  Section 7.10.  Further Assurances; Subsidiary Joinder; New Securitization Residual........    29
  Section 7.11.  ERISA......................................................................    29
  Section 7.12.  Servicing Performance......................................................    29

ARTICLE VIII. NEGATIVE COVENANTS.............................................................   30

  Section 8.1.   Debt.......................................................................    30
  Section 8.2.   Limitation on Liens........................................................    31
  Section 8.3.   Mergers, etc...............................................................    33
  Section 8.4.   Restricted Payments........................................................    33
  Section 8.5.   Investments................................................................    34
  Section 8.6.   Transactions With Affiliates...............................................    36
  Section 8.7.   Disposition of Property....................................................    36
  Section 8.8.   Lines of Business..........................................................    36
  Section 8.9.   Environmental Protection...................................................    36
  Section 8.10.  Prepayment or Payment of Debt..............................................    36
  Section 8.11.  Portfolio Default Rates....................................................    37

ARTICLE IX. FINANCIAL COVENANTS.............................................................    37

  Section 9.1.   Consolidated Tangible Net Worth............................................    37
  Section 9.2.   Maximum Leverage Ratio.....................................................    37
  Section 9.3.   Interest Coverage Ratio....................................................    37
  Section 9.4.   Pro Forma Fixed Charge Coverage Ratio......................................    37

ARTICLE X. DEFAULT..........................................................................    38

  Section 10.1.  Events of Default..........................................................    38
  Section 10.2.  Remedies...................................................................    40
  Section 10.3.  Performance by the Bank....................................................    40
  Section 10.4.  Continuance of Default.....................................................    41
  Section 10.5.  Setoff.....................................................................    41

ARTICLE XI. MISCELLANEOUS...................................................................    41

  Section 11.1.  Expenses...................................................................    41
  Section 11.2.  INDEMNIFICATION............................................................    41
  Section 11.3.  Limitation of Liability....................................................    42


Section 11.4.  No Duty....................................................................    42
Section 11.5.  No Fiduciary Relationship..................................................    42
Section 11.6.  Equitable Relief...........................................................    42
Section 11.7.  No Waiver; Cumulative Remedies.............................................    42
Section 11.8.  Successors and Assigns.....................................................    43
Section 11.9.  Survival...................................................................    43
Section 11.10. ENTIRE AGREEMENT...........................................................    43
Section 11.11. Amendments.................................................................    43
Section 11.12. Maximum Interest Rate......................................................    44
Section 11.13. Notices....................................................................    44
Section 11.14. Governing Law; Submission to Jurisdiction..................................    45
Section 11.15. Counterparts...............................................................    45
Section 11.16. Severability...............................................................    45
Section 11.17. Headings...................................................................    45
Section 11.18. Construction...............................................................    45
Section 11.19. Independence of Covenants..................................................    45
Section 11.20. Tri-Party Accounts.........................................................    45
Section 11.21. WAIVER OF JURY TRIAL.......................................................    45


INDEX TO EXHIBITS

Exhibit                   Description of Exhibit                                         Section
-------                   ----------------------                                         -------
 "A"            Form of Note                                                             2.2
 "B"            Matters to be Addressed by Opinion of Counsel                            5.1(1)
 "C"            Borrowing Request                                                        2.5
 "D"            Compliance Certificate                                                   7.1(c)
 "E"            Guaranty                                                                 5.1(g)
 "F"            Subsidiary Joinder Agreement                                             1.1
 "G"            Security Agreement                                                       5.1(h)

INDEX TO SCHEDULES

Schedule                   Description of Schedule
--------                   -----------------------
6.14            Subsidiaries
8.1             Existing Debt
8.2             Existing Liens; Restrictions on Subsidiaries


CREDIT AGREEMENT

THIS CREDIT AGREEMENT (the "AGREEMENT"), dated as of January 11, 2002, is among NELNET LOAN SERVICES, INC., a corporation duly organized and validly existing under the laws of the State of Nebraska ("NLSI"), NELNET, INC., a corporation duly organized and validly existing under the laws of the State of Nevada ("NELNET" and NELNET and NLSI, herein individually a "BORROWER" and collectively "BORROWERS"), and BANK OF AMERICA, N.A., a national banking association (the "BANK").

RECITALS:

Borrowers have requested that the Bank consider making loans to Borrowers from time to time. The Bank is willing to make such loans to Borrowers upon the terms and conditions hereinafter set forth.

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

ARTICLE I.

DEFINITIONS

Section 1.1. Definitions. As used in this Agreement, the following terms have the following meanings:

"ADJUSTED EBITDA" means, for any period (the "SUBJECT PERIOD"), the total of the following calculated on a consolidated basis without duplication for such period: (a) Borrowers' EBITDA; plus (b) only to the extent approved by the Bank and on a pro forma basis, the pro forma EBITDA for each Prior Target or, as applicable, the EBITDA attributable to the assets acquired from each such Prior Target, which in either case is approved for inclusion in the definition of Adjusted EBITDA by the Bank, for any portion of such Subject Period occurring prior to the date of the acquisition of such Prior Target or the related assets; minus (c) the EBITDA of each Prior Company and, as applicable the EBITDA attributable to all Prior Assets, in each case for any portion of the Subject Period occurring prior to the date of the disposal of such Prior Companies or Prior Assets; minus (d) restricted cash flow held in Asset Securitizations, net of effective taxes; minus (e) Permitted Principal Payments paid during the Subject Period; minus (f) the amount paid during the Subject Period under the terms of all the participation agreements either Borrower or any of the Subsidiaries have entered into pursuant to which such party has sold to a third Person participation interests in student loans it owns; plus or minus (g) other adjustments approved by the Bank.

"ADJUSTED LIBOR RATE" means, for any Libor Loan for any Interest Period therefor, the rate per annum (rounded upwards, if necessary, to the nearest 1/100 of 1%) determined by the Bank to be equal to the quotient obtained by dividing (a) the Libor Rate for such Libor Loan for such Interest Period by
(b) 1 minus the Reserve Requirement for such Libor Loan for such Interest Period.

"ADVANCE TERMINATION DATE" means January 10, 2003.

"AFFECTED LOAN" has the meaning specified in SECTION 4.4.

"AFFECTED TYPE" has the meaning specified in SECTION 4.4.

"AFFILIATE" means, as to any Person, any other Person (a) that directly or indirectly, through one or more intermediaries, controls or is controlled by, or is under common control with, such Person; (b) that


directly or indirectly beneficially owns or holds ten percent (10%) or more of the voting stock of such Person; or (c) ten percent (10%) or more of the voting stock of which is directly or indirectly beneficially owned or held by the Person in question. The term "CONTROL" means the possession, directly or indirectly, of the power to direct or cause direction of the management and policies of a Person, whether through the ownership of voting securities, by contract, or otherwise; provided, however, in no event shall the Bank be deemed an Affiliate of either Borrower or any of their respective Subsidiaries.

"APPLICABLE LENDING OFFICE" means for each Type of Loan, the lending office of the Bank (or of an Affiliate of the Bank) designated for such Type of Loan below its name on the signature pages hereof or such other office of the Bank (or of an Affiliate of the Bank) as the Bank may from time to time specify to Borrowers as the office by which its Loans of such Type are to be made and maintained.

"APPLICABLE RATE" has the meaning specified in Section 2.4.

"ASSET DISPOSITION" means the disposition of any of the assets of either Borrower or any of their respective Subsidiaries, including without limitation, the disposition of the Equity Interests of any Subsidiary.

"ASSET SECURITIZATION" means the process of monetizing assets through debt securities or ownership interests issued by a special purpose vehicle and backed by the assets in a transaction designed to separate the credit quality of the assets from the credit risk of any entity (other than a credit enhancer) involved in the transaction.

"BANKRUPTCY CODE" has the meaning specified in Section 10.1(e).

"BASE RATE" means, for any day, the rate per annum equal to the higher of (a) the Federal Funds Rate for such day plus one-half of one percent (0.50%) and (b) the Prime Rate for such day. Any change in the Base Rate due to a change in the Prime Rate or the Federal Funds Rate shall be effective on the effective date of such change in the Prime Rate or Federal Funds Rate.

"BASE RATE LOANS" means the portions of the principal amounts outstanding hereunder that bear interest at rates based upon the Base Rate.

"BORROWING REQUEST" means a request for the Loan in substantially the form of EXHIBIT "C" properly completed and duly executed by a financial officer of each Borrower authorized to deliver such request.

"BUSINESS DAY" means (a) any day on which commercial banks are not authorized or required to close in Dallas, Texas; (b) with respect to all borrowings, payments, Conversions, Continuations, Interest Periods, and notices in connection with Libor Loans, any day which is a Business Day described in clause (a) above and which is also a day on which dealings in Dollar deposits are carried out in the London interbank market; and (c) with respect to the determination of the Federal Funds Rate, any day which is a Business Day described in clause (a) above and which is also a day on which such rate is published by the Federal Reserve Bank of New York.

"CAPITAL LEASE OBLIGATIONS" means, as to any Person, the obligations of such Person to pay rent or other amounts under a lease of (or other agreement conveying the right to use) real and/or personal property, which obligations are required to be classified and accounted for as a capital lease on a balance sheet of such Person under GAAP. For purposes of this Agreement, the amount of such Capital Lease Obligations shall be the capitalized amount thereof, determined in accordance with GAAP.

"CLOSING DATE" means January 11, 2002.

2

"CONTRACT RATE" has the meaning specified in Section 11.12.

"COLLATERAL" means the property in which Liens have been granted pursuant to the Security Agreement, whether such Liens are now existing or hereafter arise.

"CODE" means the Internal Revenue Code of 1986, as amended, and the regulations promulgated and rulings issued thereunder.

"COMMITMENT" means the obligation of the Bank to make Loans hereunder in an aggregate principal amount up to but not exceeding $30,000,000, as the same may be reduced or terminated pursuant to Sections 2.13 or 10.2.

"COMPLIANCE CERTIFICATE" means a certificate in substantially the form of EXHIBIT "D" properly completed and duly executed by a financial officer of each Borrower authorized to deliver such certificate.

"CONSOLIDATED NET INCOME" means, for any period and any Person (a "SUBJECT PERSON"), such Subject Person's consolidated net income (or loss) determined in accordance with GAAP, but excluding any extraordinary, nonrecurring, non-operating or non-cash gains, including without limitation or in addition, the following:

(i) the income of any Person (other than a subsidiary) in which the Subject Person or a subsidiary has an ownership interest; provided, however, that (A) Consolidated Net Income shall include amounts in respect of the income of such Person when actually received in cash by the Subject Person or such subsidiary in the form of dividends or similar distributions and (B) Consolidated Net Income shall be reduced by the aggregate amount of all investments, regardless of the form thereof, made by the Subject Person or any of its subsidiaries in such Person for the purpose of funding any deficit or loss of such Person;

(ii) the income of any subsidiary or any other income to the extent the payment of such income in the form of a distribution or repayment of any Indebtedness to the Subject Person or a subsidiary is not permitted, whether on account of any restriction in by-laws, articles of incorporation or similar governing document, any agreement (including any Securitization Documents) or any law, statute, judgment, decree or governmental order, rule or regulation applicable to such subsidiary or such income;

(iii) the income of any Person acquired by the Subject Person or a subsidiary for any period prior to the date of such acquisition; and

(iv) any gains realized upon the sale or refinancing of any asset, including, without limitation the income from any sale of assets in which the accounting basis of such assets had been the book value of any Person acquired by the Subject Person or a subsidiary prior to the date such Person became a subsidiary or was merged into or consolidated with the Subject Person or a subsidiary.

3

"CONSOLIDATED TANGIBLE NET WORTH" means, at any date, the total of: (a) stockholders' equity of Borrowers and their respective Subsidiaries at such date determined in accordance with GAAP on a consolidated basis; minus (b) the amount by which stockholders' equity has been increased by the write-up of any asset of Borrowers and their respective Subsidiaries after September 30, 2001; minus (c) the amount of intangible assets carried on the balance sheet of Borrowers and their respective Subsidiaries at such date determined in accordance with GAAP on a consolidated basis, including goodwill, patents, trademarks, trade names, computer software development costs, or any other deferred charges; minus (d) the amount of deferred income tax assets (less adjustments included in Consolidated Net Income after September 30, 2001); minus (e) any capital stock or debt security which is not readily marketable; minus (f) any cash held in a sinking fund or other analogous fund established for the purpose of redemption, retirement or prepayment of Equity Interests or Debt; minus (g) the amount at which shares of capital stock of either Borrowers is contained among the assets on the balance sheet of Borrowers and their respective Subsidiaries; minus (h) to the extent included in clause (a) the amount properly attributable to the minority interests, if any, of other Persons in the stock, additional paid-in capital, and retained earnings of Subsidiaries.

"CONTINUE," "CONTINUATION" and "CONTINUED" shall refer to the continuation pursuant to Section 2.7 of a Libor Loan from one Interest Period to the next Interest Period.

"CONVERT," "CONVERSION," and "CONVERTED" shall refer to a conversion pursuant to Section 2.7 OR ARTICLE IV of one Type of Loan into another Type of Loan.

"DEBT" means as to any Person at any time (without duplication): (a) all obligations of such Person for borrowed money; (b) all obligations of such Person evidenced by bonds, notes, debentures, or other similar instruments; (c) all obligations of such Person to pay the deferred purchase price of property or services, except trade accounts payable of such Person arising in the ordinary course of business that are not past due by more than ninety (90) days; (d) all Capital Lease Obligations of such Person; (e) all Debt or other obligations of others Guaranteed by such Person; (f) all obligations secured by a Lien existing on property owned by such Person, whether or not the obligations secured thereby have been assumed by such Person or are non-recourse to the credit of such Person; (g) all reimbursement obligations of such Person (whether contingent or otherwise) in respect of letters of credit, bankers' acceptances, surety or other bonds and similar instruments; (h) all obligations of such Person in respect of mandatory redemption or mandatory dividend rights on Equity Interests but excluding dividends payable solely in additional Equity Interests; (i) all obligations and liabilities of such Person under Hedging Agreements; (j) all liabilities of such Person in respect of unfunded vested benefits under any Plan; (k) all obligations of such Person, contingent or otherwise, for the payment of money under any non-compete, consulting or similar agreement or any other similar arrangements providing for the deferred payment of the purchase price for an acquisition; (l) all obligations of such Person to pay rent or other amounts under any lease of (or other arrangement conveying the right to use) real or personal property, or a combination thereof, which lease is required or is permitted to be classified and accounted for as an operating lease under GAAP but which is intended by the parties thereto for tax, bankruptcy, regulatory, commercial law, real estate law and all other purposes as a financing arrangement; (m) all other amounts required to be reflected as a liability on a consolidated balance sheet of such Person in accordance with GAAP other than accruals, taxes, time deposits, and unfunded commitment to make student loans. The Debt of any Person shall include the Debt of any other entity (including any partnership in which such Person is a general partner) to the extent such Person is liable therefor as a result of such Person's ownership interest in or other relationship with such entity, except to the extent the terms of such Debt provide that such Person is not liable therefor. The amount of the obligations of either Borrower or any Subsidiary in respect of any Hedging Agreement shall, at any time of determination and for all purposes under this Agreement, be the maximum aggregate amount (giving effect to any netting agreements) that such Borrower or such Subsidiary would be required to pay if such Hedging Agreement were terminated at such time giving effect to current market conditions notwithstanding any contrary treatment in accordance with GAAP.

4

"DEFAULT" means an Event of Default or the occurrence of an event or condition which with notice or lapse of time or both would become an Event of Default.

"DEFAULT RATE" means a rate per annum during the period commencing on the due date until such amount is paid in full equal to the sum of two percent (2.00%) plus the Applicable Rate for Base Rate Loans as in effect from time to time (provided, that if such amount in default is principal of a Libor Loan and the due date is a day other than the last day of an Interest Period therefor, the "Default Rate" for such principal shall be, for the period from and including the due date and to but excluding the last day of the Interest Period therefor, two percent (2.00%) plus the Libor Rate applicable to such Interest Period plus two and one quarter percent (2.25%), and, thereafter, the rate provided for above in this definition).

"DEPOSIT OBLIGATIONS" means all obligations, indebtedness, and liabilities of either Borrower or any of their respective Subsidiaries, or any one of them, to the Bank or any Affiliate of the Bank arising pursuant to any deposit, lock box or cash management arrangements entered into by the Bank or any Affiliate of the Bank with either Borrower or any of their respective Subsidiaries, whether now existing or hereafter arising, whether direct, indirect, related, unrelated, fixed, contingent, liquidated, unliquidated, joint, several, or joint and several, including, without limitation, the obligation, indebtedness, and liabilities of either Borrower or any of their respective Subsidiaries, or any one of them, to repay any credit extended in connection with such arrangements, interest thereon, and all fees, costs, and expenses (including attorneys' fees and expenses) provided for in the documentation executed in connection therewith.

"DOE" means the United States Department of Education and any successor thereto.

"DOLLARS" and "$" mean lawful money of the United States of America.

"EBITDA" means, for any period and any Person, the total of the following each calculated without duplication for such Person on a consolidated basis for such period: (a) Consolidated Net Income; plus (b) any provision for (or less any benefit from) income or franchise taxes included in determining Consolidated Net Income; plus (c) interest expense deducted in connection with any Permitted Debt in determining Consolidated Net Income; plus (d) amortization and depreciation expense deducted in determining Consolidated Net Income; minus
(e) any other after-tax extraordinary, non-cash, non-recurring or non-operating income or gains not already deducted in determining Consolidated Net Income.

"ENVIRONMENTAL LAWS" means any and all federal, state, and local laws, regulations, and requirements pertaining to health, safety, or the environment, as such laws, regulations, and requirements may be amended or otherwise modified from time to time.

"EQUITY INTERESTS" means any capital stock, partnership interests, membership interests, beneficial interests in trust or other ownership or equity interests of any Person and any interests therein or relating thereto, including without limitation, any options, warrants or other rights to acquire any interest therein or thereto.

"ERISA" means the Employee Retirement Income Security Act of 1974, as amended from time to time, and the regulations and published interpretations thereunder.

"ERISA AFFILIATE" means any corporation or trade or business which is a member of the same controlled group of corporations (within the meaning of
Section 414(b) of the Code) as either Borrower or is under common control (within the meaning of Section 414(c) of the Code) with either Borrower.

"EVENT OF DEFAULT" has the meaning specified in Section 10.1.

5

"F&M FACILITY" means the revolving line of credit evidenced by that certain Line of Credit Agreement dated as of November 15, 2001, by and between Farmers & Merchants Investment Inc. and NELNET.

"FEDERAL FUNDS RATE" means, for any day, the rate per annum (rounded upwards, if necessary, to the nearest 1/100 of 1%) equal to the weighted average of the rates on overnight Federal funds transactions with members of the Federal Reserve System arranged by Federal funds brokers on such day, as published by the Federal Reserve Bank of New York on the Business Day next succeeding such day; provided that (a) if such day is not a Business Day, the Federal Funds Rate for such day shall be such rate on such transactions on the next preceding Business Day as so published on the next succeeding Business Day, and (b) if no such rate is so published on such next succeeding Business Day, the Federal Funds Rate for such day shall be the average rate charged to the Bank on such day on such transactions as determined by the Bank.

"FIXED CHARGES" means, for any period, the sum of following calculated for Borrowers and their respective Subsidiaries on a consolidated basis without duplication: (i) pro forma interest expense relating to Permitted Debt; plus
(ii) that portion of the long term Debt that should be classified as current in accordance with GAAP as of the first day of such period but excluding, to the extent included, the outstanding principal amount of Permitted Debt (but including Debt under the F&M Facility if a notice of non-renewal of the F&M Facility has been received by NELNET) and any Debt to be assumed in connection with a Proposed Acquisition; plus (iii) (a) .25 multiplied by (b) the sum of (1) the principal amount of the Permitted Debt outstanding on the date of determination (which has not been included in (ii) above) plus (2) the amount of the Loan requested plus (3) the principal amount of the Debt to be assumed in connection with a Proposed Acquisition. Pro forma interest expense shall be determined in good faith by a financial officer of Borrower and when calculating pro forma interest expense with respect to any Debt bearing interest at a floating rate, the interest expense on such Debt shall be calculated at the average interest rate applicable to the Loans in the immediately preceding fiscal quarter for the entire period and as if the accrued interest thereon is payable as of the end of each fiscal quarter.

"FRAUDULENT TRANSFER LAWS" has the meaning specified in Section 3.4.

"FUNDED DEBT" means, at the time of determination, all the Debt of Borrower and the Subsidiaries determined on a consolidated basis other than the Debt permitted pursuant to the permissions of SECTION 8.1(e) (i.e., Debt secured by student loans and representing commitments to fund student loans).

"FUNDING OBLIGOR" has the meaning specified in Section 3.5.

"GAAP" means generally accepted accounting principles, applied on a consistent basis, as set forth in Opinions of the Accounting Principles Board of the American Institute of Certified Public Accountants and/or in statements of the Financial Accounting Standards Board and/or their respective successors and which are applicable in the circumstances as of the date in question. Accounting principles are applied on a "consistent basis" when the accounting principles applied in a current period are comparable in all material respects to those accounting principles applied in a preceding period.

"GOVERNMENTAL AUTHORITY" means any nation or government, any state or political subdivision thereof and any entity exercising executive, legislative, judicial, regulatory, or administrative functions of or pertaining to government, including without limitation, the DOE.

"GUARANTY" means the Guarantee of the Obligations by the Regular Subsidiaries in favor of the Bank, as agent for the Secured Parties, in substantially the form of Exhibit "E" hereto, as the same may be modified

6

pursuant to one or more Subsidiary Joinder Agreements and as the same may be otherwise amended or otherwise modified from time to time.

"GUARANTEE" by any Person means any obligation, contingent or otherwise, of such Person directly or indirectly guaranteeing the payment or performance of any Debt or other obligation of any other Person and, without limiting the generality of the foregoing, any obligation, direct or indirect, contingent or otherwise, of such Person (a) to purchase or pay (or advance or supply funds for the purchase or payment of) such Debt or other obligation (whether arising by virtue of partnership arrangements, by agreement to keep-well, to purchase assets, goods, securities or services, to take-or-pay, or to maintain financial statement conditions or otherwise); and (b) entered into for the purpose of assuring in any other manner the obligee of such Debt or other obligation of the payment thereof or to protect the obligee against loss in respect thereof (in whole or in part and including without limitation, any agreement binding on a Person to make Investments in or otherwise transfer funds to or for the benefit of another Person for purposes of assuring such other Person's financial liquidity, assuring such other Person's compliance with the capital adequacy requirements imposed by agreement or applicable law or otherwise assuring such other Person's compliance with financial covenants or other financial statement conditions); provided that the term Guarantee shall not include endorsements for collection or deposit in the ordinary course of business. The term "GUARANTEE" used as a verb has a corresponding meaning.

"HAZARDOUS MATERIAL" means any material which is or becomes listed, regulated, or addressed under any Environmental Law.

"HEDGING AGREEMENT" means any interest rate protection agreement, foreign currency exchange agreement, commodity price protection agreement or other interest, security, currency exchange rate or commodity price hedging arrangement.

"HEDGING OBLIGATIONS" means all obligations, indebtedness, and liabilities of either Borrower or any of their respective Subsidiaries, to the Bank or any Affiliate of the Bank, arising pursuant to any Hedging Agreements entered into by the Bank or Affiliate with either Borrower or any of their respective Subsidiaries, whether now existing or hereafter arising, whether direct, indirect, related, unrelated, fixed, contingent, liquidated, unliquidated, joint, several, or joint and several, including, without limitation, all fees, costs, and expenses (including attorneys' fees and expenses) provided for in such Hedging Agreements.

"HIGHER EDUCATION ACT" means the Higher Education Act of 1965, as amended, together with any rules, regulations and interpretations thereunder of DOE or the applicable guaranty agent

"INTEREST PERIOD" means, with respect to a Libor Loan, each period commencing on the date such Libor Loan is made or Converted from a Base Rate Loan or the last day of the next preceding Interest Period with respect to such Libor Loan, and ending on the numerically corresponding day in the first, second, third or sixth calendar month thereafter, as Borrowers may select as provided in Sections 2.5 or 2.7 hereof, except that each such Interest Period which commences on the last Business Day of a calendar month (or on any day for which there is no numerically corresponding day in the appropriate subsequent calendar month) shall end on the last Business Day of the appropriate subsequent calendar month. Notwithstanding the foregoing: (a) each Interest Period which would otherwise end on a day which is not a Business Day shall end on the next succeeding Business Day (or if such succeeding Business Day falls in the next succeeding calendar month, on the next preceding Business Day); (b) any Interest Period which would otherwise extend beyond the Maturity Date shall end on the Maturity Date; (c) no more than three (3) Interest Periods shall be in effect at the same time; (d) no Interest Period shall have a duration of less than one (1) month and, if the Interest Period would otherwise be a shorter period, such Libor Loans shall not be available hereunder; and (e) no Interest Period may extend beyond a principal repayment date unless, after giving effect thereto, the aggregate principal amount of the Libor Loans having Interest Periods that end after such principal payment date shall be equal to

7

or less than the aggregate principal amount of the Loans to be outstanding hereunder after such principal payment date.

"INVESTMENTS" has the meaning specified in Section 8.5.

"LIBOR LOANS" means the portions of the principal amounts outstanding hereunder that bear interest at rates based upon the Adjusted Libor Rate.

"LIBOR RATE" means, for any Libor Loan for any Interest Period therefor, (a) the rate per annum equal to the rate determined by the Bank to be the offered rate that appears on the page of the Telerate screen that displays an average British Bankers Association Interest Settlement Rate for deposits in Dollars (for delivery on the first day of such Interest Period) with a term equivalent to such Interest Period, determined as of approximately 11:00 a.m. (London time) two Business Days prior to the first day of such Interest Period, or (b) if the rate referenced in the preceding clause does not appear on such page or service or such page or service shall cease to be available, the rate per annum equal to the rate determined by the Bank to be the offered rate on such other page or other service that displays an average British Bankers Association Interest Settlement Rate for deposits in Dollars (for delivery on the first day of such Interest Period) with a term equivalent to such Interest Period, determined as of approximately 11:00 a.m. (London time) two Business Days prior to the first day of such Interest Period, or (c) if the rates referenced in the preceding clauses are not available, the rate per annum determined by the Bank as the rate of interest (rounded upward to the next l/l00th of 1%) at which deposits in Dollars for delivery on the first day of such Interest Period in same day funds in the approximate amount of the LIBOR Rate Loan being made, Continued or Converted by Bank of America and with a term equivalent to such Interest Period would be offered by Bank's London Branch to major banks in the offshore Dollar market at their request at approximately 11:00 a.m. (London time) two Business Days prior to the first day of such Interest Period.

"LIEN" means any lien, mortgage, security interest, tax lien, financing statement, pledge, charge, hypothecation, assignment, preference, priority, or other encumbrance of any kind or nature whatsoever (including, without limitation, any conditional sale or title retention agreement), whether arising by contract, operation of law, or otherwise.

"LOANS" means the advances made pursuant to SECTION 2.1.

"LOAN DOCUMENTS" means this Agreement, any Note, the Guaranty, the Security Agreement and all assignments, other guaranties, and other agreements executed and delivered pursuant to or in connection with this Agreement, as such agreements may be amended or otherwise modified from time to time.

"LOAN OBLIGATIONS" means all obligations, indebtedness, and liabilities of Borrowers to the Bank, arising pursuant to any of the Loan Documents, now existing or hereafter arising, whether direct, indirect, related, unrelated, fixed, contingent, liquidated, unliquidated, joint, several, or joint and several, including, without limitation, the obligation of Borrowers to repay the Loans, interest on the Loans, and all fees, costs, and expenses (including reasonable attorney's fees) provided for in the Loan Documents.

"MATERIAL ADVERSE EFFECT" means the occurrence of any event or the existence of any condition that reasonably could be expected to have a material adverse effect on (a) the business, assets, liabilities (actual or contingent), operations, or condition (financial or otherwise) of Borrowers and their respective Subsidiaries, taken as a whole, (b) the ability of Borrowers to pay and perform the Obligations when due, or (c) the validity or enforceability of any of the Loan Documents or the rights and remedies of the Bank thereunder. In determining whether any individual event could reasonably be expected to result in a Material Adverse Effect, notwithstanding that such event does not itself have such effect, a Material Adverse Effect shall be deemed to

8

have occurred if the cumulative effect of such event and all other then existing events could reasonably be expected to result in a Material Adverse Effect.

"MATURITY DATE" means January 9, 2004,

"MAXIMUM RATE" means the maximum non-usurious interest rate, if any, that any time or from time to time may be contracted for, taken, reserved, charged, or received with respect to the Note or on other amounts, if any, payable to the Bank pursuant to this Agreement or any other Loan Document, under laws applicable to the Bank which are presently in effect, or, to the extent allowed by law, under such applicable laws which may hereafter be in effect and which allow a higher maximum non-usurious interest rate than applicable laws now allow. The Maximum Rate shall be calculated in a manner that takes into account any and all fees, payments, and other charges in respect of the Loan Documents that constitute interest under applicable law. Each change in any interest rate provided for herein based upon the Maximum Rate resulting from a change in the Maximum Rate shall take effect without notice to either Borrower at the time of such change in the Maximum Rate.

"MULTIEMPLOYER PLAN" means a multiemployer plan defined as such in
Section 3(37) of ERISA to which contributions have been made by either Borrower or any ERISA Affiliate and which is covered by Title IV of ERISA.

"NET PROCEEDS" means with respect to any disposition of assets, the cash proceeds received by either Borrower or any of their respective Subsidiaries from such disposition (including payments under notes or other debt securities received in connection with any such disposition) net of (a) the costs of such disposition (including professional fees and expenses, underwriting discounts, commissions and taxes (to the extent actually paid), in each case attributable to such disposition) and (b) amounts applied to repayment of Debt (other than the Obligations) secured by a lien, security interest, claim or encumbrance on the asset or property sold.

"NOTE" means the promissory note provided for by SECTION 2.2 hereof, and all extensions, renewals, and modifications thereof and all substitutions therefor.

"OBLIGATED PARTY" means the Regular Subsidiaries and any other Person (exclusive of Borrowers) who is or hereafter becomes party to any agreement that guarantees or secures payment and performance of the Obligations or any part thereof.

"OBLIGATED PARTY OBLIGATIONS" has the meaning specified in SECTION 3.6.

"OBLIGATIONS" means all Loan Obligations, Deposit Obligations, and Hedging Obligations.

"OTHER TAXES" has the meaning specified in SECTION 4.6.

"PBGC" means the Pension Benefit Guaranty Corporation or any entity succeeding to all or any of its functions under ERISA.

"PERMITTED ACQUISITION" means an acquisition of a Person or its assets in a transaction complying with the conditions set out in SECTION 8.5(i).

"PERMITTED DEBT" means Debt described in SECTION 8.1(a)(b), (i), (j) AND (k) and the SLIMS.

"PERMITTED PRINCIPAL PAYMENT" means for any period any payment of principal made or scheduled to be made on Permitted Debt during such period.

9

"PERSON" means any individual, corporation, business trust, association, company, partnership, joint venture, Governmental Authority, or other entity.

"PLAN" means any employee benefit or other plan established or maintained by either Borrower or any ERISA Affiliate and which is covered by Title IV of ERISA.

"PRIME RATE" means the per annum rate of interest established from time to time by the Bank as its prime rate, which rate may not be the lowest rate of interest charged by the Bank to its customers.

"PRINCIPAL OFFICE" means the office of the Bank, presently located at 901 Main Street, 66th Floor, Dallas, Texas 75202.

"PRIOR ASSETS" means assets that have been disposed of by a division or branch of either Borrower or any of their respective Subsidiaries in a transaction with an unaffiliated third party approved in accordance with this Agreement which would not make the seller a "Prior Company" but constitute all or substantially all of the assets of such division or branch.

"PRIOR COMPANY" means any Subsidiary whose Equity Interests has been disposed of, or all or substantially all of whose assets have been disposed of, in each case, in a transaction with an unaffiliated third party approved in accordance with this Agreement.

"PRIOR FOUR QUARTER PERIOD" has the meaning specified in the definition of Pro Forma Fixed Charge Coverage Ratio.

"PRIOR TARGET" means a Target who has been acquired or whose assets have been acquired in a transaction permitted by Section 8.5.

"PRO FORMA FIXED CHARGE COVERAGE RATIO" means, as of any date of determination the ratio of Adjusted EBITDA, excluding therefrom the effect of income taxes, as calculated for the four (4) fiscal quarter period then most recently ended for which financial statements are available (the "Prior Four Quarter Period") to the Fixed Charges calculated for the four (4) fiscal quarters immediately following the Prior Four Quarter Period.

"PROHIBITED TRANSACTION" means any transaction set forth in Section 406 of ERISA or Section 4975 of the Code.

"PURCHASE PRICE" has the meaning specified in Section 8.5(i)(ii).

"QUARTERLY PAYMENT DATE" means the last Business Day of each March, June, September, and December of each year, the first of which shall be March 29, 2002.

"REGULAR SUBSIDIARY" means any Subsidiary that has not been established as a Single Purpose Vehicle.

"REGULATION D" means Regulation D of the Board of Governors of the Federal Reserve System as the same may be amended or supplemented from time to time.

"REPORTABLE EVENT" means any of the events set forth in Section 4043 of
ERISA.

10

"RESERVE REQUIREMENT" means, at any time, the maximum rate at which reserves (including, without limitation, any marginal, special, supplemental, or emergency reserves) are required to be maintained under regulations issued from time to time by the Board of Governors of the Federal Reserve System (or any successor) by member banks of the Federal Reserve System against "Eurocurrency Liabilities" (as such term is used in Regulation D). Without limiting the effect of the foregoing, the Reserve Requirement shall reflect any other reserves required to be maintained by such member banks with respect to (i) any category of liabilities which includes deposits by reference to which the Adjusted Libor Rate is to be determined, or (ii) any category of extensions of credit or other assets which include Libor Loans. The Adjusted Libor Rate shall be adjusted automatically on and as of the effective date of any change in the Reserve Requirement.

"SECURED PARTIES" means the Bank and each Affiliate of the Bank who is owed any portion of the Obligations.

"SECURITY AGREEMENT" means that certain Security Agreement in substantially the form of EXHIBIT "G" hereto among Borrowers, the Obligated Parties and the Bank, as agent for the Secured Parties, as the same may be amended or otherwise modified from time to time.

"SECURITIZATION DOCUMENTS" means, with respect to any Asset Securitization, all documentation entered into to evidenced or govern the Asset Securitization, as the same may be amended or otherwise modified from time to time.

"SECURITIZATION RESIDUAL" means, with respect to any Asset Securitization, (i) the interest in the securitized assets remaining after all securities (whether debt or equity interests) backed by such assets have been paid or (ii) if applicable, with respect to any Person, the interest in all subordinate securities (whether debt or equity interests) which are backed by the securitized assets and held by such Person that remain outstanding after all securities which are backed by such assets and are senior to such subordinate securities have been paid.

"SLIMS" means student loan interest margin securities or any similar instrument heretofore or hereafter issued by or on behalf of the Borrowers or any of their Subsidiaries.

"SPECIAL PURPOSE VEHICLE" means any Person established to facilitate the financing of student loans pursuant to an Asset Securitization or similar financing arrangement and who requires ownership of the assets to be securitized and/or issues the asset-backed securities relating thereto.

"STUDENT LOAN" means loans or other financial accommodations to Persons who have, or anticipate having, expenses directly or indirectly related to obtaining an education for themselves or other Persons.

"STUDENT LOAN GUARANTY AGREEMENT" means an agreement pursuant to which a third party guarantees student loans under the Higher Education Act or otherwise.

"SUBSIDIARY" means any corporation or other entity of which at least a majority of the outstanding shares of stock or other ownership interests having by the terms thereof ordinary voting power to elect a majority of the board of directors (or Persons performing similar functions) of such corporation or entity (irrespective of whether or not at the time, in the case of a corporation, stock of any other class or classes of such corporation shall have or might have voting power by reason of the happening of any contingency) is at the time directly or indirectly owned or controlled by either Borrower or one or more of the Subsidiaries or by either Borrower and one or more of the Subsidiaries.

11

"SUBSIDIARY JOINDER AGREEMENT" means an agreement which has been or will be executed by a Regular Subsidiary adding it as a party to the Guaranty and the Security Agreement in substantially the form of Exhibit "F" hereto, as the same may be amended or otherwise modified.

"TARGET" means the Person to be acquired or whose assets are to be acquired with the proceeds of the Loan requested in a transaction permitted by
Section 8.5

"TAXES" has the meaning specified in Section 4.6.

"TYPE" means any type of Loan (i.e., Base Rate Loan or Libor Loans).

"UCC" has the meaning specified in the Security Agreement.

Section 1.2. Other Definitional Provisions. All definitions contained in this Agreement are equally applicable to the singular and plural forms of the terms defined. The words "Hereof", "Herein", and "Hereunder" and words of similar import referring to this Agreement refer to this Agreement as a whole and not to any particular provision of this Agreement. Unless otherwise specified, all Article and Section references pertain to this Agreement. Terms used herein that are defined in the UCC, unless otherwise defined herein, shall have the meanings specified in the UCC.

Section 1.3. Accounting Terms and Determinations. All accounting terms used herein shall be interpreted, and all financial statements and certificates and reports as to financial matters required to be delivered to the Bank hereunder shall be prepared, in accordance with GAAP, on a basis consistent with those used in the preparation of the financial statements referred to in
Section 6.2 hereof. All calculations made for the purposes of determining compliance with the provisions of this Agreement shall be made by application of GAAP, on a basis consistent with those used in the preparation of the financial statements referred to in Section 6.2 hereof; provided that compliance with the covenants set forth in ARTICLE IX shall be calculated with reference to GAAP as in effect in the date hereof. To enable the ready and consistent determination of compliance by Borrowers with their obligations under this Agreement, Borrowers will not change the last day of its fiscal year from December 31, or the last days of the first three fiscal quarters of Borrowers in each of its fiscal years from March 31, June 30, and September 30, respectively.

ARTICLE II

LOANS

Section 2.1. Commitment. Subject to the terms and conditions of this Agreement (including, without limitation, the satisfaction of the Pro Forma Fixed Charge Coverage Ratio test set forth in Section 5.2(f)), the Bank agrees to make advances to Borrowers from time to time from and including the Closing Date to but excluding the Advance Termination Date in an aggregate principal amount up to but not exceeding the Commitment as then in effect. Subject to the foregoing limitations, and the other terms and provisions of this Agreement, Borrowers may borrow, prepay, and reborrow the amount of the Commitment and may establish Base Rate Loans and Libor Loans thereunder and, until the Maturity Date, Borrowers may Continue Libor Loans or Convert Loans of one Type into Loans of the other Type. Loans of each Type made by the Bank shall be established and maintained at the Bank's Applicable Lending Office for Loans of such Type.

12

Section 2.2. Note. Upon the request of the Bank, the Loans shall be evidenced by a single promissory note jointly and severally made by Borrowers in substantially the form of Exhibit "A" hereto, payable to the order of the Bank in a principal amount equal to the Commitment as originally in effect and otherwise duly completed.

Section 2.3. Repayment of Loans. Borrowers shall, jointly and severally, pay to the Bank the aggregate principal amount of the Loans outstanding on the Advance Termination Date in installments as follows:

(a) Three (3) quarterly principal installments due and payable on March 31, 2003, June 30, 2003 and September 30, 2003, each installment in an aggregate principal amount equal to the quotient obtained by dividing the aggregate principal amount of the Loans outstanding on the Advance Termination Date by sixteen (16); and

(b) One final installment in the amount of all unpaid principal of the Loans due and payable on the Maturity Date.

Section 2.4. Interest.

(a) Interest Rate. Borrowers shall, jointly and severally, pay to the Bank interest on the unpaid principal amount outstanding hereunder, at a fluctuating rate per annum equal to the Applicable Rate. The term "Applicable Rate" means: (i) with respect to each Base Rate Loan, the Base Rate; and (ii) with respect to each Libor Loan, the Adjusted Libor Rate plus two and one quarter percent (2.25%).

(b) Payment Dates. Accrued interest on the Loans shall be due and payable as follows:

(i) in the case of accrued interest on Base Rate Loans, on each Quarterly Payment Date;

(ii) in the case of accrued interest on each Libor Loan, on the last day of the Interest Period with respect thereto and, in the case of an Interest Period greater than three months, at three-month intervals after the first day of such Interest Period;

(iii) in the case of the accrued interest on the principal amount of any Libor Loan being prepaid, upon such prepayment of principal; and

(iv) on the Maturity Date.

(c) Default Interest. Notwithstanding the foregoing, Borrowers, jointly and severally, will pay to the Bank interest at the applicable Default Rate on any principal of any Loan, and (to the fullest extent permitted by law) on any other amount payable by Borrowers under this Agreement or any other Loan Document to or for the account of the Bank which is not paid in full when due (whether at stated maturity, by acceleration, or otherwise), for the period from and including the due date thereof to but excluding the date the same is paid in full. Interest payable at the Default Rate shall be payable from time to time on demand.

Section 2.5. Borrowing Procedure. Borrowers shall give the Bank notice of each requested borrowing hereunder in accordance with Section 2.8 and
Section 2.9 pursuant to the delivery of a Borrowing Request The amount requested to be borrowed shall, subject to the terms and conditions of this Agreement, be made available to Borrowers not later than 1:00 p.m. Dallas, Texas time on the date specified for such borrowing, in immediately available funds, to the account as designated by Borrowers from time to time.

13

Section 2.6. Prepayments.

(a) Mandatory Prepayments from Asset Dispositions. Within five (5) Business Days after receipt by either Borrower or any of their respective Subsidiaries of the Net Proceeds from any single Asset Disposition or series of related Asset Dispositions, which Net Proceeds equal or exceed Three Million Dollars ($3,000,000), Borrowers shall, jointly and severally, prepay the Loans in an amount which would cause the Pro Forma Fixed Charge Coverage Ratio, calculated after giving effect to the Asset Disposition to be no less than 1.50 to 1.00, and Borrowers shall have delivered to the Bank on or before the date of the scheduled prepayment, a certificate duly completed and executed showing the calculations demonstrating compliance with this Section 2.6(a).

(b) Optional Prepayments. Subject to Section 2.8, Borrowers shall have the right from time to time to optionally prepay the Loans in full or in part, upon prior notice to the Bank in accordance with Section 2.9.

(c) Application of Prepayments. All prepayments of the Loans shall be without premium or penalty and shall be accompanied with accrued interest on the amount prepaid to the date of prepayment. All prepayments of the Loans made after the Advance Termination Date shall be applied to the installments due under the Loans in the inverse order of maturity. Libor Loans may be repaid or prepaid only on the last day of the Interest Period applicable thereto unless Borrowers pay to the Bank any amounts due under Section 4.5 hereof as a result of such prepayment or repayment

Section 2.7. Conversions and Continuations of Loans. Subject to
Section 2.8, Borrowers may Convert all or part of a Loan of one Type into a Loan of another Type or Continue Libor Loans as Libor Loans, provided that: (a) Borrowers shall give the Bank notice of each such Conversion or Continuation as provided in Section 2.9, (b) Libor Loans may only be Converted on the last day of the Interest Period, and (c) except for Conversions into Base Rate Loans, no Conversions or Continuations shall be made while a Default exists.

Section 2.8. Minimum Amounts. Except for Conversions and prepayments pursuant to Article IV and Conversions into Libor Loans, each Conversion and each optional prepayment of principal of the Loans shall be in an amount at least equal to One Million Dollars ($1,000,000) (prepayments or Conversions of or into Loans of different Types or, in the case of Libor Loans, having different Interest Periods at the same time hereunder to be deemed separate Conversions and prepayments for purposes of the foregoing, one for each Type or Interest Period). Anything in this Agreement to the contrary notwithstanding, the aggregate principal amount of Libor Loans having the same Interest Period shall be at least equal to Five Million Dollars ($5,000,000). The aggregate amount of Loans made by the Bank under Section 2.1 on any date shall be in minimum amount equal to Five Million Dollars ($5,000,000).

Section 2.9. Certain Notices. Notices by Borrowers to the Bank of the borrowing of Loans and of the Conversions, Continuations and prepayments of Loans shall be irrevocable and shall be effective only if received by the Bank not later than 11:00 a.m. Dallas, Texas, time on the Business Day of the borrowing of, Conversion to or prepayment of a Base Rate Loan and two (2) Business Days prior to the date of the borrowing of, Conversion to, Continuation as or prepayment of a Libor Loan. Each such notice of borrowing, Conversion, Continuation, or prepayment shall specify the Loans to be borrowed, Converted, Continued, or prepaid and the amount (subject to Section 2.8 hereof) and Type of the Loans to be borrowed, Converted, Continued or prepaid (and, in the case of a Conversion, the Type of Loans to result from such Conversion) and the date of borrowing, Conversion, Continuation, or prepayment (which shall be a Business Day). Each such notice applicable to a Libor Loan shall specify the duration of the applicable Interest Period. In the event Borrowers fail to select the Type of Loan, or the duration of any Interest Period for any Libor Loan, within the time period and otherwise as provided in this Section 2.8, such Loan (if outstanding as a Libor

14

Loan) will be automatically Converted into a Base Rate Loan on the last day of the preceding Interest Period for such Loan or (if outstanding as a Base Rate Loan) will remain as, or (if not then outstanding) will be made as, a Base Rate Loan. Borrowers may not Convert any Loans into Libor Loans, or Continue any Loans as Libor Loans if the interest rate for such Libor Loan would exceed the Maximum Rate or if a Default exists.

Section 2.10. Use of Proceeds. The proceeds of Loans shall be used by Borrowers to pay the purchase price for Permitted Acquisitions and for other lawful general corporate purposes.

Section 2.11. Facility Fee. Borrowers agree, jointly and severally, to pay to the Bank a facility fee: (i) for the period from and including the Closing Date through the Advance Termination Date, on the amount of the Commitment and (ii) for periods after the Advance Termination Date to and including the Maturity Date, the amount of the outstanding Loans. The facility fee payable under this Section 2.11 shall be calculated at a per annum rate equal to one-quarter of one percent (0.25%). Accrued facility fees under this
Section 2.11 shall be payable in arrears on each Quarterly Payment Date beginning March 29,2002 and on the Maturity Date.

Section 2.12. Computations. Interest payable by Borrowers hereunder and under the other Loan Documents and the facility fee payable under Section 2.11 shall be computed as follows: (i) with respect to Libor Loans and the facility fee payable under Section 2.11, on the basis of a year of 360 days and the actual number of days elapsed (including the first day but excluding the last day) occurring in the period for which payable unless such calculation would result in a usurious rate, in which case interest shall be calculated on the basis of a year of 365 or 366 days, as the case may be; (ii) with respect to Base Rate Loans when the Base Rate is determined based on the Prime Rate and Loans accruing interest at the Default Rate, on the basis of a year of 365 or 366 days and the actual number of days elapsed (including the first day but excluding the last day) occurring in the period for which payable; and (iii) with respect to any other interest payable hereunder, on the basis of a year of 360 days and the actual number of days elapsed (including the first day but excluding the last day) occurring in the period for which payable unless such calculation would result in a usurious rate, in which case such fees shall be calculated on the basis of a year of 365 or 366 days, as the case may be.

Section 2.13. Termination or Reduction of Commitment. Borrowers shall have the right to terminate fully or to reduce in part the unused portion of the Commitment at any time and from time to time, provided that: (a) Borrowers shall give the Bank at least three (3) Business Days notice of each such termination or reduction; and (b) each partial reduction shall be in an aggregate amount at least equal to Five Million Dollars ($5,000,000). The Commitment may not be reinstated after it has been terminated or reduced.

ARTICLE III.

PAYMENTS

Section 3.1. Method of Payment. All payments of principal, interest, and other amounts to be made by Borrowers under this Agreement and the other Loan Documents shall be made to the Bank at the Principal Office in Dollars and in immediately available funds, without setoff, deduction, or counterclaim, not later than 11:00 a.m., Dallas, Texas time on the date on which such payment shall become due (each such payment made after such time on such due date to be deemed to have been made on the next succeeding Business Day). The applicable Borrower shall, at the time of making each such payment, specify to the Bank the sums payable by Borrowers under this Agreement and the other Loan Documents to which such payment is to be applied (and in the event that a Borrower fails to so specify, or if an Event of Default exists, the Bank may apply such payment to the Obligations in such order and manner as it may elect in its sole discretion, subject to Section 3.2 hereof). Each payment received by the Bank under this Agreement or any other Loan Document for the account of a Secured Party shall be paid promptly to such Secured Party, in immediately

15

available funds, and, with respect to the Bank, for the account of the Bank's Applicable Lending Office. Whenever any payment under this Agreement or any other Loan Document shall be stated to be due on a day that is not a Business Day, such payment may be made on the next succeeding Business Day, and such extension of time shall in such case be included in the computation of the payment of interest.

Section 3.2. Application of Proceeds of Collateral. All proceeds received by the Bank from the sale or other liquidation of the Collateral shall first be applied as payment of the accrued and unpaid fees and expenses of the Bank hereunder and then any remaining amount of such proceeds shall be distributed:

(i) first, to the Loan Obligations, until all the Loan Obligations have been paid and satisfied in full or cash collateralized;

(ii) second, to the Secured Parties, pro rata in accordance with the respective unpaid amounts of Hedging Obligations, until all Hedging Obligations have been paid and satisfied in full or cash collateralized;

(iii) third, to the Secured Parties, pro rata in accordance with the respective unpaid amounts of the Deposit Obligations, until all Deposit Obligations have been paid and satisfied in full or cash collateralized; and

(iv) fourth, to the Secured Parties, pro rata in accordance with the respective unpaid amounts of the remaining Obligations.

After all the Obligations (including without limitation, all contingent Obligations) have been paid and satisfied in full, the Commitment terminated and all other obligations of either Borrower or any Obligated Party to any Secured Party otherwise satisfied, any proceeds of Collateral shall be delivered to the Person entitled thereto as directed by Borrowers or as otherwise determined by applicable law or applicable court order.

Section 3.3. Borrowers' Acknowledgment of Benefit and Liability. Each Borrower expressly acknowledges that it has benefited and will benefit, directly and indirectly, from each and every Loan, whether or not such Borrower is or was the actual borrower in respect of such Loan, and hereby acknowledges and undertakes, together with the other Borrower, joint and several liability for the punctual payment when due, whether at stated maturity, by acceleration or otherwise, of all Obligations. Each Borrower hereby acknowledges that this Agreement is the independent and several obligation of each Borrower and may be enforced against each Borrower separately, whether or not enforcement of any right or remedy hereunder has been sought against the other Borrower. Each Borrower further agrees that its liability hereunder and under any other Loan Document shall be absolute, unconditional, continuing and irrevocable. Each Borrower expressly waives any requirement that the Bank exhaust any right, power or remedy and proceeds against the other Borrower under this Agreement, or any other Loan Document, or against any other Person under any guaranty of, or security for, any of the Obligations.

16

Section 3.4. Joint and Several Obligations Absolute. If acceleration of the time for payment of any amount payable by a Borrower under the Obligations is stayed upon the insolvency, bankruptcy, or reorganization of another Borrower, all such amounts otherwise subject to acceleration under the terms of this Agreement shall nonetheless be payable by the other Borrower hereunder forthwith on demand by the Bank. Each Borrower hereby agrees that its joint and several liability for the Obligations of the other Borrower (the "Other Obligations") under this Agreement shall not be released, discharged, diminished, impaired, reduced, or affected for any reason or by the occurrence of any event, including, without limitation, one or more of the following events, whether or not with notice to or the consent of either Borrower: (a) the taking or accepting of collateral as security for any or all of the Other Obligations or the release, surrender, exchange, or subordination of any collateral now or hereafter securing any or all of the Other Obligations; (b) any partial release of the liability of the other Borrower hereunder; (c) any disability of the other Borrower, or the dissolution, insolvency, or bankruptcy of the other Borrower or any other party at any time liable for the payment of any or all of the Other Obligations; (d) any renewal, extension, modification, waiver, amendment, or rearrangement of any or all of the Other Obligations or any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Other Obligations; (e) any adjustment, indulgence, forbearance, waiver, or compromise that may be granted or given by the Bank to the other Borrower or any other party ever liable for any or all of the Other Obligations; (f) any neglect, delay, omission, failure, or refusal of the Bank to take or prosecute any action for the collection of any of the Other Obligations or to foreclose or take or prosecute any action in connection with any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Other Obligations; (g) the unenforceability or invalidity of any or all of the Other Obligations or of any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Other Obligations; (h) any payment by the other Borrower or any other party to the Bank is held to constitute a preference under applicable bankruptcy or insolvency law or if for any other reason the Bank is required to refund any payment or pay the amount thereof to someone else; (i) the settlement or compromise of any of the Other Obligations; (j) the non-perfection of any security interest or lien securing any or all of the Other Obligations; (k) any impairment of any collateral securing any or all of the Other Obligations; (l) the failure of the Bank to sell any collateral securing any or all of the Other Obligations in a commercially reasonable manner or as otherwise required by law;
(m) any change in the corporate existence, structure, or ownership of the other Borrower; or (n) any other circumstance which might otherwise constitute a defense available to, or discharge of, the other Borrower (other than payment of the Other Obligations).

ARTICLE IV.

YIELD PROTECTION AND ILLEGALITY

Section 4.1. Increased Cost and Reduced Return.

(a) If, after the date hereof, the adoption of any applicable law, rule, or regulation, or any change in any applicable law, rule, or regulation, or any change in the interpretation or administration thereof by any Governmental Authority, central bank, or comparable agency charged with the interpretation or administration thereof, or compliance by the Bank (or its Applicable Lending Office) with any request or directive (whether or not having the force of law) of any such Governmental Authority, central bank, or comparable agency:

(i) shall subject the Bank (or its Applicable Lending Office) to any tax, duty, or other charge with respect to any Libor Loans, its Note, or its obligation to make Libor Loans, or change the basis of taxation of any amounts payable to the Bank (or its Applicable Lending Office) under this Agreement or its Note in respect of any Libor Loans (other than taxes imposed on the overall net income of the Bank by the jurisdiction in which the Bank has its principal office or such Applicable Lending Office);

17

(ii) shall impose, modify, or deem applicable any reserve, special deposit, assessment, compulsory loan, or similar requirement (other than the Reserve Requirement utilized in the determination of the Adjusted Libor Rate) relating to any extensions of credit or other assets of, or any deposits with or other liabilities or commitments of, the Bank (or its Applicable Lending Office), including the Commitment of the Bank hereunder; or

(iii) shall impose on the Bank (or its Applicable Lending Office) or on the London interbank market any other condition affecting this Agreement or its Note or any of such extensions of credit or liabilities or commitments;

and the result of any of the foregoing is to increase the cost to the Bank (or its Applicable Lending Office) of making, Converting into, Continuing, or maintaining any Libor Loans or its commitment to make Libor Loans or to reduce any sum received or receivable by the Bank (or its Applicable Lending Office) under this Agreement or the Note with respect to any Libor Loans or its commitment to make Libor Loans, then Borrowers shall jointly and severally, pay to the Bank on demand such amount or amounts as will compensate the Bank for such increased cost or reduction. If the Bank requests compensation by Borrowers under this Section 4.1(a), Borrowers may, by notice to the Bank, suspend the obligation of the Bank to make or Continue Libor Loans or to Convert Base Rate Loans into Libor Loans, until the event or condition giving rise to such request ceases to be in effect (in which case the provisions of Section 4.4 shall be applicable); provided that such suspension shall not affect the right of the Bank to receive the compensation so requested as to any Libor Loans that remain outstanding as the date of such request

(b) If, after the date hereof, the Bank shall have determined that the adoption of any applicable law, rule, or regulation regarding capital adequacy or any change therein or in the interpretation or administration thereof by any Governmental Authority, central bank, or comparable agency charged with the interpretation or administration thereof, or any request or directive regarding capital adequacy (whether or not having the force of law) of any such Governmental Authority, central bank, or comparable agency, has or would have the effect of reducing the rate of return on the capital of the Bank or any corporation controlling the Bank as a consequence of the Bank's obligations hereunder to a level below that which the Bank or such corporation could have achieved but for such adoption, change, request, or directive (taking into consideration its policies with respect to capital adequacy), then from time to time upon demand Borrowers shall jointly and severally, pay to the Bank such additional amount or amounts as will compensate the Bank for such reduction.

(c) The Bank shall promptly notify Borrowers of any event of which it has knowledge, occurring after the date hereof, which will entitle the Bank to compensation pursuant to this Section and will designate a different Applicable Lending Office if such designation will avoid the need for, or reduce the amount of, such compensation and will not, in the judgment of the Bank, be otherwise disadvantageous to it. The Bank shall furnish to Borrowers a statement setting forth the additional amount or amounts to be paid to it hereunder which shall be conclusive in the absence of manifest error. In determining such amount, the Bank shall use reasonable averaging and attribution methods.

Section 4.2. Limitation on Types of Loans. If on or prior to the first day of any Interest Period for any Libor Loan:

(a) (a) the Bank determines (which determination shall be conclusive) that by reason of circumstances affecting the relevant market, adequate and reasonable means do not exist for ascertaining the Libor Rate for such Interest Period; or

18

(b) (b) the Bank determines (which determination shall be conclusive) that the Adjusted Libor Rate will not adequately and fairly reflect the cost to the Bank of funding Libor Loans for such Interest Period;

then the Bank shall give Borrowers prompt notice thereof and so long as such condition remains in effect, the Bank shall be under no obligation to make additional Libor Loans, Continue Libor Loans, or to Convert Loans of any other Type into Libor Loans and Borrowers shall, on the last day(s) of the then current Interest Period(s) for the outstanding Libor Loans, either prepay such Loans or Convert such Loans into another Type of Loan in accordance with the terms of this Agreement.

Section 4.3. Illegality. Notwithstanding any other provision of this Agreement, in the event that it becomes unlawful for the Bank or its Applicable Lending Office to make, maintain, or fund Libor Loans hereunder, then the Bank shall promptly notify Borrowers thereof and the Bank's obligation to make or Continue Libor Loans and to Convert other Types of Loans into Libor Loans shall be suspended until such time as the Bank may again make, maintain, and fund Libor Loans (in which case the provisions of Section 4.4 shall be applicable).

Section 4.4. Treatment of Affected Loans. If the obligation of the Bank to make a Libor Loan or to Continue, or to Convert Loans of any other Type into, Libor Loans shall be suspended pursuant to Section 4.1 or 4.3 hereof (Loans of such Type being herein called "Affected Loans" and such Type being herein called the "Affected Type"), the Bank's Affected Loans shall be automatically Converted into Base Rate Loans on the last day(s) of the then current Interest Period(s) for Affected Loans (or, in the case of a Conversion required by Section 4.3 hereof, on such earlier date as the Bank may be required to effect a Conversion and specifies to Borrowers with a copy to the Agent) and, unless and until the Bank gives notice as provided below that the circumstances specified in Section 4.1 or 4.3 hereof that gave rise to such Conversion no longer exist:

(a) to the extent that the Bank's Affected Loans have been so Converted, all payments and prepayments of principal that would otherwise be applied to the Bank's Affected Loans shall be applied instead to its Base Rate Loans; and

(b) all Loans that would otherwise be made or Continued by the Bank as Libor Loans shall be made or Continued instead as Base Rate Loans, and all Loans of the Bank that would otherwise be Converted into Libor Loans shall be Converted instead into (or shall remain as) Base Rate Loans.

Section 4.5. Compensation. Upon the request of the Bank, Borrowers shall, jointly and severally, pay to the Bank such amount or amounts as shall be sufficient (in the reasonable opinion of the Bank) to compensate it for any loss, cost, or expense (including loss of anticipated profits) incurred by it as a result of:

(a) any payment, prepayment, or Conversion of a Libor Loan for any reason (including, without limitation, the acceleration of the Loans pursuant to Section 10.2) on a date other than the last day of the Interest Period for such Loan; or

(b) any failure by either Borrower for any reason (including, without limitation, the failure of any condition precedent specified in Article V to be satisfied) to borrow, Convert, Continue, or prepay a Libor Loan on the date for such borrowing, Conversion, Continuation, or prepayment specified in the relevant notice of borrowing, prepayment, Continuation, or Conversion under this Agreement.

19

Section 4.6. Taxes.

(a) Any and all payments by Borrowers or the Obligated Parties to or for the account of the Bank hereunder or under any other Loan Document shall be made free and clear of and without deduction for any and all present or future taxes, duties, levies, imposts, deductions, charges or withholdings, and all liabilities with respect thereto, excluding, taxes imposed on the Bank's overall income, gross receipts, capital or gains and franchise or similar taxes, in each case, imposed on it by the jurisdiction under the laws of which the Bank (or its Applicable Lending Office) or the Agent (as the case may be) is organized or any political subdivision thereof (all such non-excluded taxes, duties, levies, imposts, deductions, charges, withholdings, and liabilities being hereinafter referred to as "Taxes"). If either Borrower or any Obligated Party shall be required by law to deduct any Taxes from or in respect of any sum payable under this Agreement or any other Loan Document to the Bank,
(i) the sum payable shall be increased as necessary so that after making all required deductions (including deductions applicable to additional sums payable under this Section 4.6) the Bank receives an amount equal to the sum it would have received had no such deductions been made, (ii) the applicable Borrower or Obligated Party shall make such deductions, (iii) Borrowers shall, jointly and severally, pay the full amount deducted to the relevant taxation authority or other authority in accordance with applicable law, and (iv) Borrowers shall furnish to the Bank the original or a certified copy of a receipt evidencing payment thereof.

(b) In addition, Borrowers, jointly and severally, agree to pay any and all present or future stamp or documentary taxes and any other excise or property taxes or charges or similar levies which arise from any payment made under this Agreement or any other Loan Document or from the execution or delivery of, or otherwise with respect to, this Agreement or any other Loan Document (hereinafter referred to as "Other Taxes").

(c) Borrowers, jointly and severally, agree to indemnify the Bank for the full amount of Taxes and Other Taxes (including, without limitation, any Taxes or Other Taxes imposed or asserted by any jurisdiction on amounts payable under this Section 4.6) paid by the Bank and any liability (including penalties, interest, and expenses) arising therefrom or with respect thereto.

(d) If a Borrower or Obligated Party is required to pay additional amounts to or for the account of the Bank pursuant to this Section 4.6, then the Bank will agree to use reasonable efforts to change the jurisdiction of its Applicable Lending Office so as to eliminate or reduce any such additional payment which may thereafter accrue if such change, in the judgment of the Bank, is not otherwise disadvantageous to the Bank.

(e) Within thirty (30) days after the date of any payment of Taxes, Borrowers shall furnish to the Bank the original or a certified copy of a receipt evidencing such payment.

(f) Without prejudice to the survival of any other agreement of Borrowers hereunder, the agreements and obligations of Borrowers contained in this Section 4.6 shall survive the termination of the Commitment and the payment in full of the Note.

(g) If the Bank shall become aware that it is entitled to claim a refund from, or to a tax credit on any tax return filed by the Bank with, a Governmental Authority in respect of Taxes or Other Taxes as to which it has been indemnified by Borrowers, or with respect to which Borrowers have paid additional amounts, pursuant to this Section 4.6, it shall promptly notify Borrower of the availability of such refund claim or right to a tax credit and shall, within thirty (30) days after receipt of a request by Borrowers, make a claim to such Governmental Authority for such refund, or claim such credit on the next such tax return filed by it, in each case, at Borrowers' expense. If the Bank receives a refund (including pursuant to a claim for

20

refund made pursuant to the preceding sentence) in respect of any Taxes or Other Taxes as to which it has been indemnified by Borrowers or with respect to which Borrowers have paid additional amounts pursuant to this Section 4.6 or receives benefit from such tax credit, it shall within thirty (30) days from the date of the receipt of such refund or such benefit pay over such refund or an amount equal to such benefit to Borrowers (but only to the extent of indemnity payments made, or additional amounts paid, by Borrowers under this Section 4.6 with respect to the Taxes or Other Taxes giving rise to such refund), net of all out-of-pocket expenses of the Bank and without interest (other than interest paid by the relevant Governmental Authority with respect to such refund); provided, however, that Borrowers, upon the request of the Bank, jointly and severally, agree to repay the amount paid over to Borrowers (plus penalties, interest or other charges) to the Bank in the event such Bank is required to repay such refund to such Governmental Authority.

ARTICLE V.

CONDITIONS PRECEDENT

Section 5.1. Initial Loan. The obligation of the Bank to make its initial Loan is subject to the condition precedent that the Bank shall have received on or before, or shall receive simultaneously with, the day of any such Loan all of the following, each dated (unless otherwise indicated) the Closing Date, in form and substance satisfactory to the Bank:

(a) Resolutions. Resolutions of the Board of Directors of each Borrower and each Obligated Party certified by its Secretary or an Assistant Secretary which authorize its execution, delivery, and performance of the Loan Documents to which it is or is to be a party;

(b) Incumbency Certificate. A certificate of incumbency for each Borrower and each Obligated Party certified by its Secretary or an Assistant Secretary certifying the name of each of its officers (i) who is authorized to sign the Loan Documents to which it is or is to be a party (including the certificates contemplated herein) together with specimen signatures of each such officer and (ii) who will, until replaced by other officers duly authorized for that purpose, act as its representative for the purposes of signing documents and giving notices and other communications in connection with the Loan Documents and the transactions contemplated hereby;

(c) Certificate of Incorporation. The certificate of incorporation of each Borrower and each Obligated Party certified by the Secretary of State of the state of its incorporation and dated a current date;

(d) Bylaws. The bylaws of each Borrower and each Obligated Party certified by its Secretary or an Assistant Secretary;

(e) Governmental Certificates. Certificates of the appropriate government officials of the state of incorporation of each Borrower and each Obligated Party as to their respective existence, authority to do business and good standing, as applicable, in such states, each dated a current date;

(f) Note. If requested by the Bank, the Note executed by each Borrower,

(g) Guaranty. The Guaranty executed by each Regular Subsidiary in existence as of the Closing Date;

(h) Security Agreement. The Security Agreement executed by NLSI, UCC, tax and judgment Lien search reports listing all documentation on file against each Borrower in each jurisdiction in

21

which such party is organized and has its chief executive office; and such executed documentation as the Bank may deem necessary to perfect or protect its Liens, including, without limitation: (i) financing statements under the UCC and other applicable documentation under the laws of any jurisdiction with respect to the perfection of Liens; and (ii) such consents and/or lien acknowledgements, as the Bank may require to ensure the attachment, perfection and priority of the Liens of the Agent in the Collateral;

(i) Termination of Liens. Duly executed UCC-3 termination statements and such other documentation as shall be necessary to terminate or release all Liens other than those permitted by Section 8.2 hereof;

(j) Fees. The fees payable to the Bank on the Closing Date;

(k) Attorneys' Fees and Expenses. Evidence that the costs and expenses (including reasonable attorneys' fees) referred to in SECTION 12.1 hereof, to the extent incurred and invoiced, have been, or will be with the proceeds of the initial Loan, paid in full;

(1) Opinion of Counsel. A favorable opinion of legal counsel to Borrowers and the Obligated Parties, as to the matters set forth in EXHIBIT "B" hereto, and such other matters as the Bank may reasonably request; and

(m) Intercreditor Agreement. An Intercreditor Agreement executed by Borrowers, Bank, and Farmers & Merchants Investment Inc., relating to the limitations on payment of the F&M Facility.

Section 5.2. All Loans. The obligation of the Bank to make any Loan (including the initial Loan) is subject to the following additional conditions precedent:

(a) No Default. No Default shall have occurred and be continuing, or would result from such Loan;

(b) Representations and Warranties. All of the representations and warranties contained in Article VI hereof and in the other Loan Documents shall be true and correct in all material respects on and as of the date of such Loan with the same force and effect as if such representations and warranties had been made on and as of such date except to the extent that such representations and warranties relate specifically to another date;

(c) Absence of Legal Action. No order, judgment or decree of any court, arbitrator or Governmental Authority nor any action, suit, investigation or other proceeding before any court, arbitrator or Governmental Authority shall purport or threaten to enjoin or restrain any of the transactions contemplated by the Loan Documents or any acquisition to be financed with the proceeds of the Loan requested;

(d) No Material Adverse Effect. Since September 30,2001, no event has occurred that has, or would have, a Material Adverse Effect, or if such Loan is to pay the purchase price for a Permitted Acquisition, that would have a material adverse effect on the business, assets, liabilities (actual or contingent) operations, condition (financial or otherwise) or prospects of the applicable Target;

(e) Acquisition Conditions. The conditions precedent under Section 8.5 applicable to the Permitted Acquisition to be funded with the Loan requested shall have been satisfied;

(f) Pro Forma Fixed Charge Coverage Ratio. The Pro Forma Fixed Charge Coverage Ratio, calculated after giving effect to the Loan requested and the acquisition of the Target or its assets to be financed with the proceeds thereof, shall be no less than 1.50 to 1.00 and Borrowers shall have delivered to

22

the Bank a Borrowing Request duly completed and executed showing, among the other things required thereby, the calculations demonstrating compliance with this clause (f).

(g) Additional Documentation. The Bank shall have received such additional approvals, opinions, or documents as the Bank or its legal counsel may reasonably request.

The notice of borrowing by Borrowers hereunder shall constitute a representation and warranty by Borrowers that the conditions precedent set forth in Sections 5.2 have been satisfied (both as of the date of such notice and, unless Borrowers otherwise notify the Bank prior to the date of such borrowing, as of the date of such borrowing).

ARTICLE VI.

REPRESENTATIONS AND WARRANTIES

To induce the Bank to enter into this Agreement, Borrowers, jointly and severally, represent and warrant to the Bank that:

Section 6.1. Corporate Existence. Borrowers and each Subsidiary
(a) is a corporation (or other entity as specified on Schedule 6.14) duly organized, validly existing, and in good standing under the laws of the jurisdiction of its incorporation or organization; (b) has all requisite power and authority to own its assets and carry on its business as now being or as proposed to be conducted; and (c) is qualified to do business in all jurisdictions in which the nature of its business makes such qualification necessary and where failure to so qualify would have a Material Adverse Effect. Each Borrower and each Obligated Party has the corporate power and authority and legal right to execute, deliver, and perform its obligations under the Loan Documents to which it is or may become a party.

Section 6.2. Financial Statements. Borrowers have delivered to the Bank: (i) audited consolidated financial statements of NLSI as at and for the fiscal years ended December 31,1998,1999, and 2000; (ii) audited consolidated financial statements of NELNET as at and for the fiscal years ended December 31,1998, 1999 and 2000; and (iii) unaudited consolidated financial statements of NLSI and the Subsidiaries as at and for the fiscal quarter and nine (9) month period ended September 30, 2001. Such financial statements are complete and correct, have been prepared in accordance with GAAP, and fairly and accurately present, on a consolidated basis, the financial condition of the Persons the subject thereof as of the respective dates indicated therein and the results of operations for the respective periods indicated therein. Neither Borrower nor any of their respective Subsidiaries has any material contingent liabilities, liabilities for taxes, unusual forward or long-term commitments, or unrealized or anticipated losses from any unfavorable commitments except as referred to or reflected in such financial statements. There has been no material adverse change in the business, assets, liabilities (actual or contingent), operations, condition (financial or otherwise) or prospects of Borrowers or any of their respective Subsidiaries since the effective date of the most recent financial statements referred to in this Section 6.2; provided that up to $16,000,000 of servicing conversion expenses incurred since September 30, 2001 shall not be deemed to create a material adverse change.

Section 6.3. Corporate Action; No Breach. The execution, delivery, and performance by each Borrower and each Obligated Party of the Loan Documents to which it is or may become a party and compliance with the terms and provisions hereof and thereof have been duly authorized by all requisite corporate action on the part of each Borrower and each Obligated Party and do not and will not (a) violate or conflict with, or result in a breach of, or require any consent under (i) the certificate of incorporation or bylaws of either Borrower, any Obligated Party or any of the other Subsidiaries, (ii) any applicable standards,

23

guidelines or requirements of the Higher Education Act or any other law, rule, or regulation or any order, writ, injunction, or decree of any Governmental Authority or arbitrator, or (iii) any agreement or instrument (including, without limitation, any Securitization Documents, student loan purchase or servicing agreements or any Student Loan Guarantee Agreement) to which either Borrower, any Obligated Party or any of the other Subsidiaries is a party or by which any of them or any of their property is bound or subject, or (b) constitute a default under any such agreement or instrument, or result in the creation or imposition of any Lien upon any of the property of either Borrower, any Obligated Party or any other Subsidiary except for the Liens created under the Loan Documents.

Section 6.4. Operation of Business. Borrowers and each of their respective Subsidiaries possess all licenses, permits, franchises, patents, copyrights, trademarks, and tradenames, or rights thereto (including, without limitation, all DOE licenses and approvals and all licenses, permits and approvals required under the Higher Education Act) necessary to conduct their respective businesses substantially as now conducted and as currently proposed to be conducted without Material Adverse Effect and Borrowers and each of their respective Subsidiaries are not in violation in any material respect of any valid rights of others with respect to any of the foregoing.

Section 6.5. Litigation and Judgments. There is no action, suit, investigation, or proceeding before or by any Governmental Authority (including without limitation, the DOE) or arbitrator pending, or to the knowledge of either Borrower, threatened against or affecting either Borrower or any Subsidiary which, if adversely determined, could have a Material Adverse Effect. There are no unstayed or undischarged judgments against either Borrower or any Subsidiary which would constitute an Event of Default under SECTION 10.1(h).

Section 6.6. Rights in Properties: Liens. Borrowers and each of their respective Subsidiaries have good and indefeasible title to or valid leasehold interests in their respective properties, real and personal, including the properties and leasehold interests reflected in the financial statements described in Section 6.2, and none of the properties or leasehold interests of either Borrower or any Subsidiary is subject to any Lien, except as of the Closing Date, the Liens disclosed on SCHEDULE 8.2 and at all times after the Closing Date, as permitted by Section 8.2.

Section 6.7. Enforceability. This Agreement constitutes, and the other Loan Documents to which each Borrower is party, when executed and delivered, shall constitute the legal, valid, and binding obligations of the applicable Borrower, enforceable against it in accordance with their respective terms, except as limited by bankruptcy, insolvency, or other laws of general application relating to the enforcement of creditors' rights and general principles of equity. The Loan Documents to which each Obligated Party is party, when executed and delivered, shall constitute the legal, valid, and binding obligations of such Obligated Party, enforceable against such Obligated Party in accordance with their respective terms, except as limited by bankruptcy, insolvency, or other laws of general application relating to the enforcement of creditors' rights and general principles of equity.

Section 6.8. Approvals. No authorization, approval, or consent of, and no filing or registration with, any Governmental Authority or third party is or will be necessary for the execution, delivery, or performance by either Borrower or any Obligated Party of the Loan Documents to which it is or may become a party or for the validity or enforceability thereof except for such approvals or consents which have been obtained or made and disclosed on Schedule 1.2 to the Security Agreement.

Section 6.9. Debt. Borrowers and their respective Subsidiaries have no Debt, except, as of the Closing Date, as reflected on Schedule 8.1 and, at any time after the Closing Date, Debt otherwise permitted by Section 8.1.

24

Section 6.10. Taxes. Borrowers and each Subsidiary have filed all tax returns (federal, state, and local) required to be filed, including all income, franchise, employment, property, and sales tax returns, and have paid all of their respective liabilities for taxes, assessments, governmental charges, and other levies that are due and payable except for those liabilities whose amount, applicability, or validity is being contested in good faith by appropriate proceedings being diligently pursued, and for which adequate reserves have been established. Neither Borrower knows of any pending investigation of either Borrower or any Subsidiary by any taxing authority or of any pending but unassessed material tax liability of either Borrower or any Subsidiary.

Section 6.11. Margin Securities. Neither Borrower nor any Subsidiary is engaged principally, or as one of its important activities, in the business of extending credit for the purpose of purchasing or carrying margin stock (within the meaning of Regulations T, U, or X of the Board of Governors of the Federal Reserve System), and no part of the proceeds of any Loan will be used to purchase or carry any margin stock or to extend credit to others for the purpose of purchasing or carrying margin stock.

Section 6.12. ERISA. Borrowers and each Subsidiary are in compliance in all material respects with all applicable provisions of ERISA. Neither a Reportable Event nor a Prohibited Transaction has occurred and is continuing with respect to any Plan. No notice of intent to terminate a Plan has been filed, nor has any Plan been terminated. No circumstances exist which constitute grounds entitling the PBGC to institute proceedings to terminate, or appoint a trustee to administer, a Plan, nor has the PBGC instituted any such proceedings. Neither Borrower nor any ERISA Affiliate has completely or partially withdrawn from a Multiemployer Plan. Borrower and each ERISA Affiliate have met their minimum funding requirements under ERISA with respect to all of their Plans, and the present value of all vested benefits under each Plan do not exceed the fair market value of all Plan assets allocable to such benefits, as determined on the most recent valuation date of the Plan and in accordance with ERISA. Neither Borrower nor any ERISA Affiliate has incurred any liability to the PBGC under ERISA.

Section 6.13. Disclosure. No statement, information, report, representation, or warranty made by either Borrower or any Obligated Party in any Loan Document or furnished to the Bank in connection with this Agreement or any transaction contemplated hereby, other than projections concerning the Borrowers and the Subsidiaries that have been delivered to the Bank prior to the date hereof, contains any untrue statement of a material fact or omits to state any material fact necessary to make the statements herein or therein not misleading in light of the circumstances under which such statement, information, report, representation or warranty was provided. There is no fact known to either Borrower which has had a Material Adverse Effect, or which could have a Material Adverse Effect in the future that has not been disclosed to the Bank.

Section 6.14. Subsidiaries. As of the date hereof, Borrowers have no Subsidiaries other than those listed on SCHEDULE 6.14, and Schedule 6.14 sets forth the type of entity, the jurisdiction of incorporation or organization of each Subsidiary, Borrowers' or the Subsidiaries' percentage interest of the ownership of each Subsidiary listed thereon, the authorized, issued, and outstanding Equity Interests of each such Subsidiary and whether or not such Subsidiary is a Regular Subsidiary. All of the outstanding Equity Interests of each Subsidiary listed on Schedule 6.14 has been validly issued, is fully paid, and is non-assessable. There are no outstanding subscriptions, options, warrants, calls, or rights (including preemptive rights) to acquire, and no outstanding securities or instruments convertible into, Equity Interests of any Subsidiary listed on Schedule 6.14 except as specified on Schedule 6.14.

Section 6.15. Agreements. Neither Borrower nor any Subsidiary is a party to any indenture, loan, or credit agreement, or any servicing or purchase agreement or to any lease or other agreement or instrument (including, without limitation, any servicing or purchase agreement or any Student Loan Guaranty Agreement), or subject to any charter or corporate restriction that could have a Material Adverse Effect in absence of a default thereunder. Neither Borrower nor any Subsidiary is in default in any material respect in the performance,

25

observance, or fulfillment of any of the obligations, covenants, or conditions contained in any agreement or instrument material to its business to which it is a party.

Section 6.16. Compliance with Laws. Neither Borrower nor any Subsidiary is in violation in any material respect of any applicable standards, guidelines or requirements of the Higher Education Act or any other applicable law, rule, regulation (including, without limitation, any Environmental Law), order, or decree of any Governmental Authority (including without limitation, the DOE) or arbitrator.

Section 6.17. Investment Company Act. Neither Borrower nor any Subsidiary is an "investment company" within the meaning of the Investment Company Act of 1940, as amended.

Section 6.18. Public Utility Holding Company Act. Neither Borrower nor any Subsidiary is a "holding company" or a "subsidiary company" of a "holding company" or an "affiliate" of a "holding company" or a "public utility" within the meaning of the Public Utility Holding Company Act of 1935, as amended.

Section 6.19. Environmental Matters. Except for instances of noncompliance with or exceptions to the following that could not have, individually or in the aggregate, a Material Adverse Effect: (i) no Hazardous Materials exist on, about, or within or have been used, generated, stored, transported, disposed of on, or released from any of the properties of either Borrower or any Subsidiary except in compliance with applicable Environmental Laws and (ii) the use which either Borrower and the Subsidiaries make and intend to make of their respective properties will not result in the use, generation, storage, transportation, accumulation, disposal, or release of any Hazardous Material on, in, or from any of their properties except in compliance with applicable Environmental Laws.

Section 6.20. Labor Disputes and Acts of God. Neither the business nor the properties of either Borrower or any Subsidiary are affected by any fire, explosion, accident, strike, lockout, or other labor dispute, drought, storm, hail, earthquake, embargo, act of God or of the public enemy, or other casualty (whether or not covered by insurance) that is having or could have a Material Adverse Effect.

Section 6.21. Solvency. As of and from and after the date of this Agreement and after giving effect to the consummation of the transactions contemplated by the Loan Documents and any transaction permitted hereby, Borrowers and each of their respective Subsidiaries individually and on a consolidated basis: (a) owns and will own assets the fair saleable value of which are (i) greater than the total amount of their consolidated liabilities (including contingent liabilities) and (ii) greater than the amount that will be required to pay the probable liabilities of its then existing debts as they become absolute and matured considering all financing alternatives and potential asset sales reasonably available to it; (b) has capital that is not unreasonably small in relation to its business as presently conducted or any contemplated or undertaken transaction; and (c) does not intend to incur and does not believe that it will incur debts beyond its ability to pay such debts as they become due.

ARTICLE VII.

POSITIVE COVENANTS

Each Borrower covenants and agrees that, as long as the Obligations or any part thereof are outstanding or the Bank has any commitment or other obligation hereunder, each Borrower will perform and observe the following positive covenants unless the Bank otherwise agrees:

Section 7.1. Reporting Requirements. Borrowers will furnish to the Bank:

26

(a) Annual Financial Statements. As soon as available, and in any event within ninety (90) days after the end of each fiscal year of Borrowers, beginning with the fiscal year ending December 31, 2001, a copy of the annual audit report of Borrowers and their respective Subsidiaries for such fiscal year containing, on a consolidated basis, balance sheets and statements of income, stockholders' equity, and cash flow as at the end of such fiscal year and for the twelve (12) month period then ended, in each case setting forth in comparative form the figures for the preceding fiscal year, all in reasonable detail and audited and certified without qualification by independent certified public accountants of recognized standing acceptable to the Bank, to the effect that such report has been prepared in accordance with GAAP;

(b) Quarterly Financial Statements. As soon as available, and in any event within forty-five (45) days after the end of each of the quarters of each fiscal year of Borrowers, a copy of an unaudited financial report of Borrowers and their respective Subsidiaries as of the end of such fiscal quarter and for the portion of the fiscal year then ended containing, on a consolidated and consolidating basis, balance sheets and statements of income, stockholders' equity, and cash flow, in each case setting forth in comparative form the figures for the corresponding period of the preceding fiscal year, all in reasonable detail certified by the chief financial officer of Borrowers to have been prepared in accordance with GAAP and to fairly and accurately present (subject to year-end audit adjustments) the financial condition and results of operations of Borrowers and their respective Subsidiaries, on a consolidated and consolidating basis, at the date and for the periods indicated therein;

(c) Compliance Certificate. Concurrently with the delivery of each of the financial statements referred to in Subsections 7.1(a) and 7.1(b), a Compliance Certificate;

(d) Management Letters. Promptly upon receipt thereof, a copy of any management letter or written report submitted to either Borrower or any Subsidiary by independent certified public accountants with respect to the business, assets, liabilities (actual or contingent), operations, condition (financial or otherwise) or prospects of either Borrower or any Subsidiary;

(e) Notice of Litigation. Promptly after the commencement thereof, notice of all actions, suits, and proceedings before any Governmental Authority or arbitrator affecting either Borrower or any Subsidiary which, if determined adversely to either Borrower or such Subsidiary, could have a Material Adverse Effect;

(f) Notice of Default. As soon as possible and in any event within five (5) days after either Borrower becomes aware of any Default, a written notice setting forth the details of such Default and the action that Borrowers have taken and proposes to take with respect thereto;

(g) ERISA Reports, (i) Upon Bank's request, copies of all reports, including annual reports, and notices which either Borrower or any Subsidiary files with or receives from the PBGC or the U.S. Department of Labor under ERISA; and (ii) as soon as possible and in any event within five (5) days after either Borrower has determined that any Reportable Event or Prohibited Transaction has occurred with respect to any Plan or that the PBGC or within five (5) days after either Borrower or any Subsidiary has instituted or will institute proceedings under Title IV of ERISA to terminate any Plan, a certificate of the chief financial officer of such Borrower setting forth the details as to such Reportable Event or Prohibited Transaction or Plan termination and the action that Borrowers propose to take with respect thereto;

(h) Reports to Other Creditors. Promptly after the furnishing thereof, copies of any statement or report furnished by either Borrower or any Regular Subsidiary to any other party pursuant to the terms of any indenture, loan, or credit or similar agreement and not otherwise required to be furnished to the Bank pursuant to any other clause of this Section;

27

(i) Notice of Material Adverse Effect. As soon as possible and in any event within five (5) days after either Borrower becomes aware of occurrence thereof, written notice of any matter that could have a Material Adverse Effect;

(j) Proxy Statements, etc. Upon Bank's request, as soon as available, one copy of each financial statement, report, notice or proxy statement sent by either Borrower or any Subsidiary to its security holders generally and one copy of each regular, periodic or special report, registration statement, or prospectus filed by either Borrower or any Subsidiary with any securities exchange or the Securities and Exchange Commission or any successor agency;

(k) Student Loan Reporting.

(i) As soon as available, and in any event within forty-five (45) days after the end of each of the quarters of each fiscal year of Borrowers, a report on Borrowers' and the Subsidiaries' student loan portfolio, which shall include an identification of each type of student loan outstanding, the performance of each such student loan and the default rates applicable thereto; and

(ii) Promptly upon the receipt thereof, and in any event on at least an annual basis, the audited financial statements, the SAS 70 report provided to either Borrower or any Subsidiary by the servicers (who are not a Subsidiary) of the student loans of either Borrower or any Subsidiary and such other information and reports as the Bank may request to determine compliance with Section 7.12; and

(1) DOE Audit Materials. Within forty-five (45) days after the last day of each fiscal quarter, notice of all DOE audits of, or any other actions of a material nature by, the DOE with respect to, either Borrower, any Subsidiary or any Affiliate thereof and, to the extent that it has knowledge thereof, of any servicer or student loan guarantor applicable to any student loans owned by either Borrower or any Subsidiary, and, in each case, notice of the results thereof (including, but not limited to, the rate of reimbursement by the DOE for such student loan guarantors to the extent that such rate is below the maximum permitted under the Higher Education Act); and

(m) General Information. Promptly, such other information concerning either Borrower or any Subsidiary as the Bank may from time to time reasonably request.

Section 7.2. Maintenance of Existence: Conduct of Business. Except as permitted by SECTION 8.3, Borrowers will, and will cause each Subsidiary to, preserve and maintain its corporate existence and all of its leases, privileges, licenses, permits, franchises, qualifications, and rights (including, without limitation, all authorizations, licenses and approvals provided by the DOE or otherwise under the Higher Education Act) that are necessary or desirable in the ordinary conduct of its business. Borrowers will, and will cause each Subsidiary to, conduct its business in an orderly and efficient manner in accordance with good business practices.

Section 7.3. Maintenance of Properties. Borrowers will, and will cause each Subsidiary to, maintain, keep, and preserve all of its properties necessary or useful in the proper conduct of its business in good repair, working order, and condition and make all necessary repairs, renewals, replacements, betterments, and improvements thereof.

Section 7.4. Taxes and Claims. Borrowers will, and will cause each Subsidiary to, pay or discharge at or before maturity or before becoming delinquent (a) all taxes, levies, assessments, and governmental charges imposed on it or its income or profits or any of its property, and (b) all lawful claims for labor, material, and supplies, which, if unpaid, might become a Lien upon any of its property, Provided.

28

however, that neither Borrower nor any Subsidiary shall be required to pay or discharge any tax, levy, assessment, or governmental charge or claim for labor, material, or supplies whose amount, applicability, or validity is being contested in good faith by appropriate proceedings being diligently pursued and for which adequate reserves have been established.

Section 7.5. Insurance. Borrowers will, and will cause each Subsidiary to, keep insured by financially sound and reputable insurers all property of a character usually insured by Persons engaged in the same or similar business similarly situated against loss or damage of the kinds and in the amounts customarily insured against by such Persons and carry such other insurance as is usually carried by such Persons.

Section 7.6. Inspection Rights. Prior to the occurrence of a Default, each Borrower will, and will cause each Subsidiary to, permit representatives of the Bank, during normal business hours and upon no less than two (2) Business Days prior notice, to examine, copy, and make extracts from its books and records, to visit and inspect its properties, and to discuss its business, operations, and financial condition with its officers, employees, and independent certified public accountants. If a Default exists, each Borrower will, and will cause each Subsidiary to, permit representatives of the Bank, during normal business hours but without prior notice, to examine, copy, and make extracts from its books and records, to visit and inspect its properties, and to discuss its business, operations, and financial condition with its officers, employees, and independent certified public accountants.

Section 7.7. Keeping Books and Records. Borrowers will, and will cause each Subsidiary to, maintain proper books of record and account in which full, true, and correct entries in conformity with GAAP shall be made of all dealings and transactions in relation to its business and activities.

Section 7.8. Compliance with Laws. Borrowers will, and will cause each Subsidiary to, comply in all material respects with all applicable standards, guidelines or requirements of the Higher Education Act and all other applicable laws, rules, regulations, orders, and decrees of any Governmental Authority or arbitrator.

Section 7.9. Compliance with Agreements. Borrowers will, and will cause each Subsidiary to, comply in all material respects with all agreements, contracts, and instruments binding on it or affecting its properties or business, including, without limitation, all Securitization Documents, all student loan servicing and purchase agreements and all Student Loan Guarantee Agreements.

Section 7.10. Further Assurances; Subsidiary Joinder; New Securitization Residual. Borrowers will, and will cause each Subsidiary to, execute and deliver such further documents and take such further action as may be requested by the Bank to carry out the provisions and purposes of this Agreement and the other Loan Documents. Without limiting the generality of the forgoing, within forty-five (45) days after the end of each fiscal quarter or, in connection with an acquisition, as of the date of the acquisition, Borrowers shall cause each Subsidiary that is not a Special Purpose Vehicle and that is created or acquired during the fiscal quarter then ending or, in the case of acquisition, then being acquired, to execute and deliver to Bank a Subsidiary Joinder Agreement and such other documentation as the Bank may reasonably request to cause such Subsidiary to enter into and implement the guaranty for the repayment of the Obligations contemplated by the Guaranty.

Section 7.11. ERISA. Borrowers will, and will cause each Subsidiary to, comply with all minimum funding requirements and all other material requirements of ERISA, if applicable, so as not to give rise to any liability under ERISA or any Plan.

Section 7.12. Servicing Performance. Borrowers will, and will cause each Subsidiary and each servicer of student loans in which it or any Subsidiary has an ownership interest to maintain annual error rates

29

applicable to its servicing of student loans lower that the DOE thresholds which would reduce the guarantee applicable to such student loans to an amount below ninety-eight percent (98%).

ARTICLE VIII.

NEGATIVE COVENANTS

Each Borrower covenants and agrees that, as long as the Obligations or any part thereof are outstanding or the Bank has any commitment or other obligation hereunder, it will perform and observe the following negative covenants unless the Bank otherwise agrees:

Section 8.1. Debt Borrowers will not, and will not permit any Subsidiary to, incur, create, assume, or permit to exist any Debt, except:

(a) Debt to the Bank pursuant to the Loan Documents;

(b) Existing Debt in the amount disclosed on SCHEDULE 8.1 (including any advances made on or after the Closing Date pursuant to the commitments to lend disclosed on Schedule 8.1) hereto and any extensions, renewals or refinancing of such existing Debt so long as (i) the principal amount of such Debt after such renewal, extension or refinancing shall not exceed the principal amount of such Debt which was outstanding immediately prior to such renewal, extension or refinancing, and (ii) such Debt shall not be secured by any assets other than assets securing such Debt, if any, prior to such renewal, extension or refinancing;

(c) Debt of either Borrower to any Subsidiary or of any Subsidiary to either Borrower or another Subsidiary; provided that (i) the obligations of each Subsidiary that is an Obligated Party for the Debt created thereby shall be subordinated in right of payment to such Subsidiary's Obligations under the Loan Documents from and after such time as any portion of such Obligations shall become due and payable (whether at stated maturity, by acceleration or otherwise); and (ii) no Default exists or would result therefrom;

(d) Debt under Hedging Agreements entered into to mitigate the interest rate risk of Debt actually incurred; provided that each counterparty shall be rated in one of the three highest rating categories of Standard & Poor's Rating Group or Moody's Investors Service, Inc.;

(e) Debt of a Subsidiary incurred in the ordinary course of its student loan operations, provided that (i) the repayment of principal and interest of such Debt is fully secured by student loans or (ii) such Debts represents unfunded commitments to provide student loans;

(f) Guaranties given in the ordinary course of business with respect to indemnification obligations arising in connection with the issuance of Debt described in Section 8.1(e) and surety and appeal bonds, performance and return-of-money bonds and other similar obligations (other than for borrowed money);

(g) Debt constituting obligations to reimburse worker's compensation insurance companies for claims paid by such companies on either Borrower's or a Subsidiary's behalf in accordance with the policies issued to either Borrower and their respective Subsidiaries;

(h) Guarantees by either Borrower or any Subsidiary of Debt of a Subsidiary permitted hereby or of operating leases of a Subsidiary entered into in the ordinary course of business;

30

(i) Debt (including Capital Lease Obligations) secured by purchase money Liens permitted by Section 8.2(f); provided that (x) the purchase of the asset financed thereby is permitted by Section 9.4; and (y) at the time of the incurrence, creation, or assumption of any of such Debt, no Default shall have occurred and be continuing;

(j) Debt of any Person (or any of such Person's subsidiaries) existing at the time such Person becomes a Subsidiary (or is merged into or consolidated with any Subsidiary), but only to the extent that such Debt was not incurred in connection with, as a result of or in contemplation of such Person becoming a Subsidiary (or being merged into or consolidated with any Subsidiary) and any Guarantee of such Debt given by either Borrower or any Subsidiary as a condition to the acquisition of such Person, Provided, However, that (i) after giving pro forma effect to such Debt, the Pro Forma Fixed Charge Coverage Ratio shall be no less than 1.50 to 1.00 and (ii) immediately after such acquired Person becomes a Subsidiary (or is merged into or consolidated with any Subsidiary), no Default exists; and

(k) Not exceeding $5,000,000 outstanding principal amount of Debt in addition to the Debt described in clauses (a) through (j) above,; Provided, However, that (i) after giving pro forma effect to such Debt, the Pro Forma Fixed Charge Coverage Ratio shall be no less than 1.50 to 1.00 and (ii) immediately after such Debt is incurred, no Default exists.

Section 8.2. Limitation on Liens. Borrowers will not, and will not permit any Subsidiary to, incur, create, assume, or permit to exist any Lien upon any of its property, whether now owned or hereafter acquired, except the following, none of which (other than as disclosed on Schedule 8.2) shall attach to or otherwise encumber: (i) the Collateral, or (ii)any Securitization Residual other than in connection with any SLIM:

(a) Liens disclosed on Schedule 8.2 hereto, and Liens created and existing in connection with any extensions, renewals or refinancings of the Debt secured by such Liens as permitted under Section 8.1(b), provided that (i) no such Lien is expanded to cover any additional property (other than after acquired title in or on such property and proceeds of the existing collateral and other than property having no greater fair market value than the existing collateral for which such property is being substituted as new collateral) after the date hereof; and (ii) no such Lien is spread to secure any additional Debt after the date hereof;

(b) Encumbrances consisting of easements, zoning restrictions, or other restrictions on the use of real property that do not (individually or in the aggregate) materially affect the value of the property encumbered thereby or materially impair the ability of either Borrower or the Subsidiaries to use such property in their respective businesses, and none of which is violated in any material respect by existing or proposed structures or land use;

(c) Liens (other than Liens relating to liabilities resulting from the violation of Environmental Laws or ERISA) for taxes, assessments, or other governmental charges that are not delinquent or which are being contested in good faith and for which adequate reserves have been established;

(d) Liens of mechanics, materialmen, warehousemen, carriers, or other similar statutory Liens securing obligations that are not yet due and are incurred in the ordinary course of business or which are being contested in good faith and for which adequate reserves have been established;

(e) Liens resulting from good faith deposits to (i) secure payments of workmen's compensation or other social security programs, and
(ii) secure the performance of tenders, statutory obligations, surety and appeal bonds, bids, contracts (other than for payment of Debt), or leases made in the ordinary course of business;

31

(f) Purchase-money Liens on any property hereafter acquired or a Lien incurred in connection with any conditional sale or other title retention agreement or Capital Lease Obligation; provided that:

(i) any property subject to the foregoing is acquired by either Borrower or any Subsidiary in the ordinary course of its business (and not in a Permitted Acquisition) and the Lien on the property attaches concurrently or within sixty (60) days after the acquisition thereof;

(ii) the Debt secured by any Lien so created, assumed, or existing shall not exceed the lesser of the cost or fair market value at the time of acquisition of the property covered thereby;

(iii) each such Lien shall attach only to the property so acquired; and

(iv) the Debt incurred is permitted by Section 8.1(i);

(g) Liens on student loans and fixed assets of a Person existing at the time such Person becomes a Subsidiary (or such Person is merged into or consolidated with any Subsidiary) in accordance with the provisions of
Section 8.5 hereof; Provided, However, that such Liens (i) only secure the Debt permitted by Subsection 8.1(j) above, (ii) were in existence prior to such acquired Person becoming a Subsidiary (or prior to the contemplation of such merger or consolidation), (iii) do not cover any property other than the property of such acquired Person which is subject to such Liens prior to such acquired Person becoming a Subsidiary (or prior to the contemplation of such merger or consolidation) and (iv) do not cover Collateral;

(h) Any extension, renewal or replacement of any of the Liens described in Clauses (d) through (g), provided that Liens permitted thereby shall not be spread to cover any additional Debt or property (other than after acquired title in or on such property and proceeds of the existing collateral and other than property having no greater fair market value than the existing collateral for which such property is being substituted as collateral);

(i) Any attachment or judgment Lien not constituting an Event of Default;

(j) Liens against equipment arising from precautionary UCC financing statement filings regarding operating leases which are not Debt entered into by Borrowers and their respective Subsidiaries in the ordinary course of business;

(k) Liens on student loans, the proceeds thereof, the documents evidencing such student loans and all cash and other deposits relating specifically thereto securing Debt permitted by clause (e) of Section 8.1; and

(l) Liens granted in favor of the Bank for the benefit of the Secured Parties under the Loan Documents.

Neither Borrower nor any Regular Subsidiary shall enter into or assume any agreement (other than the Loan Documents) prohibiting the creation or assumption of any Lien upon its properties, whether now owned or hereafter acquired unless such agreement permits the granting of Liens to secure the Obligations; provided that, in connection with any Debt permitted to be incurred under Section 8.1 which is used to finance the acquisition of an asset, any Debt permitted to be incurred under Section 8.1(e) and any Lien securing (the payment of either type of such Debt permitted by this SECTION 8.2, either Borrower or the Subsidiary may agree that it will not permit any other Liens to encumber the asset securing the payment thereof. Except as provided herein, as may be provided in any Securitization Documents, as disclosed in Schedule 8.2, and as may be imposed

32

by any applicable laws and regulations, Borrowers will not and will not permit any Regular Subsidiaries directly or indirectly to create or otherwise cause or suffer to exist or become effective any consensual encumbrance or restriction of any kind on the ability of any Regular Subsidiary to: (1) pay dividends or make any other distribution on any of such Regular Subsidiary's Equity Interests owned by either Borrower or any other Subsidiary; (2) subject to subordination provisions, pay any Debt owed to either Borrower or any other Subsidiary; (3) make loans or advances to either Borrower or any other Subsidiary; or (4) transfer any of its property or assets to either Borrower or any other Subsidiary.

Section 8.3. Mergers, etc. Borrowers will not, and will not permit any Subsidiary to, become a party to a merger or consolidation, or purchase or otherwise acquire all or substantially all of the assets of a Person or the assets of a division or branch of such Person or any shares, equity securities or other evidence of beneficial ownership of any Person, or wind-up, dissolve, or liquidate itself; provided that as long as no Default exists or would result therefrom, Borrowers give the Bank prior written notice and NLSI takes all action required hereby and by the Security Agreement to continue the perfection and priority of the Liens created thereby:

(a) Borrowers or any other Regular Subsidiary may acquire shares, equity securities or other evidence of beneficial ownership of a Person (including a Subsidiary) or property of a Person (including a Subsidiary) in accordance with the restrictions set forth in Section 8.5;

(b) A Regular Subsidiary may wind-up, dissolve or liquidate if its assets are transferred to a Borrower or another Regular Subsidiary or disposed of pursuant to Section 8.7 and any Subsidiary (other than a Regular Subsidiary) may wind-up, dissolve or liquidate if its assets are transferred to a Borrower or another Subsidiary or disposed of pursuant to
Section 8.7;

(c) Any Subsidiary may merge or consolidate with a Borrower or a Guarantor (provided such Borrower or such Guarantor is the surviving entity) and any Regular Subsidiary may merge or consolidate with any other Regular Subsidiary and any Subsidiary other than a Regular Subsidiary may merge or consolidate with any other Subsidiary;

(d) Either Borrower may merge with any Target in connection with any acquisition permitted by Section 8.5 (provided the applicable Borrower is the surviving entity) and any Subsidiary other than NELNET may merge with any Target in connection with any acquisition permitted by
Section 8.5.

(e) Either Borrower or any Subsidiary may make any Investment permitted pursuant to Section 8.5.

Section 8.4. Restricted Payments. NLSI (so long as it is the sole shareholder of NELNET) or NELNET (so long as it is the sole shareholder of NLSI) (such Person, the "Parent") will not declare or pay any dividends or make any other payment or distribution (whether in cash, property, or obligations) on account of its Equity Interests, or redeem, purchase, retire, or otherwise acquire any of its Equity Interests, or permit any of the Subsidiaries to purchase or otherwise acquire any Equity Interests of Parent, or set apart any money for a sinking or other analogous fund for any dividend or other distribution on its Equity Interests or for any redemption, purchase, retirement, or other acquisition of any of its Equity Interests; provided, HOWEVER, that if no Default exists or would result after giving pro forma effect thereto, (a) Parent may declare and pay dividends on account of its Equity Interests and (b) Parent may redeem, purchase, retire, or otherwise acquire its Equity Interests, provided that the aggregate amount paid by Parent for the redemption, purchase, retirement or other acquisition of its Equity Interests, plus the aggregate amount of the prepayments made under the permissions of
Section 8.10 during the entire term of this Agreement, shall not exceed an aggregate amount equal to One Million Dollars ($1,000,000).

33

Section 8.5. Investments. Borrowers will not, and will not permit any Regular Subsidiary to, make or permit to remain outstanding any advance, loan, extension of credit, or capital contribution to or investment in any Person, or purchase or own any stock, bonds, notes, debentures, or other securities of any Person, or be or become a joint venturer with or partner of any Person or purchase all the properties of a Person or purchase properties of a Person with a book value in excess of five percent (5%) of the book value of all properties of such Person determined as of the date of acquisition (all such transactions being herein called "Investments"), except:

(a) Borrowers and any Regular Subsidiary may make Investments in readily marketable direct obligations of the United States of America or any agency thereof or readily marketable direct obligations guaranteed or insured as to principal and interest by the United States of America or any agency thereof;

(b) Borrowers and any Regular Subsidiary may make Investments in (i) fully insured certificates of deposit; and (ii) other certificates of deposit issued by any commercial bank operating in the United States of America having capital and surplus in excess of $500,000,000 and rated in one of the four highest unsecured long-term debt ratings of Standard & Poor's Rating Group or Moody's Investors Service, Inc.;

(c) Borrowers and any Regular Subsidiary may make Investments in commercial paper of a domestic issuer if at the time of purchase such paper is rated in one of the two highest ratings of Standard & Poor's Rating Group or Moody's Investors Service, Inc;

(d) Borrowers and any Regular Subsidiary may own stock of the Subsidiaries existing on the date hereof, Borrowers and any Regular Subsidiary may make loans to Borrowers or other Subsidiaries and enter into Guarantees, in each case, as permitted by Section 8.1 and, if no Default exists, Borrowers and any Regular Subsidiary may make capital contributions to or investments in, or purchase any stock or other equity securities of a Subsidiary or a newly created Person organized by Borrowers or a Subsidiary that, immediately after such investment or purchase, will be a Subsidiary provided that the contributions, investments and purchases made under the permissions of this clause (d) are made with cash or student loans and if made with cash, the aggregate amount thereof after the Closing Date shall not exceed the amount which is the sum of: (i) the amount determined in Borrower's reasonable business judgment to be the necessary amount to facilitate tax planning and minimization of Borrowers' and their respective Subsidiaries tax liability; (ii) the amount necessary to finance the acquisition of Student Loans; and (iii) the amount necessary to pay the reasonable expenses of any securities offering by such Subsidiaries;

(e) Borrowers and any Subsidiary may in the ordinary course of business make loans to officers, directors, agents and employees provided that the aggregate amount of the loans made pursuant to this clause (e) shall never exceed One Hundred Thousand Dollars ($100,000) in the aggregate at any time;

(f) Borrowers and any Subsidiary may hold Investments received in connection with the bankruptcy or reorganization of vendors, suppliers and customers and in connection with the settlement of delinquent obligations of, and disputes with, vendors, customers and suppliers arising in the ordinary course of business;

(g) Borrowers and any Subsidiary may make extensions of trade credit in the ordinary course of business;

(h) Borrowers and any Subsidiary may extend credit in the form of student loans; and

34

(i) either Borrower or any other Regular Subsidiary may acquire shares, other equity securities or other evidence of beneficial ownership of a Person or, for purposes of Section 8.3, all or substantially all of a Person's assets or the assets of a division or branch of such Person, or become a joint venturer with or partner of any Person if, with respect to each such transaction:

(i) Default. No Default exists or would result therefrom;

(ii) Pro Forma Compliance. The Pro Forma Fixed Charge Coverage Ratio, calculated after giving effect to the transaction shall be no less than 1.50 to 1.00, and Borrowers shall have delivered to the Bank a certificate duly completed and executed showing the calculations demonstrating compliance with this clause (ii);

(iii) Delivery Requirements. Borrowers shall provide the Bank fifteen (15) days prior to the consummation of the transaction the following: (A) notice of the transaction, (B) the most recent financial statements of the Target that Borrowers have available, (C) such other documentation and information relating to the Target and the transaction as the Bank may reasonably request, and (D) evidence certified by the chief executive or chief financial officer of Borrowers that they shall be in compliance with the covenants contained in Article IX on a pro forma basis for the four (4) Fiscal Quarter period then most recently ending (assuming (1) the consummation of the acquisition in question; (2) that the incurrence or assumption of any Debt in connection therewith occurred on the first day of such period; (3) to the extent such Debt bears interest at a floating rate, the rate in effect for the entire period of calculation was the rate in effect at the time of calculation; and (4) any sale of Subsidiaries or lines of business which occurred during such period occurred on the first day of such period).

(iv) Diligence. Borrowers or the applicable purchaser shall have completed due diligence on the Target or the assets to be acquired;

(v) U.S. Acquisitions. The Target, joint venture, or partnership is organized under the laws of a state in the United States of America and is involved in the same type of business activities as Borrowers and their respective Subsidiaries;

(vi) Structure. If the proposed acquisition is an acquisition of the stock of a Target, the acquisition will be structured so that the Target will become a wholly owned Subsidiary directly owned by either Borrower. If the proposed acquisition is an acquisition of assets, the acquisition will be structured so that either Borrower or a wholly owned Subsidiary directly owned by either Borrower shall acquire the assets; and

(vii) No Hostile Acquisitions. The proposed acquisition has been: (A) in the event a corporation or its assets is the Target, either (x) approved by the Board of Directors of the corporation which is the Target, or (y) recommended by such Board of Directors to the shareholders of such Target, (B) in the event a partnership is the Target, approved by a majority (by percentage of voting power) of the partners of the Target, or (C) in the event an organization or entity other than a corporation or partnership is the Target, approved by a majority (by percentage of voting power) of the governing body, if any, or by a majority (by percentage of ownership interest) of the owners of the Target; and

(j) Any Obligated Party may purchase (i) the assets of Intuition Services, Inc.; provided the purchase price therefor does not exceed $7,000,000, or such other amount consented to by Bank and (ii) the issued and outstanding shares of stock of Idaho Financial Associates, Inc.; provided (w) the purchase price therefor does not exceed $18,000,000, or such other amount consented to by Bank, (x) the purchase occurs on or prior to March 31, 2002, (y) after giving pro forma effect to such purchase, the Pro Forma Fixed Charge

35

Coverage Ratio shall be no less than 1.50 to 1.00 and (z) immediately after such purchase occurs, no Default exists; and

(k) Other Investments which as of the date of incurrence, when aggregated with the amount of other Investments previously made under this
Section 8.5(k) (each valued as the amount of such Investment when originally made) does not exceed five percent (5%) of the then existing consolidated book value of all properties of Borrowers and their Subsidiaries.

Section 8.6. Transactions With Affiliates. Borrowers will not, and will not permit any Subsidiary to, enter into any transaction, including, without limitation, the purchase, sale, or exchange of property or the rendering of any service, with any Affiliate of either Borrower or such Subsidiary, except
(i) transactions among Obligated Parties and Special Purpose Vehicles; and (ii) transactions in the ordinary course of and pursuant to the reasonable requirements of such Borrower's or such Subsidiary's business and upon fair and reasonable terms no less favorable to such Borrower or such Subsidiary than would be obtained in a comparable arms-length transaction with a Person not an Affiliate of such Borrower or such Subsidiary.

Section 8.7. Disposition of Property. Borrowers will not, and will not permit any Subsidiary to, sell, lease, assign, transfer, or otherwise dispose of any of its property, except (a) dispositions of student loans in the ordinary course of business, including any sale or other transfer pursuant to an Asset Securitization or similar transaction; (b) dispositions of assets reasonably and in good faith determined by such Borrower or such Subsidiary to be obsolete or no longer necessary to its business if no Default exists or would result therefrom; (c) any sale, lease, assignment, transfer or other disposition of assets of a Subsidiary as a result of a transaction permitted by Section 8.3;
(d) the sale, lease, assignment, transfer or other disposition of assets of (i) a Regular Subsidiary or a Special Purpose Vehicle to either Borrower or any other Regular Subsidiary or Special Purpose Vehicle, and (ii) a Subsidiary other than a Regular Subsidiary to either Borrower or to another Subsidiary. Upon the sale of any property by Borrowers or a Subsidiary under the permissions of this
Section 8.7 and delivery of the proceeds therefrom in accordance with the terms of this Agreement, the Bank shall, without the requirement of any consent or approval of any other Secured Party, execute and deliver to the buyer thereof such documentation as may be necessary to evidence the termination of the Liens of the Bank for the benefit of the Secured Parties therein and, if the stock of a Subsidiary is sold, the release of such Subsidiary from the obligations arising under the Loan Documents to which it is a party.

Section 8.8. Lines of Business. Borrowers will not, and will not permit any Subsidiary to, engage in any line or lines of business activity other than the businesses in which they are engaged on the date hereof and any businesses reasonably related thereto.

Section 8.9. Environmental Protection. Borrowers will not, and will not permit any Subsidiary to, (a) use (or permit any tenant to use) any of its properties for the handling, processing, storage, transportation, or disposal of any Hazardous Material except in compliance with applicable Environmental Laws, (b) generate any Hazardous Material except in compliance with applicable Environmental Laws, (c) conduct any activity that is likely to cause a release or threatened release of any Hazardous Material in violation of any Environmental Law, or (d) otherwise conduct any activity or use any of its properties in any manner that is likely to violate any Environmental Law or create any liabilities with respect thereto for which either Borrower or any of the Subsidiaries would be responsible, except for circumstances or events described in clauses (a) through (d) of this Section that could not have a Material Adverse Effect.

Section 8.10. Prepayment or Payment of Debt. Neither Borrower shall prepay, and shall not permit any Regular Subsidiary to prepay, any Debt, except
(i) the Obligations and (ii) if no Default exists or would result therefrom, Borrowers and their respective Regular Subsidiaries may pay any Debt if the aggregate amount of the payment made under the permissions of this Section 8.10 during the entire term of this Agreement plus the aggregate amount paid by Borrowers for the redemption, purchase, retirement or other

36

acquisition of its Equity Interests under the permissions of Section 8.4 during the entire term of this Agreement, shall not exceed an aggregate amount equal to One Million Dollars ($1,000,000). In addition, provided that Borrowers deliver a certificate to Bank certifying that no Default or Event of Default exists, and showing the calculations demonstrating that after giving effect to any proposed payment of Debt the Pro Forma Fixed Charge Coverage Ratio, calculated after giving effect to such payment shall be no less than 1.50 to 1.00.

Section 8.11. Portfolio Default Rates. Borrowers shall not permit the default rates applicable to the portfolio of student loans they and their respective Subsidiaries own to exceed of fifteen percent (15%), calculated based on the principal amount of such student loans in default to the aggregate principal of the student loans owned and serviced.

ARTICLE IX.

FINANCIAL COVENANTS

Each Borrower covenants and agrees that, as long as the Obligations or any part thereof are outstanding or the Bank has any commitment or other obligation hereunder, it will perform and observe the following financial covenants unless the Bank otherwise agrees:

Section 9.1. Consolidated Tangible Net Worth. Borrowers will at all times maintain Consolidated Tangible Net Worth in an amount not less than the sum of (a) Forty Million Dollars ($40,000,000) plus (b) seventy-five percent (75%) of the positive Consolidated Net Income of Borrowers for each fiscal quarter to have completely elapsed since September 30,2001.

Section 9.2. Maximum Leverage Ratio. As of the end of each fiscal quarter beginning with the fiscal quarter ending December 31,2001, Borrowers will not permit the ratio of Funded Debt determined as of the end of such fiscal quarter to Adjusted EBITDA calculated for the four (4) fiscal quarters then ending to be greater than 3.00 to 1.00.

Section 9.3. Interest Coverage Ratio. As of the end of each fiscal quarter beginning with the fiscal quarter ending December 31, 2001, Borrowers will not permit the ratio of (a) Adjusted EBITDA of Borrowers, including, without limitation, interest expense arising with respect to Asset Securitizations, to (b) Borrowers' consolidated interest expense, including, without limitation, interest expense arising with respect to Asset Securitizations, both calculated for the four (4) fiscal quarters then ending, to be less than 1.10 to 1.00.

Section 9.4. Pro Forma Fixed Charge Coverage Ratio. As of the end of each fiscal quarter beginning December 30,2001, Borrowers will maintain a Pro Forma Fixed Charge Coverage Ratio as of the end of such fiscal quarter of at least 1.50 to 1.00.

37

ARTICLE X.

DEFAULT

Section 10.1. Events of Default. Each of the following shall be deemed an "Event of Default":

(a) Either Borrower shall fail to pay (i) when due any principal payable under any Loan Document or any part thereof; (ii) within three
(3) Business Days of the date due any interest or fees payable under the Loan Documents or any part thereof; and (iii) within five (5) Business Days after the date Borrowers receives written notice of the failure to pay when due any other Obligation or any part thereof.

(b) Any representation, warranty or certification made or deemed made by either Borrower or any Obligated Party (or any of their respective officers) in any Loan Document or in any certificate, report, notice, or financial statement furnished at any time in connection with this Agreement shall be false, misleading, or erroneous in any material respect when made or deemed to have been made.

(c) Either Borrower shall fail to perform, observe, or comply with any covenant, agreement, or term contained in Article VIII or Article IX of this Agreement. Either Borrower or any Obligated Party shall fail to perform, observe, or comply with any other covenant, agreement, or term contained in this Agreement or any other Loan Document (other than covenants to pay the Obligations) and such failure shall continue for a period of ten (10) days after the earlier of (i) the date the Bank provides Borrowers with notice thereof or (ii) the date a Borrower should have notified the Bank thereof in accordance with Section 7.1(g) hereof.

(d) Either Borrower, any Obligated Party or any other Subsidiary shall admit in writing its inability to, or be generally unable to, pay its debts as such debts become due.

(e) Either Borrower, any Obligated Party or any other Subsidiary shall (i) apply for or consent to the appointment of, or the taking of possession by, a receiver, rehabilitator, conservator, custodian, trustee, liquidator or the like of itself or of all or a substantial part of its property, (ii) make a general assignment for the benefit of its creditors, (iii) commence a voluntary case under the United States Bankruptcy Code (as now or hereafter in effect, the "Bankruptcy Code"), (iv) institute any proceeding or file a petition seeking to take advantage of any other law relating to bankruptcy, insolvency, reorganization, liquidation, dissolution, winding-up, or composition or readjustment of debts, (v) fail to controvert in a timely and appropriate manner, or acquiesce in writing to, any petition filed against it in an involuntary case under the Bankruptcy Code or under any other such law, or
(vi) take any corporate or other action for the purpose of effecting any of the foregoing.

(f) A proceeding or case shall be commenced, without the application, approval or consent of either Borrower, any Obligated Party or any other Subsidiary, in any court of competent jurisdiction, seeking (i) its reorganization, liquidation, dissolution, arrangement or winding-up, or the composition or readjustment of its debts, (ii) the appointment of a receiver, rehabilitator, conservator, custodian, trustee, liquidator or the like of either Borrower, any Obligated Party or any other Subsidiary or of all or any substantial part of its property, or (iii) similar relief in respect of either Borrower, any Obligated Party or any other Subsidiary under any law relating to bankruptcy, insolvency, reorganization, winding-up, or composition or adjustment of debts, and such proceeding or case shall continue undismissed, or an order, judgment or decree approving or ordering any of the foregoing shall be entered and continue unstayed and in effect, for a period of sixty (60) or more days; or an order for relief against either Borrower, any Obligated Party or any other Subsidiary shall be entered in an involuntary case under the Bankruptcy Code.

38

(g) Either Borrower, any Obligated Party or any other Subsidiary shall fail to discharge within a period of thirty (30) days after the commencement thereof any unstayed attachment, sequestration, forfeiture, or similar proceeding or proceedings involving an aggregate amount in excess of Four Million Dollars ($4,000,000) against any of its properties.

(h) A final judgment or judgments for the payment of money in excess of Four Million Dollars ($4,000,000) in the aggregate shall be rendered by a court or courts against either Borrower, any Obligated Party or any other Subsidiary and the same shall not be discharged (or provision shall not be made for such discharge), or a stay of execution thereof shall not be procured, within thirty (30) days from the date of entry thereof and the relevant Borrower, Obligated Party or Subsidiary shall not, within said period of thirty (30) days, or such longer period during which execution of the same shall have been stayed, appeal therefrom and cause the execution thereof to be stayed during such appeal.

(i) Either Borrower, any Obligated Party or any other Subsidiary shall fail to pay when due any principal of or interest on any Debt (other than the Obligations) in excess of Four Million Dollars ($4,000,000), or the maturity of any such Debt shall have been accelerated, or any such Debt shall have been required to be prepaid in full prior to the stated maturity thereof, or any event shall have occurred that permits (or, with the giving of notice or lapse of time or both, would permit) any holder or holders of such Debt or any Person acting on behalf of such holder or holders to accelerate the maturity thereof or require any such prepayment.

(j) This Agreement or any other Loan Document shall cease to be in full force and effect or shall be declared null and void or the validity or enforceability thereof shall be contested or challenged by either Borrower, any Obligated Party or any other Subsidiary or any of their respective shareholders, or either Borrower or any Obligated Party shall deny that it has any further liability or obligation under any of the Loan Documents, or any lien or security interest created by the Loan Documents shall for any reason (other than the negligence of the Bank or the release thereof in accordance with the Loan Documents) cease to be a valid, first priority perfected security interest in any of the Collateral purported to be covered thereby.

(k) Any of the following events shall occur or exist with respect to either Borrower or any ERISA Affiliate: (i) any Prohibited Transaction involving any Plan; (ii) any Reportable Event with respect to any Plan; (iii) the filing under Section 4041 of ERISA of a notice of intent to terminate any Plan or the termination of any Plan; (iv) any event or circumstance that might constitute grounds entitling the PBGC to institute proceedings under Section 4042 of ERISA for the termination of, or for the appointment of a trustee to administer, any Plan, or the institution by the PBGC of any such proceedings; or (v) complete or partial withdrawal under Section 4201 or 4204 of ERISA from a Multiemployer Plan or the reorganization, insolvency, or termination of any Multiemployer Plan; and in each case above, such event or condition, together with all other events or conditions, if any, have subjected or could in the reasonable opinion of the Bank subject either Borrower or any Obligated Party to any tax, penalty, or other liability to a Plan, a Multiemployer Plan, the PBGC, or otherwise (or any combination thereof) which in the aggregate exceed or could reasonably be expected to exceed Four Million Dollars ($4,000,000).

(l) So long as NLSI is the Parent, the acquisition of ownership, directly or indirectly, beneficially or of record, by any Person other than NLSI of any Equity Interest in NELNET; and so long as NELNET is the Parent, the acquisition of ownership, directly or indirectly, beneficially or of record, by any Person other than NELNET of any Equity Interest in NLSI.

(m) The failure by Michael Dunlap and Stephen Butterfield to own, directly or indirectly (through Farmers & Merchants Investments Inc., Packers Service Group, Inc. or otherwise), beneficially and of record, Equity Interests in Parent representing in the aggregate at least 51%, and individually at least 15% of the aggregate ordinary voting power represented by the issued and outstanding Equity Interests in Parent.

39

(n) Without limiting the provisions of Section 10.l(i), an event of default or any other event shall have occurred under any Securitization Document that permits (or, with the giving of notice or lapse of time or both, would permit): (i) any holder or holders of the Debt issued thereunder, or any Person acting on behalf of such holder or holders, to accelerate the maturity thereof or require any prepayment thereof or (ii) any holder or holders of the other securities issued thereunder, or any Person acting on behalf of such holder or holders, to require the repurchase thereof; provided that such event has a Material Adverse Effect on the value of the Collateral or any Person asserts or otherwise attempts to create or claim any liability on the part of either Borrower or any Regular Subsidiary for the indebtedness, obligations, and liabilities evidenced by the Securitization Documents.

(o) The F&M Facility shall mature, F&M shall give NELNET notice of its intention not to renew the F&M Facility, shall fail to renew the F&M Facility, or shall give NELNET notice that the Credit Limit (as defined therein) shall be less than $30,000,000.

Section 10.2. Remedies. If any Event of Default exists, the Bank may do any one or more of the following:

(a) Acceleration. By notice to Borrowers, declare all outstanding principal of and accrued and unpaid interest on the Note, if any, and all other amounts payable by Borrowers under the Loan Documents immediately due and payable, and the same shall thereupon become immediately due and payable, without any other notice, demand, presentment, notice of dishonor, notice of acceleration, notice of intent to accelerate, protest, or other formalities of any kind, all of which are hereby expressly waived by Borrowers.

(b) Termination of Commitments. Terminate the Commitment without notice to either Borrower.

(c) Judgment. Reduce any claim to judgment.

(d) Foreclosure. Foreclose or otherwise enforce any Lien granted to the Bank for the benefit of the Secured Parties to secure payment and performance of the Obligations in accordance with the terms of the Loan Documents.

(e) Rights. Exercise any and all rights and remedies afforded by the laws of the State of Texas or any other jurisdiction, by any of the Loan Documents, by equity, or otherwise.

Provided, however, that upon the occurrence of an Event of Default under Section 10.1(d); (e) or (f), the Commitment of the Bank shall automatically terminate, and the outstanding principal of and accrued and unpaid interest on the Note, if any, and all other amounts payable by Borrowers under the Loan Documents shall thereupon become immediately due and payable without notice, demand, presentment, notice of dishonor, notice of acceleration, notice of intent to accelerate, protest, or other formalities of any kind, all of which are hereby expressly waived by Borrowers.

Section 10.3. Performance by the Bank. If either Borrower or any Obligated Party shall fail to perform any covenant or agreement in accordance with the terms of the Loan Documents, the Bank may perform or attempt to perform such covenant or agreement on behalf of Borrowers or the applicable Obligated Party. In such event, Borrowers shall, at the request of the Bank, promptly pay any amount expended by the Bank in connection with such performance or attempted performance to the Bank at the Principal Office, together with interest thereon at the applicable Default Rate from and including the date of such expenditure to but excluding the date such expenditure is paid in full. Notwithstanding the foregoing, it is expressly

40

agreed that the Bank shall have no liability or responsibility for the performance of any obligation of Borrowers or any Obligated Party under this Agreement or any of the other Loan Documents.

Section 10.4. Continuance of Default. For purposes of all Loan Documents, (a) a Default which is capable of being remedied shall be deemed to exist until the Bank shall have actually received evidence reasonably satisfactory to Bank that such Default shall have been remedied and (b) a Default not capable of being remedied shall be deemed to exist until waived in accordance with the Loan Document.

Section 10.5. Setoff. If an Event of Default exists, the Bank is hereby authorized at any time and from time to time, without notice to either Borrower (any such notice being hereby expressly waived by each Borrower), to set off and apply any and all deposits (general or special, time or demand, provisional or final) at any time held and other indebtedness at any time owing by the Bank to or for the credit or the account of either Borrower against any and all of the Obligations, irrespective of whether or not the Bank shall have made any demand under any Loan Document and although such Obligations may be unmatured. The Bank agrees promptly to notify Borrowers after any such setoff and application, provided that the failure to give such notice shall not affect the validity of such setoff and application. The rights and remedies of the Bank hereunder are in addition to other rights and remedies (including, without limitation, other rights of setoff) which the Bank may have.

ARTICLE XI.

MISCELLANEOUS

Section 11.1. Expenses. Borrowers, jointly and severally, agree to pay on demand: (a) all reasonable out-of-pocket costs and expenses of the Bank in connection with the preparation, negotiation, execution and delivery of this Agreement and the other Loan Documents and any and all amendments, modifications, renewals, extensions, and supplements thereof and thereto, including, without limitation, the reasonable fees and expenses of legal counsel for the Bank, (b) all out-of-pocket costs and expenses of the Bank in connection with any Default and the enforcement of this Agreement or any other Loan Document, including, without limitation, the reasonable fees and expenses of legal counsel for the Bank, (c) all transfer, stamp, documentary, or other similar taxes, assessments, or charges levied by any Governmental Authority in respect of this Agreement or any of the other Loan Documents, and (d) all other reasonable out-of-pocket costs and expenses incurred by the Bank in connection with any acquisition permitted hereby, any audit, appraisal or other valuation of the Collateral or incurred in connection with any other mater relating to this Agreement, any other Loan Document or any of the transactions contemplated hereby or thereby.

Section 11.2. INDEMNIFICATION. BORROWERS SHALL INDEMNIFY THE BANK AND EACH AFFILIATE THEREOF AND THEIR RESPECTIVE OFFICERS, DIRECTORS, EMPLOYEES, ATTORNEYS, AND AGENTS FROM, AND HOLD EACH OF THEM HARMLESS AGAINST, ANY AND ALL LOSSES, LIABILITIES, CLAIMS, DAMAGES, PENALTIES, JUDGMENTS, DISBURSEMENTS, COSTS, AND EXPENSES (INCLUDING REASONABLE ATTORNEYS' FEES) TO WHICH ANY OF THEM MAY BECOME SUBJECT WHICH DIRECTLY OR INDIRECTLY ARISE FROM OR RELATE TO (A) THE NEGOTIATION, EXECUTION, DELIVERY, PERFORMANCE, ADMINISTRATION, OR ENFORCEMENT OF ANY OF THE LOAN DOCUMENTS, (B) ANY OF THE TRANSACTIONS CONTEMPLATED BY THE LOAN DOCUMENTS, INCLUDING WITHOUT LIMITATION, ANY ACQUISITION FINANCED OR OTHERWISE PERMITTED HEREBY, (C) ANY BREACH BY EITHER BORROWER OR ANY OBLIGATED PARTY OF ANY REPRESENTATION, WARRANTY, COVENANT, OR OTHER AGREEMENT CONTAINED IN ANY OF THE LOAN DOCUMENTS, (D) THE PRESENCE, RELEASE, THREATENED RELEASE, DISPOSAL, REMOVAL, OR CLEANUP OF ANY HAZARDOUS MATERIAL LOCATED ON, ABOUT, WITHIN, OR

41

AFFECTING ANY OF THE PROPERTIES OF EITHER BORROWER OR ANY SUBSIDIARY, OR (E) ANY INVESTIGATION, LITIGATION, OR OTHER PROCEEDING, INCLUDING, WITHOUT LIMITATION, ANY THREATENED INVESTIGATION, LITIGATION, OR OTHER PROCEEDING RELATING TO ANY OF THE FOREGOING. WITHOUT LIMITING ANY PROVISION OF THIS AGREEMENT OR OF ANY OTHER LOAN DOCUMENT, IT IS THE EXPRESS INTENTION OF THE PARTIES HERETO THAT EACH PERSON TO BE INDEMNIFIED UNDER THIS SECTION SHALL (i) BE INDEMNIFIED FROM AND HELD HARMLESS AGAINST ANY AND ALL LOSSES, LIABILITIES, CLAIMS, DAMAGES, PENALTIES, JUDGMENTS, DISBURSEMENTS, COSTS, AND EXPENSES (INCLUDING REASONABLE ATTORNEYS' FEES) ARISING OUT OF OR RESULTING FROM THE SOLE OR CONTRIBUTORY NEGLIGENCE OF SUCH PERSON AND (ii) SHALL NOT BE INDEMNIFIED OR HELD HARMLESS AGAINST ANY AND ALL LOSSES, LIABILITIES, CLAIMS, DAMAGES, PENALTIES, JUDGMENTS, DISBURSEMENTS, COSTS, AND EXPENSES (INCLUDING REASONABLE ATTORNEY FEES) ARISING OUT OF OR RESULTING FROM THE WILLFUL MISCONDUCT OR GROSS NEGLIGENCE OF SUCH PERSON.

Section 11.3. Limitation of Liability. None of the Bank, or any Affiliate, officer, director, employee, attorney, or agent thereof, shall have any liability with respect to, and each Borrower and each Obligated Party hereby waives, releases, and agrees not to sue any of them upon, any claim for any special, indirect, incidental, consequential, exemplary or punitive damages suffered or incurred by either Borrower or any Obligated Party in connection with, arising out of, or in any way related to, this Agreement or any of the other Loan Documents, or any of the transactions contemplated by this Agreement or any of the other Loan Documents.

Section 11.4. No Duty. All attorneys, accountants, appraisers, and other professional Persons and consultants retained by the Bank shall have the right to act exclusively in the interest of the Bank and shall have no duty of disclosure, duty of loyalty, duty of care, or other duty or obligation of any type or nature whatsoever to either Borrower, any Obligated Party, any other Subsidiary or any of Borrowers' shareholders or any other Person.

Section 11.5. No Fiduciary Relationship. The relationship between Borrowers and the Obligated Parties on the one hand and the Bank on the other is solely that of debtor and creditor, and the Bank has no fiduciary or other special relationship with either Borrower or any Obligated Party, and no term or condition of any of the Loan Documents shall be construed so as to deem the relationship between Borrowers and the Obligated Parties on the one hand and the Bank on the other to be other than that of debtor and creditor. No joint venture or partnership is created by this Agreement among Borrowers and the Obligated Parties on the one hand and the Bank on the other.

Section 11.6. Equitable Relief. Each Borrower and each Obligated Party recognizes that in the event either Borrower or any Obligated Party fails to pay, perform, observe, or discharge any or all of their respective obligations under the Loan Documents, any remedy at law may prove to be inadequate relief to the Bank. Each Borrower and each Obligated Party therefore agrees that the Bank shall be entitled to temporary and permanent injunctive relief in any such case without the necessity of proving actual damages.

Section 11.7. No Waiver; Cumulative Remedies. No failure on the part of the Bank to exercise and no delay in exercising, and no course of dealing with respect to, any right, power, or privilege under this Agreement or any other Loan Document shall operate as a waiver thereof, nor shall any single or partial exercise of any right, power, or privilege under this Agreement or any other Loan Document preclude any other or further exercise thereof or the exercise of any other right, power, or privilege. The rights and remedies provided for in this Agreement and the other Loan Documents are cumulative and not exclusive of any rights and remedies provided by law.

42

Section 11.8. Successors and Assigns.

(a) This Agreement shall be binding upon and inure to the benefit of the parties hereto and their respective successors and assigns. Neither Borrower may assign or transfer any of its rights or obligations hereunder without the prior written consent of the Bank.

(b) The Bank may, in the ordinary course of its commercial banking business and in accordance with applicable Law, at any time sell to one or more financial institutions (each a "Participant") participating interests in the Loan Obligations. In the event of any such sale to a Participant, (i) Bank's obligations under this Agreement shall remain unchanged,
(ii) Bank shall remain solely responsible for the performance thereof, (iii) Bank shall remain the holder of the Loan Obligations for all purposes under this Agreement, and (iv) Borrowers shall continue to deal solely and directly with Bank in connection with Bank's rights and obligations under the Loan Documents. Participants shall have no rights under the Loan Documents other than certain voting rights as provided below. Subject to the following, Bank shall be entitled to obtain (on behalf of its Participants) the benefits of Article IV with respect to all participations in the Obligations outstanding from time to time so long as Borrowers shall not be obligated to pay any amount in excess of the amount that would be due to such Bank under Article IV calculated as though no participation had been made. Bank shall not sell any participating interest under which the Participant shall have any rights to approve any amendment, modification, or waiver of any Loan Document, except to the extent such amendment, modification, or waiver extends the due date for payment of any amount in respect of principal, interest, or fees due under the Loan Documents, reduces the interest rate or the amount of principal or fees applicable to the Obligations (except such reductions as are contemplated by this Agreement), or releases any Guaranty or Collateral, if any, for the Obligations.

Subject to giving prior notice to Borrowers and receiving Borrowers' consent, which will not be unreasonably withheld, Bank may disclose to any Participant and any prospective participant any and all financial and other information in Bank's possession concerning Borrowers and their respective Subsidiaries and affiliates which has been or may be delivered to Bank by or on behalf of either Borrower in connection with this Agreement or any other Loan Document or Bank's credit evaluation of Borrowers and their respective Subsidiaries.

Section 11.9. Survival. All representations and warranties made or deemed made in this Agreement or any other Loan Document or in any document, statement, or certificate furnished in connection with this Agreement shall survive the execution and delivery of this Agreement and the other Loan Documents and the making of the Loans, and no investigation by the Bank or any closing shall affect the representations and warranties or the right of the Bank to rely upon them. Without prejudice to the survival of any other obligation of Borrowers hereunder, the obligations of Borrowers under Article IV and Sections 11.1 and 11.2 shall survive repayment of the Note (if any) and termination of the Commitment.

Section 11.10. ENTIRE AGREEMENT. THIS AGREEMENT, THE NOTE (IF ANY), AND THE OTHER LOAN DOCUMENTS REFERRED TO HEREIN EMBODY THE FINAL, ENTIRE AGREEMENT AMONG THE PARTIES HERETO AND SUPERSEDE ANY AND ALL PRIOR COMMITMENTS, AGREEMENTS, REPRESENTATIONS, AND UNDERSTANDINGS, WHETHER WRITTEN OR ORAL, RELATING TO THE SUBJECT MATTER HEREOF AND MAY NOT BE CONTRADICTED OR VARIED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OR DISCUSSIONS OF THE PARTIES HERETO. THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES THERETO.

Section 11.11. Amendments. No amendment or waiver of any provision of this Agreement, the Note (if any), or any other Loan Document to which either Borrower is a party, nor any consent to any departure by either Borrower therefrom, shall in any event be effective unless the same shall be agreed or consented to by the Bank and Borrowers, and each such waiver or consent shall be effective only in the

43

specific instance and for the specific purpose for which given. No Affiliate of the Bank that is a Secured Party shall have any right to consent or agree to any changes to any Loan Document.

Section 11.12. Maximum Interest Rate.

(a) No interest rate specified in this Agreement or any other Loan Document shall at any time exceed the Maximum Rate. If at any time the interest rate (the "Contract Rate") for any Obligation shall exceed the Maximum Rate, thereby causing the interest accruing on such Obligation to be limited to the Maximum Rate, then any subsequent reduction in the Contract Rate for such Obligation shall not reduce the rate of interest on such Obligation below the Maximum Rate until the aggregate amount of interest accrued on such Obligation equals the aggregate amount of interest which would have accrued on such Obligation if the Contract Rate for such Obligation had at all times been in effect.

(b) Notwithstanding anything to the contrary contained in this Agreement or the other Loan Documents, none of the terms and provisions of this Agreement or the other Loan Documents shall ever be construed to create a contract or obligation to pay interest at a rate in excess of the Maximum Rate; and the Bank shall never charge, receive, take, collect, reserve or apply, as interest on the Obligations, any amount in excess of the Maximum Rate. The parties hereto agree that any interest, charge, fee, expense or other obligation provided for in this Agreement or in the other Loan Documents which constitutes interest under applicable law shall be, ipso facto and under any and all circumstances, limited or reduced to an amount equal to the lesser of (i) the amount of such interest, charge, fee, expense or other obligation that would be payable in the absence of this Section 11.12(b), or (ii) an amount, which when added to all other interest payable under this Agreement or the other Loan Documents, equals the Maximum Rate. If, notwithstanding the foregoing, the Bank ever contracts for, charges, receives, takes, collects, reserves or applies as interest any amount in excess of the Maximum Rate, such amount which would be deemed excessive interest shall be deemed a partial payment or prepayment of principal of the Obligations and treated hereunder as such; and if the Obligations, or applicable portions thereof, are paid in full, any remaining excess shall promptly be paid to the applicable Borrower. In determining whether the interest paid or payable, under any specific contingency, exceeds the Maximum Rate, Borrowers and the Bank shall, to the maximum extent permitted by applicable law, (i) characterize any non-principal payment as an expense, fee or premium rather than as interest, (ii) exclude voluntary prepayments and the effects thereof, and (iii) amortize, prorate, allocate and spread in equivalent unequal parts the total amount of interest throughout the entire contemplated term of the Obligations, or applicable portions thereof, so that the interest rate does not exceed the Maximum Rate at any time during the term of the Obligations; provided that, if the unpaid principal balance is paid and performed in full prior to the end of the full contemplated term thereof, and if the interest received for the actual period of existence thereof exceeds the Maximum Rate, the Bank shall refund to the applicable Borrower the amount of such excess and, in such event, the Bank shall not be subject to any penalties provided by any laws for contracting for, charging, receiving, taking, collecting, reserving or applying interest in excess of the Maximum Rate.

Section 11.13. Notices. All notices and other communications provided for in this Agreement and the other Loan Documents shall be given or made in writing and telecopied, mailed by certified mail return receipt requested, or delivered to the intended recipient at the "Address for Notices" specified below its name on the signature pages hereof and with respect to each Obligated Party, at the address of Borrowers specified below its name on the signature pages hereof; or, as to any party, at such other address as shall be designated by such party in a notice to each other party given in accordance with this Section. Except as otherwise provided in this Agreement, all such communications shall be deemed to have been duly given when transmitted by telecopy, subject to telephone confirmation of receipt, or personally delivered or, in the case of a mailed notice, upon receipt, in each case given or addressed as aforesaid.

44

Section 11.14. Governing Law: Submission to Jurisdiction. This Agreement, the Notes, the Guaranty, the Security Agreement and the other Loan Documents shall be governed by, and construed in accordance with, the laws of the State of Texas and applicable laws of the United States of America, BORROWERS (AND BY EXECUTION OF THE LOAN DOCUMENT TO WHICH IT IS A PARTY, EACH OBLIGATED PARTY) HEREBY SUBMITS TO THE NON-EXCLUSIVE JURISDICTION OF THE UNTIED STATES FEDERAL COURTS SITTING IN DALLAS COUNTY, TEXAS, FOR THE PURPOSES OF ALL LEGAL PROCEEDINGS ARISING OUT OF OR RELATING TO THIS AGREEMENT, ANY OTHER LOAN DOCUMENT, OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY. BORROWERS (AND BY EXECUTION OF THE LOAN DOCUMENT TO WHICH IT IS A PARTY, EACH OBLIGATED PARTY) IRREVOCABLY WAIVES, TO THE FULLEST EXTENT PERMITTED BY LAW, ANY OBJECTION WHICH IT MAY NOW OR HEREAFTER HAVE TO THE LAYING OF THE VENUE OF ANY SUCH PROCEEDING BROUGHT IN SUCH A COURT AND ANY CLAIM THAT ANY SUCH PROCEEDING BROUGHT IN SUCH A COURT HAS BEEN BROUGHT IN AN INCONVENIENT FORUM. EACH BORROWER AND EACH OBLIGATED PARTY AGREES THAT SERVICE OF PROCESS UPON IT MAY BE MADE BY CERTIFIED OR REGISTERED MAIL, RETURN RECEIPT REQUESTED, AT ITS ADDRESS SPECIFIED OR DETERMINED IN ACCORDANCE WITH THE PROVISIONS OF SECTION 11.13 OF THIS AGREEMENT, NOTHING IN THIS AGREEMENT OR ANY OTHER LOAN DOCUMENT SHALL AFFECT THE RIGHT OF THE BANK TO SERVE PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR SHALL LIMIT THE RIGHT OF THE BANK TO BRING ANY ACTION OR PROCEEDING AGAINST EITHER BORROWER OR ANY OBLIGATED PARTY OR WITH RESPECT TO ANY OF THEIR RESPECTIVE PROPERTIES IN COURTS IN OTHER JURISDICTION. ANY ACTION OR PROCEEDING BY EITHER BORROWER OR ANY OBLIGATED PARTY AGAINST THE BANK SHALL BE BROUGHT ONLY IN A FEDERAL COURT LOCATED IN DALLAS COUNTY, TEXAS.

Section 11.15. Counterparts. This Agreement may be executed in one or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same agreement.

Section 11.16. Severability. Any provision of this Agreement held by a court of competent jurisdiction to be invalid or unenforceable shall not impair or invalidate the remainder of this Agreement and the effect thereof shall be confined to the provision held to be invalid or illegal.

Section 11.17. Headings. The headings, captions, and arrangements used in this Agreement are for convenience only and shall not affect the interpretation of this Agreement.

Section 11.18. Construction. Each Borrower, each Obligated Party, and the Bank acknowledges that each of them has had the benefit of legal counsel of its own choice and has been afforded an opportunity to review this Agreement and the other Loan Documents with its legal counsel and that this Agreement and the other Loan Documents shall be construed as if jointly drafted by the parties hereto.

Section 11.19. Independence of Covenants. All covenants hereunder shall be given independent effect so that if a particular action or condition is not permitted by any of such covenants, the fact that it would be permitted by an exception to, or be otherwise within the limitations of, another covenant shall not avoid the occurrence of a Default if such action is taken or such condition exists.

Section 11.20. Tri-Party Accounts. Borrowers agree that Chapter 346 of the Texas Finance Code, as amended (which regulates certain revolving credit loan accounts and revolving tri-party accounts), does not apply to the Loan Obligation.

Section 11.21. WAIVER OF JURY TRIAL. TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, EACH OF THE PARTIES HERETO (AND BY EXECUTION OF THE LOAN

45

DOCUMENT TO WHICH IT IS A PARTY, EACH OBLIGATED PARTY) HEREBY IRREVOCABLY AND EXPRESSLY WAIVES ALL RIGHT TO A TRIAL BY JURY IN ANY ACTION, PROCEEDING, OR COUNTERCLAIM (WHETHER BASED UPON CONTRACT, TORT, OR OTHERWISE) ARISING OUT OF OR RELATING TO ANY OF THE LOAN DOCUMENTS OR THE TRANSACTIONS CONTEMPLATED THEREBY OR THE ACTIONS OF THE AGENT OR ANY BANK IN THE NEGOTIATION, ADMINISTRATION, OR ENFORCEMENT THEREOF.

[REMAINDER OF PAGE LEFT INTENTIONALLY BLANK.]

46

IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as of the day and year first above written.

BORROWERS:

NELNET LOAN SERVICES, INC.
NELNET, INC.

By: /s/ Terry J. Heimes
    ------------------------------
    Name: Terry J. Heimes, Vice President

Address for Notices:

6801 South 27th Street
Lincoln, Nebraska 68512

Telephone No.: 402.458.2303
Telecopy No.: 402.458.2399
Attention: Chief Financial Officer

SIGNATURE PAGE


IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as of the day and year first above written.

BANK OF AMERICA, N.A.,
as the Bank

By: /s/ Shelly K. Harper
    ----------------------------------------------
    Shelly K. Harper, Principal

Address for Notices:

901 Main Street, 66th Floor
Dallas, Texas 75202
Telephone No.: 214-209-0567
Telecopy No.: 214-209-0604
Attention: Shelly K. Harper

Lending Office for Base Rate Loans and Libor Loans

901 Main Street, 66th Floor
Dallas, Texas 75202

Signature Page


EXHIBIT "A"
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

Form of Note

Exhibit "A" to Credit Agreement - Cover Page


PROMISSORY NOTE

$30,000,000 January 11, 2002

FOR VALUE RECEIVED, the undersigned, NELNET LOAN SERVICES, INC. and NELNET, INC. ("BORROWERS"), hereby, jointly and severally, promise to pay to the order of BANK OF AMERICA, N.A. (the "BANK"), at the Principal Office of the Bank, in lawful money of the United States of America and in immediately available funds, the principal amount of Thirty Million Dollars ($30,000,000) or such lesser amount as shall equal the aggregate unpaid principal amount of the Loans made by the Bank to Borrowers under the Credit Agreement referred to below, on the dates and in the principal amounts provided in the Credit Agreement, and to pay interest on the unpaid principal amount of each such Loan, at such office, in like money and funds, for the period commencing on the date of such Loan until such Loan shall be paid in full, at the rates per annum and on the dates provided in the Credit Agreement.

Borrowers hereby authorize the Bank to record in its records the amount and Type of each Loan made to Borrowers by the Bank and all Continuations, Conversions, and payments of principal in respect to each such Loan, which records shall, in the absence of manifest error, be conclusive as to the outstanding principal amount of all such Loans; provided, however, that the failure to make such records with respect to any such Loan or payment shall not limit or otherwise affect the obligations of Borrowers under the Credit Agreement or this Note.

This Note is the Note referred to in the Credit Agreement dated as of January 11,2002, among Borrowers, and the Bank (such Credit Agreement, as the same may be amended or otherwise modified from time to time, being referred to herein as the "CREDIT AGREEMENT"), and evidences Loans made by the Bank thereunder. The Credit Agreement, among other things, contains provisions for acceleration of the maturity of this Note upon the happening of certain stated events and for prepayments of Loans prior to the maturity of this Note upon the terms and conditions specified in the Credit Agreement. Capitalized terms used in this Note have the respective meanings assigned to them in the Credit Agreement.

This Note shall be governed by and construed in accordance with the laws of the State of Texas and the applicable laws of the United States of America. This Note is performable in Dallas County, Texas. Borrowers and each surety, guarantor, endorser, and other party ever liable for payment of any sums of money payable on this Note jointly and severally waive notice, presentment, demand for payment, protest, notice of protest and non-payment or dishonor, notice of acceleration, notice of intent to accelerate, notice of intent to demand, diligence in collecting, grace, and all other formalities of any kind except for those specifically provided for in the Credit Agreement, and consent to all extensions without notice for any period or periods of time and partial payments, before or after maturity, and any impairment of any collateral securing this Note, all without prejudice to the holder. The holder shall similarly have the right to deal in any way, at any time, with one or more of the foregoing parties without notice to any other party, and to grant any such party any extensions of time for payment of any of said indebtedness, or to release or substitute any such party or part or all of the collateral securing this Note, or to grant any other indulgences or forbearances whatsoever, without notice to any other party and without in any way affecting the personal liability of any party hereunder.

NELNET LOAN SERVICES, INC.

NELNET, INC.

By: ___________________________________________
Name: _____________________________________
Authorized Officer for both Borrowers

Promissory Note, Solo Page


EXHIBIT "B"
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

Matters to be Addressed by Opinion of Counsel

1. Each Borrower and each Obligated Party is a corporation validly existing and in good standing under the laws of the State of its incorporation and is in good standing and is duly qualified to transact business in the State of Nebraska and in all other jurisdictions in which the nature of is business requires it to be so qualified.

2. Each Borrower and each Obligated Party has the corporate power and authority to execute, deliver, and perform the Loan Documents to which it is a party. The execution, delivery, and performance by each Borrower and each Obligated Party of the Loan Documents to which it is a party and its compliance with the terms and provisions thereof have been duly authorized by all requisite corporate action on the part of each Borrower and each Obligated Party and do not and will not violate, or result in a breach of, or require any consent under
(i) the certificate of incorporation or bylaws of either Borrower or any Obligated Party or (ii) the Securitization Documentation or, to our knowledge, any other agreement to which either Borrower or any Obligated Party is a party or (iii) any applicable law, rule, or regulation or, to our knowledge, any order, writ, injunction, or decree of any Governmental Authority or arbitrator applicable to either Borrower or any Obligated Party.

3. The Loan Documents to which each Borrower is a party have been duly executed and delivered by each Borrower and constitute the legal, valid, and binding obligations of such Borrower enforceable against it in accordance with their respective terms, except as the enforceability thereof may be limited by bankruptcy, insolvency, reorganization, moratorium, fraudulent conveyance or transfer or other similar laws affecting the enforcement of creditors' rights generally. The Loan Documents to which each Obligated Party is a party have been duly executed and delivered by each Obligated Party and constitute the legal, valid, and binding obligations of the applicable Obligated Party enforceable against such party in accordance with their respective terms, except as the enforceability thereof may be limited by bankruptcy, insolvency, reorganization, moratorium, fraudulent conveyance or transfer or other similar laws affecting the enforcement of creditors' rights generally.

4. To our knowledge, there are no legal or arbitral proceedings, and no proceedings by or before any Governmental Authority, pending or threatened against or affecting either Borrower or any of the Subsidiaries or any properties or rights of either Borrower or any of the Subsidiaries which, if adversely determined, would have a Material Adverse Effect.

5. No authorization, consent, or approval of, or filing or registration with, any Governmental Authority or any third party under any Securitization Documents is required for the execution, delivery, and performance by Borrowers or any Obligated Party of the Loan Documents to which the it is a party except for ____________.

6. Neither Borrower nor any Subsidiary is an "INVESTMENT COMPANY" within the meaning of the Investment Company Act of 1940, as amended. Neither Borrower nor any Subsidiary is a "HOLDING COMPANY" or a "SUBSIDIARY COMPANY" of a "HOLDING COMPANY" or an "AFFILIATE" of a "HOLDING COMPANY" or a "PUBLIC UTILITY" within the meaning of the Public Utility Holding Company Act of 1935, as amended.

Exhibit "B" - Page 1 of 2


7. The choice of Texas law to govern all the Loan Documents is a valid and effective choice of law under the laws of State of Nebraska and adherence to existing judicial precedents should require a court of competent jurisdiction in the State of Nebraska to enforce such choice of law.

8. The Bank is not required to pay any tax or qualify to do business or file any designation for service of process or file any reports in the State of Nebraska or comply with any statutory or regulatory rule or requirement applicable only to financial institutions chartered or qualified to do business in the State of Nebraska solely by reason of its execution and delivery or acceptance of the Loan Documents, the possession and ownership of any of the Loan Documents, the indebtedness evidenced or secured by the Loan Documents or participation in any transaction contemplated by the Loan Documents, including, without limitation, the making of any Loan, the making and receipt of payments pursuant thereto and the exercise of any right or remedy under or with respect to the Loan Documents, and the validity and enforceability of the Loan Documents will not be affected by any failure to so qualify or file.

9. The Security Agreement is sufficient to create a valid and enforceable security interest in the property described therein which secures payment and performance of the Obligations (as defined therein), including, without limitation, all future advances pursuant to the Credit Agreement and all extensions and renewals thereof.

10. The financing statements are sufficient in form to perfect a security interest in the items and types of property described therein, to the extent that a security interest in such property may be perfected by the filing of a financing statement under the Uniform Commercial Code ("UCC").

11. The filing of the financing statements executed by Borrowers and the Obligated Parties in the offices designated in SCHEDULE 1 hereto are the only filings, recordings and registrations necessary to perfect the lien of and security interest in the property created by the Security Agreement in which a security interest may be perfected by the filing of a financing statement under the UCC. No further or subsequent filing, re-filing, recording or re-recording, registration or re-registration of such financing statement or any additional financing statements or any other documentation will be necessary or advisable to continue such perfected security interest except for filing of continuation statement in accordance with the UCC.

12. Except for filing or recording fees which are not material, no taxes or other charges, including, without limitation, intangible or documentary stamp taxes, mortgage or recording taxes, transfer taxes or similar charges, are payable to the State of Nebraska or to any jurisdiction therein on account of the execution and delivery or acceptance of any Loan Document, or the filing, recording or registration of the financing statements.

Exhibit "B" - Page 2 of 2


EXHIBIT "C"
To
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

Borrowing Request Form

Exhibit "C", Cover Page


Borrowing Request

TO: Bank of America, N. A.
901 Main Street, 66th Floor
Dallas, Texas 75202
Attention: Shelly K. Harper

Ladies and Gentlemen:

The undersigned is an officer of NELNET LOAN SERVICES, INC. and NELNET, INC. and is authorized to make and deliver this certificate pursuant to that certain Credit Agreement (the "CREDIT AGREEMENT") dated as of January 11,2002 among Nelnet Loan Services, Inc., NELnet, Inc ("BORROWERS"), and Bank of America, N.A. (the "BANK"). All terms defined in the Credit Agreement shall have the same meaning herein. In accordance with the Credit Agreement, Borrowers hereby (check which ever is applicable):

______ (a). Request that the Bank make an advance which shall be a Base Rate Loan in the amount of $ ___________.

______ (b). Request that the Bank make an advance which shall be Libor Loans with the amount of each Libor Loan and duration of the Interest Periods with respect thereto to be as follows:

  Amount                       Interest Period
----------------------------------------------
1.
----------------------------------------------
2.
----------------------------------------------
3.
----------------------------------------------

In connection with the foregoing and pursuant to the terms and provisions of the Credit Agreement, the undersigned hereby certifies to the Bank (in the undersigned's capacity as an officer of Borrowers and not as an individual capacity) that the following statements are true and correct:

(i) The representations and warranties contained in the Credit Agreement and in each of the other Loan Documents are true, correct and complete in all material respects on and as of the date hereof with the same force and effect as if made on and as of such date except for any representation or warranty limited by its terms to a specific date.

(ii) No Default exists or would result from the extension of credit requested hereunder.

(iii) Since September 30, 2001, no event has occurred which has a Material Adverse Effect.

(iv) The Pro Forma Fixed Charge Coverage Ratio, calculated after giving effect to the Loan requested hereby and the acquisition of the Target or its assets to be financed with the proceeds thereof, is no less than 1.50 to 1.00. Calculations demonstrating compliance with this ratio are set forth on EXHIBIT "A " hereto.

(v) All other conditions precedent set forth in ARTICLE V of the Credit Agreement have been satisfied.

Borrowing Request - Page 1 of 2


(vi) All information supplied below is true, correct, and complete as of the date hereof.

Advance Request Information

(a) Commitment: $_________
(b) Loans made to date: $_________
(c) Available Commitment: $_________
(d) Amount of requested borrowing: $_________
(e) Amount of remaining Commitment: $_________

BORROWERS:

NELNET LOAN SERVICES, INC.
NELNET, INC.

By: ____________________________________________
Name: ______________________________________
Authorized Officer for both Borrowers

Dated as of: _________________________________________


(dated the date of the requested advance)

Borrowing Request - Page 2 of 2


EXHIBIT "A"
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
BORROWING REQUEST FORM

Pro Forma Fixed Charge Coverage Ratio Calculation

1.         Pro Forma Cash Flow (for the period ended_______________).
           (a)      Borrowers' Consolidated Net Income (as detailed on Exhibit B)                     $__________
           (b)      Amortization and Depreciation                                                     $__________
           (c)      Restricted cash flow in Asset Securitizations (net of effective taxes)            $__________
           (d)      Permitted Principal Payments                                                      $__________
           (e)      Amounts paid under student loan participation agreements                          $__________
           (f)      Other adjustments approved by Bank
           (g)      Sum of (a) plus (b) minus (c) minus (d) minus (e) plus or minus (f)               $__________
           (h)      Target and Prior Target Consolidated Net Income approved by the
                    Bank (as detailed on Schedules attached)                                          $__________
           (i)      Amortization and Depreciation                                                     $__________
           (j)      Sum of (h) Plus (i)                                                               $__________
           (k)      Prior Company/Asset Consolidated Net Income (as detailed on
                    Schedules attached)                                                               $__________
           (1)      Prior Company/Asset Amortization and Depreciation                                 $__________
           (m)      Sum of (k) Plus (l)                                                               $__________
           (n)      Sum of (g) plus (j) minus (m)                                                     $__________

2.        Fixed Charges.
          (a)      Pro Forma Interest Expense on Permitted Debt                                       $__________
          (b)      Current long term Debt (other than Permitted Debt)                                 $__________
          (c)      Principal amount of outstanding Permitted Debt                                     $__________
          (d)      Principal amount of Loan requested                                                 $__________
          (e)      Principal amount of Debt assumed
          (f)      Sum of (c) plus (d) and (e)                                                        $__________
          (g)      .25 x (f) =                                                                        $__________
          (h)      Sum of (a) plus (b) plus (g)                                                       $__________

3.        Pro Forma Fixed Charge Coverage.
          (a)      Line l(h)/2(h)                                                                      ____:1.00
          (b)      Minimum Fixed Charge Coverage                                                       1.50:1.00
          (c)      Test Satisfied?                                                                    Yes      No

Exhibit "A" to Borrowing Request - Solo Page


EXHIBIT "B"

$___________ to

NELNET LOAN SERVICES, INC.
NELNET, INC.
BORROWING REQUEST FORM

Consolidated Net Income

(a)      GAAP consolidated net income                                 $_________
(b)      Income of others not received                                $_________
(c)      Investments to fund deficits or loss                         $_________
(d)      Income of a Target for periods prior to acquisition
         if included in (a) above                                     $_________
(e)      Gains realized upon the sale or refinancing of assets        $_________
(f)      Increases in book value of assets acquired if
         included in (a) above                                        $_________
(g)      Other extraordinary, non-operating or non-cash gains         $_________
(h)      Sum of (b) through (g)                                       $_________
(i)      Consolidated Net Income: Line (a) minus line (h)             $_________

Exhibit "B" to Borrowing Request - Solo Page


EXHIBIT "D"
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

Compliance Certificate

Exhibit "D", Cover Page


COMPLIANCE CERTIFICATE
for the

quarter ending________ __,____

To: Bank of America, N. A.
901 Main Street, 66th Floor
Dallas, Texas 75202
Attention: Shelly K. Harper

Ladies and Gentlemen:

This Compliance Certificate (the "CERTIFICATE") is being delivered pursuant to SECTION 7.1(c) of that certain Credit Agreement (as amended, the "AGREEMENT') dated as of January 11,2002, among Nelnet Loan Services, Inc., NELnet, INC. (together, the "BORROWERS"), and Bank of America, N. A. (the "BANK"). All capitalized terms, unless otherwise defined herein, shall have the same meanings as in the Credit Agreement. All the calculations set forth below shall be made pursuant to the terms of the Credit Agreement.

The undersigned, an financial officer of Borrowers authorized under certified resolutions delivered to the Bank, in his capacity as such financial officer and not in his individual capacity, does hereby certify to the Bank that:

1. DEFAULT.

No Default exists or, if a Default exists, I have described on the attached EXHIBIT "A " the nature thereof and the steps taken or proposed to remedy such Default.

Compliance

2. SECTION 7.1 - REPORTING REQUIREMENTS.

(a)  Annual audited financial statements of Borrowers on
     a consolidated basis within 90 days after the end
     of each fiscal year end (together with Compliance
     Certificate).                                             Yes  No  N/A

(b)  Quarterly unaudited financial statements of
     Borrowers and their respective Subsidiaries on a
     consolidated and consolidating basis within 45 days
     after each fiscal quarter end (together with
     Compliance Certificate).                                  Yes  No  N/A

(c)  Student loan and DOE audit reports within 45 days
     after each fiscal quarter end.                            Yes  No  N/A

(d)  Annual audit report and SAS 70 report for services.       Yes  No  N/A

3. SECTION 7.12 - SERVICING PERFORMANCE.

Has the guarantee applicable to any Student Loans owned or by either Borrower or any Subsidiary been reduced below 98%? Yes No

Compliance Certificate - Page 1 of 5


4.   SECTION 8.5 - INVESTMENTS.

     (a)  Basket of loans to officers, directors, agents and employees         $     100,000
     (b)  Actual outstanding principal amount of loans to officers etc.        $____________
     (c)  Total Acquisitions during period [Describe]
     (d)  Adjustments for purchase/acquisition of
          -  InTuition Services Inc. related assets
          -  Idaho Financial Associates, Inc.                                  $____________
     (e)  Other investments pursuant to Section 8.5(k) made in previous
          periods                                                              $____________
     (f)  Other Investments in Subject Period [specify]                        $____________
     (g)  Sum of (c) minus (d) plus (e) plus (f)                               $____________
     (h)  5% of Borrowers' consolidated net assets at book value               $____________
     (i)  Is (h) greater than (g)                                                             Yes     No

5.   SECTION 9.1 - CONSOLIDATED TANGIBLE NET WORTH.

     (a)  Beginning Consolidated Tangible Net Worth.                           $  40,000,000
     (b)  75% of Borrowers' positive GAAP consolidated net income
          (for each completed fiscal quarter since September 30, 2001)         $____________
     (c)  Required Consolidated Net Worth (the sum of (a) plus (b))            $____________
     (d)  Actual Consolidated Net Worth as of Quarter End:
          (i)     Stockholders equity                                          $____________
          (ii)    Intangibles                                                 ($____________)
          (iii)   Deferred income tax assets                                  ($____________)
          (iv)    Securities not marketable                                   ($____________)
          (v)     Cash held in sinking fund or other similar fund             ($____________)
          (vi)    Sum of (ii) through (v)                                     ($____________)
          (vii)   Sum of (i) minus (vi)                                        $____________  Yes     No

6.   SECTION 9.2 - MAXIMUM LEVERAGE RATIO.

     (a)  Funded Debt                                                          $___________
          (i)     Debt for borrowed money                                      $___________
          (ii)    Debt evidenced by bonds, participation certificates, etc.    $___________
          (iii)   Debt for deferred purchase price
                  (excluding trade payables)                                   $___________
          (iv)    Capital lease obligations                                    $___________
          (v)     Guaranties                                                   $___________
          (vi)    Reimbursement obligations                                    $___________
          (vii)   Debt of other secured by liens                               $___________
          (viii)  Obligations subject to mandatory dividend or
                  redemptions                                                  $___________
          (ix)    Unfunded vested benefits                                     $___________
          (x)     Non-compete and similar obligation.                          $___________

Compliance Certificate - Page 2 of 5


          (xi)    Synthetic lease obligations                                  $___________
          (xii)   Other long term debt obligation liabilities                  $___________
          (xiii)  Debt secured by Student Loans                               ($___________)
          (xiv)   sum of (a)(i) through (xii) minus (xiii)                     $___________
     (b)  Borrowers' Rolling 12-month EBITDA (as described on
          SCHEDULE 1)                                                          $___________
     (c)  Pro Forma EBITDA of Prior Target or attributable to Prior
          Target Assets (as detailed on SCHEDULE 2)                            $___________
     (d)  Prior Company or Prior Asset EBITDA (as detailed on
          SCHEDULE 3)                                                         ($___________)
     (e)  Permitted Principal Payments during the period                      ($___________)
     (f)  Principal amounts paid under student loan participation
          agreements for residuals                                            ($___________)
     (g)  Other adjustments approved by Bank
     (h)  Adjusted EBITDA Sum of (b) plus (c) minus (d) minus (e)
          minus (f) plus or minus (g)                                          $___________
     (i)  Line (a)(xiv) / line (h) =                                             _____: 1.00
     (j)  Funded Debt to Adjusted EBITDA not to exceed                             3:00:1.00    Yes     No

7.   SECTION 9.3 - INTEREST COVERAGE RATIO

     (a)  Adjusted EBITDA (from line 6(h) above)                               $___________
     (b)  Interest expense for debt secured by Student Loans                   $___________
     (c)  The sum of line (a) plus line (b)                                    $___________
     (d)  Consolidated interest expense, including interest expense for
          debt secured by Student Loans                                        $___________
     (e)  Line (c) / line (d)
     (f)  Minimum interest coverage required                                    1.10 to 1.00
     (g)  Line (e) is greater than line (f)                                                     Yes     No

8.   SECTION 9.4 - PRO FORMA FIXED CHARGE COVERAGE RATIO.

     1.   Pro Forma Cash Flow (for the period ended _________).
          (a)  Borrowers' Consolidated Net Income (as detailed on
               Exhibit B)                                                      $___________
          (b)  Amortization and Depreciation                                   $___________
          (c)  Restricted cash flow in Asset Securitizations (net of
               effective taxes)                                                $___________
          (d)  Permitted Principal Payments during the period                  $___________
          (e)  Principal amounts paid under student loan participation
               agreements for residuals                                        $___________
          (f)  Other adjustments approved by Bank
          (g)  Sum of (a) plus (b) minus (c) minus (d) minus (e) plus
               or minus (f)                                                    $___________
          (h)  Target and Prior Target Consolidated Net Income approved
               by the Bank (as detailed on Schedules attached)                 $___________
          (i)  Amortization and Depreciation                                   $___________

Compliance Certificate - Page 3 of 5


     (j)  Sum of (g), Plus (h) plus (i)                                        $___________
     (k)  Net Income of companies sold or disposed (as detailed
          on Schedules attached)                                               $___________
     (l)  Amortization and Depreciation of companies included in
          line (k)                                                             $___________
     (m)  Sum of (j) minus (k) minus (l)                                       $___________

2.   Fixed Charges.
     (a)  Pro Forma Interest Expense on Permitted Debt                         $___________
     (b)  Current long term Debt (other than Permitted Debt)                   $___________
     (c)  Principal amount of outstanding Permitted Debt                       $___________
     (d)  Principal amount of Loan requested                                   $___________
     (e)  Principal amount of Debt assumed
     (f)  Sum of (c) plus (d) and (e)                                          $___________
     (g)  .25 x (f)=                                                           $___________
     (h)  Sum of (a) plus (b) plus (g)                                         $___________

3.   Pro Forma Fixed Charge Coverage.
     (a)  Line1(m) / 2(h)                                                       ____:1.00
     (b)  Minimum Fixed Charge Coverage                                         1.50:1.00
     (c)  Test Satisfied?                                                      Yes      No

9. ATTACHED SCHEDULES

Attached hereto as schedules are the calculations supporting the computations set forth above in this Certificate. All information contained herein and on the attached schedules is true and correct.

10. FINANCIAL STATEMENTS.

The financial statements attached hereto were prepared in accordance with GAAP and fairly present (subject to year end audit adjustments) the financial conditions and the results of the operations of the Persons reflected thereon, at the date and for the periods indicated therein.

11. CONFLICT.

In the event of any conflict between this compliance certificate and the Credit Agreement, the Credit Agreement shall control.

Compliance Certificate - Page 4 of 5


IN WITNESS WHEREOF, the undersigned has executed this Certificate effective this ______day of ___________, ____.

BORROWERS:

NELNET LOAN SERVICES, INC.
NELNET, INC.

By: __________________________________________
Name: ____________________________________
Authorized Officer of Both Borrowers

Compliance Certificate - Page 5 of 5


Schedule 1 to Compliance Certificate

BORROWERS' EBITDA

Consolidated Net Income

(a)      GAAP consolidated net income                                          $___________
(b)      Income of others not received                                        ($___________)
(c)      Investments to fund deficits or loss                                 ($___________)
(d)      Income subject to restrictions                                       ($___________)
(e)      Income of a Target for periods prior to Acquisition                  ($___________)
(f)      Gains realized upon the sale or refinancing of assets                ($___________)
(g)      Increases in book value of assets acquired                           ($___________)
(h)      Other extraordinary, non-operating or non-cash gains                 ($___________)
(i)      Sum of (b) through (h)                                                $___________
(j)      Line (a) minus line (i)                                               $___________
(k)      Plus provisions for tax                                               $___________
(l)      Less benefit from tax                                                ($___________)
(m)      Plus interest expense (on debt not secured by Student Loans)          $___________
(n)      Plus amortization                                                     $___________
(o)      Plus depreciation                                                     $___________
(p)      Minus other non-cash credits                                         ($___________)
(q)      Borrowers' and the Subsidiaries' EBITDA: (j) plus (k),
         (m), (n) and (o) less (l) and (p)                                     $___________

Schedule 1 to Compliance Certificate - Solo Page


Schedule 2 to Compliance Certificate

Prior Target and Asset EBITDA

Schedule 2 to Compliance Certificate - Solo Page


Schedule 3 to Compliance Certificate

Prior Company EBITDA

Schedule 3 to Compliance Certificate - Solo Page


EXHIBIT "E"
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

Subsidiary Guaranty

Exhibit "E", Cover Page


GUARANTY AGREEMENT
(Subsidiaries)

WHEREAS, NELNET LOAN SERVICES, INC, and NELNET, INC. (together "BORROWERS") have entered into that certain Credit Agreement dated January 11, 2002, with BANK OF AMERICA, N.A. (the "BANK") (such Credit Agreement, as it may hereafter be amended or otherwise modified from time to time, being hereinafter referred to as the "CREDIT AGREEMENT, and capitalized terms not otherwise defined herein shall have the same meaning as set forth in the Credit Agreement);

WHEREAS, the execution of this Guaranty Agreement is a condition to the Bank's obligations under the Credit Agreement and an inducement to the other Secured Parties to extend credit to the Borrowers;

NOW, THEREFORE, for valuable consideration, the receipt and adequacy of which are hereby acknowledged, each of the undersigned Subsidiaries and any Subsidiary hereafter added as a "GUARANTOR" hereto pursuant to a Subsidiary Joinder Agreement (individually a "GUARANTOR" and collectively the "GUARANTORS"), hereby irrevocably and unconditionally guarantees to Bank of America, N.A., as agent for itself and the other Secured Parties (the "AGENT") the full and prompt payment and performance of the Guaranteed Indebtedness (hereinafter defined), this Guaranty Agreement being upon the following terms:

1. The term "GUARANTEED INDEBTEDNESS", as used herein means all of the "OBLIGATIONS", as defined in the Credit Agreement and shall include any and all post-petition interest and expenses (including reasonable attorneys' fees) whether or not allowed under any bankruptcy, insolvency, or other similar law; provided that the Guaranteed Indebtedness shall be limited, with respect to each Guarantor, to an aggregate amount equal to the largest amount that would not render such Guarantor's obligations hereunder subject to avoidance under
Section 544 or 548 of the United States Bankruptcy Code or under any applicable state law relating to fraudulent transfers or conveyances.

2. This instrument shall be an absolute, continuing, irrevocable and unconditional guaranty of payment and performance, and not a guaranty of collection, and each Guarantor shall remain liable on its obligations hereunder until the payment and performance in full of the Guaranteed Indebtedness. No set-off, counterclaim, recoupment, reduction, or diminution of any obligation, or any defense of any kind or nature which either Borrower may have against Agent, any Secured Party or any other party, or which any Guarantor may have against either Borrower, Agent, any Secured Party or any other party, shall be available to, or shall be asserted by, any Guarantor against Agent, any Secured Party or any subsequent holder of the Guaranteed Indebtedness or any part thereof or against payment of the Guaranteed Indebtedness or any part thereof.

3. If a Guarantor becomes liable for any indebtedness owing by either Borrower to Agent or any Secured Party by endorsement or otherwise, other than under this Guaranty Agreement, such liability shall not be in any manner impaired or affected hereby, and the rights of Agent and the Secured Parties hereunder shall be cumulative of any and all other rights that Agent and the Secured Parties may ever have against such Guarantor. The exercise by Agent and the Secured Parties of any right or remedy hereunder or under any other instrument, or at law or in equity, shall not preclude the concurrent or subsequent exercise of any other right or remedy.

4. In the event of default by either Borrower in payment or performance of the Guaranteed Indebtedness, or any part thereof, when such Guaranteed Indebtedness becomes due, whether by its terms, by acceleration, or otherwise, the Guarantors shall, jointly and severally, promptly pay the amount due thereon to Agent, without notice or demand, in lawful currency of the United States of America, and it shall not be necessary for Agent or any Secured Party, in order to enforce such payment by any Guarantor, first to institute suit or exhaust its remedies against either Borrower or others liable on such Guaranteed

Guaranty Agreement, Page 1 of 7


Indebtedness, or to enforce any rights against any collateral which shall ever have been given to secure such Guaranteed Indebtedness. In the event such payment is made by a Guarantor, then such Guarantor shall be subrogated to the rights then held by Agent and any Secured Party with respect to the Guaranteed Indebtedness to the extent to which the Guaranteed Indebtedness was discharged by such Guarantor and, in addition, upon payment by such Guarantor of any sums to Agent and any Secured Party hereunder, all rights of such Guarantor against Borrowers, any other guarantor or any Collateral arising as a result therefrom by way of right of subrogation, reimbursement, or otherwise shall in all respects be subordinate and junior in right of payment to the prior indefeasible payment in full of the Guaranteed Indebtedness. Each Guarantor also agrees to be bound by the contribution and subrogation provisions of SECTION 3.7 of the Credit Agreement.

5. If acceleration of the time for payment of any amount payable by either Borrower under the Guaranteed Indebtedness is stayed upon the insolvency, bankruptcy, or reorganization of either Borrower, all such amounts otherwise subject to acceleration under the terms of the Guaranteed Indebtedness shall nonetheless be payable by the Guarantors hereunder forthwith on demand by Agent or any Secured Party.

6. Each Guarantor hereby agrees that its obligations under this Guaranty Agreement shall not be released, discharged, diminished, impaired, reduced, or affected for any reason or by the occurrence of any event, including, without limitation, one or more of the following events, whether or not with notice to or the consent of any Guarantor: (a) the taking or accepting of collateral as security for any or all of the Guaranteed Indebtedness or the release, surrender, exchange, or subordination of any collateral now or hereafter securing any or all of the Guaranteed Indebtedness;
(b) any partial release of the liability of any Guarantor hereunder, or the full or partial release of any other guarantor from liability for any or all of the Guaranteed Indebtedness; (c) any disability of either Borrower, or the dissolution, insolvency, or bankruptcy of either Borrower, any Guarantor, or any other party at any time liable for the payment of any or all of the Guaranteed Indebtedness; (d) any renewal, extension, modification, waiver, amendment, or rearrangement of any or all of the Guaranteed Indebtedness or any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Guaranteed Indebtedness; (e) any adjustment, indulgence, forbearance, waiver, or compromise that may be granted or given by Agent or any Secured Party to either Borrower, any Guarantor, or any other party ever liable for any or all of the Guaranteed Indebtedness; (f) any neglect, delay, omission, failure, or refusal of Agent or any Secured Party to take or prosecute any action for the collection of any of the Guaranteed Indebtedness or to foreclose or take or prosecute any action in connection with any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Guaranteed Indebtedness; (g) the unenforceability or invalidity of any or all of the Guaranteed Indebtedness or of any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Guaranteed Indebtedness;
(h) any payment by either Borrower or any other party to Agent or any Secured Party is held to constitute a preference under applicable bankruptcy or insolvency law or if for any other reason Agent or any Secured Party is required to refund any payment or pay the amount thereof to someone else; (i)the settlement or compromise of any of the Guaranteed Indebtedness; (j) the non-perfection of any security interest or lien securing any or all of the Guaranteed Indebtedness; (k) any impairment of any collateral securing any or all of the Guaranteed Indebtedness; (1) the failure of Agent or any Secured Party to sell any collateral securing any or all of the Guaranteed Indebtedness in a commercially reasonable manner or as otherwise required by law; (m) any change in the corporate existence, structure, or ownership of either Borrower; or (n) any other circumstance which might otherwise constitute a defense available to, or discharge of, either Borrower or any Guarantor (other than payment of the Guaranteed Indebtedness).

7. Each Guarantor represents and warrants to the Agent and the Secured Parties as follows:

(a) All representations and warranties in the Credit Agreement relating to it are true and correct as of the date hereof and on each date the representations and warranties hereunder are restated

Guaranty Agreement, Page 2 of 7


pursuant to any of the Loan Documents with the same force and effect as if such representations and warranties had been made on and as of such date except to the extent that such representations and warranties relate specifically to another date.

(b) It has, independently and without reliance upon the Agent or any Secured Party and based upon such documents and information as it has deemed appropriate, made its own analysis and decision to enter into the Loan Documents to which it is a party.

(c) It has adequate means to obtain from Borrowers on a continuing basis information concerning the financial condition and assets of Borrowers and it is not relying upon the Agent or any Secured Party to provide (and neither the Agent nor any Secured Party shall have any duty to provide) any such information to it either now or in the future.

(d) The value of the consideration received and to be received by each Guarantor as a result of Borrowers' and the Bank's entering into the Credit Agreement and each Guarantor's executing and delivering the Loan Documents to which it is a party is reasonably worth at least as much as the liability and obligation of each Guarantor hereunder, and such liability and obligation and the Credit Agreement have benefited and may reasonably be expected to benefit each Guarantor directly or indirectly.

8. Each Guarantor covenants and agrees that, as long as the Guaranteed Indebtedness or any part thereof is outstanding or the Bank has any commitment under the Credit Agreement, it will comply with all covenants set forth in the Credit Agreement specifically applicable to it.

9. When an Event of Default exists, each Secured Party shall have the right to set-off and apply against this Guaranty Agreement or the Guaranteed Indebtedness or both, at any time and without notice to any Guarantor, any and all deposits (general or special, time or demand, provisional or final) or other sums at any time credited by or owing from any Secured Party to any Guarantor whether or not the Guaranteed Indebtedness is then due and irrespective of whether or not the Agent shall have made any demand under this Guaranty Agreement. Each Secured Party agrees promptly to notify Borrowers after any such setoff and application, provided that the failure to give such notice shall not affect the validity of such setoff and application. The rights and remedies of the Secured Parties hereunder are in addition to other rights and remedies (including, without limitation, other rights of set-off) which the Secured Parties may have.

10. (a) Each Guarantor hereby agrees that the Subordinated Indebtedness (as defined below) shall be subordinate and junior in right of payment to the prior payment in full of all Guaranteed Indebtedness as herein provided. The Subordinated Indebtedness shall not be payable, and no payment of principal, interest or other amounts on account thereof, and no property or guarantee of any nature to secure or pay the Subordinated Indebtedness shall be made or given, directly or indirectly by or on behalf of any Debtor (hereafter defined) or received, accepted, retained or applied by any Guarantor unless and until the Guaranteed Indebtedness shall have been paid in full in cash; except that prior to the occurrence and continuance of a Default, a Guarantor shall have the right to receive payments on the Subordinated Indebtedness made in the ordinary course of business. When a Default exists, no payments of principal or interest may be made or given, directly or indirectly, by or on behalf of any Debtor or received, accepted, retained or applied by any Guarantor unless and until the Guaranteed Indebtedness shall have been paid in full in cash. If any sums shall be paid to a Guarantor by any Debtor or any other Person on account of the Subordinated Indebtedness when such payment is not permitted hereunder, such sums shall be held in trust by such Guarantor for the benefit of the Agent and shall forthwith be paid to Agent without affecting the liability of any Guarantor under this Guaranty Agreement and may be applied by Agent against the Guaranteed Indebtedness in accordance with the Credit Agreement. Upon the request of Agent, a Guarantor shall execute, deliver, and endorse to Agent such documentation as Agent may request to perfect, preserve, and enforce its rights hereunder. For purposes of this Guaranty Agreement and with respect to a Guarantor,

Guaranty Agreement, Page 3 of 7


the term "SUBORDINATED INDEBTEDNESS" means all indebtedness, liabilities, and obligations of either Borrower or any Obligated Party other than such Guarantor (Borrowers and such Obligated Parties herein the "DEBTORS") to such Guarantor, whether such indebtedness, liabilities, and obligations now exist or are hereafter incurred or arise, or are direct, indirect, contingent, primary, secondary, several, joint and several, or otherwise, and irrespective of whether such indebtedness, liabilities, or obligations are evidenced by a note, contract, open account, or otherwise, and irrespective of the Person or Persons in whose favor such indebtedness, obligations, or liabilities may, at their inception, have been, or may hereafter be created, or the manner in which they have been or may hereafter be acquired by such Guarantor.

(b) Each Guarantor agrees that any and all Liens (including any judgment liens), upon any Debtor's assets securing payment of any Subordinated Indebtedness shall be and remain inferior and subordinate to any and all Liens upon any Debtor's assets securing payment of the Guaranteed Indebtedness or any part thereof, regardless of whether such Liens in favor of a Guarantor, Agent or any Secured Party presently exist or are hereafter created or attached. Without the prior written consent of Agent, no Guarantor shall (i) file suit against any Debtor or exercise or enforce any other creditor's right it may have against any Debtor, or (ii) foreclose, repossess, sequester, or otherwise take steps or institute any action or proceedings (judicial or otherwise, including without limitation the commencement of, or joinder in, any liquidation, bankruptcy, rearrangement, debtor's relief or insolvency proceeding) to enforce any obligations of any Debtor to such Guarantor or any Liens held by such Guarantor on assets of any Debtor.

(c) In the event of any receivership, bankruptcy, reorganization, rearrangement, debtor's relief, or other insolvency proceeding involving any Debtor as debtor, Agent shall have the right to prove any claim under the Subordinated Indebtedness and to receive directly from the receiver, trustee or other court custodian all dividends, distributions, and payments made in respect of the Subordinated Indebtedness until the Guaranteed Indebtedness has been paid in full in cash. Agent may apply any such dividends, distributions, and payments against the Guaranteed Indebtedness in accordance with the Credit Agreement.

(d) Each Guarantor agrees that all promissory notes, accounts receivable, ledgers, records, or any other evidence of Subordinated Indebtedness shall contain a specific written notice thereon that the indebtedness evidenced thereby is subordinated under the terms of this Guaranty Agreement.

11. Except for modifications made pursuant to the execution and delivery of a Subsidiary Joinder Agreement (which needs to be signed only by the Subsidiary party thereto), no amendment or waiver of any provision of this Guaranty Agreement or consent to any departure by any Guarantor therefrom shall in any event be effective unless the same shall be in writing and signed by the Agent. No failure on the part of the Agent or any Secured Party to exercise, and no delay in exercising, any right, power, or privilege hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right, power, or privilege hereunder preclude any other or further exercise thereof or the exercise of any other right, power, or privilege. The remedies herein provided are cumulative and not exclusive of any remedies provided by law.

12. To the extent permitted by law, any acknowledgment or new promise, whether by payment of principal or interest or otherwise and whether by either Borrower or others (including any Guarantor), with respect to any of the Guaranteed Indebtedness shall, if the statute of limitations in favor of a Guarantor against the Agent or any Secured Party shall have commenced to run, toll the running of such statute of limitations and, if the period of such statute of limitations shall have expired, prevent the operation of such statute of limitations.

13. This Guaranty Agreement is for the benefit of the Agent and the Secured Parties and their successors and assigns, and in the event of an assignment of the Guaranteed Indebtedness, or any part thereof, the rights and benefits hereunder, to the extent applicable to the indebtedness so assigned, may be transferred with such indebtedness. This Guaranty Agreement is binding not only on each Guarantor, but on

Guaranty Agreement, Page 4 of 7


each Guarantor's successors and assigns; provided that no Guarantor may assign its rights or obligations hereunder without the prior written consent of the Bank.

14. Each Guarantor recognizes that the Bank is relying upon this Guaranty Agreement and the undertakings of each Guarantor hereunder and under the other Loan Documents to which each is a party in making extensions of credit to Borrowers under the Credit Agreement and further recognizes that the execution and delivery of this Guaranty Agreement and the other Loan Documents to which each Guarantor is a party is a material inducement to the Bank in entering into the Credit Agreement and continuing to extend credit thereunder. Each Guarantor hereby acknowledges that there are no conditions to the full effectiveness of this Guaranty Agreement or any other Loan Document to which it is a party.

15. Any notice or demand to any Guarantor under or in connection with this Guaranty Agreement or any other Loan Document to which it is a party shall be deemed effective if given to the Guarantor, care of Borrowers in accordance with the notice provisions in the Credit Agreement.

16. The Guarantors shall, jointly and severally, pay on demand all reasonable attorneys' fees and all other reasonable costs and expenses incurred by the Agent in connection with the enforcement or collection of this Guaranty Agreement.

17. Each Guarantor hereby waives promptness, diligence, notice of any default under the Guaranteed Indebtedness, demand of payment, notice of acceptance of this Guaranty Agreement, presentment, notice of protest, notice of dishonor, notice of the incurring by either Borrower of additional indebtedness, and all other notices and demands with respect to the Guaranteed Indebtedness and this Guaranty Agreement.

18. The Credit Agreement, and all of the terms thereof, are incorporated herein by reference, the same as if stated verbatim herein, and each Guarantor agrees that the Agent may exercise any and all rights granted to it under the Credit Agreement and the other Loan Documents without affecting the validity or enforceability of this Guaranty Agreement.

19. THIS GUARANTY AGREEMENT EMBODIES THE FINAL, ENTIRE AGREEMENT OF EACH GUARANTOR, THE AGENT AND THE SECURED PARTIES WITH RESPECT TO EACH GUARANTOR'S GUARANTY OF THE GUARANTEED INDEBTEDNESS AND SUPERSEDES ANY AND ALL PRIOR COMMITMENTS, AGREEMENTS, REPRESENTATIONS, AND UNDERSTANDINGS, WHETHER WRITTEN OR ORAL, RELATING TO THE SUBJECT MATTER HEREOF. THIS GUARANTY AGREEMENT IS INTENDED BY EACH GUARANTOR, THE AGENT AND THE SECURED PARTIES AS A FINAL AND COMPLETE EXPRESSION OF THE TERMS OF THE GUARANTY AGREEMENT, AND NO COURSE OF DEALING AMONG ANY GUARANTOR, THE AGENT AND THE SECURED PARTIES, NO COURSE OF PERFORMANCE, NO TRADE PRACTICES, AND NO EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL AGREEMENTS OR DISCUSSIONS OR OTHER EXTRINSIC EVIDENCE OF ANY NATURE SHALL BE USED TO CONTRADICT, VARY, SUPPLEMENT OR MODIFY ANY TERM OF THIS GUARANTY AGREEMENT. THERE ARE NO ORAL AGREEMENTS AMONG ANY GUARANTOR, THE AGENT AND THE SECURED PARTIES.

20. This Guaranty Agreement shall be governed by, and construed in accordance with, the laws of the State of Texas and applicable laws of the United States of America.

21. Each Guarantor waives (a) promptness, diligence, and notice of acceptance of this Guaranty and notice of the incurring of any obligation, indebtedness, or liability to which this Guaranty applies or may apply and waives presentment for payment, notice of nonpayment, protest, demand, notice of protest, notice

Guaranty Agreement, Page 5 of 7


of intent to accelerate, notice of acceleration, notice of dishonor, diligence in enforcement, and indulgences of every kind, and (b) the taking of any other action by the Agent, including without limitation, giving any notice of default or any other notice to, or making any demand on, Borrowers, any other guarantor of all or any part of the Guaranteed Indebtedness or any other party. To the maximum extent lawful, each Guarantor waives all rights by which it might be entitled to require suit on an accrued right of action in respect of any Guaranteed Indebtedness or require suit against either Borrower or others, whether arising under Section 34.02 of the Texas Business and Commerce Code, as amended (regarding its right to require Agent or Secured Parties to sue either Borrower on accrued right of action following its written notice to Agent or Lenders), Section 17.001 of the Texas Civil Practice and Remedies Code, as amended (allowing suit against it without suit against either Borrower, but precluding entry of judgment against it before entry of judgment against Borrower), Rule 31 of the Texas Rules of Civil Procedure, as amended (requiring Agent or Secured Parties to join either Borrower in any suit against it unless judgment has been previously entered against such Borrower), or otherwise.

[REMAINDER OF PAGE LEFT INTENTIONALLY BLANK.]

Guaranty Agreement, Page 6 of 7


EXECUTED as of the date first written above.

GUARANTORS:

NELNET LOAN SERVICES, INC.

By: _____________________________________
Terry Heimes, Chief Financial Officer

NELNET, INC.

By: _____________________________________
Michael S. Dunlap, Chairman

NELNET GUARANTEE SERVICES, INC.
GUARANTEC, LLP

By: _____________________________________
Chuck Hoesa, President

NELNET MARKETING SOLUTIONS, INC.
CLASSCREDIT, INC.

By: ____________________________________
Michael Wielgus, President

INTUITION, INC.

By: ____________________________________
James Van Horn, President

NATIONAL HIGHER EDUCATION
LOAN PROGRAM, INC.

By: ____________________________________
Anne Frye, President

EFS, INC.
EFS SERVICES, INC.
EFS FINANCE CO.

By: ___________________________________
Gary Varner, President

Guaranty Agreement, Signature Page


EXHIBIT"F"
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

Subsidiary Joinder Agreement

Exhibit "F", Cover Page


SUBSIDIARY JOINDER AGREEMENT

This SUBSIDIARY JOINDER AGREEMENT (the "AGREEMENT") dated as of ______________, _____ is executed by the undersigned (the "OBLIGATED PARTY") for the benefit of BANK OF AMERICA, N.A., as agent for itself and the other Secured Parties in connection with that certain Credit Agreement dated January 11,2002, among NELNET LOAN SERVICES, INC., NELNET, INC. (together the "BORROWERS") and BANK OF AMERICA, N.A. (the "BANK") (as modified, the "CREDIT AGREEMENT", and capitalized terms not otherwise defined herein being used herein as defined in the Credit Agreement).

The Obligated Party is a newly formed or newly acquired Subsidiary (but not a Special Purpose Vehicle) and is required to execute this Agreement pursuant to the Credit Agreement.

NOW THEREFORE, in consideration of the premises and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Obligated Party hereby agrees as follows:

1. The Obligated Party hereby assumes all the obligations of a "GUARANTOR" under the Guaranty and agrees that it is a "GUARANTOR" and bound as a "GUARANTOR" under the terms of the Guaranty as if it had been an original signatory thereto. In accordance with the forgoing and for valuable consideration, the receipt and adequacy of which are hereby acknowledged, Obligated Party irrevocably and unconditionally guarantees to the Agent and the Secured Parties the full and prompt payment and performance of the Guaranteed Indebtedness (as defined in the Guaranty) upon the terms and conditions set forth in the Guaranty.

2. This Agreement shall be deemed to be part of, and a modification to, the Guaranty and the Security Agreement and shall be governed by all the terms and provisions of the Guaranty and Security Agreement, which terms are incorporated herein by reference, are ratified and confirmed and shall continue in full force and effect as valid and binding agreements of Obligated Party enforceable against Obligated Party. The Obligated Party hereby waives notice of the Agent's or any Secured Party's acceptance of this Agreement.

IN WITNESS WHEREOF, the Obligated Party has executed this Agreement as of the day and year first written above.

Obligated Party:


By: ______________________________ Name: ________________________ Title: _______________________

Subsidiary Joinder Agreement Page 1 of 1


EXHIBIT "G"
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

Security Agreement

Exhibit "G", Cover Page


SECURITY AGREEMENT

THIS SECURITY AGREEMENT (the "AGREEMENT) dated as of January 11,2002, is by and among NELNET LOAN SERVICES, INC. "DEBTOR" and BANK OF AMERICA, N.A., as agent for itself and the other Secured Parties, as that term is defined in the Credit Agreement described below (the "AGENT").

RECITALS:

The Debtor and NELnet, Inc., as borrowers (collectively, "BORROWERS"), are entering into that certain Credit Agreement dated of even date herewith with Bank of America, N. A. (the "BANK') (such agreement, as it may be amended or otherwise modified from time to time, herein the "CREDIT AGREEMENT"). The execution and delivery of this Agreement is a condition to the Bank's entering into the Credit Agreement and making the extensions of credit thereunder.

NOW, THEREFORE, in consideration of the premises and for other good and valuable consideration, the adequacy, receipt and sufficiency of which are hereby acknowledged, and in order to induce the Bank to make the Loans under the Credit Agreement and the other Secured Parties to extend credit to Borrowers, the parties hereto hereby agree as follows:

ARTICLE I.

DEFINITIONS

Section 1.1. Definitions. As used in this Agreement, the following terms have the following meanings:

"COLLATERAL" has the meaning specified in SECTION 2.1 of this Agreement.

"GENERAL INTANGIBLES" means any "GENERAL INTANGIBLES," as such term is defined in Article or Chapter 9 of the UCC, now owned or hereafter acquired by the Debtor and, in any event, shall include, without limitation, each of the following, whether now owned or hereafter acquired by the Debtor: (a) books, records, data, plans, manuals, computer software, computer tapes, computer disks, computer programs, source codes, object codes and rights of the Debtor to retrieve data and other information from third parties; (b) contract rights including, without limitation, all right, title and interest in and to the Servicing Contracts and any documentation pursuant to which any of the other Collateral was acquired which include, without limitation, the following: (i) all rights of the Debtor to receive moneys due and to become due under or pursuant to such agreements, (ii) all rights of the Debtor to receive proceeds of any insurance, indemnity, warranty, or guaranty with respect to such agreements, (iii) all claims of the Debtor for damages arising out of or for breach of or default under such agreements, (iv) all rights of the Debtor to terminate such agreements, to perform thereunder and to compel performance and otherwise exercise all rights and remedies thereunder, and (v) any rights to Liens arising under or as a result of any such agreement; (c) all rights of the Debtor to payment under letters of credit and similar agreements, including without limitation, all letter of credit rights and other supporting obligations; (d) choses in action and causes of action of the Debtor (whether arising in contract, tort or otherwise and whether or not currently in litigation) and all judgments in favor of the Debtor, including without limitation, all commercial tort claims; (e) rights and claims of the Debtor under warranties and indemnities; (f) rights of the Debtor under any insurance, surety or similar contract or arrangement; and (g) all payment intangibles.


"OBLIGATIONS" means all "OBLIGATIONS" (as such term is defined in the Credit Agreement); provided that the obligations secured hereby shall be limited to an aggregate amount equal to the largest amount that would not render the Debtor's obligations hereunder subject to avoidance under Section 544 or 548 of the United States Bankruptcy Code or under any applicable state law relating to fraudulent transfers or conveyances.

"PROCEEDS" means any "PROCEEDS," as such term is defined in Article or Chapter 9 of the UCC and, in any event, shall include, but not be limited to: (a) any and all proceeds of any insurance, indemnity, warranty or guaranty payable to the Debtor from time to time with respect to any of the Collateral; (b) any and all payments (in any form whatsoever) made or due and payable to the Debtor from time to time in connection with any requisition, confiscation, condemnation, seizure or forfeiture of all or any part of the Collateral by any Governmental Authority (or any Person acting, or purporting to act, for or on behalf of any Governmental Authority); (c) all instruments, documents, chattel paper and general intangibles received or arising in connection with a disposition of Collateral; (d) all dividends or other distributions relating to any of the Collateral; and (e) any and all other amounts or property from time to time paid, payable, distributed or distributable under, in connection with or in exchange for any of the Collateral and all other payment intangibles relating thereto.

"SERVICING CONTRACT" means an arrangement, whether or not in writing, pursuant to which the Debtor has the right to service Student Loans for other Persons.

"UCC" means the Uniform Commercial Code as in effect in the State of Texas from time to time. For purposes of all provisions of this agreement, if, by applicable law, the perfection or effect of perfection or non-perfection of the security interest created hereunder in any Collateral is governed by the Uniform Commercial Code as in effect on or after the date hereof in any other jurisdiction, "UCC" means the Uniform Commercial Code as in effect in such other jurisdiction for purposes of the provisions hereof relating to such perfection or the effect of perfection or non-perfection.

Section 1.2 Other Definitional Provisions. Terms used herein that are defined in the Credit Agreement and are not otherwise defined herein shall have the meanings therefor specified in the Credit Agreement. References to "SECTIONS," "SUBSECTIONS," "EXHIBITS" and "SCHEDULES" shall be to Sections, subsections, Exhibits and Schedules, respectively, of this Agreement unless otherwise specifically provided. All definitions contained in this Agreement are equally applicable to the singular and plural forms of the terms defined. All references to statutes and regulations shall include any amendments of the same and any successor statutes and regulations. References to particular sections of the UCC should be read to refer also to parallel sections of the Uniform Commercial Code as enacted in each state or other jurisdiction where any portion of the Collateral is or may be located. Terms used herein, which are defined in the UCC, unless otherwise defined herein or in the Credit Agreement, shall have the meanings determined in accordance with the UCC.

Security Agreement

2

ARTICLE II.

SECURITY INTEREST

Section 2.1 Security Interest. As collateral security for the prompt payment and performance in full when due of the Obligations (whether at stated maturity, by acceleration or otherwise), the Debtor hereby pledges and assigns to the Agent, and grants to the Agent a continuing lien on and security interest in, all of the Debtor's right, title and interest in and to the following, whether now owned or hereafter arising or acquired and wherever located (collectively, the "COLLATERAL'"):

(a) all rights of the Debtor under all Servicing Contracts now owned or hereafter acquired by the Debtor;

(b) all rights of the Debtor to receive payments under or by virtue of the Servicing Contracts described in clause (b) preceding, whether as servicing fees, servicing income, damages, amounts payable upon the cancellation of termination of any such Servicing Contract, or otherwise;

(c) all General Intangibles of the Debtor relating to or arising out of the Collateral described in clauses (a) and (b) preceding;

(d) all rights of the Debtor under any Hedging Agreement now or hereafter entered into by the Debtor to protect the Debtor against changes in the value of any of the Collateral described in clauses (a), (b) and (c) preceding; and

(e) all products and Proceeds, in cash or otherwise, of any of the Collateral described in clauses (a), (b), (c) and (d) preceding.

Section 2.2 Debtor Remains Liable. Notwithstanding anything to the contrary contained herein, (a) the Debtor shall remain liable under the documentation included in the Collateral to the extent set forth therein to perform all of its duties and obligations thereunder to the same extent as if this Agreement had not been executed, (b) the exercise by the Agent of any of its rights or remedies hereunder shall not release the Debtor from any of its duties or obligations under such documentation, (c) the Agent shall not have any obligation under any of such documentation included in the Collateral by reason of this Agreement, and (d) the Agent shall not be obligated to perform any of the obligations of the Debtor thereunder or to take any action to collect or enforce any claim for payment assigned hereunder.

ARTICLE III.

REPRESENTATIONS AND WARRANTIES

To induce the Bank to enter into the Credit Agreement and the other Secured Parties to extend credit to the Borrowers, the Debtor represents and warrants to the Bank and the other Secured Parties that:

Section 3.1 Current Servicing Contracts. Attached hereto as SCHEDULE 3.1 is a true and complete list of all of its Servicing Contracts in effect on the date hereof. Each of the Servicing Contracts listed in SCHEDULE 3.1 contain provisions that are consistent with those set forth in the form of Agreement attached hereto as SCHEDULE 3.1A, except that the life of loan servicing provision found in SECTION 1.2 of SCHEDULE 3.1A appears only in the Servicing Contracts so noted. The termination, indemnification, and liability

Security Agreement

3

provision of each Servicing Contract listed in SCHEDULE 3.1 are substantially similar to those provisions contained in SCHEDULE 3.1 A,

Section 3.2 Office Locations; Fictitious Names; Tax I.D. Number. Its principal place of business, chief executive office and jurisdiction of organization are located at the place or places identified for it on SCHEDULE
3.2. Within the last four months it has not had any other chief place of business, chief executive office, or jurisdiction of organization except as disclosed on SCHEDULE 3.2. SCHEDULE 3.2 also sets forth all other places where it keeps its books and records relating to the Collateral. It does not do business and has not done business during the past five years under any trade-name or fictitious business name except as disclosed on SCHEDULE 3.2. Its United States Federal Income Tax I.D. Number and organizational number is identified on SCHEDULE 3.2.

Section 3.3 Ownership of Collateral. It is the legal and equitable owner of the Collateral owned by it, free and clear of all Liens, except the Lien created hereby.

Section 3.4 Validity of Service Contracts. Each Servicing Contract is in full force and effect, each Servicing Contract is legal, valid, and enforceable in accordance with its terms, except as limited by bankruptcy, insolvency and similar laws of general application affecting the rights of creditors and general principles of equity, and, to the best of its knowledge, no default or event of default exists under any Servicing Contract that could have a Material Adverse Effect.

Section 3.5 Consents; Status. No consent or approval of any Person, including any Governmental Authority, is required for it to execute, deliver and perform this Agreement, or for the validity and enforceability of the Lien and security interest in the Collateral created hereby, that in each case has not been obtained and is not in full force and effect. It is approved by, and qualified and in good standing with, all Governmental Authorities necessary for it to service the Student Loans under the Servicing Contracts.

ARTICLE IV.

COVENANTS

The Debtor covenants and agrees with the Agent that until the Obligations are paid and performed in full and all commitments under the Credit Agreement have expired or have been terminated:

Section 4.1 Payment Obligations. It shall, in accordance with its customary business practices, endeavor to collect or cause to be collected from each obligor on the Collateral, as and when due, any and all amounts owing under the Collateral. Without the prior written consent of the Agent, it shall not, except in the ordinary course of business, (a) grant any extension of time for any payment with respect to any of the Collateral, (b) compromise, compound, or settle any of the Collateral for less than the full amount thereof, (c) release, in whole or in part, any Person liable for payment of any of the Collateral, (d) allow any credit or discount for payment with respect to any of the Collateral, or (e) release any Lien or guaranty securing any payment obligation under the Collateral.

Section 4.2 Further Assurances. At any time and from time to time, upon the request of the Agent, and at its sole expense, it shall, promptly execute and deliver all such further agreements, documents and instruments and take such further action as the Agent may reasonably deem necessary or appropriate to preserve and perfect its security interest in the Collateral and carry out the provisions and purposes of this Agreement or to enable the Agent to exercise and enforce its rights and remedies hereunder with respect to any of the Collateral. Without limiting the generality of the foregoing, it shall upon reasonable request by the Agent: (a) authorize the Agent to file such financing statements as the Agent may from time to time require; (b) take such action as the Agent may request to permit the Agent to have control over any investment

Security Agreement

4

property, (c) deliver to the Agent all Collateral the possession of which is necessary to perfect its security interest therein, duly endorsed and/or accompanied by duly executed instruments of transfer or assignment, all in form and substance satisfactory to the Agent; and (d) execute and deliver to the Agent such other agreements, documents and instruments as the Agent may reasonably require to perfect and maintain the validity, effectiveness and priority of the Liens intended to be created by the Loan Documents.

Section 4.3 Corporate Changes. It shall not change its name, identity, jurisdiction of organization, or corporate structure in any manner that might make any financing statement filed in connection with this Agreement seriously misleading or its United States Federal Tax I.D. Number unless such action is permitted or not restricted by the Credit Agreement and it shall have given the Agent thirty (30) days prior written notice thereof and shall have taken all action reasonably deemed necessary or desirable by the Agent to protect its security interest in the Collateral with the perfection and priority thereof required by the Loan Documents. It shall not change its principal place of business, chief executive office or the place where it keeps its books and records unless it shall have given the Agent thirty (30) days prior written notice thereof and shall have taken all action deemed necessary or desirable by the Agent to cause its security interest in the Collateral to be perfected with the priority required by the Loan Documents.

Section 4.4 Performance of Servicing Contracts. It will, at its expense: (a) perform and observe all of the material terms and provisions of the Servicing Contracts to be performed or observed by it in accordance with their terms and with applicable laws and regulations of Governmental Authorities, maintain the Servicing Contracts in fall force and effect, enforce the Servicing Contracts in accordance with their respective terms, and take all action to such end as may be from time to time reasonably requested by the Agent and (b) from time to time (1) furnish to the Agent such information and requests regarding the Servicing Contracts as the Agent may reasonably request and (2) upon reasonable request of the Agent make to any other party to any Servicing Contract such demands and requests for information and reports or for action as it is entitled to make thereunder.

Section 4.5 Modification to Servicing Contracts. It will not amend or otherwise modify the terms and conditions of any Servicing Contract if such amendment or modification could have a Material Adverse Effect.

ARTICLE V.

RIGHTS OF THE AGENT

Section 5.1 POWER OF ATTORNEY. THE DEBTOR HEREBY IRREVOCABLY CONSTITUTES AND APPOINTS THE AGENT AND ANY OFFICER OR AGENT THEREOF, WITH FULL POWER OF SUBSTITUTION, AS ITS TRUE AND LAWFUL ATTORNEY-IN-FACT WITH FULL IRREVOCABLE POWER AND AUTHORITY IN THE NAME OF THE DEBTOR OR IN ITS OWN NAME, TO TAKE, WHEN AN EVENT OF DEFAULT EXISTS, ANY AND ALL ACTIONS AND TO EXECUTE ANY AND ALL DOCUMENTS AND INSTRUMENTS WHICH THE AGENT AT ANY TIME AND FROM TIME TO TIME DEEMS NECESSARY OR DESIRABLE TO ACCOMPLISH THE PURPOSES OF THIS AGREEMENT AND, WITHOUT LIMITING THE GENERALITY OF THE FOREGOING, IT HEREBY GIVES THE AGENT THE POWER AND RIGHT ON ITS BEHALF AND IN ITS OWN NAME TO DO ANY OF THE FOLLOWING WHEN AN EVENT OF DEFAULT EXISTS, WITH NOTICE TO THE DEBTOR BUT WITHOUT THE CONSENT OF THE DEBTOR:

(a) to demand, sue for, collect or receive, in the name of it or in its own name, any money or property at any time payable or receivable on account of or in exchange for any of the Collateral and, in connection therewith, endorse checks, notes, drafts, acceptances, money orders,

Security Agreement

5

documents of title or any other instruments for the payment of money under the Collateral or any policy of insurance;

(b) to pay or discharge taxes, Liens or other encumbrances levied or placed on or threatened against the Collateral;

(c) to notify post office authorities to change the address for delivery of mail of the Debtor to an address designated by the Agent and to receive, open, and dispose of mail addressed to the Debtor;

(d) (A) to direct account debtors and any other parties liable for any payment under any of the Collateral to make payment of any and all monies due and to become due thereunder directly to the Agent or as the Agent shall direct (the Debtor agrees that if any Proceeds of any Collateral shall be received by it after such a direction from the Agent, it shall promptly deliver such Proceeds to the Agent with any necessary endorsements, and until such Proceeds are delivered to the Agent, such Proceeds shall be held in trust by it for the benefit of the Agent and shall not be commingled with any other of its funds or property); (B) to receive payment of and receipt for any and all monies, claims and other amounts due and to become due at any time in respect of or arising out of any Collateral; (C) to sign and endorse any assignments, proxies, stock powers, verifications and notices in connection with accounts or payment obligations and other documents relating to the Collateral; (D) to commence and prosecute any suit, action or proceeding at law or in equity in any court of competent jurisdiction to collect the Collateral or any part thereof and to enforce any other right in respect of any Collateral; (E) to defend any suit, action or proceeding brought against it with respect to any Collateral; (F) to settle, compromise or adjust any suit, action or proceeding described above and, in connection therewith, to give such discharges or releases as the Agent may deem appropriate; (G) to add or release any guarantor, endorser, surety or other party to any of the Collateral; (H) to renew, extend or otherwise change the terms and conditions of any of the Collateral; (I) to make, settle, compromise or adjust any claims under or pertaining to any of the Collateral (including claims under any policy of insurance); and (J) to sell, transfer, pledge, convey, make any agreement with respect to or otherwise deal with any of the Collateral as fully and completely as though the Agent were the absolute owner thereof for all purposes, and to do, at the Agent's option and the Debtor's expense, at any time, or from time to time, all acts and things which the Agent deems necessary to protect, preserve, maintain, or realize upon the Collateral and the Agent's security interest therein.

THIS POWER OF ATTORNEY IS A POWER COUPLED WITH AN INTEREST AND SHALL BE IRREVOCABLE UNTIL TERMINATION OF THIS AGREEMENT IN ACCORDANCE WITH SECTION 7.11. The Agent shall be under no duty to exercise or withhold the exercise of any of the rights, powers, privileges and options expressly or implicitly granted to the Agent in this Agreement, and shall not be liable for any failure to do so or any delay in doing so. Neither the Agent nor any Person designated by the Agent shall be liable for any act or omission or for any error of judgment or any mistake of fact or law, except any of the same resulting from its or their gross negligence or willful misconduct. This power of attorney is conferred on the Agent solely to protect, preserve, maintain and realize upon its security interest in the Collateral. The Agent shall not be responsible for any decline in the value of the Collateral and shall not be required to take any steps to preserve rights against prior parties or to protect, preserve or maintain any Lien given to secure the Collateral.

Section 5.2 Assignment by the Agent. The Agent may at any time assign or otherwise transfer all or any portion of their rights and obligations under this Agreement and the other Loan Documents (including, without limitation, the Obligations) to any other Person, to the extent permitted by, and upon the conditions contained in, the Credit Agreement, and such Person shall thereupon become vested with all the benefits thereof granted to the Agent, herein or otherwise.

Security Agreement

6

ARTICLE VI.

DEFAULT, RIGHTS AND REMEDIES

If an Event of Default exists, the Agent shall have the following rights and remedies:

(a) In addition to all other rights and remedies granted to the Agent in this Agreement or in any other Loan Document or by applicable law, the Agent shall have all of the rights and remedies of a secured party under the UCC (whether or not the UCC applies to the affected Collateral). Without limiting the generality of the foregoing, the Agent may (A) without demand or notice to it, collect, receive or take possession of the Collateral or any part thereof and for that purpose the Agent may enter upon any premises on which the Collateral is located and remove the Collateral therefrom or render it inoperable, and/or (B) sell, lease or otherwise dispose of the Collateral, or any part thereof, in one or more parcels at public or private sale or sales, at the Agent's offices or elsewhere, for cash, on credit or for future delivery, and upon such other terms as the Agent may deem commercially reasonable or otherwise as may be permitted by law. The Agent shall have the right at any public sale or sales, and, to the extent permitted by applicable law, at any private sale or sales, to bid (which bid may be, in whole or in part, in the form of cancellation of indebtedness) and become a purchaser of the Collateral or any part thereof free of any right or equity of redemption on the part of the Debtor, which right or equity of redemption is hereby expressly waived and released by the Debtor. Upon the request of the Agent, the Debtor shall assemble the Collateral and make it available to the Agent at any place designated by the Agent that is reasonably convenient to it and the Agent. The Debtor agrees that the Agent shall not be obligated to give more than ten (10) days prior written notice of the time and place of any public sale or of the time after which any private sale may take place and that such notice shall constitute reasonable notice of such matters. The Agent shall not be obligated to make any sale of Collateral if it shall determine not to do so, regardless of the fact that notice of sale of Collateral may have been given. The Agent may, without notice or publication, adjourn any public or private sale or cause the same to be adjourned from time to time by announcement at the time and place fixed for sale, and such sale may, without further notice, be made at the time and place to which the same was so adjourned. The Debtor shall be liable for all reasonable expenses of retaking, holding, preparing for sale or the like, and all reasonable attorneys' fees, legal expenses and other costs and expenses incurred by the Agent in connection with the collection of the Obligations and the enforcement of the Agent's rights under this Agreement. The Debtor shall remain liable for any deficiency if the Proceeds of any sale or other disposition of the Collateral applied to the Obligations are insufficient to pay the Obligations in full to the extent provided in the Loan Documents. The Agent may apply the Collateral against the Obligations as provided in the Credit Agreement. The Debtor waives all rights of marshalling, valuation and appraisal in respect of the Collateral. Any cash held by the Agent as Collateral and all cash proceeds received by the Agent in respect of any sale of, collection from or other realization upon all or any part of the Collateral may, in the discretion of the Agent, be held by the Agent as collateral for, and then or at any time thereafter applied in whole or in part by the Agent against, the Obligations in the order permitted by the Credit Agreement. Any surplus of such cash or cash proceeds and interest accrued thereon, if any, held by the Agent and remaining after payment in full of all the Obligations shall be promptly paid over to the Debtor or to whomsoever may be lawfully entitled to receive such surplus; provided that the Agent shall have no obligation to invest or otherwise pay interest on any amounts held by it in connection with or pursuant to this Agreement.

(b) The Agent may cause any or all of the Collateral held by it to be transferred into the name of the Agent or the name or names of the Agent's nominee or nominees.

Security Agreement

7

(c) The Agent may exercise any and all of the rights and remedies of the Debtor under or in respect of the Collateral, including, without limitation, any and all rights of it to demand or otherwise require payment of any amount under, or performance of any provision of, any of the Collateral.

(d) The Agent may collect or receive all money or property at any time payable or receivable on account of or in exchange for any of the Collateral, but shall be under no obligation to do so.

(e) On any sale of the Collateral, the Agent is hereby authorized to comply with any limitation or restriction with which compliance is necessary, in the view of the Agent's counsel, in order to avoid any violation of applicable law or in order to obtain any required approval of the purchaser or purchasers by any applicable Governmental Authority.

ARTICLE VII.

MISCELLANEOUS

Section 7.1 No Waiver; Cumulative Remedies. No failure on the part of the Agent to exercise and no delay in exercising, and no course of dealing with respect to, any right, power or privilege under this Agreement shall operate as a waiver thereof, nor shall any single or partial exercise of any right, power or privilege under this Agreement preclude any other or further exercise thereof or the exercise of any other right, power, or privilege. The rights and remedies provided for in this Agreement are cumulative and not exclusive of any rights and remedies provided by law.

Section 7.2 Successors and Assigns. This Agreement shall be binding upon and inure to the benefit of the Debtor and the Agent and respective successors and assigns, except that Debtor may not assign any of its rights or obligations under this Agreement without the prior written consent of the Agent.

Section 7.3 AMENDMENT; ENTIRE AGREEMENT. THIS AGREEMENT AND THE OTHER LOAN DOCUMENTS EMBODY THE FINAL, ENTIRE AGREEMENT AMONG THE PARTIES HERETO AND SUPERSEDES ANY AND ALL PRIOR COMMITMENTS, AGREEMENTS, REPRESENTATIONS AND UNDERSTANDINGS, WHETHER WRITTEN OR ORAL, RELATING TO THE SUBJECT MATTER HEREOF AND MAY NOT BE CONTRADICTED OR VARIED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL AGREEMENTS OR DISCUSSIONS OF THE PARTIES HERETO. THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES HERETO. The provisions of this Agreement may be amended or waived only by an instrument in writing signed by the Debtor and the Agent.

Section 7.4 Notices. All notices and other communications provided for in this Agreement shall be given or made in accordance with the Credit Agreement.

Section 7.5 Governing Law. This Agreement shall be governed by, and construed in accordance with, the laws of the State of Texas and applicable laws of the United States of America.

Section 7.6 Headings. The headings, captions, and arrangements used in this Agreement are for convenience only and shall not affect the interpretation of this Agreement.

Security Agreement

8

Section 7.7 Survival of Representations and Warranties. All representations and warranties made in this Agreement or in any certificate delivered pursuant hereto shall survive the execution and delivery of this Agreement, and no investigation by the Agent shall affect the representations and warranties or the right of the Agent or the Bank to rely upon them.

Section 7.8 Counterparts. This Agreement may be executed in any number of counterparts and on telecopy counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same agreement.

Section 7.9 Waiver of Bond. In the event the Agent seeks to take possession of any or all of the Collateral by judicial process, the Debtor hereby irrevocably waives any bonds and any surety or security relating thereto that may be required by applicable law as an incident to such possession, and waives any demand for possession prior to the commencement of any such suit or action.

Section 7.10 Severability. Any provision of this Agreement which is determined by a court of competent jurisdiction to be prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective to the extent of such prohibition or unenforceability without invalidating the remaining provisions of this Agreement, and any such prohibition or unenforceability in any jurisdiction shall not invalidate or render unenforceable such provision in any other jurisdiction.

Section 7.11 Termination. If all of the Obligations shall have been paid and performed in full, all commitments of the Bank shall have expired or terminated, the Agent shall, upon the written request of the Debtor, execute and deliver to the Debtor a proper instrument or instruments acknowledging the release and termination of the security interests created by this Agreement, and shall duly assign and deliver to the Debtor (without recourse and without any representation or warranty) such of the Collateral as may be in the possession of the Agent and has not previously been sold or otherwise applied pursuant to this Agreement.

Section 7.12 Obligations Absolute. All rights and remedies of the Agent hereunder, and all obligations of the Debtor hereunder, shall be absolute and unconditional irrespective of: (a) any lack of validity or enforceability of any of the Loan Documents; or (b) any change in the time, manner, or place of payment of, or in any other term of, all or any of the Obligations, or any other amendment or waiver of or any consent to any departure from any of the Loan Documents; any exchange, release, or non-perfection of any Collateral, or any release or amendment or waiver of or consent to any departure from any guarantee, for all or any of the Obligations; or any other circumstance that might otherwise constitute a defense available to, or a discharge of, a third party pledger.

Section 7.13 WAIVER OF JURY TRIAL. TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, THE DEBTOR HEREBY IRREVOCABLY AND EXPRESSLY WAIVES ALL RIGHT TO A TRIAL BY JURY IN ANY ACTION, PROCEEDING, OR COUNTERCLAIM (WHETHER BASED UPON CONTRACT, TORT OR OTHERWISE) ARISING OUT OF OR RELATING TO THE LOAN DOCUMENTS OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THE ACTIONS OF THE AGENT OR ANY SECURED PARTY IN THE NEGOTIATION, ADMINISTRATION, OR ENFORCEMENT THEREOF.

Security Agreement

9

IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as of the day and year first written above.

DEBTOR:

NELNET LOAN SERVICES, INC.

By: __________________________________
Name: ____________________________
Title: ___________________________

Security Agreement


IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as of the day and year first written above.

AGENT:

BANK OF AMERICA, N.A.,
as Agent for the Secured Parties

By:___________________________________
Shelly K. Harper
Principal

Security Agreement


SCHEDULE 3.1
TO
SECURITY AGREEMENT

CURRENT FFELP LOAN SERVICING CLIENTS
JANUARY 8,2002

1) AmSouth Bank of Alabama (Remote)
2) Arkansas Student Loan Authority (LIFE OF LOAN)
3) Bank of America NT&SA (LIFE OF LOAN)
4) Bank One Corporation (LIFE OF LOAN)
5) Brazos Higher Education Service Corporation
6) California Higher Education Loan Authority (2) (LIFE OF LOAN)
7) Citibank, New York State (LIFE OF LOAN)
8) Class Credit/Hibemia (LIFE OF LOAN)
9) Comerica Bank (LIFE OF LOAN) 10) Credit Union of Denver 11) College Loan Corporation (LIFE OF LOAN) 12) Colorado Student Obligation Bond Authority 13) Central Texas Higher Education Authority 14) Chase Manhattan Bank, N. A. 15) Education Finance Group
16) First National Bank of Ft. Collins (LIFE OF LOAN) 17) Florida Educational Loan Marketing Corporation (LIFE OF LOAN) 18) Greater Texas Student Loan Corporation 19) Illinois Designated Account Purchase Program (FFELP Full Service and Remote) (LIFE OF LOAN)
20) Key Bank (LIFE OF LOAN)
21) Louisiana Public Facilities Authority 22) Manufacturers and Traders Bank (LIFE OF LOAN) 23) Maine Education Loan Marketing Corporation (LIFE OF LOAN) 24) Mesa County Teachers Federal Credit Union (LIFE OF LOAN) 25) Michigan Higher Education Student Loan Authority 26) Michigan National Bank/MN Finance/Standard Federal (LIFE OF LOAN) 27) Minnesota Higher Education Services Office 28) Mountain States Bank (LIFE OF LOAN) 29) Navy Federal Credit Union (LIFE OF LOAN)
30) NHELP (LIFE OF LOAN)
31) NSA, Bank of Oklahoma (LIFE OF LOAN) 32) NES, Bank of Oklahoma (LIFE OF LOAN) 33) Norlarco Credit Union (LIFE OF LOAN) 34) Northwestern Area Credit Union (LIFE OF LOAN) 35) Wells Fargo Bank, N.A. (LIFE OF LOAN) 36) North Texas Higher Education Authority 37) Orange County Teachers Federal Credit Union (LIFE OF LOAN) 38) Pinnacle Bank of Papillion (LIFE OF LOAN) 39) North Fork Bank (LIFE OF LOAN)

Security Agreement


40) Rhode Island Student Loan Authority (FFELP Full Service and Remote) 41) San Antonio Federal Credit Union (LIFE OF LOAN) 42) Student Loan Acquisition Authority (LIFE OF LOAN) 43) Student Loan Finance Association 44) Student Loan Funding Corporation (LIFE OF LOAN) 45) Space Age Federal Credit Union (LIFE OF LOAN) 46) Sun Trust Bank (LIFE OF LOAN)
47) Union Bank & Trust Company
48) University Federal Credit Union (LIFE OF LOAN) 49) University of Missouri Kansas City (LIFE OF LOAN)
50) NELnet (LIFE OF LOAN)
51) U.S. Bank N.A.
52) USA Education (LIFE OF LOAN)
53) Utah Higher Education Assistance Authority (LIFE OF LOAN IN EVENT OF
SALE)
54) Alabama Higher Education Loan (Remote) 55) Colorado Student Loan Program (Remote) 56) Regions Financial Corporation (Remote) 57) National Higher Education Loan Program (Remote) 58) Oklahoma Student Loan Authority (Remote)

Security Agreement


SCHEDULE 3.1A
TO
SECURITY AGREEMENT

[NELNET LOGO]

LOAN APPLICATION PROCESSING,
DISBURSEMENT AND SERVICING AGREEMENT

--FEDERAL FAMILY EDUCATION LOAN PROGRAM--

THIS LOAN APPLICATION PROCESSING, DISBURSEMENT AND SERVICING AGREEMENT (the "Agreement") is entered into as of the______________day of____________, 2001, (the "Effective Date") by and between Nelnet Loan Services, Inc. ("Servicer"), and ____________________________________________, ("Lender").

WHEREAS, Servicer is in the loan application processing, disbursement and servicing business in the States of Colorado, Nebraska and Florida, and in the ordinary course of such business processes applications, disburses and services loans to student/parent borrowers (the "Education Loans") which are made and guaranteed in accordance with the provisions of the Higher Education Act of 1965, as amended, and rules and regulations promulgated thereunder as in effect from time to time (collectively, the "Education Act"); and,

WHEREAS, Servicer has developed and/or has available to it the systems and services to enable it to process applications, disburse and service Education Loans in accordance with the Education Act and with rules and regulations previously promulgated by__________________________, which constitute all of the Guarantors for all Education Loans which are to be serviced hereunder ("Guarantor(s)") as in effect from time to time(collectively, "Regulations"); and

WHEREAS, Lender in the ordinary course of its business makes or acquires Education Loans; and

WHEREAS, Lender desires to retain Servicer to process applications, disburse and service its Education Loans.

NOW THEREFORE, in consideration of the premises and the mutual covenants hereinafter set forth, the parties agree as follows:

AGREEMENT

1. TERM; LIFE OF LOAN SERVICING; REMOVAL; SERIAL LOANS.

1.1 TERM. With respect to application processing and disbursements only, the initial term of this Agreement shall be from the Effective Date for a period of five (5) years ("Initial Term") subject to earlier termination pursuant to the terms herein. The Initial Term of this Agreement may be renewed for an additional period of time upon mutual agreement of the parties ("Additional Term"). Upon expiration of the Initial or Additional Terms, all terms and conditions of this Agreement with respect to application processing and disbursements, except Section 12, shall continue on a month to month basis until either party terminates this Agreement, with or without cause, upon sixty (60) days written notice to the other party. If this Agreement continues on a month to month

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 1

basis after expiration, the "Servicing Fees" (as set forth in this Agreement and Schedule "A") will increase by two percent (2%). Servicer also reserves the right, at any other time after expiration of the Initial Term or any Additional Term, to increase, decrease, modify and/or change the Servicing Fees as provided for in Section 13 and Schedule "A", in such manner as Servicer may determine, upon sixty (60) days prior written notice to Lender.

1.2 LIFE OF LOAN SERVICING. The parties acknowledge that in order to avoid disruption and maintain continuity of service to the maker(s) of a note securing an Education Loan ("Borrowers"), it has become customary in the industry to have Education Loans serviced for the life of the Education Loan by a single servicer. Accordingly, with respect to all post-disbursement servicing, Lender hereby agrees that it will ensure that all Education Loans originated, acquired, held, or sold by the Lender under the Education Act and subject to this Agreement will remain with Servicer for the life of the loan, which means until the Education Loan is paid in full by the Borrower or Guarantor.

In the event the Lender desires to sell any of its Education Loans, the Lender will sell the Education Loans to a purchaser maintaining a servicing agreement with Servicer which provides for servicing of such Education Loans on a life of loan basis.

If the Lender desires to sell its Education Loans to a purchaser that does not have such an agreement with Servicer, Lender shall require such purchaser to execute a servicing agreement with Servicer in order to have the Education Loans serviced on a life of loan basis by Servicer.

The intent of this section is to assure that every Education Loan will remain with Servicer for servicing for the life of the loan.

Notwithstanding the foregoing, this section will not apply in the event:Servicer is in material breach of this Agreement and fails to cure such breach under the provisions set forth in Section 23(a) hereof.

1.3 APPROVED REMOVAL OF EDUCATION LOANS. If Lender sells or removes any Education Loan from the Servicer system with Servicer's prior written approval (i.e., for reasons such as serialization, but subject to Servicer's sole discretion), Lender agrees to pay to Servicer a removal fee of Twenty-One dollars ($21.00) per "Account Group" (as defined below) transferred off the Servicer's servicing system plus any other expenses related to additional, special or unique requests of the Lender.

1.4 SERIAL LOANS. Notwithstanding any other provision to the contrary in this Agreement, Servicer shall have the right to originate and service all Education Loans that are "serial" (as that term is commonly understood with respect to Education Loans) to Education Loans originated and/or serviced hereunder. This provision shall survive the termination of this Agreement for so long as Lender is directly or indirectly engaged in the business of making Education Loans under the FFEL Program; provided, however, that if an "eligible institution" as defined in the Education Act ("Eligible Institution") or a Borrower requests in writing that Servicer not provide either origination or servicing for a serial loan, then Lender shall not be required to use Servicer for origination or servicing for such serial loan as requested by the Eligible Institution or borrower; Lender shall not request an Eligible Institution or Borrower to give such request to Sender.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 2

APPLICATION PROCESSING AND DISBURSEMENT SERVICES

2.1. APPLICATION PROCESSING. Servicer shall maintain a special post office drawer or box for purposes of receiving applications directly from Eligible Institutions, Borrowers or Lender. Servicer shall process applications received at the drawer or box or otherwise received at Servicer's office, as follows:

(a) Servicer shall verify that all Education Loan applications and supporting documents are complete, provided, however, Servicer shall not be required to verify any information included in an Education Loan application (except to the extent required by the Education Act or applicable Regulations of the Guarantor);

(b) Servicer shall perform acts necessary to secure disbursement approval and insurance coverage of the principal and interest on the Education Loan from the applicable Guarantor and shall be responsible for all communication and contact with such Guarantor necessary or appropriate to accomplish such approval and coverage;

(c) Servicer shall prepare and mail directly to Borrower all notices, statements and disclosures required under the Education Act;

(d) Servicer shall, if necessary, prepare and mail directly to Borrower a replacement or other necessary promissory note, together with appropriate instructions for execution and delivery of the promissory note and any related documentation;

Lender shall be solely responsible for payment to the U.S. Government of origination or other fees required by the Education Act, and for all fees required by any central disbursement agent, unless the parties agree otherwise in writing.

If Lender is utilizing a third party disbursement agent to disburse its Education Loans prior to delivery of the Education Loans to Servicer, Servicer will have no liability or responsibility for the tasks set forth in subsections
(a) - (d) above nor for reconciliation issues arising from such process.

2.2. DISBURSEMENT SERVICES. Servicer shall prepare the disbursement checks made payable to the appropriate Borrowers, or shall make other allowable arrangements for the disbursement of Education Loan proceeds, and shall mail the checks or deliver the funds, to the appropriate location. Servicer will print Lender's logo on checks if requested.

2.3. PLUS LOAN SERVICES. If applicable, Servicer shall perform credit review services (as required under the Education Act) on Borrowers to whom Lender agrees to make Education Loans which are PLUS loans authorized under
Section 428B of the Education Act ("PLUS Loans"). Servicer agrees to act as Lender's agent for the receipt, evaluation, handling and maintenance of certain PLUS Loan credit information, in order to assist Lender in making decisions with respect to the approval or denial of PLUS Loans, consistent with the terms of the Education Act and Regulations. Lender will make the final lending decision, according to the procedures stated in this Agreement and such reasonable appeal processes as Lender determines and directs. Servicer will, with respect to PLUS Loans:

(a) Accept PLUS Loan applications or pre-approval requests for purposes of

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 3

performing credit evaluation;

(b) Receive and evaluate (based on Education Act requirements and Lender's reasonable guidelines) a credit report from the credit-reporting agency for each applicant, and report the results of such evaluation to the appropriate Eligible Institution within twenty-four hours of receipt. Servicer may rely upon all information contained in such report or otherwise provided by the credit reporting agency and shall have no liability for inaccurate or erroneous information contained therein.

(c) Identify each applicant for a PLUS Loan who does not have an adverse credit history by generating and providing to Lender a disbursement report related to Education Loan origination.

(d) According to Education Act requirements, generate and provide to the PLUS Loan applicant an "adverse action" letter in compliance with the Equal Credit Opportunity Act on behalf of Lender with respect to each applicant identified as having an adverse credit history, within thirty (30) days after Servicer receives both the completed Education Loan application and the credit history, and provide a copy of such letter or otherwise identify such applicants to Lender.

(e) Lender agrees that with respect to all PLUS Loans processed under this Agreement, it will ensure that all information in Loan applications and other information provided to Servicer in connection with its performance of the services hereunder is accurate and complete.

(f) Lender will be responsible for handling and evaluating all appeals of denied credit, including, if appropriate following appeal, communicating in writing its approval of a PLUS Loan application previously denied, and requesting guarantee of the PLUS Loan due to error or other reasons relating to the original credit history and properly documenting the same.

Nothing in this Agreement shall make Servicer a loan production office or holder or originator of PLUS Loans processed under this Agreement. Lender acknowledges its sole liability for the decision to approve or deny PLUS Loan applications, and will hold Servicer harmless against claims arising out of such decisions.

2.4. FUNDING OF LOANS.

(a) Servicer shall maintain an account for purposes of disbursing proceeds of Education Loans pursuant to this Agreement. Servicer shall notify Lender each "Business Day" (Monday - Friday, except Federally recognized holidays) of the disbursement amount required to fund the Education Loans processed in accordance with this Agreement. Promptly upon such notification, Lender shall cause such account to be credited with "same day" funds in such amount. If Servicer fails to notify Lender, Lender shall promptly credit such account with the required funds on the next Business Day and shall not be liable to Servicer, the Eligible Institutions or Borrowers for failure to credit the account on such day; provided, however, Lender shall use its best efforts to credit the account with "same day" funds regardless of when notification is received from Servicer. Lender shall cause all Education Loans originated in accordance with this Agreement to be promptly funded as set forth above.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 4

(b) Failure to Fund. If Lender fails to fund the Servicer's account at the instructed level, Lender shall pay Servicer a fee of Two Hundred dollars ($200.00) per day the account is not funded. Should this failure persist for three (3) consecutive days, Servicer reserves the right to terminate its obligation to furnish the funding services. Servicer shall be entitled to earnings, if any, on the funding account.

(c) Return of Deposits. Amounts deposited with Servicer but not disbursed by reason of an Education Loan being canceled, shall be returned to Lender promptly, and in no event later than one (1) week after Servicer's receipt of the written notice of cancellation or return of the check with respect to such cancelled Education Loan.

3. REPORTS.

(a) Standard Reports. Standard reports will be furnished to Lender via U.S. Mail, first class, postage prepaid, or as otherwise mutually agreed.

(b) Special Reports. At Lender's request, Servicer will furnish such special reports as can be reasonably provided by Servicer, provided, however, that Lender will compensate Servicer for such reports as a "Special Service" as indicated in Schedule "A".

4. REVIEW OF OUTPUT AND REPORTS. Servicer shall make commercially reasonable efforts to verify that all output, including reports, are correct and complete in all material respects. Lender shall, however, review each output, especially reports, thoroughly upon receipt to verify completeness and accuracy. Problems identified with output and/or the underlying Education Loan data shall be reported by Lender to Servicer within forty-five (45) days of the date the output was generated. Erroneous data and/or output programs so reported will be corrected, and affected reports will be rerun at no additional charge. Problems reported to Servicer after forty-five (45) days may be subject to a time and materials charge at Servicer's option to correct output retroactively. Servicer shall have no liability for errors that could reasonably be expected to be identified by Lender personnel familiar with the Education Loan program and Lender's Education Loan portfolio, or for errors that are not reported within forty-five (45) days.

POST-DISBURSEMENT SERVICING

5. DELIVERY AND CONVERSION OF EDUCATION LOANS FOR SERVICING AND COLLECTION. Subject to Servicer's scheduling requirements, Lender may from time to time deliver or cause to be delivered Education Loans to Servicer with respect to which processing has been completed and proceeds have been disbursed to the Borrowers prior to the date of delivery ("Converted Education Loans") to be serviced pursuant to the terms of this Agreement. Lender shall transmit to Servicer all documentation required by Servicer to enable it to service the Converted Education Loans (the "Loan Documentation"). Upon receipt of the Loan Documentation, Servicer shall verify only the presence of the promissory note, the original Borrower application, and proof of disbursement. Servicer is willing to use reasonable efforts to identify previous servicing errors or omissions in this process, if requested by Lender, for a fee to be mutually agreed upon following Servicer's review of the portfolio. However, Servicer shall not be liable or responsible for the consequences of any errors it does or does not detect in such file review, nor for missing or incorrect documentation at conversion.

6. PORTFOLIOS SUBJECT TO REJECTION BY SERVICER. Lender acknowledges that servicing certain types of Education Loan portfolios poses a risk of financial hardship for Servicer.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 5

Therefore, Servicer may in its discretion reject certain Education Loans or Education Loan portfolios ("Rejected Loans") prior to placing such loans on the Servicer system. Servicer shall provide Lender with reasonable notice prior to transfer to Servicer's system as to Servicer's determination that Education Loans are deemed to be Rejected Loans. Servicer shall have no right to reject or decline Education Loans after the loans are transferred to the Servicer system.

7. CONVERSION OF DELINQUENT LOANS. Servicer is agreeable to the conversion of delinquent Education Loans to its system for servicing. If a loan is one hundred eighty (180) days or more past due, however, Servicer will not be responsible for any Guarantor claim rejects or interest denials due to untimely guarantee claim filing.

8. SERVICING OF EDUCATION LOANS. Upon acceptance of any Education Loan into Servicer's computer system and after the sale date (if applicable) of the Education Loan to Lender, or following application processing and disbursement of Education Loans originated under this Agreement, Servicer shall service the Education Loan in accordance with the Education Act, and this Agreement, including the following:

(a) Servicer will service the Education Loans in such a manner as to maintain the guarantee thereon in full force at all times, subject to
Section 16, below.

(b) Servicer shall prepare and mail all required statements, notices, disclosures and demands directly to the Borrower.

(c) Servicer shall retain records of contacts, follow-ups, collection efforts and correspondence regarding each Education Loan.

(d) Servicer shall provide accounting for all transactions related to individual Education Loans, including, but not limited to, accounting for all payments of principal and interest upon such Education Loans (for Converted Education Loans, from the conversion date to the Servicer system).

(e) Servicer shall process all deferments and forbearances.

(f) Servicer shall process all address changes and update address changes accordingly.

(g) Servicer shall retain all documents it receives pertaining to each Education Loan, in accordance with the filing requirements set forth in the most current "Common Manual - Unified Student Loan Policy". Such retention may be on magnetic tape, microfilm, laser disk or other related medium.

(h) When necessary and allowable by the Education Act, Servicer shall take all steps necessary to file a claim for loss with Guarantor.

(i) Servicer shall provide data as required to Guarantor. Any requirements beyond those found in the Common Manual shall be billed to the Lender at a price to be mutually agreed upon. Servicer shall have no liability for late filing of claims if the information required for such filing has been requested from Lender but not received within seven days of such request.

(j) Servicer shall process and add repurchase Education Loans from the Guarantor to the Servicer Servicing System as required by the Education Act or upon the request of Lender. The fee for such repurchase is provided in Schedule A.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 6

(k) Servicer shall provide such other services as Servicer customarily provides and deems appropriate.

9. SYSTEM UPDATES. Lender agrees that in the course of its Education Loan servicing activities, Servicer may rely on, without independently verifying, all data entries, manipulations and representations provided to Servicer by Lender, Eligible Institutions, and Borrowers with respect to the Education Loans, including but not limited to, Eligible Institutions/Borrower certification, eligibility, enrollment, and Eligible Institution or Borrower demographics, including data entries provided to Servicer electronically, via the Internet or otherwise, and that Servicer shall have no liability for incorrect information or the consequences thereof, which is provided by Lender, Eligible Institutions, or Borrowers.

10. CURE SERVICING. At Lender's request Servicer agrees to perform additional servicing activities not required under the terms of this Agreement for Converted Education Loans transferred to Servicer, which have previously not been serviced in accordance with the Education Act and Regulations, and which require additional servicing activity to attempt to maintain or reinstate the Loans' principal and interest guarantee from the Guarantor ("Cure Procedures"). Utilizing Cure Procedures approved by the Guarantor, Servicer will use its best efforts to cure all defects caused by Lender or unreasonable acts of the Guarantor(s) (as defined in Section 17 below). Servicer makes no representation or warranty that the guarantee on any Education Loan will be reinstated regardless of whether Servicer follows the Cure Procedures approved by the Guarantor.

11. WRITE OFF GUIDELINES. The Servicer shall use the following guidelines in determining whether to write off and terminate efforts to collect or service a Borrower's Account:

Account Balance*                                Process Requirements
----------------                                --------------------
$0 - $100.00                    Writeoff thirty (30) days after the last payment was
                                made, and if applicable, forward notes to Borrower.

$100.01 +                       Recover such amount by filing a supplemental
                                claim, if applicable, or service as normal.

*Account Balance includes both principal and interest

If the Borrower's final payment results in an overpayment equal to or greater than ten dollars ($10.00), the Servicer shall notify the Lender no later than forty-five (45) days after receipt to refund the entire overpayment to the Borrower. If the overpayment is less than ten dollars ($10.00), the Servicer shall write off the amount, but in each case shall notify the Lender by listing the dollar amount and Borrower Account within thirty (30) days. To the extent a law requires refunds of less than $10.00, Servicer shall refund such overpayment upon notification by Lender of such law and the specific requirements thereof.

12. REPORTS TO LENDER. On or before the 15th day of each month, (or by the 15th day following quarter end, as applicable) unless some other time is provided herein, Servicer shall prepare and deliver the following reports to Lender, or to such other person as Lender may designate, with respect to activity during the preceding month:

(a) Total Principal Report (Daily);

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 7

(b) Interest Reconcile Report (Daily)

(c) Refund Reconcile Report (Daily);

(d) Daily Monetary Transaction Summary (Daily, Monthly);

(e) Portfolio Report (Monthly);

(f) Claims Delinquency Detail (Monthly);

(g) Computation of Interest and Special Allowance Payments (currently reported on E.D. Form 799). Data will be computed commencing with the date Education Loans appear on the records of Servicer (Quarterly).

Lender shall receive one copy of each of the above reports at no cost. Servicer will provide extra copies at the request of Lender, and Lender will pay the cost of the copies. Any customized reports shall be provided at an additional cost to be mutually agreed upon by Servicer and Lender.

13. SERVICING FEES.

13.1. Lender shall pay to Servicer, on or before the 15th day of each month (or within fifteen (15) days of billing statement) the fees provided in Schedule A ("Servicing Fees") for and in consideration of the services performed by Servicer hereunder for the preceding month. After the first twelve (12) months of this Agreement, the Servicing Fees shall be subject to change by Servicer at any time, upon sixty (60) days written notice, but changes will not occur more frequently than once every twelve (12) months. No change will result in an increase that exceeds two percent (2%) for any twelve (12) month period.

In the event Servicing Fees are not paid within thirty (30) days of the billing statement, Lender agrees to pay a late fee of one and one-half percent (1 1/2%) per month against the entire outstanding balance of the account including any prior late fees outstanding. Servicer also reserves the rights to
(a) withhold transfer of borrower payments; (b) withhold reports otherwise due; and (c) terminate this Agreement without notice if nonpayment persists for sixty
(60) days or more from billing.

13.2. POSTAGE EXPENSES. In addition to the foregoing, Lender also agrees that Servicer may pass on to Lender the cost of actual increases in postage rates by the United States Postal Service.

13.3. MATERIAL CHANGES. The parties agree that should Servicer be required to make material changes to its current lender servicing practices or servicing system due to changes to the Education Act, Regulations of the Guarantor, and/or business environment, or to other costs beyond Servicer's control, Servicer may increase the Servicing Fees with Lender to reasonably reflect those increased costs at any time during this Agreement.

13.4. RIGHT TO OFFSET. In the event that the Servicer does not receive payment from Lender with respect to any Education Loan or services provided under this Agreement, or in the event that the Servicer is notified that funds are owed to the Secretary of Education, the Servicer shall notify Lender of such nonpayment or monies owed. In such event, the Servicer may, at its discretion, use funds received on Lender's behalf to offset or pay any monies due the Secretary of Education or any invoice due the Servicer plus interest provided that the invoice has not been paid, the amount is undisputed as of the date of payment, and ninety (90) days have elapsed since the mailing of the invoice to Lender.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 8

14. LOAN PAYMENTS. Borrowers will be directed to make all Education Loan payments to a lockbox established by Servicer. All cash receipts will be remitted once a week to Lender or as Lender may otherwise reasonably request.

15. INQUIRIES. Servicer shall answer all inquiries regarding Education Loans, Eligible Institution status or refunds, and Lender shall cooperate to the extent necessary to gather the information needed to answer such inquiries. Such inquiries may be referred to the Eligible Institution which the student Borrower attended or is attending, if necessary. Servicer shall have no responsibility for any disputes between Borrowers and Eligible Institutions regarding tuition, registration, attendance, or quality of education/training.

16. AGENT AUTHORIZATION. Lender authorizes Servicer to act as Lender's agent in the processing and servicing of Lender's Education Loans. This authorization includes but is not limited to all correspondence and liaison necessary with Guarantor regarding Lender's Education Loans, assignment of claims to Guarantor and any/or all other communications, correspondence, signatures or other acts appropriate to service Lender's Education Loans in accordance with the Education Act and/or Regulations of the Guarantor.

17. LIABILITY OF SERVICER. Servicer assumes no responsibility or liability for any claims, liabilities, losses, guarantee rejects, or interest denials that are related to servicing of the Education Loans prior to (a) Servicer processing the application of the Education Loan, (b) placing of the Education Loan on Servicer's system, or (c) prior to the date Lender holds ownership of the Education Loan. Servicer assumes no liability for the failure of any Borrower to repay their Education Loan, nor for the failure of the United States government to pay any principal, interest, subsidy or special allowance, nor for the failure of Guarantor to make a required payment of any principal and/or interest on any of Lender's Education Loans. Servicer shall not be responsible for consequences of unreasonable acts of any Guarantor. For purposes of this Agreement, unreasonable acts of the Guarantor shall include but not be limited to: Guarantor actions that are outside the scope of industry custom; oral commitments accepted in practice discontinued without sufficient advance notice; retroactive implementation of a regulation without sufficient prior notification or clarification; Guarantor servicing deficiencies that preclude Servicer from performing requirements correctly or timely; Guarantor submission of data to the incorrect entity; Guarantor submission of data in a format that is not usable, legible or readable; refusal of the Guarantor to acknowledge data or documentation; unscheduled changes in normal business hours; enforcement of an unwritten policy or standard; interpretation of a policy, standard or regulation in a manner inconsistent with the Common Manual, Guarantor's manual or Department of Education clarification; or any other acts of the Guarantor of a similar nature.

If Servicer takes or fails to take any action in connection with servicing responsibilities under this Agreement (whether or not such action or inaction amounts to negligence) which causes any Education Loan subject to this Agreement to be denied the benefit of any applicable guarantee, Servicer shall have a reasonable time to cause such benefits of the guarantee to be reinstated. If such benefits are not reinstated within twelve (12) months of denial by Guarantor or the Department of Education, Lender agrees to sign a Loan Sale Agreement to sell the Education Loan to another Eligible Lender (as defined in the Act) of Servicer's choice ("Buyer"). Subject to the terms of the Loan Sale Agreement, Buyer will purchase the Education Loan from Lender for an amount equal to the amount the Guarantor would have paid if the Education Loan had been accepted and paid by the Guarantor as a claim (which may include but is not limited to lost principal, interest including interest penalties for due diligence violations, and special allowance payments), and title to the Education Loan will thereby be transferred to Buyer. Lender

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 9

shall repurchase any Education Loan on which the guarantee is fully reinstated, from Buyer at an amount equal to the then outstanding principal balance plus all accrued interest due thereon, less the amount subject to Lender Risk Sharing under the Education Act. Notwithstanding any other provision in this Agreement to the contrary, if Servicer performs its duties under this paragraph, then Servicer shall not be deemed to be in breach of this Agreement for failure to service properly.

Lender's remedies for breach of this Agreement by Servicer shall be limited to this Section. In no event will Servicer be liable under any theory of tort, contract, strict liability or other legal or equitable theory for any lost profits or exemplary, punitive, special, incidental, indirect or consequential damages, each of which is hereby excluded by agreement of the parties regardless of whether or not Servicer has been advised of the possibility of such damages. Any action for the breach of any provisions of this Agreement shall be commenced within one (1) year after the Education Loan leaves the Servicer's servicing system.

18. INDEMNIFICATION. Lender shall indemnify and hold Servicer harmless from and against all claims, liabilities, losses, damages, costs and expenses (including reasonable attorney's fees) asserted against or incurred by Servicer as a result of Servicer complying with any instruction or directive by Lender. Lender shall further indemnify and hold Servicer harmless from and against all claims, liabilities, losses, damages, costs and expenses (including reasonable attorney's fees) asserted against or incurred by Servicer as a result of actions not the fault of or not caused solely by a negligent act of Servicer, its agents or employees, including all claims, liabilities, losses, damages and costs caused in part or in whole by or the fault of the Lender, a prior holder, owner or lender, a prior servicer or any other party connected in any manner to the Education Loan or Education Loans resulting in the claim, liability, loss, damage, cost, or expense.

19. DISCLOSURE OF INFORMATION. (a) All data, information, records, correspondence, reports or other documentation received by Servicer pursuant to this Agreement from Lender, the Eligible Institution which the student attended, or the Borrower, or prepared and maintained by Servicer in the course of its activities under this Agreement shall be released or divulged only to Lender, Eligible Institutions, guarantee agencies, regulatory bodies, other parties necessary to accommodate enforceability of the Education Loan, Servicer's affiliates or as otherwise required by law. With respect to information or documents relating to a particular Borrower, Servicer may release or divulge that information or those documents to that Borrower, Eligible Institutions, or such other parties as Servicer may be directed in writing by Lender or such Borrower, or as otherwise required by law.

(b) Servicer shall establish and maintain policies and procedures designed to ensure the confidentiality of the Lender information (non-public personal information). Among other things, Servicer acknowledges that it is against Federal law to disclose non-public personal information received from a financial institution under certain circumstances. Servicer and Lender agree to comply with the provisions of the Gramm-Leach-Bliley Act and all implementing rules and regulations (collectively "GLB") regarding consumer financial privacy, to the extent each of their actions and responsibilities hereunder are impacted.

(c) Lender acknowledges that it holds the "Customer Relationship" (as defined in GLB) with Education Loan borrowers and thereby has the responsibility to provide required privacy policies and notices to such borrowers. Upon request, Servicer will assist Lender with such services at an additional fee to be negotiated separately from this Agreement.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 10

20. CONFIDENTIALITY.

20.1. Lender agrees not to disclose any provisions or portions of this Agreement, "Trade Secrets" (as defined below) or financial information (collectively, "Confidential Information") concerning or belonging to Servicer to any third party or use the same in competition with Servicer. For purposes of this Agreement, Confidential Information does not include "Nonpublic Personal Information" as defined in GLB. "Trade Secret" shall mean the whole or any portion or phase of any technical information, design, process, procedure, formula, improvement, algorithm, method, technique, confidential business or financial information, or other information relating to any business of Servicer that is not generally known by the public. Servicer and Lender specifically agree that the format used to transfer Lender's data contains confidential and proprietary trade secret information that is the exclusive property of Servicer. Servicer makes no claim to the specific data contained in any printout given to Lender and recognizes that said data is the exclusive property of Lender. Servicer and Lender agree, however, that all aspects of the underlying computer program, algorithms, methods of processing, specific design and layout, report format, and the unique processing techniques and interactions of the various aspects of Servicer's computer program are trade secrets of, proprietary to, and owned exclusively by Servicer.

20.2. In accordance with applicable law, the Lender agrees that in the event Servicer grants access to any Confidential Information, to forever thereafter keep the same confidential. Lender also agrees to keep Confidential Information and material (both written and verbal) relating to any Lender, vendor, or other party transacting business with Servicer. Lender, its agents and employees, further agrees not to release, share, use, or disclose the same without the prior written permission of Servicer except to only those of Lender's employees, agents, or advisors having a need to know the same for purposes related to this Agreement.

20.3. Lender, its agents, employees, and advisors, recognize the disclosure of Confidential Information by Lender, or Lender's agents or advisors may give rise to irreparable injury to Servicer inadequately compensable in damages and that accordingly, Servicer may seek and obtain injunctive relief or damages against the disclosure or threatened disclosure, in addition to any other legal remedies, including attorney's fees, which may be available. The parties agree, however, that the duty to protect Confidential Information shall not include data, information, or materials which the Lender can demonstrate is publicly available by other than unauthorized disclosures by other parties. All confidentiality requirements shall survive the termination or cancellation of this Agreement.

21. INTELLECTUAL PROPERTY PROTECTION. The parties agree that all right, title and interest of whatever nature in Servicer's user manuals, training materials, computer programs (including both source and object code), routines, structures, layout, report formats, together with all subsequent versions, enhancements and supplements to said programs, all copyright rights, and all oral or written information relating to Servicer's intellectual property conveyed in confidence by Servicer to Lender pursuant to this Agreement which is not generally known to the public and which gives Servicer an advantage over its competitors who do not know or use such information are also Confidential Information. All forms of Servicer's intellectual property of whatever nature is and shall remain the sole and exclusive property of Servicer. Lender may only use aforementioned materials and tools in form and manner approved by Servicer in writing.

22. MODIFICATION OF EQUIPMENT, COMPUTER PROGRAMS AND PROCEDURES. The Servicer reserves the right to change any part or all of its equipment and computer

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 11

programs, and its procedures, reports and services, relating to the manner of, or the methodology used in, servicing Education Loans as set forth in this Agreement without the prior consent of the Lender; provided, however, that in no event shall such change abrogate or in any way modify the obligations of the Servicer to comply with the Education Act and Regulations as set forth above. It is specifically understood that the intent of this paragraph is to allow the Servicer flexibility in the methods and techniques of servicing subject to full compliance with this Agreement.

23. TERMINATION.

a. If at any time during this Agreement either party refuses or fails to perform in a material fashion any portion of this Agreement, the other party will provide written notice describing the nonperformance. If the nonperforming party fails or refuses to correct the nonperformance within thirty (30) days after receipt of written notice, the other party may terminate this Agreement.

b. If the delinquency rate of the Lender's portfolio of Education Loans being serviced hereunder (as calculated during month-end processing in accordance with the formula described below) exceeds twenty percent (20%) for any three consecutive months during the term of this Agreement, the Servicer may terminate the Agreement by providing sixty
(60) days prior written notice to the Lender. The Servicer may, at its option, propose modified servicing fees in lieu of exercising the termination provisions of this section. Delinquency rate is defined as the number of Accounts 31- 270 days delinquent divided by the total number of Accounts in repayment status.

24. PROCEDURES IN EVENT OF SERVICER BREACH. If this Agreement is terminated by Lender due to a breach by Servicer, a deconversion fee of Three dollars ($3.00) per Account plus any other reasonable expenses incurred in connection with the transfer of Lender's files and other required information and reports off of the Servicer system, shall be paid by Lender. In such case, Servicer shall turn over to Lender all Education Loan files in accordance with acceptable standards as described in the Common Manual to support claims filing function. Servicer shall make available to Lender the original promissory note, along with an electronic record of Servicer servicing documenting information related to deferments, forbearances, disbursements, and guarantees (the "Electronic History"). Electronic History shall be provided in Servicer's standard format.

25. NOTICES. All notices or communications between the parties shall be addressed as follows: If to Servicer: President, Nelnet Loan Services, Inc., 6420 Southpoint Parkway, Jacksonville, FL, 32216, with a copy to General Counsel, Nelnet Corporation, 3015 South Parker Road, Suite 400, Aurora, CO 80014, and if to Lender: ____________________ or to such other address as may be indicated by the parties. Any notice shall be deemed given upon mailing if by registered or certified mail, and upon receipt in every other case.

26. GOVERNING LAW. This Agreement is executed and delivered within the State of Colorado. The parties agree this Agreement shall be construed, interpreted and applied in accordance with the laws of the State of Colorado, and that the state and Federal courts and authorities within Colorado shall have sole jurisdiction and venue over all controversies which may arise with respect to the execution, interpretation and compliance with this Agreement.

27. CHANGES IN WRITING. This Agreement, including this provision, shall not be modified or changed except by a writing signed by all parties hereto.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 12

28. SEVERABILITY. If a court of competent jurisdiction finds any of the provisions of this Agreement to be so overly broad as to be unenforceable or invalid for any other reason, the invalid provisions will be reduced in scope or eliminated by the court to the extent deemed necessary by the court to render the remaining provisions of this Agreement reasonable and enforceable.

29. PERSONS BOUND. This Agreement shall be binding upon and inure to the benefit of the parties hereto, their legal representatives, successors and assigns.

30. ASSIGNMENT. This Agreement shall not be assigned by either party without the prior written consent of the other party which consent shall not be unreasonably withheld. However, notwithstanding the previous sentence, Servicer may in its sole discretion, without Lender's consent, assign or delegate any of its duties or obligations hereunder to an entity affiliated with Servicer. In such case, the assignee or delegate shall be bound by all terms and conditions of this Agreement related to such assignment or delegation.

31. TITLES. The titles used in this Agreement are intended for convenience and reference only. They are not intended and shall not be construed to be a substantive part of this Agreement or in any other way to affect the validity, construction or effect of any of the provisions of this Agreement.

32. WAIVER. The waiver or failure of either party to exercise in any respect any right provided for herein shall not be deemed a waiver of any further right hereunder.

33. FORCE MAJEURE. The foregoing provisions of this Agreement are subject to the following limitation: If by reason of a force majeure Servicer is unable in whole or in part to carry out any agreement on its part herein contained, Servicer shall not be deemed in default during the continuance of such inability. The term "force majeure" as used herein shall mean, without limitation, the following: acts of God, strikes, lockouts, or other industrial disturbances; acts of public enemies; order or restraint of any kind of the government of the United States of America or of the States of Colorado, Nebraska or Florida or Cities of Aurora, Colorado, Lincoln, Nebraska or Jacksonville, Florida, or any of their departments, agencies or officials, or any civil or military authority; insurrections; riots; landslides; earthquakes; fires; storms; droughts; floods; explosions; breakage or accident to machinery, equipment, transmission pipes or canals; or any other cause or event not reasonably within the control of Servicer.

34. HIRING. Lender agrees that during the term of this Agreement and any extensions or renewals thereof, and for one year thereafter, Lender shall not solicit for hire, or knowingly allow its employees to solicit for hire, any employees of Servicer without the prior written consent of Servicer.

35. AUDITS. Lender, at its own expense, with prior notice to Servicer and during Servicer's normal business hours, may perform or arrange to have audits performed of Servicer's servicing activities on Lender's Education Loans. Servicer shall provide up to forty (40) hours of audit assistance per year. Lender will reimburse Servicer for its staff time and expense beyond said forty
(40) hours.

36. CORPORATE OBLIGATION. This Agreement is solely a corporate obligation of Servicer and Lender and no personal liability against any parent, subsidiary, affiliate, incorporator, member, officer, employee, or trustee, past present, or future of the parties shall attach to any of the foregoing as a result of this Agreement, the provision of the

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 13

Services pursuant to this Agreement, or any breach of this Agreement; the parties hereto agreeing that the sole recourse is against the Servicer (or its successors) or the Lender (or its successors). Notwithstanding the foregoing, any incorporator, member, officer, employee, or trustee shall have responsibility to the extent such individual receives a fraudulent conveyance from Servicer or Lender.

37. ENTIRE AGREEMENT. This is the entire and exclusive statement of the Agreement between the parties, which supersedes and merges all prior proposals, understandings and all other agreements oral and written, between the parties relating to this Agreement.

IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of the date first written above.

NELNET LOAN SERVICES, INC.

By: _____________________________________

Name: Edward P. Martinez

Title: Sr. Vice President/General Counsel

LENDER

By: _____________________________________

Name: ___________________________________
(PLEASE PRINT)

Title: __________________________________

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 14

SCHEDULE 3.2
TO
SECURITY AGREEMENT

Office Locations; Fictitious Names; Tax I.D. Number; Organizational Number

OFFICE LOCATIONS:

     Headquarters Office:       3015 South Parker Road
                                Suite 400
                                Aurora, Colorado 80014

     Other Locations:           121 South 13th, Suite 301
                                Lincoln Nebraska

                                First Trust Center
                                180 East Fifth Street, Suite 1350
                                St. Paul, Minnesota

                                6420 Southpoint Parkway
                                Jacksonville, Florida

NAMES:

     Current Name:              NELNET Loan Services, Inc.

     Prior Name:                UNIPAC Service Corporation

     Fictitious Names:          None

TAX PAYER I.D. NO.:

Security Agreement

                                  SCHEDULE 6.14
                                       to
                           NELNET LOAN SERVICES, INC.
                                  NELNET, INC.
                                CREDIT AGREEMENT

List of Subsidiaries Directly Owned Subsidiaries of NLSI

                                                                 Principal
                                                                 Place of     Authorized   Outstanding      %
        Name and Type     Jurisdiction   Type of Entity          Business       Equity       Equity      Interest
1.      NELnet, Inc.      Nevada         Corporation            Lincoln, NE   1,000 sh.    100 sh.         100

Directly Owned Subsidiaries of NELnet, Inc.

                                                                           Principal
                                                                           Place of          Authorized      Outstanding      %
             Name and Type         Jurisdiction       Type of Entity       Business            Equity          Equity      Interest
1.      NHELP-I, Inc.                 Nevada           Corporation        Lincoln, NE        1,000 sh.         100 sh.       100
2.      NHELP-II Inc.                 Nevada           Corporation        Lincoln, NE        1,000 sh.       1,000 sh.       100
3.      NHELP-III, Inc.               Nevada           Corporation        Lincoln, NE        1,000 sh.         100 sh.       100
4.      NELNET Student Loan
        Corporation-1, Inc.           Nevada           Corporation        Lincoln, NE        1,000 sh.       1,000 sh.       100
5.      NELNET Student Loan
        Corporation-2, Inc.           Nevada           Corporation        Lincoln, NE        1,000 sh.       1,000 sh.       100
6.      Nelnet Corporation            Nevada           Corporation        Lincoln, NE        1,000 sh.       1,000 sh.       100
7.      NELnet Private
        Student Loan
        Corporation-1                 Nevada           Corporation        Lincoln, NE        1,000 sh.       1,000 sh.       100
8.      National Higher
        Educational Loan Program,
        Inc.                         Nebraska          Corporation        Lincoln, NE        1,000 sh.       1,000 sh.       100
9.      MELMAC, Inc.                  Nevada           Corporation        Portland, ME         200 sh.         1 share       100
10.     NELnet Marketing
        Solutions, Inc.              Florida           Corporation       Jacksonville, FL   10,000 sh.       1,100 sh.       100
11.     NELnet Guarantee
        Services, Inc.               Florida           Corporation       Jacksonville, FL    1,000 sh.       1,000 sh.       100

Schedule 6.14 to Credit Agreement


                                                                           Principal
                                                                           Place of        Authorized      Outstanding       %
           Name and Type           Jurisdiction       Type of Entity       Business          Equity          Equity       Interest
12.     EFS, Inc.                    Indiana           Corporation       Indianapolis, IN  1,000,000 sh.   361,577.515 sh.    100
13.     NEBHELP, INC.                Nebraska          Corporation        Lincoln, NE          2,010 sh.           111 sh.    100

Directly Owned Subsidiaries of NHELP-II Inc.

                                                                           Principal
                                                                           Place of        Authorized      Outstanding       %
           Name and Type           Jurisdiction       Type of Entity       Business          Equity          Equity       Interest
1.      NHELP-II, LLC               Nevada             Limited Liability                    N/A (single     N/A (single       100
                                                          Company        Lincoln, NE          member)         member)

Directly Owned Subsidiaries of MELMAC, Inc.

                                                                  Principal
                                                                  Place of        Authorized      Outstanding
           Name and Type     Jurisdiction    Type of Entity       Business          Equity          Equity       % Interest
       MELMAC Enterprises,
1.     Inc.                   Nevada          Corporation       Portland, ME       100 sh.        1 sh.             100
2.     MELMAC, LLC           Delaware           Limited                                                     99% (MELMAC, Inc.)
                                               Liability                                                        1% (Melmac
                                                Company         Portland, ME         N/A          N/A       Enterprises, Inc.)

Directly Owned Subsidiaries of NELnet Marketing Solutions, Inc.

                                                                  Principal
                                                                  Place of        Authorized      Outstanding
           Name and Type     Jurisdiction    Type of Entity       Business          Equity          Equity       % Interest
1.     ClassCredit, Inc.     Florida         Corporation      Jacksonville, FL      100 sh.         100 sh.          100
2.     InTuition, Inc.       Florida         Corporation      Jacksonville, FL     1,000,000       1,000,000         100

Schedule 6.14 to Credit Agreement


Directly Owned Subsidiaries of NELnet Guarantee Services, Inc.

                                                                             Principal
                                                                              Place of      Authorized      Outstanding       %
         Name and Type             Jurisdiction        Type of Entity         Business        Equity          Equity       Interest
1.     GuaranTec, LLP              Florida            Limited Liability
                                                        Partnership       Jacksonville, FL        N/A           N/A        100

Directly Owned Subsidiaries of EFS, Inc.

                                                                       Principal
                                                                       Place of       Authorized      Outstanding       %
         Name and Type       Jurisdiction       Type of Entity         Business         Equity          Equity       Interest
1.     EFS Finance Co.          Indiana           Corporation       Indianapolis, IN     1,000           1,000         100
2.     EFS Services, Inc.       Indiana           Corporation         Indianapolis       1,000           1,000         100

Directly Owned Subsidiaries of EFS Finance Co.

                                                                       Principal
                                                                        Place of      Authorized      Outstanding       %
         Name and Type       Jurisdiction       Type of Entity          Business        Equity          Equity       Interest
1.     EMT Corp.               Indiana            Corporation       Indianapolis, IN     1,000          1,000           100

Schedule 6.14 to Credit Agreement


SCHEDULE 8.1
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

Existing Debt

                                                                                Original/Maximum  Current Amount
                          Issue                                  Issuer           Issue Amount     Outstanding
---------------------------------------------------------     -------------     ----------------  --------------
WAREHOUSING LINES:
 NHELP-I                                                      NHELP-I, Inc.          445,000,000     126,244,545
 (CP Conduit with Concord Minutement Capital)

 NHELP-II                                                     NHELP-II, Inc.          60,000,000      13,574,458
 (CP Conduit with Galleon Capital Corporation)

 NHELP-III                                                    NHELP-III, Inc.        400,000,000      93,237,080
 (CP Conduit with Delaware Funding/Three Rivers Funding)

 1997 Commercial Paper Program                                NEBHELP, INC.          350,000,000     204,483,000
                                                                                ----------------  --------------
  Total Warehousing                                                               1,255, 000,000     437,539,083
                                                                                ----------------  --------------
LONG TERM TAX-EXEMPT/TAXABLE:
 1985 Student Loan Revenue Bonds Series A,B,C,D,E             NEBHELP, INC.          143,035,000     143,035,000

 1986 Student Loan Revenue Bonds Series A,B,C,D               NEBHELP, INC.          103,500,000     103,500,000

 1988 Student Loan Revenue Bonds Series C                     NEBHELP, INC.           40,000,000      40,000,000

 1993 Student Loan Revenue Bonds                              NEBHELP, INC.          550,400,000     375,300,000
   Series A-1,A-2,A-3,A-4,A-5,A-6

 1993 Student Loan Revenue Bonds Series B                     NEBHELP, INC.           50,000,000      46,520,000

 MELMAC Student Loan Revenue Bonds Series 1991                   MELMAC              100,000,000       7,025,000

 MELMAC Student Loan Revenue Bonds Series 1992                   MELMAC               49,490,000       8,680,000

Schedule 8.1 to Credit Agreement


MELMAC Student Loan Revenue Bonds Master Trust Series 1994, 1996A, 1997A, 1999A
   Series 1994, 1996A, 1997A, 1999A                                                     MELMAC         470,000,000     438,160,000
                                                                                                     -------------   -------------
  Total Long Term Tax-Exempt/Taxable                                                                 1,506,425,000   1,162.220,000
                                                                                                     -------------   -------------
ABS ISSUES:
  NELnet-1 Student Loan Corp. Inc.
     Series 1996 A1,A2,A3,A4,A5,A6,B1,B2,B3; 1997 B4;                             NELnet-1 Student   1,595,200,000   1,398,400,000
     1998 A7,A8,A9,A10,A11,A12,B5; 1999 A13,A14,A15,A16                           Loan Corp. Inc.

NELnet-2 Student Loan Corp. Inc.                                                  NELnet-2 Student   2,500,000,000   2,030,000,000
   Series 2000 A1,A2,A3,A4,A5,A6,A7,A8,A9,A10,A11,                                Loan Corp. Inc.
     A12,A13,A14,B1

NELnet Private Student Loan Corp. - 1                                             NELnet Private       125,000,000     125,000,000
 2001A-1, 2001A-2                                                                 Student Loan Corp
                                                                                                     -------------   -------------
  Total ABS Issues                                                                                   4,220,200,000   3,553,400,000
                                                                                                     -------------   -------------

INTEREST MARGIN SECURITIES:
  The NEBHELP Trust (SLIMS)                                                         NEBHELP, INC.       45,000,000      29,811,000
  The NELnet Group Trust I (SLIMS 2)                                                NELnet, Inc.        57,500,000      54,106,000
  The NELnet Group Trust II (SLIMS 3)                                               NELnet, Inc.        60,000,000      60,000,000
                                                                                                     -------------   -------------
    Total Interest Margin Securities                                                                   162,500,000     143,917,000
                                                                                                     -------------   -------------

GENERAL OBLIGATION*
  Line of Credit with Farmers & Merchants                                                               30,000,000      29,200,000

                                                                                                     -------------   -------------
                                                                                                        30,000,000      29,200,000
                                                                                                     -------------   -------------

                                                                                                     -------------   -------------
GRAND TOTAL                                                                                          7,174,125,000   5,326,276,083
                                                                                                     =============   =============

* The following participation agreements do not constitute debt and are not
included above:

         Participation agreement with FEF                                                                               35,000,000
         Various participation agreements directly in loans                                                             75,000,000

Schedule 8.1 to Credit Agreement


SCHEDULE 8.2
to
NELNET LOAN SERVICES, INC.
NELNET, INC.
CREDIT AGREEMENT

A. EXISTING LIENS

          DEBTOR              SECURED PARTY         COLLATERAL            JURISDICTION
          ------              -------------         ----------            ------------
1.     UNDIAC Service      EMC Corporation;       1-5430                    Colorado
       Corporation         assigned to MetLife    7-5030-9S3
                           Capital Corporation    1-MEM1280
                                                  2-DP-SCD2

2.     UNIPAC Service      EMC Corporation;       1-5500-9S42               Colorado
       Corporation         assigned to General    3-SCD-2
                           Electric Corporation   2-SYMMGR-BAS
                                                  2-SYMMGR-WLA

3.     UNIPAC Service      Pitney Bowes Credit    All Pitney Bowes          Colorado
       Corporation         Corporation            and Dictaphone
                                                  equipment subject to
                                                  lease dated
                                                  08/28/1997

4.    UNIPAC Service       Xerox Corporation      One Xerox 4635            Colorado
      Corporation                                 Copier

5.    UNIPAC Service       EMC Corporation;       1-5430                    Colorado
      Corporation          assigned to General    1-MEM2048
                           Electric Corporation   14-5030-9S3
                                                  1-5030-1 8S3
                                                  2-DP-SCD2

B. RESTRICTIONS ON SUBSIDIARIES

None.

Schedule 8.2 to Credit Agreement, Solo Page


Exhibit 10.18

FIRST AMENDMENT TO CREDIT AGREEMENT

THIS FIRST AMENDMENT TO CREDIT AGREEMENT dated effective as of January 24, 2003 (the "FIRST AMENDMENT" or this "AMENDMENT") is among NELNET LOAN SERVICES, INC., a corporation duly organized and validly existing under the laws of the State of Nebraska ("NLSI"), NELNET, INC., a corporation duly organized and validly existing under the laws of the State of Nevada ("NELNET" and NLSI, herein each individually a "BORROWER" and collectively "BORROWERS"), and BANK OF AMERICA, N.A., a national banking association ("BANK").

PRELIMINARY STATEMENT

(1) Pursuant to that certain Credit Agreement dated as of January 11, 2002, among Borrowers and Bank, Bank made a revolving credit facility available to Borrowers upon the terms and conditions set forth therein (the "CREDIT AGREEMENT").

(2) Borrowers have requested that the Credit Agreement be renewed, amended, and extended, and Bank has agreed to renew, extend, and amend the Credit Agreement to the extent and in the manner set forth herein.

Accordingly, in consideration of the foregoing and the mutual covenants set forth herein, the parties hereto agree as follows:

ARTICLE I
DEFINITIONS

SECTION 1.01 DEFINED TERMS. All capitalized terms defined in the Credit Agreement, and not otherwise defined herein shall have the same meanings herein as in the Credit Agreement. Upon the effectiveness of this Amendment, each reference (a) in the Credit Agreement to "this Agreement," "hereunder," "herein" or words of like import shall mean and be a reference to the Credit Agreement, as amended hereby, (b) in the Note and the other Loan Documents to the Credit Agreement shall mean and be a reference to the Credit Agreement, as amended hereby, and (c) in the Loan Documents to any term defined by reference to the Credit Agreement shall mean and be a reference to such term as defined in the Credit Agreement, as amended hereby.

SECTION 1.02 REFERENCES, ETC. The words "hereof," "herein" and "hereunder" and words of similar import when used in this Amendment shall refer to this Amendment as a whole and not to any particular provision of this Amendment. In this Amendment, unless a clear contrary intention appears the word "including" (and with correlative meaning "include") means including, without limiting the generality of any description preceding such term. No provision of this Amendment shall be interpreted or constructed against any Person solely because that Person or its legal representative drafted such provision.

FIRST AMENDMENT


ARTICLE II
AMENDMENTS TO CREDIT AGREEMENT

SECTION 2.01 AMENDMENTS TO SECTION 1.1.

(a) SECTION 1.1 of the Credit Agreement is hereby amended by deleting the definitions of "Advance Termination Date," "Fixed Charges," "Maturity Date," and "Permitted Debt" and substituting the following definitions in lieu thereof:

"ADVANCE TERMINATION DATE" means January 23, 2004.

"FIXED CHARGES" means, for any period, the sum of following calculated for Borrowers and their respective Subsidiaries on a consolidated basis without duplication: (i) pro forma interest expense relating to Permitted Debt; plus (ii) Commercial Paper Debt and that portion of the long term Debt that should be classified as current in accordance with GAAP as of the first day of such period but excluding, to the extent included, the outstanding principal amount of Permitted Debt and any Debt to be assumed in connection with a Proposed Acquisition; plus (iii) (a) .25 multiplied by (b) the sum of
(1) the principal amount of the Permitted Debt outstanding on the date of determination (which has not been included in (ii) above) plus (2) the amount of the Loan requested plus (3) the principal amount of the Debt to be assumed in connection with a Proposed Acquisition. Pro forma interest expense shall be determined in good faith by a financial officer of Borrower and when calculating pro forma interest expense with respect to any Debt bearing interest at a floating rate, the interest expense on such Debt shall be calculated at the average interest rate applicable to the Loans in the immediately preceding fiscal quarter for the entire period and as if the accrued interest thereon is payable as of the end of each fiscal quarter.

"MATURITY DATE" means January 23, 2005.

"PERMITTED DEBT" means Debt described in Section 8.1(a), (b),
(i), (j), (k) and (l) and the SLIMS.

(b) SECTION 1.1 is hereby amended by adding the following definition thereto:

"COMMERCIAL PAPER DEBT" means up to (a) $50,000,000 aggregate principal amount or such other amount as agreed upon in writing by Borrowers and the Bank of unsecured commercial paper issued by either or both Borrowers, and (b) any loan facility on terms and conditions reasonably acceptable to Bank whose sole use of proceeds is to fund, when due, any payment of commercial paper.

FIRST AMENDMENT

2

SECTION 2.02 AMENDMENT TO SECTION 2.3(a). SECTION 2.3(a) of the Credit Agreement is hereby deleted and the following new SECTION 2.3(a) is substituted in lieu thereof:

(a) Three (3) quarterly principal installments due and payable on March 31, 2004, June 30, 2004 and September 30, 2004, each installment in an aggregate principal amount equal to the quotient obtained by dividing the aggregate principal amount of the Loans outstanding on the Advance Termination Date by sixteen (16); and

SECTION 2.03 AMENDMENT TO SECTION 2.4(a). SECTION 2.4(a) of the Credit Agreement is hereby deleted and the following new SECTION 2.4(a) is substituted in lieu thereof:

(a) Interest Rate. Borrowers shall, jointly and severally, pay to the Bank interest on the unpaid principal amount outstanding hereunder, at a fluctuating rate per annum equal to the Applicable Rate. The term "APPLICABLE RATE" means: (i) with respect to each Base Rate Loan, the Base Rate;
(ii) with respect to each Libor Loan, the Adjusted Libor Rate plus (A) prior to the Advance Termination Date, two and one quarter percent (2.25%), and (B) on or after the Advance Termination Date, two and one half percent (2.50%).

SECTION 2.04 AMENDMENTS TO SECTION 8.1.

(a) SECTION 8.1(j) of the Credit agreement is hereby amended by deleting the word "and" at the end thereof.

(b) SECTION 8.1(k) of the Credit Agreement is hereby amended by deleting "." from the end thereof and substituting "; and" in lieu thereof.

(c) SECTION 8.1 of the Credit Agreement is hereby amended by adding the following new SECTION 8.1(l) thereto:

(l) Commercial Paper Debt.

SECTION 2.05 AMENDMENT TO ARTICLE VIII. ARTICLE VIII of the Credit Agreement is hereby amended by adding the following new Section thereto:

Section 8.12. Student Loan Servicing Rights. NLSI shall not sell, transfer, or otherwise dispose of any of its rights to service Student Loans pursuant to the Servicing Contracts (as defined in the Security Agreement) nor shall any other Subsidiary of NELNET or NLSI begin servicing any Student Loans without the prior written consent of Bank and delivery to Bank of a pledge agreement, in form and substance satisfactory to Bank, by the new servicer of such Student Loans securing payment to Bank of the Obligations.

FIRST AMENDMENT

3

SECTION 2.06 AMENDMENT TO SECTION 10.1. SECTION 10.1 of the Credit Agreement is hereby amended by deleting SECTION 10.1(o) therefrom in its entirety.

ARTICLE III
CONDITIONS TO EFFECTIVENESS

SECTION 3.01 CONDITIONS TO EFFECTIVENESS. This Amendment shall become effective upon receipt by Bank of the following, each in form and substance satisfactory to Bank and in such number of counterparts as may be reasonably requested by Bank:

(a) This Amendment duly executed by Borrowers, Bank, and each Guarantor (as defined in the Guaranty).

(b) Borrower shall have paid to Bank a renewal and amendment fee equal to $30,000.

(c) A certificate of incumbency for each Borrower certified by its Secretary or an Assistant Secretary certifying (i) the name of each of its officers who is authorized to sign this Amendment, and (ii) a true and correct copy of the Resolutions of the Board of Directors of each Borrower which authorize its execution and delivery of this Amendment, and the performance of the Loan Documents as amended hereby.

(d) A Subsidiary Joinder Agreement executed by each Regular Subsidiary that is not a Guarantor (as defined in the Guaranty) under the Guaranty.

ARTICLE IV
REPRESENTATIONS AND WARRANTIES

In order to induce Bank to enter into this Amendment, Borrowers hereby represent and warrant to Bank as follows:

SECTION 4.01 CREDIT AGREEMENT. After giving effect to the execution and delivery of this Amendment and the consummation of the transactions contemplated hereby, and with this Amendment constituting one of the Loan Documents, the representations and warranties set forth in Article VI of the Credit Agreement are true and correct on the date hereof as though made on and as of such date.

SECTION 4.02 NO DEFAULT. After giving effect to the execution and delivery of this Amendment and the consummation of the transactions contemplated hereby, no Default or Event of Default has occurred and is continuing as of the date hereof.

ARTICLE V
MISCELLANEOUS

SECTION 5.01 AFFIRMATION OF LOAN DOCUMENTS. Borrowers hereby acknowledge and agree that all of their obligations under the Credit Agreement, as amended hereby, and the other Loan Documents, including but not limited to the obligations of NLSI under the Security Agreement, shall remain in full force and effect following the execution and delivery of this Amendment, and such obligations are hereby affirmed, ratified, and confirmed by Borrowers.

SECTION 5.02 COSTS AND EXPENSES. Borrowers agree to pay on demand all costs and expenses incurred by Bank in connection with the preparation, execution, delivery, filing, administration, and recording of this Amendment and any other agreements delivered in connection with or pursuant to this

FIRST AMENDMENT

4

Amendment, including, without limitation, the fees and out-of-pocket expenses of Haynes and Boone, LLP, counsel to Bank.

SECTION 5.03 SUCCESSORS AND ASSIGNS. This Amendment shall be binding upon and inure to the benefit of the Borrowers and Bank and their respective successors and assigns.

SECTION 5.04 CAPTIONS. The captions in this Amendment have been inserted for convenience only and shall be given no substantive meaning or significance whatsoever in construing the terms and provisions of this Amendment.

SECTION 5.05 COUNTERPARTS. This Amendment may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed and delivered either in original, facsimile or electronic form, shall be deemed to be an original but all of which taken together shall constitute but one and the same instrument.

SECTION 5.06 GOVERNING LAW. This Amendment shall be governed by, and construed in accordance with, the laws of the State of Texas.

SECTION 5.07 FINAL AGREEMENT OF THE PARTIES. THE CREDIT AGREEMENT (INCLUDING THE EXHIBITS THERETO), AS AMENDED BY THIS AMENDMENT, THE NOTE, AND THE OTHER LOAN DOCUMENTS REPRESENT THE FINAL AGREEMENT AMONG THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES. THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES.

[Remainder of Page Intentionally Left Blank; Signatures Begin on Next Page]

FIRST AMENDMENT

5

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed by their respective officers thereunto duly authorized as of the date first above written.

BORROWERS

NELNET LOAN SERVICES, INC.
NELNET, INC.

BY: /s/ Terry J. Heimes
    ----------------------------------------------
    Name: Terry J. Heimes, Chief Financial Officer

SIGNATURE PAGE TO THE FIRST AMENDMENT


BANK OF AMERICA, N. A.,
as Bank

BY: /s/ Shelly K. Harper
    ------------------------------------------
    Shelly K. Harper, Principal

SIGNATURE PAGE TO THE FIRST AMENDMENT


CONSENT OF GUARANTORS

To induce Bank to enter into this Amendment, the undersigned jointly and severally (a) consent and agree to the execution and delivery of the Amendment,
(b) ratify and confirm that all guaranties, assurances, and liens granted, conveyed, or assigned to Bank under the Loan Documents are not released, diminished, impaired, reduced, or otherwise adversely affected by this Amendment and continue to guarantee, assure, and secure the full payment and performance of all present and future Obligations.

GUARANTORS:

NELNET LOAN SERVICES, INC.
NELNET, INC.
NELNET GUARANTEE SERVICES, INC.
GUARANTEC, LLP
NELNET MARKETING SOLUTIONS, INC.
CLASSCREDIT, INC.
INTUITION, INC.
NHELP, INC.
NATIONAL HIGHER EDUCATION
LOAN PROGRAM, INC.
EFS, INC.
EFS FINANCE COMPANY
EFS SERVICES INC.

By: /s/ Terry J. Heimes
    ------------------------------------------
        Terry J. Heimes
    Name:-------------------------------------
         Authorized Officer of each Guarantor

GUARANTOR CONSENT


SUBSIDIARY JOINDER AGREEMENT

This SUBSIDIARY JOINDER AGREEMENT (the "AGREEMENT") dated as of January 24, 2003 is executed by the undersigned (the "OBLIGATED PARTY") for the benefit of BANK OF AMERICA, N.A., as agent for itself and the other Secured Parties in connection with that certain Credit Agreement dated January 11, 2002, among NELNET LOAN SERVICES, INC., NELNET, INC. (together the "BORROWERS") and BANK OF AMERICA, N.A. (the "BANK") (as modified, the "CREDIT AGREEMENT", and capitalized terms not otherwise defined herein being used herein as defined in the Credit Agreement).

The Obligated Party is a newly formed or newly acquired Subsidiary (but not a Special Purpose Vehicle) and is required to execute this Agreement pursuant to the Credit Agreement.

NOW THEREFORE, in consideration of the premises and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Obligated Party hereby agrees as follows:

1. The Obligated Party hereby assumes all the obligations of a "GUARANTOR" under the Guaranty and agrees that it is a "GUARANTOR" and is bound as a "GUARANTOR" under the terms of the Guaranty as if it had been an original signatory thereto. In accordance with the forgoing and for valuable consideration, the receipt and adequacy of which are hereby acknowledged, Obligated Party irrevocably and unconditionally guarantees to the Agent and the Secured Parties the full and prompt payment and performance of the Guaranteed Indebtedness (as defined in the Guaranty) upon the terms and conditions set forth in the Guaranty.

2. This Agreement shall be deemed to be part of, and a modification to, the Guaranty and shall be governed by all the terms and provisions of the Guaranty, which terms are incorporated herein by reference, are ratified and confirmed and shall continue in full force and effect as valid and binding agreements of Obligated Party enforceable against Obligated Party. The Obligated Party hereby waives notice of the Agent's or any Secured Party's acceptance of this Agreement.

IN WITNESS WHEREOF, the Obligated Party has executed this Agreement as of the day and year first written above.

Obligated Party:

STUDENT PARTNER SERVICES, INC., a
Nebraska corporation

By: /s/ Terry J. Heimes
    ----------------------------------------
    Name: ----------------------------------
    Title:----------------------------------

Subsidiary Joinder Agreement Page 1 of 1 SubJoind3


SUBSIDIARY JOINDER AGREEMENT

This SUBSIDIARY JOINDER AGREEMENT (the "AGREEMENT") dated as of January 24, 2003 is executed by the undersigned (the "OBLIGATED PARTY") for the benefit of BANK OF AMERICA, N.A., as agent for itself and the other Secured Parties in connection with that certain Credit Agreement dated January 11, 2002, among NELNET LOAN SERVICES, INC., NELNET, INC. (together the "BORROWERS") and BANK OF AMERICA, N.A. (the "BANK") (as modified, the "CREDIT AGREEMENT", and capitalized terms not otherwise defined herein being used herein as defined in the Credit Agreement).

The Obligated Party is a newly formed or newly acquired Subsidiary (but not a Special Purpose Vehicle) and is required to execute this Agreement pursuant to the Credit Agreement.

NOW THEREFORE, in consideration of the premises and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Obligated Party hereby agrees as follows:

1. The Obligated Party hereby assumes all the obligations of a "GUARANTOR" under the Guaranty and agrees that it is a "GUARANTOR" and is bound as a "GUARANTOR" under the terms of the Guaranty as if it had been an original signatory thereto. In accordance with the forgoing and for valuable consideration, the receipt and adequacy of which are hereby acknowledged, Obligated Party irrevocably and unconditionally guarantees to the Agent and the Secured Parties the full and prompt payment and performance of the Guaranteed Indebtedness (as defined in the Guaranty) upon the terms and conditions set forth in the Guaranty.

2. This Agreement shall be deemed to be part of, and a modification to, the Guaranty and shall be governed by all the terms and provisions of the Guaranty, which terms are incorporated herein by reference, are ratified and confirmed and shall continue in full force and effect as valid and binding agreements of Obligated Party enforceable against Obligated Party. The Obligated Party hereby waives notice of the Agent's or any Secured Party's acceptance of this Agreement.

IN WITNESS WHEREOF, the Obligated Party has executed this Agreement as of the day and year first written above.

Obligated Party:

NELNET CANADA, INC., a Canadian
corporation

By: /s/ Terry J. Heimes
    ----------------------------------------
    Name: ----------------------------------
    Title:----------------------------------

Subsidiary Joinder Agreement Page 1 of 1 SubJoind2


SUBSIDIARY JOINDER AGREEMENT

This SUBSIDIARY JOINDER AGREEMENT (the "AGREEMENT") dated as of January 24, 2003 is executed by the undersigned (the "OBLIGATED PARTY") for the benefit of BANK OF AMERICA, N.A., as agent for itself and the other Secured Parties in connection with that certain Credit Agreement dated January 11, 2002, among NELNET LOAN SERVICES, INC., NELNET, INC. (together the "BORROWERS") and BANK OF AMERICA, N.A. (the "BANK") (as modified, the "CREDIT AGREEMENT", and capitalized terms not otherwise defined herein being used herein as defined in the Credit Agreement).

The Obligated Party is a newly formed or newly acquired Subsidiary (but not a Special Purpose Vehicle) and is required to execute this Agreement pursuant to the Credit Agreement.

NOW THEREFORE, in consideration of the premises and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Obligated Party hereby agrees as follows:

1. The Obligated Party hereby assumes all the obligations of a "GUARANTOR" under the Guaranty and agrees that it is a "GUARANTOR" and is bound as a "GUARANTOR" under the terms of the Guaranty as if it had been an original signatory thereto. In accordance with the forgoing and for valuable consideration, the receipt and adequacy of which are hereby acknowledged, Obligated Party irrevocably and unconditionally guarantees to the Agent and the Secured Parties the full and prompt payment and performance of the Guaranteed Indebtedness (as defined in the Guaranty) upon the terms and conditions set forth in the Guaranty.

2. This Agreement shall be deemed to be part of, and a modification to, the Guaranty and shall be governed by all the terms and provisions of the Guaranty, which terms are incorporated herein by reference, are ratified and confirmed and shall continue in full force and effect as valid and binding agreements of Obligated Party enforceable against Obligated Party. The Obligated Party hereby waives notice of the Agent's or any Secured Party's acceptance of this Agreement.

IN WITNESS WHEREOF, the Obligated Party has executed this Agreement as of the day and year first written above.

Obligated Party:

IDAHO FINANCIAL ASSOCIATES, INC.,
an Idaho corporation

By: /s/ Terry J. Heimes
    ---------------------------------
    Name:  --------------------------
    Title: --------------------------

Subsidiary Joinder Agreement Page 1 of 1 Subjoind1


SUBSIDIARY JOINDER AGREEMENT

This SUBSIDIARY JOINDER AGREEMENT (the "AGREEMENT") dated as of January 24, 2003 is executed by the undersigned (the "OBLIGATED PARTY") for the benefit of BANK OF AMERICA, N.A., as agent for itself and the other Secured Parties in connection with that certain Credit Agreement dated January 11, 2002, among NELNET LOAN SERVICES, INC., NELNET, INC. (together the "BORROWERS") and BANK OF AMERICA, N.A. (the "BANK") (as modified, the "CREDIT AGREEMENT", and capitalized terms not otherwise defined herein being used herein as defined in the Credit Agreement).

The Obligated Party is a newly formed or newly acquired Subsidiary (but not a Special Purpose Vehicle) and is required to execute this Agreement pursuant to the Credit Agreement.

NOW THEREFORE, in consideration of the premises and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Obligated Party hereby agrees as follows:

1. The Obligated Party hereby assumes all the obligations of a "GUARANTOR" under the Guaranty and agrees that it is a "GUARANTOR" and is bound as a "GUARANTOR" under the terms of the Guaranty as if it had been an original signatory thereto. In accordance with the forgoing and for valuable consideration, the receipt and adequacy of which are hereby acknowledged, Obligated Party irrevocably and unconditionally guarantees to the Agent and the Secured Parties the full and prompt payment and performance of the Guaranteed Indebtedness (as defined in the Guaranty) upon the terms and conditions set forth in the Guaranty.

2. This Agreement shall be deemed to be part of, and a modification to, the Guaranty and shall be governed by all the terms and provisions of the Guaranty, which terms are incorporated herein by reference, are ratified and confirmed and shall continue in full force and effect as valid and binding agreements of Obligated Party enforceable against Obligated Party. The Obligated Party hereby waives notice of the Agent's or any Secured Party's acceptance of this Agreement.

IN WITNESS WHEREOF, the Obligated Party has executed this Agreement as of the day and year first written above.

Obligated Party:

CHARTER SERVICES, INC., a New York
corporation

By: /s/ Terry J. Heimes
    ----------------------------------------
    Name: ----------------------------------
    Title:----------------------------------

Subsidiary Joinder Agreement Page 1 of 1 SubJoind


EXHIBIT 10.19

SECOND AMENDMENT TO CREDIT AGREEMENT

AND

FIRST AMENDMENT TO
APPLICATION AND AGREEMENT FOR STANDBY LETTER OF CREDIT

THIS SECOND AMENDMENT TO CREDIT AGREEMENT AND FIRST AMENDMENT TO APPLICATION AND AGREEMENT FOR STANDBY LETTER OF CREDIT dated effective as of August 18, 2003 (the "AMENDMENT") is among NATIONAL EDUCATION LOAN NETWORK, INC. (formerly known as Nelnet, Inc.), a corporation duly organized and validly existing under the laws of the State of Nevada ("NELN"), NELNET, INC. (formerly known as Nelnet Loan Services, Inc.), a corporation duly organized and validly existing under the laws of the State of Nebraska ("NELNET" and NELN, herein each individually a "BORROWER" and collectively "BORROWERS"), and BANK OF AMERICA, N.A., a national banking association ("BANK").

PRELIMINARY STATEMENT

(1) Pursuant to that certain Credit Agreement dated as of January 11, 2002, among Borrowers and Bank, Bank made a revolving credit facility available to Borrowers upon the terms and conditions set forth therein (as amended, restated, modified, and increased from time to time, the "CREDIT AGREEMENT").

(2) Pursuant to that certain Application and Agreement for Standby Letter of Credit (as amended, restated, modified, and increased from time to time, the "LETTER OF CREDIT AGREEMENT") between NELN and Bank, Bank issued letter of credit number 3056073 to Wells Fargo Bank Minnesota, National Association, for the account of NELN.

(3) Borrowers have requested that the Credit Agreement and Letter of Credit Agreement be amended, and Bank has agreed to amend the Credit Agreement and Letter of Credit Agreement to the extent and in the manner set forth herein.

Accordingly, in consideration of the foregoing and the mutual covenants set forth herein, the parties hereto agree as follows:

ARTICLE I
DEFINITIONS

SECTION 1.01 DEFINED TERMS. All capitalized terms defined in the Credit Agreement, and not otherwise defined herein shall have the same meanings herein as in the Credit Agreement. Upon the effectiveness of this Amendment, each reference (a) in the Credit Agreement to "this Agreement," "hereunder," "herein" or words of like import shall mean and be a reference to the Credit Agreement, as amended hereby, (b) in the Note and the other Loan Documents to the Credit Agreement shall mean and be a reference to the Credit Agreement, as amended hereby, and (c) in the Loan Documents to any term defined by reference to the Credit Agreement shall mean and be a reference to such term as defined in the Credit Agreement, as amended hereby.


SECTION 1.02 REFERENCES, ETC. The words "hereof," "herein" and "hereunder" and words of similar import when used in this Amendment shall refer to this Amendment as a whole and not to any particular provision of this Amendment. In this Amendment, unless a clear contrary intention appears the word "including" (and with correlative meaning "include") means including, without limiting the generality of any description preceding such term. No provision of this Amendment shall be interpreted or constructed against any Person solely because that Person or its legal representative drafted such provision.

ARTICLE II
AMENDMENTS TO CREDIT AGREEMENT AND OTHER LOAN DOCUMENTS

SECTION 2.01 AMENDMENT TO SECTION 1.1. The definition of "F&M FACILITY" in hereby deleted in its entirety.

SECTION 2.02 AMENDMENT TO SECTION 10.1. SECTION 10.1 of the Credit Agreement is hereby amended by deleting SECTION 10.1(o) therefrom in its entirety.

SECTION 2.03 AMENDMENTS TO CREDIT AGREEMENT AND OTHER LOAN DOCUMENTS. All references in the Credit Agreement and other Loan Documents to "Nelnet, Inc." are amended to read "National Education Loan Network, Inc.," and all references in the Credit Agreement and other Loan Documents to "Nelnet Loan Services, Inc." are amended to read "Nelnet, Inc."

ARTICLE III
AMENDMENT TO LETTER OF CREDIT AGREEMENT

SECTION 3.01 AMENDMENT TO LETTER OF CREDIT AGREEMENT. All references in the Letter of Credit Agreement to "Nelnet, Inc." are amended to read "National Education Loan Network, Inc."

ARTICLE IV
CONDITIONS TO EFFECTIVENESS

SECTION 4.01 CONDITIONS TO EFFECTIVENESS. This Amendment shall become effective upon receipt by Bank of the following, each in form and substance satisfactory to Bank and in such number of counterparts as may be reasonably requested by Bank:

(a) This Amendment duly executed by Borrowers, Bank, and each Guarantor (as defined in the Guaranty).

(b) A certificate of incumbency for each Borrower certified by its Secretary or an Assistant Secretary certifying (i) the name of each of its officers who is authorized to sign this Amendment,
(ii) a true and correct copy of the Resolutions of the Board of Directors of each Borrower which authorize its execution and delivery of this Amendment, and the performance of the Loan Documents as amended hereby, and (iii) the certificate of incorporation and bylaws of each Borrower.

2

ARTICLE V
REPRESENTATIONS AND WARRANTIES

In order to induce Bank to enter into this Amendment, Borrowers hereby represent and warrant to Bank as follows:

SECTION 5.01 CREDIT AGREEMENT. After giving effect to the execution and delivery of this Amendment and the consummation of the transactions contemplated hereby, and with this Amendment constituting one of the Loan Documents, the representations and warranties set forth in ARTICLE VI of the Credit Agreement are true and correct on the date hereof as though made on and as of such date.

SECTION 5.02 NO DEFAULT. After giving effect to the execution and delivery of this Amendment and the consummation of the transactions contemplated hereby, no Default or Event of Default has occurred and is continuing as of the date hereof.

ARTICLE VI
MISCELLANEOUS

SECTION 6.01 AFFIRMATION OF LOAN DOCUMENTS. Borrowers hereby acknowledge and agree that all of their obligations under the Credit Agreement and the Letter of Credit Agreement, as amended hereby, and the other Loan Documents, including but not limited to the obligations of NELN under the Security Agreement, shall remain in full force and effect following the execution and delivery of this Amendment, and such obligations are hereby affirmed, ratified, and confirmed by Borrowers.

SECTION 6.02 COSTS AND EXPENSES. Borrowers agree to pay on demand all costs and expenses incurred by Bank in connection with the preparation, execution, delivery, filing, administration, and recording of this Amendment and any other agreements delivered in connection with or pursuant to this Amendment, including, without limitation, the fees and out-of-pocket expenses of Haynes and Boone, LLP, counsel to Bank.

SECTION 6.03 SUCCESSORS AND ASSIGNS. This Amendment shall be binding upon and inure to the benefit of the Borrowers and Bank and their respective successors and assigns.

SECTION 6.04 CAPTIONS. The captions in this Amendment have been inserted for convenience only and shall be given no substantive meaning or significance whatsoever in construing the terms and provisions of this Amendment.

SECTION 6.05 COUNTERPARTS. This Amendment may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed and delivered either in original, facsimile or electronic form, shall be deemed to be an original but all of which taken together shall constitute but one and the same instrument.

SECTION 6.06 GOVERNING LAW. This Amendment shall be governed by, and construed in accordance with, the laws of the State of Texas.

3

SECTION 6.07 FINAL AGREEMENT OF THE PARTIES. THE CREDIT AGREEMENT (INCLUDING THE EXHIBITS THERETO), AS AMENDED BY THIS AMENDMENT, THE NOTE, AND THE OTHER LOAN DOCUMENTS REPRESENT THE FINAL AGREEMENT AMONG THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES. THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES.

[Remainder of Page Intentionally Left Blank; Signatures Begin on Next Page]

4

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed by their respective officers thereunto duly authorized as of the date first above written.

BORROWERS

NATIONAL EDUCATION LOAN NETWORK, INC.
NELNET, INC.

       By: /s/ Terry J. Heimes
           Name: Terry J. Heimes, Chief Financial Officer

SIGNATURE PAGE TO SECOND AMENDMENT


BANK OF AMERICA, N. A.,
as Bank

       By: /s/ Shelly K. Harper
           Shelly K. Harper, Principal

SIGNATURE PAGE TO SECOND AMENDMENT


CONSENT OF GUARANTORS

To induce Bank to enter into this Amendment, the undersigned jointly and severally (a) consent and agree to the execution and delivery of the Amendment,
(b) ratify and confirm that all guaranties, assurances, and liens granted, conveyed, or assigned to Bank under the Loan Documents are not released, diminished, impaired, reduced, or otherwise adversely affected by this Amendment and continue to guarantee, assure, and secure the full payment and performance of all present and future Obligations.

GUARANTORS:

NATIONAL EDUCATION LOAN NETWORK, INC.
NELNET, INC.
NELNET GUARANTEE SERVICES, INC.
GUARANTEC, LLP
NELNET MARKETING SOLUTIONS, INC.
CLASSCREDIT, INC.
INTUITION, INC.
NHELP, INC.
NATIONAL HIGHER EDUCATION
LOAN PROGRAM, INC.
EFS, INC.
EFS FINANCE COMPANY
EFS SERVICES, INC.

By: /s/ Terry J. Heimes
    _____________________________________________
    Name: _______________________________________,
          Authorized Officer of each Guarantor

GUARANTOR CONSENT SIGNATURE PAGE TO
SECOND AMENDMENT


Exhibit 10.20

SECURITY AGREEMENT

THIS SECURITY AGREEMENT (the "AGREEMENT") dated as of January 11, 2002, is by and among NELNET LOAN SERVICES, INC. "DEBTOR" and BANK OF AMERICA, N.A., as agent for itself and the other Secured Parties, as that term is defined in the Credit Agreement described below (the "AGENT").

R E C I T A L S:

The Debtor and NELnet, Inc., as borrowers (collectively, "BORROWERS"), are entering into that certain Credit Agreement dated of even date herewith with Bank of America, N.A. (the "BANK") (such agreement, as it may be amended or otherwise modified from time to time, herein the "CREDIT AGREEMENT"). The execution and delivery of this Agreement is a condition to the Bank's entering into the Credit Agreement and making the extensions of credit thereunder.

NOW, THEREFORE, in consideration of the premises and for other good and valuable consideration, the adequacy, receipt and sufficiency of which are hereby acknowledged, and in order to induce the Bank to make the Loans under the Credit Agreement and the other Secured Parties to extend credit to Borrowers, the parties hereto hereby agree as follows:

ARTICLE I.

DEFINITIONS

Section 1.1. Definitions. As used in this Agreement, the following terms have the following meanings:

"COLLATERAL" has the meaning specified in SECTION 2.1 of this Agreement.

"GENERAL INTANGIBLES" means any "GENERAL INTANGIBLES," as such term is defined in Article or Chapter 9 of the UCC, now owned or hereafter acquired by the Debtor and, in any event, shall include, without limitation, each of the following, whether now owned or hereafter acquired by the Debtor: (a) books, records, data, plans, manuals, computer software, computer tapes, computer disks, computer programs, source codes, object codes and rights of the Debtor to retrieve data and other information from third parties; (b) contract rights including, without limitation, all right, title and interest in and to the Servicing Contracts and any documentation pursuant to which any of the other Collateral was acquired which include, without limitation, the following:
(i) all rights of the Debtor to receive moneys due and to become due under or pursuant to such agreements, (ii) all rights of the Debtor to receive proceeds of any insurance, indemnity, warranty, or guaranty with respect to such agreements, (iii) all claims of the Debtor for damages arising out of or for breach of or default under such agreements, (iv) all rights of the Debtor to terminate such agreements, to perform thereunder and to compel performance and otherwise exercise all rights and remedies thereunder, and (v) any rights to Liens arising under or as a result of any such agreement; (c) all rights of the Debtor to payment under letters of credit and similar agreements, including without limitation, all letter of credit rights and other supporting obligations; (d) choses in action and causes of action of the Debtor (whether arising in contract, tort or otherwise and whether or not currently in litigation) and all judgments in favor of the Debtor, including without limitation, all commercial tort claims; (e) rights and claims of the Debtor under warranties and


indemnities; (f) rights of the Debtor under any insurance, surety or similar contract or arrangement; and (g) all payment intangibles.

"OBLIGATIONS" means all "OBLIGATIONS" (as such term is defined in the Credit Agreement); provided that the obligations secured hereby shall be limited to an aggregate amount equal to the largest amount that would not render the Debtor's obligations hereunder subject to avoidance under
Section 544 or 548 of the United States Bankruptcy Code or under any applicable state law relating to fraudulent transfers or conveyances.

"PROCEEDS" means any "PROCEEDS," as such term is defined in Article or Chapter 9 of the UCC and, in any event, shall include, but not be limited to: (a) any and all proceeds of any insurance, indemnity, warranty or guaranty payable to the Debtor from time to time with respect to any of the Collateral; (b) any and all payments (in any form whatsoever) made or due and payable to the Debtor from time to time in connection with any requisition, confiscation, condemnation, seizure or forfeiture of all or any part of the Collateral by any Governmental Authority (or any Person acting, or purporting to act, for or on behalf of any Governmental Authority); (c) all instruments, documents, chattel paper and general intangibles received or arising in connection with a disposition of Collateral; (d) all dividends or other distributions relating to any of the Collateral; and (e) any and all other amounts or property from time to time paid, payable, distributed or distributable under, in connection with or in exchange for any of the Collateral and all other payment intangibles relating thereto.

"SERVICING CONTRACT" means an arrangement, whether or not in writing, pursuant to which the Debtor has the right to service Student Loans for other Persons.

"UCC" means the Uniform Commercial Code as in effect in the State of Texas from time to time. For purposes of all provisions of this agreement, if, by applicable law, the perfection or effect of perfection or non-perfection of the security interest created hereunder in any Collateral is governed by the Uniform Commercial Code as in effect on or after the date hereof in any other jurisdiction, "UCC" means the Uniform Commercial Code as in effect in such other jurisdiction for purposes of the provisions hereof relating to such perfection or the effect of perfection or non-perfection.

Section 1.2 Other Definitional Provisions. Terms used herein that are defined in the Credit Agreement and are not otherwise defined herein shall have the meanings therefor specified in the Credit Agreement. References to "SECTIONS," "SUBSECTIONS," " EXHIBITS" and "SCHEDULES" shall be to Sections, subsections, Exhibits and Schedules, respectively, of this Agreement unless otherwise specifically provided. All definitions contained in this Agreement are equally applicable to the singular and plural forms of the terms defined. All references to statutes and regulations shall include any amendments of the same and any successor statutes and regulations. References to particular sections of the UCC should be read to refer also to parallel sections of the Uniform Commercial Code as enacted in each state or other jurisdiction where any portion of the Collateral is or may be located. Terms used herein, which are defined in the UCC, unless otherwise defined herein or in the Credit Agreement, shall have the meanings determined in accordance with the UCC.

2

ARTICLE II.

SECURITY INTEREST

Section 2.1 Security Interest. As collateral security for the prompt payment and performance in full when due of the Obligations (whether at stated maturity, by acceleration or otherwise), the Debtor hereby pledges and assigns to the Agent, and grants to the Agent a continuing lien on and security interest in, all of the Debtor's right, title and interest in and to the following, whether now owned or hereafter arising or acquired and wherever located (collectively, the "COLLATERAL"):

(a) all rights of the Debtor under all Servicing Contracts now owned or hereafter acquired by the Debtor;

(b) all rights of the Debtor to receive payments under or by virtue of the Servicing Contracts described in clause (b) preceding, whether as servicing fees, servicing income, damages, amounts payable upon the cancellation of termination of any such Servicing Contract, or otherwise;

(c) all General Intangibles of the Debtor relating to or arising out of the Collateral described in clauses (a) and (b) preceding;

(d) all rights of the Debtor under any Hedging Agreement now or hereafter entered into by the Debtor to protect the Debtor against changes in the value of any of the Collateral described in clauses (a), (b) and
(c) preceding; and

(e) all products and Proceeds, in cash or otherwise, of any of the Collateral described in clauses (a), (b), (c) and (d) preceding.

Section 2.2 Debtor Remains Liable. Notwithstanding anything to the contrary contained herein, (a) the Debtor shall remain liable under the documentation included in the Collateral to the extent set forth therein to perform all of its duties and obligations thereunder to the same extent as if this Agreement had not been executed, (b) the exercise by the Agent of any of its rights or remedies hereunder shall not release the Debtor from any of its duties or obligations under such documentation, (c) the Agent shall not have any obligation under any of such documentation included in the Collateral by reason of this Agreement, and (d) the Agent shall not be obligated to perform any of the obligations of the Debtor thereunder or to take any action to collect or enforce any claim for payment assigned hereunder.

ARTICLE III.

REPRESENTATIONS AND WARRANTIES

To induce the Bank to enter into the Credit Agreement and the other Secured Parties to extend credit to the Borrowers, the Debtor represents and warrants to the Bank and the other Secured Parties that:

Section 3.1 Current Servicing Contracts. Attached hereto as SCHEDULE 3.1 is a true and complete list of all of its Servicing Contracts in effect on the date hereof. Each of the Servicing Contracts contains provisions substantially similar to those set forth on SCHEDULE 3.1 A attached hereto.

3

Section 3.2 Office Locations: Fictitious Names; Tax I.D. Number. Its principal place of business, chief executive office and jurisdiction of organization are located at the place or places identified for it on SCHEDULE
3.2. Within the last four months it has not had any other chief place of business, chief executive office, or jurisdiction of organization except as disclosed on SCHEDULE 3.2. SCHEDULE 3.2 also sets forth all other places where it keeps its books and records relating to the Collateral. It does not do business and has not done business during the past five years under any trade-name or fictitious business name except as disclosed on SCHEDULE 3.2. Its United States Federal Income Tax I.D. Number and organizational number is identified on SCHEDULE 3.2.

Section 3.3 0wnership of Collateral. It is the legal and equitable owner of the Collateral owned by it, free and clear of all Liens, except the Lien created hereby.

Section 3.4 Validity of Service Contracts. Each Servicing Contract is in full force and effect, each Servicing Contract is legal, valid, and enforceable in accordance with its terms, except as limited by bankruptcy, insolvency and similar laws of general application affecting the rights of creditors and general principles of equity, and, to the best of its knowledge, no default or event of default exists under any Servicing Contract that could have a Material Adverse Effect.

Section 3.5 Consents; Status. No consent or approval of any Person, including any Governmental Authority, is required for it to execute, deliver and perform this Agreement, or for the validity and enforceability of the Lien and security interest in the Collateral created hereby, that in each case has not been obtained and is not in full force and effect. It is approved by, and qualified and in good standing with, all Governmental Authorities necessary for it to service the Student Loans under the Servicing Contracts.

ARTICLE IV.

COVENANTS

The Debtor covenants and agrees with the Agent that until the Obligations are paid and performed in full and all commitments under the Credit Agreement have expired or have been terminated:

Section 4.1 Payment Obligations. It shall, in accordance with its customary business practices, endeavor to collect or cause to be collected from each obligor on the Collateral, as and when due, any and all amounts owing under the Collateral. Without the prior written consent of the Agent, it shall not, except in the ordinary course of business, (a) grant any extension of time for any payment with respect to any of the Collateral, (b) compromise, compound, or settle any of the Collateral for less than the full amount thereof, (c) release, in whole or in part, any Person liable for payment of any of the Collateral, (d) allow any credit or discount for payment with respect to any of the Collateral, or (e) release any Lien or guaranty securing any payment obligation under the Collateral.

Section 4.2 Further Assurances. At any time and from time to time, upon the request of the Agent, and at its sole expense, it shall, promptly execute and deliver all such further agreements, documents and instruments and take such further action as the Agent may reasonably deem necessary or appropriate to preserve and perfect its security interest in the Collateral and carry out the provisions and purposes of this Agreement or to enable the Agent to exercise and enforce its rights and remedies hereunder with respect to any of the Collateral. Without limiting the generality of the foregoing, it shall upon reasonable request by the Agent: (a) authorize the Agent to file such financing statements as the Agent may from time to time require; (b) take such action as the Agent may request to permit the Agent to have control over any investment property;
(c) deliver to the Agent all Collateral the possession of which is necessary to perfect its security interest therein, duly endorsed and/or accompanied by duly

4

executed instruments of transfer or assignment, all in form and substance satisfactory to the Agent; and (d) execute and deliver to the Agent such other agreements, documents and instruments as the Agent may reasonably require to perfect and maintain the validity, effectiveness and priority of the Liens intended to be created by the Loan Documents.

Section 4.3 Corporate Changes. It shall not change its name, identity, jurisdiction of organization, or corporate structure in any manner that might make any financing statement filed in connection with this Agreement seriously misleading or its United States Federal Tax I.D. Number unless such action is permitted or not restricted by the Credit Agreement and it shall have given the Agent thirty (30) days prior written notice thereof and shall have taken all action reasonably deemed necessary or desirable by the Agent to protect its security interest in the Collateral with the perfection and priority thereof required by the Loan Documents. It shall not change its principal place of business, chief executive office or the place where it keeps its books and records unless it shall have given the Agent thirty (30) days prior written notice thereof and shall have taken all action deemed necessary or desirable by the Agent to cause its security interest in the Collateral to be perfected with the priority required by the Loan Documents.

Section 4.4 Performance of Servicing Contracts. It will, at its expense:
(a) perform and observe all of the material terms and provisions of the Servicing Contracts to be performed or observed by it in accordance with their terms and with applicable laws and regulations of Governmental Authorities, maintain the Servicing Contracts in full force and effect, enforce the Servicing Contracts in accordance with their respective terms, and take all action to such end as may be from time to time reasonably requested by the Agent and (b) from time to time (1) furnish to the Agent such information and requests regarding the Servicing Contracts as the Agent may reasonably request and (2) upon reasonable request of the Agent make to any other party to any Servicing Contract such demands and requests for information and reports or for action as it is entitled to make thereunder.

Section 4.5 Modification to Servicing Contracts. It will not amend or otherwise modify the terms and conditions of any Servicing Contract if such amendment or modification could have a Material Adverse Effect.

ARTICLE V.

RIGHTS OF THE AGENT

Section 5.1 POWER OF ATTORNEY. THE DEBTOR HEREBY IRREVOCABLY CONSTITUTES AND APPOINTS THE AGENT AND ANY OFFICER OR AGENT THEREOF, WITH FULL POWER OF SUBSTITUTION, AS ITS TRUE AND LAWFUL, ATTORNEY-IN-FACT WITH FULL IRREVOCABLE POWER AND AUTHORITY IN THE NAME OF THE DEBTOR OR IN ITS OWN NAME, TO TAKE, WHEN AN EVENT OF DEFAULT EXISTS, ANY AND ALL ACTIONS AND TO EXECUTE ANY AND ALL DOCUMENTS AND INSTRUMENTS WHICH THE AGENT AT ANY TIME AND FROM TIME TO TIME DEEMS NECESSARY OR DESIRABLE TO ACCOMPLISH THE PURPOSES OF THIS AGREEMENT AND, WITHOUT LIMITING THE GENERALITY OF THE FOREGOING, IT HEREBY GIVES THE AGENT THE POWER AND RIGHT ON ITS BEHALF AND IN ITS OWN NAME TO DO ANY OF THE FOLLOWING WHEN AN EVENT OF DEFAULT EXISTS, WITH NOTICE TO THE DEBTOR BUT WITHOUT THE CONSENT OF THE DEBTOR:

(a) to demand, sue for, collect or receive, in the name of it or in its own name, any money or property at any time payable or receivable on account of or in exchange for any of the Collateral and, in connection therewith, endorse checks, notes, drafts, acceptances, money orders,

5

documents of title or any other instruments for the payment of money under the Collateral or any policy of insurance;

(b) to pay or discharge taxes, Liens or other encumbrances levied or placed on or threatened against the Collateral;

(c) to notify post office authorities to change the address for delivery of mail of the Debtor to an address designated by the Agent and to receive, open, and dispose of mail addressed to the Debtor;

(d) (A) to direct account debtors and any other parties liable for any payment under any of the Collateral to make payment of any and all monies due and to become due thereunder directly to the Agent or as the Agent shall direct (the Debtor agrees that if any Proceeds of any Collateral shall be received by it after such a direction from the Agent, it shall promptly deliver such Proceeds to the Agent with any necessary endorsements, and until such Proceeds are delivered to the Agent, such Proceeds shall be held in trust by it for the benefit of the Agent and shall not be commingled with any other of its funds or property); (B) to receive payment of and receipt for any and all monies, claims and other amounts due and to become due at any time in respect of or arising out of any Collateral; (C) to sign and endorse any assignments, proxies, stock powers, verifications and notices in connection with accounts or payment obligations and other documents relating to the Collateral; (D) to commence and prosecute any suit, action or proceeding at law or in equity in any court of competent jurisdiction to collect the Collateral or any part thereof and to enforce any other right in respect of any Collateral; (E) to defend any suit, action or proceeding brought against it with respect to any Collateral; (F) to settle, compromise or adjust any suit, action or proceeding described above and, in connection therewith, to give such discharges or releases as the Agent may deem appropriate; (G) to add or release any guarantor, endorser, surety or other party to any of the Collateral; (H) to renew, extend or otherwise change terms and conditions of any of the Collateral; (I) to make, settle, compromise or adjust any claims under or pertaining to any of the Collateral (including claims under any policy of insurance); and (J) to sell, transfer, pledge, convey, make any agreement with respect to or otherwise deal with any of the Collateral as fully and completely as though the Agent were the absolute owner thereof for all purposes, and to do, at the Agent's option and the Debtor's expense, at any time, or from time to time, all acts and things which the Agent deems necessary to protect, preserve, maintain, or realize upon the Collateral and the Agent's security interest therein.

THIS POWER OF ATTORNEY IS A POWER COUPLED WITH AN INTEREST AND SHALL BE IRREVOCABLE UNTIL TERMINATION OF THIS AGREEMENT IN ACCORDANCE WITH SECTION 7.11. The Agent shall be under no duty to exercise or withhold the exercise of any of the rights, powers, privileges and options expressly or implicitly granted to the Agent in this Agreement, and shall not be liable for any failure to do so or any delay in doing so. Neither the Agent nor any Person designated by the Agent shall be liable for any act or omission or for any error of judgment or any mistake of fact or law, except any of the same resulting from its or their gross negligence or willful misconduct. This power of attorney is conferred on the Agent solely to protect, preserve, maintain and realize upon its security interest in the Collateral. The Agent shall not be responsible for any decline in the value of the Collateral and shall not be required to take any steps to preserve rights against prior parties or to protect, preserve or maintain any Lien given to secure the Collateral.

Section 5.2 Assignment by the Agent. The Agent may at any time assign or otherwise transfer all or any portion of their rights and obligations under this Agreement and the other Loan Documents (including, without limitation, the Obligations) to any other Person, to the extent permitted

6

by, and upon the conditions contained in, the Credit Agreement, and such Person shall thereupon become vested with all the benefits thereof granted to the Agent, herein or otherwise.

ARTICLE VI.

DEFAULT, RIGHTS AND REMEDIES

If an Event of Default exists, the Agent shall have the following rights and remedies:

(a) In addition to all other rights and remedies granted to the Agent in this Agreement or in any other Loan Document or by applicable law, the Agent shall have all of the rights and remedies of a secured party under the UCC (whether or not the UCC applies to the affected Collateral). Without limiting the generality of the foregoing, the Agent may (A) without demand or notice to it, collect, receive or take possession of the Collateral or any part thereof and for that purpose the Agent may enter upon any premises on which the Collateral is located and remove the Collateral therefrom or render it inoperable, and/or (B) sell, lease or otherwise dispose of the Collateral, or any part thereof, in one or more parcels at public or private sale or sales, at the Agent's offices or elsewhere, for cash, on credit or for future delivery, and upon such other terms as the Agent may deem commercially reasonable or otherwise as may be permitted by law. The Agent shall have the right at any public sale or sales, and, to the extent permitted by applicable law, at any private sale or sales, to bid (which bid may be, in whole or in part, in the form of cancellation of indebtedness) and become a purchaser of the Collateral or any part thereof free of any right or equity of redemption on the part of the Debtor, which right or equity of redemption is hereby expressly waived and released by the Debtor. Upon the request of the Agent, the Debtor shall assemble the Collateral and make it available to the Agent at any place designated by the Agent that is reasonably convenient to it and the Agent. The Debtor agrees that the Agent shall not be obligated to give more than ten (10) days prior written notice of the time and place of any public sale or of the time after which any private sale may take place and that such notice shall constitute reasonable notice of such matters. The Agent shall not be obligated to make any sale of Collateral if it shall determine not to do so, regardless of the fact that notice of sale of Collateral may have been given. The Agent may, without notice or publication, adjourn any public or private sale or cause the same to be adjourned from time to time by announcement at the time and place fixed for sale, and such sale may, without further notice, be made at the time and place to which the same was so adjourned. The Debtor shall be liable for all reasonable expenses of retaking, holding, preparing for sale or the like, and all reasonable attorneys' fees, legal expenses and other costs and expenses incurred by the Agent in connection with the collection of the Obligations and the enforcement of the Agent's rights under this Agreement. The Debtor shall remain liable for any deficiency if the Proceeds of any sale or other disposition of the Collateral applied to the Obligations are insufficient to pay the Obligations in full to the extent provided in the Loan Documents. The Agent may apply the Collateral against the Obligations as provided in the Credit Agreement. The Debtor waives all rights of marshalling, valuation and appraisal in respect of the Collateral. Any cash held by the Agent as Collateral and all cash proceeds received by the Agent in respect of any sale of, collection from or other realization upon all or any part of the Collateral may, in the discretion of the Agent, be held by the Agent as collateral for, and then or at any time thereafter applied in whole or in part by the Agent against, the Obligations in the order permitted by the Credit Agreement. Any surplus of such cash or cash proceeds and interest accrued thereon, if any, held by the Agent and remaining after payment in full of all the Obligations shall be promptly paid over to the Debtor or to whomsoever may be lawfully entitled to receive such surplus; provided that the Agent shall have

7

no obligation to invest or otherwise pay interest on any amounts held by it in connection with or pursuant to this Agreement.

(b) The Agent may cause any or all of the Collateral held by it to be transferred into the name of the Agent or the name or names of the Agent's nominee or nominees.

(c) The Agent may exercise any and all of the rights and remedies of the Debtor under or in respect of the Collateral, including, without limitation, any and all rights of it to demand or otherwise require payment of any amount under, or performance of any provision of, any of the Collateral.

(d) The Agent may collect or receive all money or property at any time payable or receivable on account of or in exchange for any of the Collateral, but shall be under no obligation to do so.

(e) On any sale of the Collateral, the Agent is hereby authorized to comply with any limitation or restriction with which compliance is necessary, in the view of the Agent's counsel, in order to avoid any violation of applicable law or in order to obtain any required approval of the purchaser or purchasers by any applicable Governmental Authority.

ARTICLE VII.

MISCELLANEOUS

Section 7.1 No Waiver; Cumulative Remedies. No failure on the part of the Agent to exercise and no delay in exercising, and no course of dealing with respect to, any right, power or privilege under this Agreement shall operate as a waiver thereof, nor shall any single or partial exercise of any right, power or privilege under this Agreement preclude any other or further exercise thereof or the exercise of any other right, power, or privilege. The rights and remedies provided for in this Agreement are cumulative and not exclusive of any rights and remedies provided by law.

Section 7.2 Successors and Assigns. This Agreement shall be binding upon and inure to the benefit of the Debtor and the Agent and respective successors and assigns, except that Debtor may not assign any of its rights or obligations under this Agreement without the prior written consent of the Agent.

Section 7.3 AMENDMENT; ENTIRE AGREEMENT. THIS AGREEMENT AND THE OTHER LOAN DOCUMENTS EMBODY THE FINAL, ENTIRE AGREEMENT AMONG THE PARTIES HERETO AND SUPERSEDES ANY AND ALL PRIOR COMMITMENTS, AGREEMENTS, REPRESENTATIONS AND UNDERSTANDINGS, WHETHER WRITTEN OR ORAL, RELATING TO THE SUBJECT MATTER HEREOF AND MAY NOT BE CONTRADICTED OR VARIED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL AGREEMENTS OR DISCUSSIONS OF THE PARTIES HERETO. THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES HERETO. The provisions of this Agreement may be amended or waived only by an instrument in writing signed by the Debtor and the Agent.

Section 7.4 Notices. All notices and other communications provided for in this Agreement shall be given or made in accordance with the Credit Agreement.

8

Section 7.5 Governing Law. This Agreement shall be governed by, and construed in accordance with, the laws of the State of Texas and applicable laws of the United States of America.

Section 7.6 Headings. The headings, captions, and arrangements used in this Agreement are for convenience only and shall not affect the interpretation of this Agreement.

Section 7.7 Survival of Representations and Warranties. All representations and warranties made in this Agreement or in any certificate delivered pursuant hereto shall survive the execution and delivery of this Agreement, and no investigation by the Agent shall affect the representations and warranties or the right of the Agent or the Bank to rely upon them.

Section 7.8 Counterparts. This Agreement may be executed in any number of counterparts and on telecopy counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same agreement.

Section 7.9 Waiver of Bond. In the event the Agent seeks to take possession of any or all of the Collateral by judicial process, the Debtor hereby irrevocably waives any bonds and any surety or security relating thereto that may be required by applicable law as an incident to such possession, and waives any demand for possession prior to the commencement of any such suit or action.

Section 7.10 Severability. Any provision of this Agreement which is determined by a court of competent jurisdiction to be prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective to the extent of such prohibition or unenforceability without invalidating the remaining provisions of this Agreement, and any such prohibition or unenforceability in any jurisdiction shall not invalidate or render unenforceable such provision in any other jurisdiction.

Section 7.1 1 Termination. If all of the Obligations shall have been paid and performed in full, all commitments of the Bank shall have expired or terminated, the Agent shall, upon the written request of the Debtor, execute and deliver to the Debtor a proper instrument or instruments acknowledging the release and termination of the security interests created by this Agreement, and shall duly assign and deliver to the Debtor (without recourse and without any representation or warranty) such of the Collateral as may be in the possession of the Agent and has not previously been sold or otherwise applied pursuant to this Agreement.

Section 7.12 Obligations Absolute. All rights and remedies of the Agent hereunder, and all obligations of the Debtor hereunder, shall be absolute and unconditional irrespective of: (a) any lack of validity or enforceability of any of the Loan Documents; or (b) any change in the time, manner, or place of payment of, or in any other term of, all or any of the Obligations, or any other amendment or waiver of or any consent to any departure from any of the Loan Documents; any exchange, release, or non-perfection of any Collateral, or any release or amendment or waiver of or consent to any departure from any guarantee, for all or any of the Obligations; or any other circumstance that might otherwise constitute a defense available to, or a discharge of, a third party pledgor.

Section 7.13 WAIVER OF JURY TRIAL. TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, THE DEBTOR HEREBY IRREVOCABLY AND EXPRESSLY WAIVES ALL RIGHT TO A TRIAL BY JURY IN ANY ACTION, PROCEEDING, OR COUNTERCLAIM (WHETHER BASED UPON CONTRACT, TORT OR OTHERWISE) ARISING OUT OF OR RELATING TO THE LOAN DOCUMENTS OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THE ACTIONS OF THE AGENT OR ANY SECURED PARTY IN THE NEGOTIATION, ADMINISTRATION, OR ENFORCEMENT THEREOF.

9

IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as of the day and year first written above.

DEBTOR:

NELNET LOAN SERVICES, INC.

By:  /s/ Terry Heimes
     ------------------------------
     Name: Terry Heimes
     Title: Chief Financial Officer


IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as of the day and year first written above.

AGENT:

BANK OF AMERICA, N.A.,
as Agent for the Secured Parties

By:  /s/ Shelly K. Harper
     ------------------------------
     Shelly K. Harper
     Principal

Signature Page to Security Agreement


SCHEDULE 3.1
TO
SECURITY AGREEMENT

CURRENT FFELP LOAN SERVICING CLIENTS
JANUARY 8, 2002

1) AmSouth Bank of Alabama (Remote)
2) Arkansas Student Loan Authority (LIFE OF LOAN)
3) Bank of America NT&SA (LIFE OF LOAN)
4) Bank One Corporation (LIFE OF LOAN)
5) Brazos Higher Education Service Corporation
6) California Higher Education Loan Authority (2) (LIFE OF LOAN)
7) Citibank, New York State (LIFE OF LOAN)
8) Class Credit/Hibernia (LIFE OF LOAN)
9) Comerica Bank (LIFE OF LOAN) 10) Credit Union of Denver 11) College Loan Corporation (LIFE OF LOAN) 12) Colorado Student Obligation Bond Authority 13) Central Texas Higher Education Authority 14) Chase Manhattan Bank, N.A. 15) Education Finance Group
16) First National Bank of Ft. Collins (LIFE OF LOAN) 17) Florida Educational Loan Marketing Corporation (LIFE OF LOAN) 18) Greater Texas Student Loan Corporation 19) Illinois Designated Account Purchase Program (FFELP Full Service and Remote) (LIFE OF LOAN)
20) Key Bank (LIFE OF LOAN)
21) Louisiana Public Facilities Authority 22) Manufacturers and Traders Bank (LIFE OF LOAN) 23) Maine Education Loan Marketing Corporation (LIFE OF LOAN) 24) Mesa County Teachers Federal Credit Union (LIFE OF LOAN) 25) Michigan Higher Education Student Loan Authority 26) Michigan National Bank/MN Finance/Standard Federal (LIFE OF LOAN) 27) Minnesota Higher Education Services Office 28) Mountain States Bank (LIFE OF LOAN)
29) Navy Federal Credit Union (LIFE OF LOAN)
30) NHELP (LIFE OF LOAN)
31) NSA, Bank of Oklahoma (LIFE OF LOAN) 32) NES, Bank of Oklahoma (LIFE OF LOAN) 33) Norlarco Credit Union (LIFE OF LOAN) 34) Northwestern Area Credit Union (LIFE OF LOAN) 35) Wells Fargo Bank, N.A. (LIFE OF LOAN) 36) North Texas Higher Education Authority 37) Orange County Teachers Federal Credit Union (LIFE OF LOAN) 38) Pinnacle Bank of Papillion (LIFE OF LOAN) 39) North Fork Bank (LIFE OF LOAN)

2

40) Rhode Island Student Loan Authority (FFELP Full Service and Remote) 41) San Antonio Federal Credit Union (LIFE OF LOAN) 42) Student Loan Acquisition Authority (LIFE OF LOAN) 43) Student Loan Finance Association
44) Student Loan Funding Corporation (LIFE OF LOAN) 45) Space Age Federal Credit Union (LIFE OF LOAN) 46) Sun Trust Bank (LIFE OF LOAN)
47) Union Bank & Trust Company
48) University Federal Credit Union (LIFE OF LOAN) 49) University of Missouri Kansas City (LIFE OF LOAN)
50) NELnet (LIFE OF LOAN)
51) U.S. Bank N.A.
52) USA Education (LIFE OF LOAN)
53) Utah Higher Education Assistance Authority (LIFE OF LOAN IN EVENT OF SALE) 54) Alabama Higher Education Loan (Remote) 55) Colorado Student Loan Program (Remote) 56) Regions Financial Corporation (Remote) 57) National Higher Education Loan Program (Remote) 58) Oklahoma Student Loan Authority (Remote)

2

SCHEDULE 3.1A
TO
SECURITY AGREEMENT

[NELNET LOGO]

LOAN APPLICATION PROCESSING,
DISBURSEMENT AND SERVICING AGREEMENT

--FEDERAL FAMILY EDUCATION LOAN PROGRAM--

THIS LOAN APPLICATION PROCESSING, DISBURSEMENT AND SERVICING AGREEMENT (the "Agreement") is entered into as of the ______ day of _________, 2001, (the "Effective Date") by and between Nelnet Loan Services, Inc. ("Servicer"), and __________________, ("Lender").

WHEREAS, Servicer is in the loan application processing, disbursement and servicing business in the States of Colorado, Nebraska and Florida, and in the ordinary course of such business processes applications, disburses and services loans to student/parent borrowers (the "Education Loans") which are made and guaranteed in accordance with the provisions of the Higher Education Act of 1965, as amended, and rules and regulations promulgated thereunder as in effect from time to time (collectively, the "Education Act"); and,

WHEREAS, Servicer has developed and/or has available to it the systems and services to enable it to process applications, disburse and service Education Loans in accordance with the Education Act and with rules and regulations previously promulgated by ___________________, which constitute all of the Guarantors for all Education Loans which are to be serviced hereunder ("Guarantor(s)") as in effect from time to time(collectively, "Regulations"); and

WHEREAS, Lender in the ordinary course of its business makes or acquires Education Loans; and

WHEREAS, Lender desires to retain Servicer to process applications, disburse and service its Education Loans.

NOW THEREFORE, in consideration of the premises and the mutual covenants hereinafter set forth, the parties agree as follows:

AGREEMENT

1. TERM; LIFE OF LOAN SERVICING; REMOVAL; SERIAL LOANS.

1.1 TERM. With respect to application processing and disbursements only, the initial term of this Agreement shall be from the Effective Date for a period of five (5) years ("Initial Term") subject to earlier termination pursuant to the terms herein. The Initial Term of this Agreement may be renewed for an additional period of time upon mutual agreement of the parties ("Additional Term"). Upon expiration of the Initial or Additional Terms, all terms and conditions of this Agreement with respect to application processing and disbursements, except Section 12, shall continue on a month to month basis until either party terminates this Agreement, with or without cause, upon sixty (60) days written notice to the other party. If this Agreement continues on a month to month

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 1

basis after expiration, the "Servicing Fees" (as set forth in this Agreement and Schedule "A") will increase by two percent (2%). Servicer also reserves the right, at any other time after expiration of the Initial Term or any Additional Term, to increase, decrease, modify and/or change the Servicing Fees as provided for in Section 13 and Schedule "A", in such manner as Servicer may determine, upon sixty (60) days prior written notice to Lender.

1.2 LIFE OF LOAN SERVICING. The parties acknowledge that in order to avoid disruption and maintain continuity of service to the maker(s) of a note securing an Education Loan ("Borrowers"), it has become customary in the industry to have Education Loans serviced for the life of the Education Loan by a single servicer. Accordingly, with respect to all post-disbursement servicing, Lender hereby agrees that it will ensure that all Education Loans originated, acquired, held, or sold by the Lender under the Education Act and subject to this Agreement will remain with Servicer for the life of the loan, which means until the Education Loan is paid in full by the Borrower or Guarantor.

In the event the Lender desires to sell any of its Education Loans, the Lender will sell the Education Loans to a purchaser maintaining a servicing agreement with Servicer which provides for servicing of such Education Loans on a life of loan basis.

If the Lender desires to sell its Education Loans to a purchaser that does not have such an agreement with Servicer, Lender shall require such purchaser to execute a servicing agreement with Servicer in order to have the Education Loans serviced on a life of loan basis by Servicer.

The intent of this section is to assure that every Education Loan will remain with Servicer for servicing for the life of the loan.

Notwithstanding the foregoing, this section will not apply in the event:Servicer is in material breach of this Agreement and fails to cure such breach under the provisions set forth in Section 23(a) hereof.

1.3 APPROVED REMOVAL OF EDUCATION LOANS. If Lender sells or removes any Education Loan from the Servicer system with Servicer's prior written approval (i.e., for reasons such as serialization, but subject to Servicer's sole discretion), Lender agrees to pay to Servicer a removal fee of Twenty-One dollars ($21.00) per "Account Group" (as defined below) transferred off the Servicer's servicing system plus any other expenses related to additional, special or unique requests of the Lender.

1.4 SERIAL LOANS. Notwithstanding any other provision to the contrary in this Agreement, Servicer shall have the right to originate and service all Education Loans that are "serial" (as that term is commonly understood with respect to Education Loans) to Education Loans originated and/or serviced hereunder. This provision shall survive the termination of this Agreement for so long as Lender is directly or indirectly engaged in the business of making Education Loans under the FFEL Program; provided, however, that if an "eligible institution" as defined in the Education Act ("Eligible Institution") or a Borrower requests in writing that Servicer not provide either origination or servicing for a serial loan, then Lender shall not be required to use Servicer for origination or servicing for such serial loan as requested by the Eligible Institution or borrower; Lender shall not request an Eligible Institution or Borrower to give such request to Sender.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 2

APPLICATION PROCESSING AND DISBURSEMENT SERVICES

2.1. APPLICATION PROCESSING. Servicer shall maintain a special post office drawer or box for purposes of receiving applications directly from Eligible Institutions, Borrowers or Lender. Servicer shall process applications received at the drawer or box or otherwise received at Servicer's office, as follows:

(a) Servicer shall verify that all Education Loan applications and supporting documents are complete, provided, however, Servicer shall not be required to verify any information included in an Education Loan application (except to the extent required by the Education Act or applicable Regulations of the Guarantor);

(b) Servicer shall perform acts necessary to secure disbursement approval and insurance coverage of the principal and interest on the Education Loan from the applicable Guarantor and shall be responsible for all communication and contact with such Guarantor necessary or appropriate to accomplish such approval and coverage;

(c) Servicer shall prepare and mail directly to Borrower all notices, statements and disclosures required under the Education Act;

(d) Servicer shall, if necessary, prepare and mail directly to Borrower a replacement or other necessary promissory note, together with appropriate instructions for execution and delivery of the promissory note and any related documentation;

Lender shall be solely responsible for payment to the U.S. Government of origination or other fees required by the Education Act, and for all fees required by any central disbursement agent, unless the parties agree otherwise in writing.

If Lender is utilizing a third party disbursement agent to disburse its Education Loans prior to delivery of the Education Loans to Servicer, Servicer will have no liability or responsibility for the tasks set forth in subsections
(a) - (d) above nor for reconciliation issues arising from such process.

2.2. DISBURSEMENT SERVICES. Servicer shall prepare the disbursement checks made payable to the appropriate Borrowers, or shall make other allowable arrangements for the disbursement of Education Loan proceeds, and shall mail the checks or deliver the funds, to the appropriate location. Servicer will print Lender's logo on checks if requested.

2.3. PLUS LOAN SERVICES. If applicable, Servicer shall perform credit review services (as required under the Education Act) on Borrowers to whom Lender agrees to make Education Loans which are PLUS loans authorized under
Section 428B of the Education Act ("PLUS Loans"). Servicer agrees to act as Lender's agent for the receipt, evaluation, handling and maintenance of certain PLUS Loan credit information, in order to assist Lender in making decisions with respect to the approval or denial of PLUS Loans, consistent with the terms of the Education Act and Regulations. Lender will make the final lending decision, according to the procedures stated in this Agreement and such reasonable appeal processes as Lender determines and directs. Servicer will, with respect to PLUS Loans:

(a) Accept PLUS Loan applications or pre-approval requests for purposes of

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 3

performing credit evaluation;

(b) Receive and evaluate (based on Education Act requirements and Lender's reasonable guidelines) a credit report from the credit-reporting agency for each applicant, and report the results of such evaluation to the appropriate Eligible Institution within twenty-four hours of receipt. Servicer may rely upon all information contained in such report or otherwise provided by the credit reporting agency and shall have no liability for inaccurate or erroneous information contained therein.

(c) Identify each applicant for a PLUS Loan who does not have an adverse credit history by generating and providing to Lender a disbursement report related to Education Loan origination.

(d) According to Education Act requirements, generate and provide to the PLUS Loan applicant an "adverse action" letter in compliance with the Equal Credit Opportunity Act on behalf of Lender with respect to each applicant identified as having an adverse credit history, within thirty
(30) days after Servicer receives both the completed Education Loan application and the credit history, and provide a copy of such letter or otherwise identify such applicants to Lender.

(e) Lender agrees that with respect to all PLUS Loans processed under this Agreement, it will ensure that all information in Loan applications and other information provided to Servicer in connection with its performance of the services hereunder is accurate and complete.

(f) Lender will be responsible for handling and evaluating all appeals of denied credit, including, if appropriate following appeal, communicating in writing its approval of a PLUS Loan application previously denied, and requesting guarantee of the PLUS Loan due to error or other reasons relating to the original credit history and properly documenting the same.

Nothing in this Agreement shall make Servicer a loan production office or holder or originator of PLUS Loans processed under this Agreement. Lender acknowledges its sole liability for the decision to approve or deny PLUS Loan applications, and will hold Servicer harmless against claims arising out of such decisions.

2.4. FUNDING OF LOANS.

(a) Servicer shall maintain an account for purposes of disbursing proceeds of Education Loans pursuant to this Agreement. Servicer shall notify Lender each "Business Day" (Monday - Friday, except Federally recognized holidays) of the disbursement amount required to fund the Education Loans processed in accordance with this Agreement. Promptly upon such notification, Lender shall cause such account to be credited with "same day" funds in such amount. If Servicer fails to notify Lender, Lender shall promptly credit such account with the required funds on the next Business Day and shall not be liable to Servicer, the Eligible Institutions or Borrowers for failure to credit the account on such day, provided, however, Lender shall use its best efforts to credit the account with "same day" funds regardless of when notification is received from Servicer. Lender shall cause all Education Loans originated in accordance with this Agreement to be promptly funded as set forth above.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 4

(b) Failure to Fund. If Lender fails to fund the Servicer's account at the instructed level, Lender shall pay Servicer a fee of Two Hundred dollars ($200.00) per day the account is not funded. Should this failure persist for three (3) consecutive days, Servicer reserves the right to terminate its obligation to furnish the funding services. Servicer shall be entitled to earnings, if any, on the funding account.

(c) Return of Deposits. Amounts deposited with Servicer but not disbursed by reason of an Education Loan being canceled, shall be returned to Lender promptly, and in no event later than one (1) week after Servicer's receipt of the written notice of cancellation or return of the check with respect to such cancelled Education Loan.

3. REPORTS.

(a) Standard Reports. Standard reports will be furnished to Lender via U.S. Mail, first class, postage prepaid, or as otherwise mutually agreed.

(b) Special Reports. At Lender's request, Servicer will furnish such special reports as can be reasonably provided by Servicer, provided, however, that Lender will compensate Servicer for such reports as a "Special Service" as indicated in Schedule "A".

4. REVIEW OF OUTPUT AND REPORTS. Servicer shall make commercially reasonable efforts to verify that all output, including reports, are correct and complete in all material respects. Lender shall, however, review each output, especially reports, thoroughly upon receipt to verify completeness and accuracy. Problems identified with output and/or the underlying Education Loan data shall be reported by Lender to Servicer within forty-five (45) days of the date the output was generated. Erroneous data and/or output programs so reported will be corrected, and affected reports will be rerun at no additional charge. Problems reported to Servicer after forty-five (45) days may be subject to a time and materials charge at Servicer's option to correct output retroactively. Servicer shall have no liability for errors that could reasonably be expected to be identified by Lender personnel familiar with the Education Loan program and Lender's Education Loan portfolio, or for errors that are not reported within forty-five (45) days.

POST-DISBURSEMENT SERVICING

5. DELIVERY AND CONVERSION OF EDUCATION LOANS FOR SERVICING AND COLLECTION. Subject to Servicer's scheduling requirements, Lender may from time to time deliver or cause to be delivered Education Loans to Servicer with respect to which processing has been completed and proceeds have been disbursed to the Borrowers prior to the date of delivery ("Converted Education Loans") to be serviced pursuant to the terms of this Agreement. Lender shall transmit to Servicer all documentation required by Servicer to enable it to service the Converted Education Loans (the "Loan Documentation"). Upon receipt of the Loan Documentation, Servicer shall verify only the presence of the promissory note, the original Borrower application, and proof of disbursement. Servicer is willing to use reasonable efforts to identify previous servicing errors or omissions in this process, if requested by Lender, for a fee to be mutually agreed upon following Servicer's review of the portfolio. However, Servicer shall not be liable or responsible for the consequences of any errors it does or does not detect in such file review, nor for missing or incorrect documentation at conversion.

6. PORTFOLIOS SUBJECT TO REJECTION BY SERVICER. Lender acknowledges that servicing certain types of Education Loan portfolios poses a risk of financial hardship for Servicer.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 5

Therefore, Servicer may in its discretion reject certain Education Loans or Education Loan portfolios ("Rejected Loans") prior to placing such loans on the Servicer system. Servicer shall provide Lender with reasonable notice prior to transfer to Servicer's system as to Servicer's determination that Education Loans are deemed to be Rejected Loans. Servicer shall have no right to reject or decline Education Loans after the loans are transferred to the Servicer system.

7. CONVERSION OF DELINQUENT LOANS. Servicer is agreeable to the conversion of delinquent Education Loans to its system for servicing. If a loan is one hundred eighty (180) days or more past due, however, Servicer will not be responsible for any Guarantor claim rejects or interest denials due to untimely guarantee claim filing.

8. SERVICING OF EDUCATION LOANS. Upon acceptance of any Education Loan into Servicer's computer system and after the sale date (if applicable) of the Education Loan to Lender, or following application processing and disbursement of Education Loans originated under this Agreement, Servicer shall service the Education Loan in accordance with the Education Act, and this Agreement, including the following:

(a) Servicer will service the Education Loans in such a manner as to maintain the guarantee thereon in full force at all times, subject to
Section 16, below.

(b) Servicer shall prepare and mail all required statements, notices, disclosures and demands directly to the Borrower.

(c) Servicer shall retain records of contacts, follow-ups, collection efforts and correspondence regarding each Education Loan.

(d) Servicer shall provide accounting for all transactions related to individual Education Loans, including, but not limited to, accounting for all payments of principal and interest upon such Education Loans (for Converted Education Loans, from the conversion date to the Servicer system).

(e) Servicer shall process all deferments and forbearances.

(f) Servicer shall process all address changes and update address changes accordingly.

(g) Servicer shall retain all documents it receives pertaining to each Education Loan, in accordance with the filing requirements set forth in the most current "Common Manual - Unified Student Loan Policy". Such retention may be on magnetic tape, microfilm, laser disk or other related medium.

(h) When necessary and allowable by the Education Act, Servicer shall take all steps necessary to file a claim for loss with Guarantor.

(i) Servicer shall provide data as required to Guarantor. Any requirements beyond those found in the Common Manual shall be billed to the Lender at a price to be mutually agreed upon. Servicer shall have no liability for late filing of claims if the information required for such filing has been requested from Lender but not received within seven days of such request.

(j) Servicer shall process and add repurchase Education Loans from the Guarantor to the Servicer Servicing System as required by the Education Act or upon the request of Lender. The fee for such repurchase is provided in Schedule A.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 6

(k) Servicer shall provide such other services as Servicer customarily provides and deems appropriate.

9. SYSTEM UPDATES. Lender agrees that in the course of its Education Loan servicing activities, Servicer may rely on, without independently verifying, all data entries, manipulations and representations provided to Servicer by Lender, Eligible Institutions, and Borrowers with respect to the Education Loans, including but not limited to, Eligible Institutions/Borrower certification, eligibility, enrollment, and Eligible Institution or Borrower demographics, including data entries provided to Servicer electronically, via the Internet or otherwise, and that Servicer shall have no liability for incorrect information or the consequences thereof, which is provided by Lender, Eligible Institutions, or Borrowers.

10. CURE SERVICING. At Lender's request Servicer agrees to perform additional servicing activities not required under the terms of this Agreement for Converted Education Loans transferred to Servicer, which have previously not been serviced in accordance with the Education Act and Regulations, and which require additional servicing activity to attempt to maintain or reinstate the Loans' principal and interest guarantee from the Guarantor ("Cure Procedures"). Utilizing Cure Procedures approved by the Guarantor, Servicer will use its best efforts to cure all defects caused by Lender or unreasonable acts of the Guarantor(s) (as defined in Section 17 below). Servicer makes no representation or warranty that the guarantee on any Education Loan will be reinstated regardless of whether Servicer follows the Cure Procedures approved by the Guarantor.

11. WRITE OFF GUIDELINES. The Servicer shall use the following guidelines in determining whether to write off and terminate efforts to collect or service a Borrower's Account:

Account Balance*                      Process Requirements
----------------                      --------------------
$0 - $100.00              Writeoff thirty (30) days after the last payment was
                          made, and if applicable, forward notes to Borrower.

$100.01 +                 Recover such amount by filing a supplemental
                          claim, if applicable, or service as normal.

* Account Balance includes both principal and interest

If the Borrower's final payment results in an overpayment equal to or greater than ten dollars ($10.00), the Servicer shall notify the Lender no later than forty-five (45) days after receipt to refund the entire overpayment to the Borrower. If the overpayment is less than ten dollars ($10.00), the Servicer shall write off the amount, but in each case shall notify the Lender by listing the dollar amount and Borrower Account within thirty (30) days. To the extent a law requires refunds of less than $10.00, Servicer shall refund such overpayment upon notification by Lender of such law and the specific requirements thereof.

12. REPORTS TO LENDER. On or before the 15th day of each month, (or by the 15th day following quarter end, as applicable) unless some other time is provided herein, Servicer shall prepare and deliver the following reports to Lender, or to such other person as Lender may designate, with respect to activity during the preceding month:

(a) Total Principal Report (Daily);

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 7

(b) Interest Reconcile Report (Daily)

(c) Refund Reconcile Report (Daily);

(d) Daily Monetary Transaction Summary (Daily, Monthly);

(e) Portfolio Report (Monthly);

(f) Claims Delinquency Detail (Monthly);

(g) Computation of Interest and Special Allowance Payments (currently reported on E.D. Form 799). Data will be computed commencing with the date Education Loans appear on the records of Servicer (Quarterly).

Lender shall receive one copy of each of the above reports at no cost. Servicer will provide extra copies at the request of Lender, and Lender will pay the cost of the copies. Any customized reports shall be provided at an additional cost to be mutually agreed upon by Servicer and Lender.

13. SERVICING FEES.

13.1. Lender shall pay to Servicer, on or before the 15th day of each month (or within fifteen (15) days of billing statement) the fees provided in Schedule A ("Servicing Fees") for and in consideration of the services performed by Servicer hereunder for the preceding month. After the first twelve (12) months of this Agreement, the Servicing Fees shall be subject to change by Servicer at any time, upon sixty (60) days written notice, but changes will not occur more frequently than once every twelve (12) months. No change will result in an increase that exceeds two percent (2%) for any twelve (12) month period.

In the event Servicing Fees are not paid within thirty (30) days of the billing statement, Lender agrees to pay a late fee of one and one-half percent (1 1/2%) per month against the entire outstanding balance of the account including any prior late fees outstanding. Servicer also reserves the rights to
(a) withhold transfer of borrower payments; (b) withhold reports otherwise due; and (c) terminate this Agreement without notice if nonpayment persists for sixty
(60) days or more from billing.

13.2. POSTAGE EXPENSES. In addition to the foregoing, Lender also agrees that Servicer may pass on to Lender the cost of actual increases in postage rates by the United States Postal Service.

13.3. MATERIAL CHANGES. The parties agree that should Servicer be required to make material changes to its current lender servicing practices or servicing system due to changes to the Education Act, Regulations of the Guarantor, and/or business environment, or to other costs beyond Servicer's control, Servicer may increase the Servicing Fees with Lender to reasonably reflect those increased costs at any time during this Agreement.

13.4. RIGHT TO OFFSET. In the event that the Servicer does not receive payment from Lender with respect to any Education Loan or services provided under this Agreement, or in the event that the Servicer is notified that funds are owed to the Secretary of Education, the Servicer shall notify Lender of such nonpayment or monies owed. In such event, the Servicer may, at its discretion, use funds received on Lender's behalf to offset or pay any monies due the Secretary of Education or any invoice due the Servicer plus interest provided that the invoice has not been paid, the amount is undisputed as of the date of payment, and ninety (90) days have elapsed since the mailing of the invoice to Lender.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 8

14. LOAN PAYMENTS. Borrowers will be directed to make all Education Loan payments to a lockbox established by Servicer. All cash receipts will be remitted once a week to Lender or as Lender may otherwise reasonably request.

15. INQUIRIES. Servicer shall answer all inquiries regarding Education Loans, Eligible Institution status or refunds, and Lender shall cooperate to the extent necessary to gather the information needed to answer such inquiries. Such inquiries may be referred to the Eligible Institution which the student Borrower attended or is attending, if necessary. Servicer shall have no responsibility for any disputes between Borrowers and Eligible Institutions regarding tuition, registration, attendance, or quality of education/training.

16. AGENT AUTHORIZATION. Lender authorizes Servicer to act as Lender's agent in the processing and servicing of Lender's Education Loans. This authorization includes but is not limited to all correspondence and liaison necessary with Guarantor regarding Lender's Education Loans, assignment of claims to Guarantor and any/or all other communications, correspondence, signatures or other acts appropriate to service Lender's Education Loans in accordance with the Education Act and/or Regulations of the Guarantor.

17. LIABILITY OF SERVICER. Servicer assumes no responsibility or liability for any claims, liabilities, losses, guarantee rejects, or interest denials that are related to servicing of the Education Loans prior to (a) Servicer processing the application of the Education Loan, (b) placing of the Education Loan on Servicer's system, or (c) prior to the date Lender holds ownership of the Education Loan. Servicer assumes no liability for the failure of any Borrower to repay their Education Loan, nor for the failure of the United States government to pay any principal, interest, subsidy or special allowance, nor for the failure of Guarantor to make a required payment of any principal and/or interest on any of Lender's Education Loans. Servicer shall not be responsible for consequences of unreasonable acts of any Guarantor. For purposes of this Agreement, unreasonable acts of the Guarantor shall include but not be limited to: Guarantor actions that are outside the scope of industry custom; oral commitments accepted in practice discontinued without sufficient advance notice; retroactive implementation of a regulation without sufficient prior notification or clarification; Guarantor servicing deficiencies that preclude Servicer from performing requirements correctly or timely; Guarantor submission of data to the incorrect entity; Guarantor submission of data in a format that is not usable, legible or readable; refusal of the Guarantor to acknowledge data or documentation; unscheduled changes in normal business hours; enforcement of an unwritten policy or standard; interpretation of a policy, standard or regulation in a manner inconsistent with the Common Manual, Guarantor's manual or Department of Education clarification; or any other acts of the Guarantor of a similar nature.

If Servicer takes or fails to take any action in connection with servicing responsibilities under this Agreement (whether or not such action or inaction amounts to negligence) which causes any Education Loan subject to this Agreement to be denied the benefit of any applicable guarantee, Servicer shall have a reasonable time to cause such benefits of the guarantee to be reinstated. If such benefits are not reinstated within twelve (12) months of denial by Guarantor or the Department of Education, Lender agrees to sign a Loan Sale Agreement to sell the Education Loan to another Eligible Lender (as defined in the Act) of Servicer's choice ("Buyer"). Subject to the terms of the Loan Sale Agreement, Buyer will purchase the Education Loan from Lender for an amount equal to the amount the Guarantor would have paid if the Education Loan had been accepted and paid by the Guarantor as a claim (which may include but is not limited to lost principal, interest including interest penalties for due diligence violations, and special allowance payments), and title to the Education Loan will thereby be transferred to Buyer. Lender

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 9

shall repurchase any Education Loan on which the guarantee is fully reinstated, from Buyer at an amount equal to the then outstanding principal balance plus all accrued interest due thereon, less the amount subject to Lender Risk Sharing under the Education Act. Notwithstanding any other provision in this Agreement to the contrary, if Servicer performs its duties under this paragraph, then Servicer shall not be deemed to be in breach of this Agreement for failure to service properly.

Lender's remedies for breach of this Agreement by Servicer shall be limited to this Section. In no event will Servicer be liable under any theory of tort, contract, strict liability or other legal or equitable theory for any lost profits or exemplary, punitive, special, incidental, indirect or consequential damages, each of which is hereby excluded by agreement of the parties regardless of whether or not Servicer has been advised of the possibility of such damages. Any action for the breach of any provisions of this Agreement shall be commenced within one (1) year after the Education Loan leaves the Servicer's servicing system.

18. INDEMNIFICATION. Lender shall indemnify and hold Servicer harmless from and against all claims, liabilities, losses, damages, costs and expenses (including reasonable attorney's fees) asserted against or incurred by Servicer as a result of Servicer complying with any instruction or directive by Lender. Lender shall further indemnify and hold Servicer harmless from and against all claims, liabilities, losses, damages, costs and expenses (including reasonable attorney's fees) asserted against or incurred by Servicer as a result of actions not the fault of or not caused solely by a negligent act of Servicer, its agents or employees, including all claims, liabilities, losses, damages and costs caused in part or in whole by or the fault of the Lender, a prior holder, owner or lender, a prior servicer or any other party connected in any manner to the Education Loan or Education Loans resulting in the claim, liability, loss, damage, cost, or expense.

19. DISCLOSURE OF INFORMATION. (a) All data, information, records, correspondence, reports or other documentation received by Servicer pursuant to this Agreement from Lender, the Eligible Institution which the student attended, or the Borrower, or prepared and maintained by Servicer in the course of its activities under this Agreement shall be released or divulged only to Lender, Eligible Institutions, guarantee agencies, regulatory bodies, other parties necessary to accommodate enforceability of the Education Loan, Servicer's affiliates or as otherwise required by law. With respect to information or documents relating to a particular Borrower, Servicer may release or divulge that information or those documents to that Borrower, Eligible Institutions, or such other parties as Servicer may be directed in writing by Lender or such Borrower, or as otherwise required by law.

(b) Servicer shall establish and maintain policies and procedures designed to ensure the confidentiality of the Lender information (non-public personal information). Among other things, Servicer acknowledges that it is against Federal law to disclose non-public personal information received from a financial institution under certain circumstances. Servicer and Lender agree to comply with the provisions of the Gramm-Leach-Bliley Act and all implementing rules and regulations (collectively "GLB") regarding consumer financial privacy, to the extent each of their actions and responsibilities hereunder are impacted.

(c) Lender acknowledges that it holds the "Customer Relationship" (as defined in GLB) with Education Loan borrowers and thereby has the responsibility to provide required privacy policies and notices to such borrowers. Upon request, Servicer will assist Lender with such services at an additional fee to be negotiated separately from this Agreement.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 10

20. CONFIDENTIALITY.

20.1. Lender agrees not to disclose any provisions or portions of this Agreement, "Trade Secrets" (as defined below) or financial information (collectively, "Confidential Information") concerning or belonging to Servicer to any third party or use the same in competition with Servicer. For purposes of this Agreement, Confidential Information does not include "Nonpublic Personal Information" as defined in GLB. "Trade Secret" shall mean the whole or any portion or phase of any technical information, design, process, procedure, formula, improvement, algorithm, method, technique, confidential business or financial information, or other information relating to any business of Servicer that is not generally known by the public. Servicer and Lender specifically agree that the format used to transfer Lender's data contains confidential and proprietary trade secret information that is the exclusive property of Servicer. Servicer makes no claim to the specific data contained in any printout given to Lender and recognizes that said data is the exclusive property of Lender. Servicer and Lender agree, however, that all aspects of the underlying computer program, algorithms, methods of processing, specific design and layout, report format, and the unique processing techniques and interactions of the various aspects of Servicer's computer program are trade secrets of, proprietary to, and owned exclusively by Servicer.

20.2. In accordance with applicable law, the Lender agrees that in the event Servicer grants access to any Confidential Information, to forever thereafter keep the same confidential. Lender also agrees to keep Confidential Information and material (both written and verbal) relating to any Lender, vendor, or other party transacting business with Servicer. Lender, its agents and employees, further agrees not to release, share, use, or disclose the same without the prior written permission of Servicer except to only those of Lender's employees, agents, or advisors having a need to know the same for purposes related to this Agreement.

20.3. Lender, its agents, employees, and advisors, recognize the disclosure of Confidential Information by Lender, or Lender's agents or advisors may give rise to irreparable injury to Servicer inadequately compensable in damages and that accordingly, Servicer may seek and obtain injunctive relief or damages against the disclosure or threatened disclosure, in addition to any other legal remedies, including attorney's fees, which may be available. The parties agree, however, that the duty to protect Confidential Information shall not include data, information, or materials which the Lender can demonstrate is publicly available by other than unauthorized disclosures by other parties. All confidentiality requirements shall survive the termination or cancellation of this Agreement.

21. INTELLECTUAL PROPERTY PROTECTION. The parties agree that all right, title and interest of whatever nature in Servicer's user manuals, training materials, computer programs (including both source and object code), routines, structures, layout, report formats, together with all subsequent versions, enhancements and supplements to said programs, all copyright rights, and all oral or written information relating to Servicer's intellectual property conveyed in confidence by Servicer to Lender pursuant to this Agreement which is not generally known to the public and which gives Servicer an advantage over its competitors who do not know or use such information are also Confidential Information. All forms of Servicer's intellectual property of whatever nature is and shall remain the sole and exclusive property of Servicer. Lender may only use aforementioned materials and tools in form and manner approved by Servicer in writing.

22. MODIFICATION OF EQUIPMENT, COMPUTER PROGRAMS AND PROCEDURES. The Servicer reserves the right to change any part or all of its equipment and computer

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 11

programs, and its procedures, reports and services, relating to the manner of, or the methodology used in, servicing Education Loans as set forth in this Agreement without the prior consent of the Lender; provided, however, that in no event shall such change abrogate or in any way modify the obligations of the Servicer to comply with the Education Act and Regulations as set forth above. It is specifically understood that the intent of this paragraph is to allow the Servicer flexibility in the methods and techniques of servicing subject to full compliance with this Agreement.

23. TERMINATION.

a. If at any time during this Agreement either party refuses or fails to perform in a material fashion any portion of this Agreement, the other party will provide written notice describing the nonperformance. If the nonperforming party fails or refuses to correct the nonperformance within thirty (30) days after receipt of written notice, the other party may terminate this Agreement.

b. If the delinquency rate of the Lender's portfolio of Education Loans being serviced hereunder (as calculated during month-end processing in accordance with the formula described below) exceeds twenty percent (20%) for any three consecutive months during the term of this Agreement, the Servicer may terminate the Agreement by providing sixty
(60) days prior written notice to the Lender. The Servicer may, at its option, propose modified servicing fees in lieu of exercising the termination provisions of this section. Delinquency rate is defined as the number of Accounts 31- 270 days delinquent divided by the total number of Accounts in repayment status.

24. PROCEDURES IN EVENT OF SERVICER BREACH. If this Agreement is terminated by Lender due to a breach by Servicer, a deconversion fee of Three dollars ($3.00) per Account plus any other reasonable expenses incurred in connection with the transfer of Lender's files and other required information and reports off of the Servicer system, shall be paid by Lender. In such case, Servicer shall turn over to Lender all Education Loan files in accordance with acceptable standards as described in the Common Manual to support claims filing function. Servicer shall make available to Lender the original promissory note, along with an electronic record of Servicer servicing documenting information related to deferments, forbearances, disbursements, and guarantees (the "Electronic History"). Electronic History shall be provided in Servicer's standard format.

25. NOTICES. All notices or communications between the parties shall be addressed as follows: If to Servicer: President, Nelnet Loan Services, Inc., 6420 Southpoint Parkway, Jacksonville, FL, 32216, with a copy to General Counsel, Nelnet Corporation, 3015 South Parker Road, Suite 400, Aurora, CO 80014, and if to Lender: ___________________ or to such other address as may be indicated by the parties. Any notice shall be deemed given upon mailing if by registered or certified mail, and upon receipt in every other case.

26. GOVERNING LAW. This Agreement is executed and delivered within the State of Colorado. The parties agree this Agreement shall be construed, interpreted and applied in accordance with the laws of the State of Colorado, and that the state and Federal courts and authorities within Colorado shall have sole jurisdiction and venue over all controversies which may arise with respect to the execution, interpretation and compliance with this Agreement.

27. CHANGES IN WRITING. This Agreement, including this provision, shall not be modified or changed except by a writing signed by all parties hereto.

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 12

28. SEVERABILITY. If a court of competent jurisdiction finds any of the provisions of this Agreement to be so overly broad as to be unenforceable or invalid for any other reason, the invalid provisions will be reduced in scope or eliminated by the court to the extent deemed necessary by the court to render the remaining provisions of this Agreement reasonable and enforceable.

29. PERSONS BOUND. This Agreement shall be binding upon and inure to the benefit of the parties hereto, their legal representatives, successors and assigns.

30. ASSIGNMENT. This Agreement shall not be assigned by either party without the prior written consent of the other party which consent shall not be unreasonably withheld. However, notwithstanding the previous sentence, Servicer may in its sole discretion, without Lender's consent, assign or delegate any of its duties or obligations hereunder to an entity affiliated with Servicer. In such case, the assignee or delegate shall be bound by all terms and conditions of this Agreement related to such assignment or delegation.

31. TITLES. The titles used in this Agreement are intended for convenience and reference only. They are not intended and shall not be construed to be a substantive part of this Agreement or in any other way to affect the validity, construction or effect of any of the provisions of this Agreement.

32. WAIVER. The waiver or failure of either party to exercise in any respect any right provided for herein shall not be deemed a waiver of any further right hereunder.

33. FORCE MAJEURE. The foregoing provisions of this Agreement are subject to the following limitation: If by reason of a force majeure Servicer is unable in whole or in part to carry out any agreement on its part herein contained, Servicer shall not be deemed in default during the continuance of such inability. The term "force majeure" as used herein shall mean, without limitation, the following: acts of God, strikes, lockouts, or other industrial disturbances; acts of public enemies; order or restraint of any kind of the government of the United States of America or of the States of Colorado, Nebraska or Florida or Cities of Aurora, Colorado, Lincoln, Nebraska or Jacksonville, Florida, or any of their departments, agencies or officials, or any civil or military authority; insurrections; riots; landslides; earthquakes; fires; storms; droughts; floods; explosions; breakage or accident to machinery, equipment, transmission pipes or canals; or any other cause or event not reasonably within the control of Servicer.

34. HIRING. Lender agrees that during the term of this Agreement and any extensions or renewals thereof, and for one year thereafter, Lender shall not solicit for hire, or knowingly allow its employees to solicit for hire, any employees of Servicer without the prior written consent of Servicer.

35. AUDITS. Lender, at its own expense, with prior notice to Servicer and during Servicer's normal business hours, may perform or arrange to have audits performed of Servicer's servicing activities on Lender's Education Loans. Servicer shall provide up to forty (40) hours of audit assistance per year. Lender will reimburse Servicer for its staff time and expense beyond said forty
(40) hours.

36. CORPORATE OBLIGATION. This Agreement is solely a corporate obligation of Servicer and Lender and no personal liability against any parent, subsidiary, affiliate, incorporator, member, officer, employee, or trustee, past present, or future of the parties shall attach to any of the foregoing as a result of this Agreement, the provision of the

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 13

Services pursuant to this Agreement, or any breach of this Agreement; the parties hereto agreeing that the sole recourse is against the Servicer (or its successors) or the Lender (or its successors). Notwithstanding the foregoing, any incorporator, member, officer, employee, or trustee shall have responsibility to the extent such individual receives a fraudulent conveyance from Servicer or Lender.

37. ENTIRE AGREEMENT. This is the entire and exclusive statement of the Agreement between the parties, which supersedes and merges all prior proposals, understandings and all other agreements oral and written, between the parties relating to this Agreement.

IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of the date first written above.

NELNET LOAN SERVICES, INC.

By:

Name: Edward P. Martinez

Title: Sr. Vice President/General Counsel

LENDER

By: _____________________________________

Name: ___________________________________
(PLEASE PRINT)

Title:___________________________________

NELNET LOAN SERVICES, INC. SERVICING AGREEMENT
11/13/2001

PAGE 14

SCHEDULE 3.2
TO
SECURITY AGREEMENT

OFFICE LOCATIONS; FICTITIOUS NAMES; TAX I.D. NUMBER; ORGANIZATIONAL NUMBER

OFFICE LOCATIONS:

  Headquarters Office:             3015 South Parker Road
                                   Suite 400
                                   Aurora, Colorado 80014

  Other Locations:                 121 South 13th, Suite 301
                                   Lincoln Nebraska

                                   First Trust Center
                                   180 East Fifth Street, Suite 1350
                                   St. Paul, Minnesota

                                   6420 Southpoint Parkway
                                   Jacksonville, Florida

NAMES:

  Current Name:                    NELNET Loan Services, Inc.

  Prior Name:                      UNIPAC Service Corporation

  Fictitious Names:                None

TAX PAYER I.D. NO.:

                                                                    SCHEDULE 3.2


Exhibit 10.21
GUARANTY AGREEMENT
(Subsidiaries)

WHEREAS, NELNET LOAN SERVICES, INC. and NELNET, INC. (together "BORROWERS") have entered into that certain Credit Agreement dated January 11, 2002, with BANK OF AMERICA, N.A. (the "BANK") (such Credit Agreement, as it may hereafter be amended or otherwise modified from time to time, being hereinafter referred to as the "CREDIT AGREEMENT", and capitalized terms not otherwise defined herein shall have the same meaning as set forth in the Credit Agreement);

WHEREAS, the execution of this Guaranty Agreement is a condition to the Bank's obligations under the Credit Agreement and an inducement to the other Secured Parties to extend credit to the Borrowers;

NOW, THEREFORE, for valuable consideration, the receipt and adequacy of which are hereby acknowledged, each of the undersigned Subsidiaries and any Subsidiary hereafter added as a "GUARANTOR" hereto pursuant to a Subsidiary Joinder Agreement (individually a "GUARANTOR" and collectively the "GUARANTORS"), hereby irrevocably and unconditionally guarantees to Bank of America, N.A., as agent for itself and the other Secured Parties (the "AGENT") the full and prompt payment and performance of the Guaranteed Indebtedness (hereinafter defined), this Guaranty Agreement being upon the following terms:

1. The term "GUARANTEED INDEBTEDNESS", as used herein means all of the "OBLIGATIONS", as defined in the Credit Agreement and shall include any and all post-petition interest and expenses (including reasonable attorneys' fees) whether or not allowed under any bankruptcy, insolvency, or other similar law; provided that the Guaranteed Indebtedness shall be limited, with respect to each Guarantor, to an aggregate amount equal to the largest amount that would not render such Guarantor's obligations hereunder subject to avoidance under
Section 544 or 548 of the United States Bankruptcy Code or under any applicable state law relating to fraudulent transfers or conveyances.

2. This instrument shall be an absolute, continuing, irrevocable and unconditional guaranty of payment and performance, and not a guaranty of collection, and each Guarantor shall remain liable on its obligations hereunder until the payment and performance in full of the Guaranteed Indebtedness. No set-off, counterclaim, recoupment, reduction, or diminution of any obligation, or any defense of any kind or nature which either Borrower may have against Agent, any Secured Party or any other party, or which any Guarantor may have against either Borrower, Agent, any Secured Party or any other party, shall be available to, or shall be asserted by, any Guarantor against Agent, any Secured Party or any subsequent holder of the Guaranteed Indebtedness or any part thereof or against payment of the Guaranteed Indebtedness or any part thereof.

3. If a Guarantor becomes liable for any indebtedness owing by either Borrower to Agent or any Secured Party by endorsement or otherwise, other than under this Guaranty Agreement, such liability shall not be in any manner impaired or affected hereby, and the rights of Agent and the Secured Parties hereunder shall be cumulative of any and all other rights that Agent and the Secured Parties may ever have against such Guarantor. The exercise by Agent and the Secured Parties of any right or remedy hereunder or under any other instrument, or at law or in equity, shall not preclude the concurrent or subsequent exercise of any other right or remedy.


4. In the event of default by either Borrower in payment or performance of the Guaranteed Indebtedness, or any part thereof, when such Guaranteed Indebtedness becomes due, whether by its terms, by acceleration, or otherwise, the Guarantors shall, jointly and severally, promptly pay the amount due thereon to Agent, without notice or demand, in lawful currency of the United States of America, and it shall not be necessary for Agent or any Secured Party, in order to enforce such payment by any Guarantor, first to institute suit or exhaust its remedies against either Borrower or others liable on such Guaranteed Indebtedness, or to enforce any rights against any collateral which shall ever have been given to secure such Guaranteed Indebtedness. In the event such payment is made by a Guarantor, then such Guarantor shall be subrogated to the rights then held by Agent and any Secured Party with respect to the Guaranteed Indebtedness to the extent to which the Guaranteed Indebtedness was discharged by such Guarantor and, in addition, upon payment by such Guarantor of any sums to Agent and any Secured Party hereunder, all rights of such Guarantor against Borrowers, any other guarantor or any Collateral arising as a result therefrom by way of right of subrogation, reimbursement, or otherwise shall in all respects be subordinate and junior in right of payment to the prior indefeasible payment in full of the Guaranteed Indebtedness. Each Guarantor also agrees to be bound by the contribution and subrogation provisions of SECTION 3.7 of the Credit Agreement.

5. If acceleration of the time for payment of any amount payable by either Borrower under the Guaranteed Indebtedness is stayed upon the insolvency, bankruptcy, or reorganization of either Borrower, all such amounts otherwise subject to acceleration under the terms of the Guaranteed Indebtedness shall nonetheless be payable by the Guarantors hereunder forthwith on demand by Agent or any Secured Party.

6. Each Guarantor hereby agrees that its obligations under this Guaranty Agreement shall not be released, discharged, diminished, impaired, reduced, or affected for any reason or by the occurrence of any event, including, without limitation, one or more of the following events, whether or not with notice to or the consent of any Guarantor: (a) the taking or accepting of collateral as security for any or all of the Guaranteed Indebtedness or the release, surrender, exchange, or subordination of any collateral now or hereafter securing any or all of the Guaranteed Indebtedness; (b) any partial release of the liability of any Guarantor hereunder, or the full or partial release of any other guarantor from liability for any or all of the Guaranteed Indebtedness; (c) any disability of either Borrower, or the dissolution, insolvency, or bankruptcy of either Borrower, any Guarantor, or any other party at any time liable for the payment of any or all of the Guaranteed Indebtedness;
(d) any renewal, extension, modification, waiver, amendment, or rearrangement of any or all of the Guaranteed Indebtedness or any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Guaranteed Indebtedness; (e) any adjustment, indulgence, forbearance, waiver, or compromise that may be granted or given by Agent or any Secured Party to either Borrower, any Guarantor, or any other party ever liable for any or all of the Guaranteed Indebtedness; (f) any neglect, delay, omission, failure, or refusal of Agent or any Secured Party to take or prosecute any action for the collection of any of the Guaranteed Indebtedness or to foreclose or take or prosecute any action in connection with any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Guaranteed Indebtedness;
(g) the unenforceability or invalidity of any or all of the Guaranteed Indebtedness or of any instrument, document, or agreement evidencing, securing, or otherwise relating to any or all of the Guaranteed Indebtedness; (h) any payment by either Borrower or any other party to Agent or any Secured Party is held to constitute a preference under applicable bankruptcy or insolvency law or if for any other reason Agent or any Secured Party is required to refund any payment or pay the amount thereof to someone else; (i) the settlement or compromise of any of the Guaranteed Indebtedness; (j) the non-perfection of any security interest or lien securing any or all of the


Guaranteed Indebtedness; (k) any impairment of any collateral securing any or all of the Guaranteed Indebtedness; (l) the failure of Agent or any Secured Party to sell any collateral securing any or all of the Guaranteed Indebtedness in a commercially reasonable manner or as otherwise required by law; (m) any change in the corporate existence, structure, or ownership of either Borrower; or (n) any other circumstance which might otherwise constitute a defense available to, or discharge of, either Borrower or any Guarantor (other than payment of the Guaranteed Indebtedness).

7. Each Guarantor represents and warrants to the Agent and the Secured Parties as follows:

(a) All representations and warranties in the Credit Agreement relating to it are true and correct as of the date hereof and on each date the representations and warranties hereunder are restated pursuant to any of the Loan Documents with the same force and effect as if such representations and warranties had been made on and as of such date except to the extent that such representations and warranties relate specifically to another date.

(b) It has, independently and without reliance upon the Agent or any Secured Party and based upon such documents and information as it has deemed appropriate, made its own analysis and decision to enter into the Loan Documents to which it is a party.

(c) It has adequate means to obtain from Borrowers on a continuing basis information concerning the financial condition and assets of Borrowers and it is not relying upon the Agent or any Secured Party to provide (and neither the Agent nor any Secured Party shall have any duty to provide) any such information to it either now or in the future.

(d) The value of the consideration received and to be received by each Guarantor as a result of Borrowers' and the Bank's entering into the Credit Agreement and each Guarantor's executing and delivering the Loan Documents to which it is a party is reasonably worth at least as much as the liability and obligation of each Guarantor hereunder, and such liability and obligation and the Credit Agreement have benefited and may reasonably be expected to benefit each Guarantor directly or indirectly.

8. Each Guarantor covenants and agrees that, as long as the Guaranteed Indebtedness or any part thereof is outstanding or the Bank has any commitment under the Credit Agreement, it will comply with all covenants set forth in the Credit Agreement specifically applicable to it.

9. When an Event of Default exists, each Secured Party shall have the right to set-off and apply against this Guaranty Agreement or the Guaranteed Indebtedness or both, at any time and without notice to any Guarantor, any and all deposits (general or special, time or demand, provisional or final) or other sums at any time credited by or owing from any Secured Party to any Guarantor whether or not the Guaranteed Indebtedness is then due and irrespective of whether or not the Agent shall have made any demand under this Guaranty Agreement. Each Secured Party agrees promptly to notify Borrowers after any such setoff and application, provided that the failure to give such notice shall not affect the validity of such setoff and application. The rights and remedies of the Secured Parties hereunder are in addition to other rights and remedies (including, without limitation, other rights of set-off) which the Secured Parties may have.


10. (a) Each Guarantor hereby agrees that the Subordinated Indebtedness (as defined below) shall be subordinate and junior in right of payment to the prior payment in full of all Guaranteed Indebtedness as herein provided. The Subordinated Indebtedness shall not be payable, and no payment of principal, interest or other amounts on account thereof, and no properly or guarantee of any nature to secure or pay the Subordinated Indebtedness shall be made or given, directly or indirectly by or on behalf of any Debtor (hereafter defined) or received, accepted, retained or applied by any Guarantor unless and until the Guaranteed Indebtedness shall have been paid in full in cash; except that prior to the occurrence and continuance of a Default, a Guarantor shall have the right to receive payments on the Subordinated Indebtedness made in the ordinary course of business. When a Default exists, no payments of principal or interest may be made or given, directly or indirectly, by or on behalf of any Debtor or received, accepted, retained or applied by any Guarantor unless and until the Guaranteed Indebtedness shall have been paid in full in cash. If any sums shall be paid to a Guarantor by any Debtor or any other Person on account of the Subordinated Indebtedness when such payment is not permitted hereunder, such sums shall be held in trust by such Guarantor for the benefit of the Agent and shall forthwith be paid to Agent without affecting the liability of any Guarantor under this Guaranty Agreement and may be applied by Agent against the Guaranteed Indebtedness in accordance with the Credit Agreement. Upon the request of Agent, a Guarantor shall execute, deliver, and endorse to Agent such documentation as Agent may request to perfect, preserve, and enforce its rights hereunder. For purposes of this Guaranty Agreement and with respect to a Guarantor, the term "SUBORDINATED INDEBTEDNESS" means all indebtedness, liabilities, and obligations of either Borrower or any Obligated Party other than such Guarantor (Borrowers and such Obligated Parties herein the "DEBTORS") to such Guarantor, whether such indebtedness, liabilities, and obligations now exist or are hereafter incurred or arise, or are direct, indirect, contingent, primary, secondary, several, joint and several, or otherwise, and irrespective of whether such indebtedness, liabilities, or obligations are evidenced by a note, contract, open account, or otherwise, and irrespective of the Person or Persons in whose favor such indebtedness, obligations, or liabilities may, at their inception, have been, or may hereafter be created, or the manner in which they have been or may hereafter be acquired by such Guarantor.

(b) Each Guarantor agrees that any and all Liens (including any judgment liens), upon any Debtor's assets securing payment of any Subordinated Indebtedness shall be and remain inferior and subordinate to any and all Liens upon any Debtor's assets securing payment of the Guaranteed Indebtedness or any part thereof, regardless of whether such Liens in favor of a Guarantor, Agent or any Secured Party presently exist or are hereafter created or attached. Without the prior written consent of Agent, no Guarantor shall (i) file suit against any Debtor or exercise or enforce any other creditor's right it may have against any Debtor, or (ii) foreclose, repossess, sequester, or otherwise take steps or institute any action or proceedings (judicial or otherwise, including without limitation the commencement of, or joinder in, any liquidation, bankruptcy, rearrangement, debtor's relief or insolvency proceeding) to enforce any obligations of any Debtor to such Guarantor or any Liens held by such Guarantor on assets of any Debtor.

(c) In the event of any receivership, bankruptcy, reorganization, rearrangement, debtor's relief, or other insolvency proceeding involving any Debtor as debtor, Agent shall have the right to prove any claim under the Subordinated Indebtedness and to receive directly from the receiver, trustee or other court custodian all dividends, distributions, and payments made in respect of the Subordinated Indebtedness until the Guaranteed Indebtedness has been paid in full in cash. Agent may apply any such dividends, distributions, and payments against the Guaranteed Indebtedness in accordance with the Credit Agreement.


(d) Each Guarantor agrees that all promissory notes, accounts receivable, ledgers, records, or any other evidence of Subordinated Indebtedness shall contain a specific written notice thereon that the indebtedness evidenced thereby is subordinated under the terms of this Guaranty Agreement.

11. Except for modifications made pursuant to the execution and delivery of a Subsidiary Joinder Agreement (which needs to be signed only by the Subsidiary party thereto), no amendment or waiver of any provision of this Guaranty Agreement or consent to any departure by any Guarantor therefrom shall in any event be effective unless the same shall be in writing and signed by the Agent. No failure on the part of the Agent or any Secured Party to exercise, and no delay in exercising, any right, power, or privilege hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right, power, or privilege hereunder preclude any other or further exercise thereof or the exercise of any other right, power, or privilege. The remedies herein provided are cumulative and not exclusive of any remedies provided by law.

12. To the extent permitted by law, any acknowledgment or new promise, whether by payment of principal or interest or otherwise and whether by either Borrower or others (including any Guarantor), with respect to any of the Guaranteed Indebtedness shall, if the statute of limitations in favor of a Guarantor against the Agent or any Secured Party shall have commenced to run, toll the running of such statute of limitations and, if the period of such statute of limitations shall have expired, prevent the operation of such statute of limitations.

13. This Guaranty Agreement is for the benefit of the Agent and the Secured Parties and their successors and assigns, and in the event of an assignment of the Guaranteed Indebtedness, or any part thereof, the rights and benefits hereunder, to the extent applicable to the indebtedness so assigned, may be transferred with such indebtedness. This Guaranty Agreement is binding not only on each Guarantor, but on each Guarantor's successors and assigns; provided that no Guarantor may assign its rights or obligations hereunder without the prior written consent of the Bank.

14. Each Guarantor recognizes that the Bank is relying upon this Guaranty Agreement and the undertakings of each Guarantor hereunder and under the other Loan Documents to which each is a party in making extensions of credit to Borrowers under the Credit Agreement and further recognizes that the execution and delivery of this Guaranty Agreement and the other Loan Documents to which each Guarantor is a party is a material inducement to the Bank in entering into the Credit Agreement and continuing to extend credit thereunder. Each Guarantor hereby acknowledges that there are no conditions to the full effectiveness of this Guaranty Agreement or any other Loan Document to which it is a party.

15. Any notice or demand to any Guarantor under or in connection with this Guaranty Agreement or any other Loan Document to which it is a party shall be deemed effective if given to the Guarantor, care of Borrowers in accordance with the notice provisions in the Credit Agreement.

16. The Guarantors shall, jointly and severally, pay on demand all reasonable attorneys' fees and all other reasonable costs and expenses incurred by the Agent in connection with the enforcement or collection of this Guaranty Agreement.


17. Each Guarantor hereby waives promptness, diligence, notice of any default under the Guaranteed Indebtedness, demand of payment, notice of acceptance of this Guaranty Agreement, presentment, notice of protest, notice of dishonor, notice of the incurring by either Borrower of additional indebtedness, and all other notices and demands with respect to the Guaranteed Indebtedness and this Guaranty Agreement.

18. The Credit Agreement, and all of the terms thereof, are incorporated herein by reference, the same as if stated verbatim herein, and each Guarantor agrees that the Agent may exercise any and all rights granted to it under the Credit Agreement and the other Loan Documents without affecting the validity or enforceability of this Guaranty Agreement.

19. THIS GUARANTY AGREEMENT EMBODIES THE FINAL, ENTIRE AGREEMENT OF EACH GUARANTOR, THE AGENT AND THE SECURED PARTIES WITH RESPECT TO EACH GUARANTOR'S GUARANTY OF THE GUARANTEED INDEBTEDNESS AND SUPERSEDES ANY AND ALL PRIOR COMMITMENTS, AGREEMENTS, REPRESENTATIONS, AND UNDERSTANDINGS, WHETHER WRITTEN OR ORAL, RELATING TO THE SUBJECT MATTER HEREOF. THIS GUARANTY AGREEMENT IS INTENDED BY EACH GUARANTOR, THE AGENT AND THE SECURED PARTIES AS A FINAL AND COMPLETE EXPRESSION OF THE TERMS OF THE GUARANTY AGREEMENT, AND NO COURSE OF DEALING AMONG ANY GUARANTOR THE AGENT AND THE SECURED PARTIES, NO COURSE OF PERFORMANCE, NO TRADE PRACTICES, AND NO EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL AGREEMENTS OR DISCUSSIONS OR OTHER EXTRINSIC EVIDENCE OF ANY NATURE SHALL BE USED TO CONTRADICT, VARY, SUPPLEMENT OR MODIFY ANY TERM OF THIS GUARANTY AGREEMENT. THERE ARE NO ORAL AGREEMENTS AMONG ANY GUARANTOR, THE AGENT AND THE SECURED PARTIES.

20. This Guaranty Agreement shall be governed by, and construed in accordance with, the laws of the State of Texas and applicable laws of the United States of America.

21. Each Guarantor waives (a) promptness, diligence, and notice of acceptance of this Guaranty and notice of the incurring of any obligation, indebtedness, or liability to which this Guaranty applies or may apply and waives presentment for payment, notice of nonpayment, protest, demand, notice of protest, notice of intent to accelerate, notice of acceleration, notice of dishonor, diligence in enforcement, and indulgences of every kind, and (b) the taking of any other action by the Agent, including without limitation, giving any notice of default or any other notice to, or making any demand on, Borrowers, any other guarantor of all or any part of the Guaranteed Indebtedness or any other party. To the maximum extent lawful, each Guarantor waives all rights by which it might be entitled to require suit on an accrued right of action in respect of any Guaranteed Indebtedness or require suit against either Borrower or others, whether arising under Section 34.02 of the Texas Business and Commerce Code, as amended (regarding its right to require Agent or Secured Parties to sue either Borrower on accrued right of action following its written notice to Agent or Lenders), Section 17.001 of the Texas Civil Practice and Remedies Code, as amended (allowing suit against it without suit against either Borrower, but precluding entry of judgment against it before entry of judgment against Borrower), Rule 31 of the Texas Rules of Civil Procedure, as amended (requiring Agent or Secured Parties to join either Borrower in any suit against it unless judgment has been previously entered against such Borrower), or otherwise.

[REMAINDER OF PAGE LEFT INTENTIONALLY BLANK.]


EXECUTED as of the date first written above.

GUARANTORS:

NELNET LOAN SERVICES, INC
NELNET, INC
NELNET CORPORATION
NELNET MARKETING SOLUTIONS, INC.
CLASSCREDIT, INC.
NELNET GUARANTEE SERVICES, INC.
INTUITION, INC.
EFS, INC.
EFS SERVICES, INC.
EFS FINANCE CO.

By: /s/ Terry Helmes
    ------------------
    Terry Helmes
    Chief Financial Officer

GUARANTEC, LLP

By: /s/ Chuck Hosea
    ------------------
    Chuck Hosea
    President

NATIONAL HIGHER EDUCATION
LOAN PROGRAM, INC.

By: /s/ Anne Frye
    -------------------
    Anne Frye
    President


Exhibit 10.22

INTERCREDITOR AGREEMENT

THIS INTERCREDITOR AGREEMENT (this "AGREEMENT"),dated the 1lth day of January, 2002, is by and between FARMERS & MERCHANTS INVESTMENT INC. (together with its successors and assigns, "SUBORDINATED CREDITOR"),BANK OF AMERICA, N.A., a national banking association (together with its successors and assigns, "SENIOR CREDITOR"),and NELNET, INC. ("BORROWER").

R E C I T A L S

A. Pursuant to the Line of Credit Agreement (the "LINE OF CREDIT AGREEMENT") dated as of November 15, 2001, between Subordinated Creditor and Borrower, Subordinated Creditor agreed to make a $30,000,000 line of credit available to Borrower. The Line of Credit Agreement and all related documents together with all renewals, extensions, and modifications thereof are referred to herein as the "SUBORDINATED CREDITOR DOCUMENTS."

B. Senior Creditor intends to make loans or extend credit to Borrower and NELnet Loan Services, Inc., pursuant to a Credit Agreement entered into between Senior Creditor, Borrower, and NELnet Loan Services, Inc. dated as of even date herewith (as amended, modified or supplemented from time to time hereafter, the "LOAN AGREEMENT"), and the other Loan Documents. All capitalized terms used herein and not otherwise defined shall have the meanings assigned thereto in the Loan Agreement.

C. Subordinated Creditor acknowledges that the loans or advances of monies or other extensions of credit to Borrower by Senior Creditor are of value to Subordinated Creditor.

D. Senior Creditor is unwilling to make the loans and advances under the Loan Agreement unless Subordinated Creditor enters into this Agreement rendering Borrower's payment obligations to Senior Creditor senior in right of payment to Borrower's payment obligations to Subordinated Creditor.

NOW, THEREFORE, in order to induce Senior Creditor to make the loans and advances under the Loan Agreement and in consideration of the promises, the parties hereto, intending to be legally bound hereby, agree as follows:

Section 1. Standby; Subordination.

(a) Subordinated Creditor will not, directly or indirectly, demand, (including without limitation by commencing or joining with any other creditors of Borrower in commencing any bankruptcy, reorganization, receivership or insolvency proceeding against Borrower), take or receive from Borrower or any of Borrower's Affiliates, by set-off or in any other manner, the whole or any part of any monies which may now or hereafter be owing by Borrower, or any successor or assign of Borrower, including, without limitation, a receiver, trustee or debtor in possession (the term "BORROWER" hereinafter shall include any such successor or assign of Borrower), to Subordinated Creditor under any of the Subordinated Creditor Documents (whether such amounts represent principal, interest, fees, expenses, or any other obligations, whether due or not due, direct or indirect, absolute or contingent, including, without limitation, the taking of any negotiable instruments evidencing such amounts) (all such indebtedness obligations and liabilities being hereinafter included as the "SUBORDINATED OBLIGATIONS"),nor any security or guaranties for any of the


foregoing unless and until all of the Obligations, and all other obligations, liabilities, and indebtedness of Borrower to Senior Creditor, whether now existing or hereafter arising between Borrower and Senior Creditor, directly, or acquired outright, conditionally or as collateral security from another by Senior Creditor, which are related to or arising out of loans, advances, or extensions of credit to Borrower or any of its Affiliates shall have been fully paid and satisfied with interest (all such obligations, indebtedness and liabilities of Borrower to Senior Creditor are hereinafter referred to as the "SENIOR INDEBTEDNESS") and all financing arrangements between Borrower and Senior Creditor, including the Commitment, have been terminated.

(b) Subordinated Creditor agrees and covenants that none of the Subordinated Creditor Documents shall be modified or amended without Senior Creditor's prior written consent.

(c) Notwithstanding anything to the contrary set forth in SECTION I(A) above, so long as no Default has occurred and is continuing or would exist after giving effect to any such payment, Borrower may make payments to Subordinated Creditor of accrued interest on the Subordinated Obligation. Additionally, so long as (i) no Default has occurred and is continuing, or would exist after giving effect to any such payment, and (ii) Borrower would be in compliance with the Pro Forma Fixed Charge Coverage Ratio set forth in SECTION 9.4 of the Loan Agreement on a pro forma basis after giving effect to any such payment (and Borrower delivers to Senior Creditor written evidence satisfactory to Senior Creditor of such compliance before any such payment is made), Borrower may make payments of principal on the Subordinated Obligations.

Section 2. Senior Creditor Priority; Grant of Authority to Senior Creditor. In the event of any distribution, division, or application, partial or complete, voluntary or involuntary, by operation of law or otherwise, of all or any part of the assets of Borrower or the proceeds thereof to the creditors of Borrower or readjustment of the obligations and indebtedness of Borrower, whether by reason of liquidation, bankruptcy, arrangement, receivership, assignment for the benefit of creditors or any other action or proceeding involving the readjustment of all or any part of the Subordinated Obligations, or the application of the assets of Borrower to the payment or liquidation thereof, or upon the dissolution or other winding up of Borrower's business, or upon the sale of all or substantially all of Borrower's assets, then, and in any such event, (i) Senior Creditor shall be entitled to receive payment in full of any and all of the Senior Indebtedness then owing or then declared to be owing prior to the payment of all or any part of the Subordinated Obligations, and
(ii) any payment or distribution of any kind or character, whether in cash, securities or other property other than shares of capital stock of Borrower, as reorganized and readjusted, or securities of Borrower provided for in any plan of reorganization or readjustment, the payment of which is subordinated to the Senior Indebtedness which may at any time be outstanding at least to the extent that the Subordinated Obligations are subordinated to the Senior Indebtedness herein, which shall be payable or deliverable upon or with respect to any or all of the Subordinated Obligations shall be paid or delivered directly to Senior Creditor for application to any of the Senior Indebtedness, due or not due, until such Senior Indebtedness shall have first been fully paid and satisfied. In order to enable Senior Creditor to enforce its rights hereunder in any of the aforesaid actions or proceedings, Senior Creditor is hereby irrevocably authorized and empowered to, upon three (3) days' notice to Subordinated Creditor, after Subordinated Creditor fails to file a proof of claim within twenty (20) days prior to any claims bar date, make and present for and on behalf of Subordinated Creditor proofs of claim against Borrower in the full amount of the Subordinated Obligations and to receive and collect any and all dividends or other payments or disbursements made thereon in whatever form the same may be paid or issued and to apply the same on account of any of the Senior Indebtedness.

-2-

Section 3. Payments Received by Subordinated Creditor. Should any payment or distribution or security or instrument or proceeds thereof be received by Subordinated Creditor upon or with respect to the Subordinated Obligations, other than as set forth in SECTION Z(C) above, prior to the satisfaction of all of the Senior Indebtedness and termination of all financing arrangements between Borrower and Senior Creditor, Subordinated Creditor shall receive and hold the same in trust, as trustee, for the benefit of Senior Creditor and shall forthwith deliver the same to Senior Creditor in precisely the form received (except for the endorsement or assignment of Subordinated Creditor where necessary), for application to any of the Senior Indebtedness, due or not due.

Section 4. Instrument Legend. Any instrument evidencing any of the Subordinated Obligations shall, on the date hereof, be inscribed with a legend conspicuously indicating that payment thereof is subordinated to the claims of Senior Creditor pursuant to the terms of this Agreement, and a certified copy thereof will be delivered to Senior Creditor on the date hereof. Any instrument evidencing any of the Subordinated Obligations, or any portion thereof, which is hereafter executed by Borrower, will, on the date thereof, be inscribed with the aforesaid legend and a copy thereof will be delivered to Senior Creditor on the date of its execution or within five (5) days thereafter.

Section 5. Reimbursement for Expenses: Assignment of claim. Subordinated Creditor agrees that until the Senior Indebtedness have been paid in full and satisfied and all financing arrangements between Borrower and Senior Creditor have been terminated or the termination of this Agreement, such Subordinated Creditor will not, directly or indirectly, accept or receive the benefit of any remuneration or reimbursement for expenses from or on behalf of Borrower or any of its Affiliates, and will not assign or transfer to others any of the Subordinated Obligations.

Section 6. Continuing Nature of Subordination. This Agreement shall continue to be effective until the Senior Indebtedness shall have been fully discharged and all financing arrangements between Borrower and Senior Creditor have been terminated or the termination of this Agreement. This is a continuing agreement of subordination and Senior Creditor may continue, at any time and without notice to Subordinated Creditor, to extend credit or other financial accommodations and loan monies to or for the benefit of Borrower or any of its Affiliates on the faith hereof until this Agreement shall cease to be effective as provided in the preceding sentence of this Section.

Section 7. Additional Agreements Between Senior Creditor and Borrower or NELnet Loan Services, Inc. Senior Creditor, at any time and from time to time may enter into such agreement or agreements with Borrower and/or any of its Affiliates as Senior Creditor may deem proper, including without limitation extending the time of payment of or renewing or otherwise altering the terms of all or any of the Senior Indebtedness or affecting the security underlying any or all of the Senior Indebtedness, and may exchange, sell, release, surrender or otherwise deal with any such security, without in any way thereby impairing or affecting this Agreement.

Section 8. Subordinated Creditor's Waivers. All of the Senior Indebtedness shall be deemed to have been made or incurred in reliance upon this Agreement. Subordinated Creditor expressly waives all notices of the acceptance by Senior Creditor of the subordination and other provisions of this Agreement and all other notices not specifically required pursuant to the terms of this Agreement whatsoever, and Subordinated Creditor expressly waives reliance by Senior Creditor upon the subordination and other agreements contained herein. Subordinated Creditor agrees that Senior Creditor has made no warranties or representations with respect to the due execution, legality, validity, completeness or enforceability of the Loan Agreement, or the collectibles of the Senior Indebtedness, that Senior Creditor shall be entitled to

-3-

manage and supervise loans to Borrower and its Affiliates in accordance with applicable law and its usual practices, modified from time to time as Senior Creditor deems appropriate under the circumstances, without regard to the existence of any rights that Subordinated Creditor may now or hereafter have in or to any of the assets of Borrower or any of its Affiliates, and that Senior Creditor shall have no liability to Subordinated Creditor for, and Subordinated Creditor waives any claim which Subordinated Creditor may now or hereafter have against Senior Creditor arising out of, any and all actions which Senior Creditor, takes or omits to take (including, without limitation, actions with respect to the creation, perfection or continuation of liens or security interests in collateral or security, actions with respect to the occurrence of default, actions with respect to the foreclosure upon, sale, release, or depreciation of, or failure to realize upon, any collateral or security and actions with respect to the collection of any claim for all or any part of the Senior Indebtedness from any account debtor, guarantor or any other party and actions with respect to any bankruptcy proceeding or the extension of credit by Senior Creditor to Borrower or any of its Affiliates in any such proceeding) with respect to the Loan Agreement, or any other agreement related thereto or to the collection of the Senior Indebtedness or the valuation, use, protection or release of collateral or security for or guaranties of the Senior Indebtedness.

Section 9. Senior Creditor's Waivers. No waiver shall be deemed to be made by Senior Creditor of any of its rights hereunder, unless the same shall be in writing signed on behalf of Senior Creditor, and each waiver, if any, shall be a waiver only with respect to the specific instance involved and shall in no way impair the rights of Senior Creditor or the obligations of Subordinated Creditor to Senior Creditor in any other respect at any other time.

Section 10. Information Concerning Financial Condition of Borrower. Subordinated Creditor hereby assumes responsibility for keeping itself informed of the financial condition of Borrower, any and all endorsers and any and all guarantors of the Senior Indebtedness and the Subordinated Obligations and of all other circumstances bearing upon the risk of nonpayment of the Senior Indebtedness and the Subordinated Obligations that diligent inquiry would reveal, and Subordinated Creditor hereby agrees that Senior Creditor shall have no duty to advise Subordinated Creditor of information known to Senior Creditor regarding such condition or any such circumstances. In the event that Senior Creditor, in its sole discretion, undertakes, at any time or from time to time, to provide any such information to Subordinated Creditor, Senior Creditor shall be under no obligation (i) to provide any such information to Subordinated Creditor on any subsequent occasion or (ii) to undertake any investigation and shall be under no obligation to disclose any other information, including any other information relating to the information provided which, pursuant to accepted or reasonable commercial finance practices, Senior Creditor wishes to maintain confidential. Subordinated Creditor hereby agrees that all payments received by Senior Creditor may be applied, reversed, and reapplied, in whole or in part, to any of the Senior Indebtedness, as Senior Creditor, in its sole discretion, deems appropriate and assents to any extension or postponement of the time of payment of the Senior Indebtedness or to any other indulgence with respect thereto, to any substitution, exchange or release of collateral which may at any time secure the Senior Indebtedness and to the addition or release of any other party or person primarily or secondarily liable therefor.

Section 11. Priorities. The subordinations and priorities specified hereinabove are applicable irrespective of the time or order of attachment or perfection of any security interest or other interests referred to herein, the time or order of filing of financing statements or mortgages, the acquisition of purchase money or other security interests, or the time of giving or failure to give notice of the acquisition or expected acquisition of purchase money or other security interests. The subordinations and priorities specified herein are not conditioned upon the nonavoidability or perfection of Senior Creditor's security interests in any collateral for the Senior Indebtedness.

-4-

Section 12. Governing Law; Successors and Assigns. This Agreement has been delivered and accepted at and shall be deemed to have been made at Dallas, Texas, and shall be interpreted, and the rights and liabilities of the parties hereto determined, in accordance with the internal laws (as compared to conflicts of law provisions) of the State of Texas. This Agreement shall inure to the benefit of the successors and assigns of Senior Creditor. The provisions of this Agreement are solely for the benefit of and shall bind and benefit Senior Creditor and Subordinated Creditor and their respective successors and assigns, and no other person, firm, entity or corporation shall have any right, benefit, priority or interest under, or because of the existence of such provisions. This Agreement may be executed in counterparts, all of which taken together shall constitute one and the same original.

Section 13. Section Titles. The section titles contained in this Agreement are and shall be without substantive meaning or content of any kind whatsoever and are not a part of the agreement among the parties hereto.

Section 14. Representations and Warranties.

Subordinated Creditor represents and warrants to Senior Creditor that:

(a) Subordinated Creditor has full power, authority and legal right to execute, deliver and perform this Agreement, and the execution, delivery and performance of this Agreement will not violate any provision of any instrument or agreement to which Subordinated Creditor is a party or by which it or any of its properties is subject or bound;

(b) no consent, license, approval or authorization of, or registration or declaration with, any governmental instrumentality, domestic or foreign, is required in connection with the execution, delivery or performance by Subordinated Creditor of this Agreement;

(c) this Agreement constitutes the legal, valid and binding obligation of Subordinated Creditor and is enforceable against Subordinated Creditor in accordance with its terms;

(d) Subordinated Creditor has provided Senior Creditor with true, correct and complete copies of its Subordinated Creditor's Documents, as now in effect;

(e) as of the date hereof, the total principal amount of the Subordinated Obligations owing to Subordinated Creditor is correctly set forth on EXHIBIT A hereto;

(f) Subordinated Creditor is the lawful owner of the Subordinated Obligations owing to it and no part thereof is subject to any defense, offset or counterclaim;

(g) Subordinated Creditor has not heretofore assigned or transferred any of the Subordinated Obligations owing to it, or any interest therein; and

(h) Subordinated Creditor has not heretofore entered into an agreement similar to this Agreement in respect of the Subordinated Obligations owing to it.

Section 15. Rights Cumulative. No failure to exercise, and no delay in exercising on the part of Senior Creditor of any right, power or privilege under this Agreement shall operate as a waiver thereof; nor shall any single or partial exercise of any right, power or privilege under this Agreement preclude any

-5-

other or further exercise thereof or the exercise of any other right, power or privilege. The rights and remedies provided in this Agreement and in any agreement relating to any of the Senior Indebtedness and all other agreements, instruments and documents referred to in any of the foregoing are cumulative and shall not be exclusive of any rights or remedies provided under such agreement, instrument or document or by law. Senior Creditor is hereby authorized to demand specific performance of this Agreement, whether or not Borrower shall have complied with the provisions hereof applicable to it, at any time when Subordinated Creditor shall have failed to comply with any provision hereof applicable to it. To the extent permitted by applicable law, Subordinated Creditor hereby irrevocably waives any defense based on the adequacy of a remedy at law which might be asserted as a bar to the remedy of specific performance hereof in any action brought therefor by Senior Creditor.

Section 16. Further Assurances. Subordinated Creditor agrees to execute and deliver such further documents and to do such other acts and things as Senior Creditor may reasonably request in order to fully effectuate the purposes of this Agreement.

Section 17. Notice of Default and Certain Events. Subordinated Creditor agrees to give Senior Creditor notice of any of the following:

(a) the occurrence of any "default" or "event of default" under any Subordinated Creditor Document; or

(b) the termination, by its terms, or otherwise, of the Line of Credit Agreement.

Section 18. Notices. All notices, requests and demands to or upon the respective parties hereto shall be in writing delivered by hand delivery, reputable overnight courier service or certified mail, return receipt requested, with charges prepaid, addressed as follows:

If to Senior Creditor, to:               Bank of America, N.A.
                                         901 Main Street, 66th Floor
                                         Dallas, Texas 75283-1000
                                         Attention: Shelly K. Harper
                                         Telecopy No.: (214) 209-

If to Subordinated Creditor, to:        Farmers & Merchants Investment Inc.
                                        6801 South 27th Street
                                        Lincoln, Nebraska 68512
                                        Attention: Michael S. Dunlap
                                        Telecopy No: (402) 323-1286

or in accordance with the last unrevoked written direction from the applicable party to the other party hereto. All notices shall be effective when hand delivered, one business day after sent by reputable overnight courier or three
(3) business days after sent by certified mail, return receipt requested.

Section 19. Severability. The provisions of this Agreement are independent of and separate from each other. If any provision hereof shall for any reason be held invalid or unenforceable, it is the intent of the parties that such invalidity or unenforceability shall not affect the validity or enforceability of any other provision hereof, and that this Agreement shall be construed as if such invalid or unenforceable provision had never been contained herein.

-6-

IN WITNESS WHEREOF, this Agreement has been executed and delivered by the parties hereto on the date first above written.

SENIOR CREDITOR:                            SUBORDINATED CREDITOR:

BANK OF AMERICA, N.A.,                      FARMERS & MERCHANTS INVESTMENT INC.


By: /s/ Shelly K. Harper                    By: /s/ Mike Dunlap
    -------------------------------             --------------------------
    Shelly K. Harper, Principal                 Name:  Mike Dunlap
                                                Title: President

SIGNATURE PAGE TO INTERCREDITOR AGREEMENT


CONSENTED AND AGREED TO:

BORROWER:

NELNET, INC.

BY: /s/ Terry J. Heimes
    -------------------------------------
    Terry J. Heimes, Vice President

SIGNATURE PAGE TO INTERCREDITOR AGREEMENT


EXHIBIT A

Principal Balance of Subordinated Obligations: $29,160,000


Exhibit 10.23

2.6.c.(3)

[BANK OF AMERICA LOGO]

May 23, 2003

Wells Fargo Bank Minnesota,
National Association, not
individually but as Eligible Lender
Trustee for the benefit of Nelnet
Education Loan Funding, Inc.
Sixth and Marquette
Minneapolis, Minnesota 55479

Re: Our Irrevocable Letter of Credit No. 3056037 Amount $50,000,000.00 U.S. Funds

Gentlemen:

We hereby establish, at the request and for the account of Nelnet, Inc., a Nevada corporation (the "COMPANY"), in your favor, our Irrevocable Letter of Credit, numbered as indicated above, in the amount of and not to exceed Fifty Million Dollars ($50,000,000.00) U.S. Funds (the "AVAILABLE AMOUNT"), available to you by your sight draft drawn upon us for said amount or less, effective immediately.

Each draft drawn under this Letter of Credit must:

1. Be signed on your behalf;

2. Bear on its face the clause, "Drawn under Bank of America, N.A. Letter of Credit No. 3056037 dated May 23, 2003";

3. Be accompanied by each of the following:

(A) The statement signed on your behalf, worded as set forth on Exhibit A-1 attached hereto;

(B) The statement signed by an officer of Nelnet Education Loan Funding, Inc. ("NELF"), worded as set forth on Exhibit A-2 attached hereto;

(C) The Closing Certificate signed by an officer of NELF, worded as set forth on Exhibit B attached hereto;

(D) The Blanket Endorsement to Student Loan Promissory Notes signed by Beneficiary, worded as set forth on Exhibit C attached heteto;

(E) The Bill of Sale signed by Beneficiary, worded as set forth on Exhibit D attached hereto; and

(F) Opinion of counsel signed by Perry, Guthery, Haase & Gessford, P.C., L.L.O., worded as set forth on Exhibit E attached hereto.


Wells Fargo Bank Minnesota,
National Association, not
individually but as Eligible Lender
Trustee for the benefit of Nelnet
Education Loan Funding, Inc.
May 23, 2003
Page 2.

The Draft and Drawing certificates which otherwise conform to the terms and conditions hereof shall be deemed to be properly presented if presented to us at the address, in the manner and on or before the appropriate time specified under Special Conditions, Paragraph 1.

We hereby engage with the drawer that the draft drawn in conformity with the terms of this Letter of Credit will be duly honored on presentation.

SPECIAL CONDITIONS:

1. Time of Drawings. Demand for payment may be made by you under this Letter of Credit by original documentation at any time prior to 5:00 P.M., Pacific Standard time, on the Expiration Date, during our business hours at our office located at 333 Beaudry Avenue, Los Angeles, California 90017 (Attention:
Standby Letter of Credit Department) on a Business Day (as hereinafter defined). "BUSINESS DAY" means any day on which banking institutions in the states of Nebraska, Texas, and California are not required or authorized by law to close.

2. Method of Payment. Payments made in accordance with Paragraph 1 under Special Conditions shall be made by federal reserve wire transfer to Beneficiary, at Wells Fargo Bank Minnesota, National Association, ABA No. 121000248, Credit Account No. 0001038377, FFC: Nelnet A/C 14706400.

3. Amount Available for Drawing. This Letter of Credit is issued in an aggregate amount of $50,000,000.00 U.S. Dollars.

4. Expiration. This Letter of Credit shall expire on May 21, 2004 (the "EXPIRATION DATE").

GENERAL CONDITIONS:

1. Drawings. Only one drawing may be made under this Letter of Credit.

2. Governing Law and Customs. Except so far as otherwise expressly stated, this Letter of Credit is subject to the "International Standby Practices 1998," ("Isp98"), subject to applicable laws. This Letter of Credit shall be deemed to be made under the laws of the State of Nebraska and, as to matters not governed by the ISP98, shall to governed by and construed in accordance with the laws of such state.


Wells Fargo Bank Minnesota,
National Association, not
individually but as Eligible Lender
Trustee for the benefit of Nelnet
Education Loan Funding, Inc.
May 23,2003
Page 3,

3. Transferability. This Letter of Credit is not transferable.

4. Irrevocability. This Letter of Credit is irrevocable.

5. COMPLETE AGREEMENT. This Letter of Credit sets forth in full the terms of our undertaking. Reference in this Letter of Credit to other documents or instruments is for identification purposes only and such reference shall not modify or affect the terms hereof or cause such documents or instruments to be deemed incorporated herein.

BANK OF AMERICA, N.A.

By: /s/ Hermann J. Schutterle
    ---------------------------------
    Name:   Hermann J. Schutterle
    Title:  Assistant Vice President

By: /s/ Rose T. Agustin
    ---------------------------------
    Name:  Rose T. Agustin
    Title: Officer


Exhibit A-1 to Letter of Credit No. 3056037 dated May 23, 2003 issued by Bank of America, N.A.


in favor of Wells Fargo Bank Minnesota,

National Association, not individually, but as Eligible Lender Trustee for the benefit of Nelnet Education Loan Funding, Inc.

Beneficiary Certificate

Re: Bank of America, N.A.
Letter of Credit No. 3056037
Date:__________________

The undersigned, a duly authorized officer of Wells Fargo Bank Minnesota, National Association, not individually, but as Eligible Lender Trustee on behalf of Nelnet Education Loan Funding, Inc. (the "Beneficiary"), hereby certifies to Bank of America, N.A. (the "Issuing Bank"), with reference to the Letter of Credit identified above, issued by the Issuing Bank in favor of the Beneficiary, that:

1. Nelnet, Inc. ("Nelnet") and Nelnet Education Loan Funding, Inc. ("NELF"), have entered into the Loan Purchase Agreement dated as of May 23, 2003 (the "Purchase Agreement") and the Standby Student Loan Purchase Agreement dated May 23, 2003 (the "Standby Purchase Agreement"; and together with the Purchase Agreement, the "Loan Purchase Agreements").

2. The amount of the sight draft accompanying this certificate does not exceed the amount permitted to be drawn under the Letter of Credit in accordance with the Letter of Credit and the Loan Purchase Agreements.

3. The undersigned has not received notice that the Opinion of Perry, Guthery, Haase & Gessford, P.C., L.L.O., dated May 23, 2003 in the form set forth as Exhibit E to the Letter of Credit has been withdrawn.

IN WITNESS WHEREOF, the Beneficiary has executed and delivered this certificate as of the _____ day of___________,_____.

WELLS FARGO BANK MINNESOTA, NATIONAL
ASSOCIATION, not individually, but as
Eligible Lender Trustee on behalf of
Nelnet Education Loan Funding, Inc.

By __________________________________
Name:________________________________
Title:_______________________________


Exhibit A-2 to Letter of Credit No. 3056037 dated May 23, 2003 issued by Bank of America, N.A.


in favor of Wells Fargo Bank Minnesota,

National Association, not individually, but as Eligible Lender Trustee for the benefit of Nelnet Education Loan Funding, Inc.

Nelnet Education Loan Funding, Inc. Certificate

Re: Bank of America, N.A.
Letter of Credit No. 3056037
Date: _________________

The undersigned, a duly authorized officer of Nelnet Education Loan Funding, Inc. ("NELF"), hereby certifies to Bank of America, N.A. (the "ISSUING BANK"), with reference to the Letter of Credit identified above, issued by the Issuing Bank in favor of Wells Fargo Bank Minnesota, National Association, not individually, but as Eligible Lender Trustee on behalf of NELF, that:

1. NELF is a party to the Loan Purchase Agreement dated as of May 23, 2003 (the "PURCHASE AGREEMENT") and the Standby Student Loan Purchase Agreement dated May 23, 2003 (the "STANDBY PURCHASE AGREEMENT"; and together with the Purchase Agreement, the "LOAN PURCHASE AGREEMENTS") each between NELF and Nelnet, Inc.

2. The amount of the sight draft accompanying this certificate does not exceed the aggregate principal amount of, and accrued and unpaid interest on the FFELP Loans as of the Purchase Date (as defined in the Standby Purchase Agreement), which are Eligible Loans (as defined in the Purchase Agreement) whose stated maturity as of the date hereof exceeds December 1, 2015 (the "SUBJECT LOANS").

3. Except as provided for in the Loan Purchase Agreements, NELF has demanded that Nelnet, Inc. purchase the Subject Loans, which demand in all respects complied with the Loan Purchase Agreements, and Nelnet, Inc., following all grace periods, if any, provided for in the Loan Purchase Agreements, has failed to purchase the Subject Loans in compliance with the Loan Purchase Agreements.

4. All conditions precedent to purchase set forth in the Loan Purchase Agreements have been complied with as set forth in the Loan Purchase Agreements and title to the Subject Loans has been transferred to Issuing Bank.

5. All right, title and interest in the Subject Loans are being transferred to Issuing Bank, free and clear of all liens, security interests, and other encumbrances.

6. The amount of the sight draft accompanying this certificate does not exceed the amount permitted to be drawn under the Letter of Credit in accordance with the Letter of Credit and the Loan Purchase Agreements.

IN WITNESS WHEREOF, NELF has executed and delivered this certificate as of the ___ day of _______________, _____.

NELNET EDUCATION LOAN FUNDING, INC.

LETTER OF CREDIT1 EXHIBIT A-2 to Letter of Credit

  Wells Fargo Bank Minnesota,
  National Association, not
  individually but as Eligible Lender
  Trustee for the benefit of Nelnet
  Education Loan Funding, Inc.

  Education Loan Funding, Inc.
May 23, 2003
Page 3

                                                  By: /s/ Terry J. Heimes
                                                      --------------------------
                                                  Name:  Terry J. Heimes
                                                  Title: President

3

Exhibit B to Letter of Credit No. 3056037 dated May 23, 2003 issued by Bank of America, N.A.


in favor of Wells Fargo Bank Minnesota,

National Association, not individually, but as Eligible Lender Trustee for the benefit of Nelnet Education Loan Funding, Inc.

Closing Certificate

Re: Bank of America, N.A.
Letter of Credit No. 3056037
Date:_________________

This Closing Certificate ("Certificate") is made by Nelnet Education Loan Funding, Inc. ("SELLER"), to and for the benefit of Bank of America, N.A.

WHEREAS, Nelnet, Inc. and Seller entered into that Loan Purchase Agreement dated as of May 23, 2003 (the "PURCHASE AGREEMENT") and Nelnet, Inc. and Seller, entered into the Standby Student Loan Purchase Agreement dated as of May 23, 2003 (together with the Purchase Agreement, the "LOAN PURCHASE AGREEMENTS"). All capitalized terms used hereby and not otherwise defined shall have the meanings assigned thereto in the Loan Purchase Agreements.

NOW, THEREFORE, Seller represents, warrants, and to Bank of America, N.A. as follows:

1. Definitions. All capitalized terms in this Closing Certificate shall have the same meanings given to them in the Loan Purchase Agreements, unless otherwise specifically stated herein.

2. Purchase of Eligible Loans. The Seller, by and through the Trustee, hereby sells to Bank of America, N.A. a portfolio of Eligible Loans identified in the Loan Transfer Schedule attached hereto, having an aggregate outstanding principal balance of $__________________ with accrued interest thereon as of ______________[insert date which is seven business days after the date of this Certificate) of $___________________ (the "CURRENT PURCHASE
PORTFOLIO").

3. Representations and Warranties. The Seller hereby reconfirms all the representations and warranties set forth in the Loan Purchase Agreements as of the date hereof.

4. Additional Certifications. The Seller does hereby certify that the following documents, where applicable to each FFELP Loan (as defined in the Loan Purchase Agreements), have heretofore been furnished to Bank of America, N.A. in accordance with subsection 4(d) of the Purchase Agreement:

Department of Education application or Guarantee Agency application, as supplemented Interim note(s) for each Loan that is not an MPN Loan Payout note(s) for each Loan that is not an MPN Loan Disclosure and Loan information statement Certificate of Insurance and Contract of Insurance with respect to each Insured Loan (or certified copy thereof) Guarantee Agreement, Agreement for Participation in the Guaranteed Loan Program and Notification of Loan

LETTER OF CREDIT1 Exhibit B to Letter of Credit

Approved by the Guarantee Agency with respect to each Guaranteed Loan (or certified copy thereof) Any other documentation held by the Seller relating to the history of such Eligible Loan Secretary of Education and Guarantee Agency Loan Transfer Statements Uniform Commercial Code financing statement, if any, securing any interest in an Eligible Loan to be Financed, and an executed termination statement related thereto Evidence of Loan disbursement
Any other document required to be submitted with a claim to the Guarantee Agency.

A. Any information furnished by the Seller to Bank of America, or Bank of America's agents with respect to a FFELP Loan, including the Loan Transfer Schedule attached hereto, is true, complete and correct.

B. The amount of the unpaid principal balance of each FFELP Loan is due and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any FFELP Loan which can be asserted and maintained or which, with notice, lapse of time or the occurrence or failure to occur of any act or event could be asserted and maintained by the borrower against the owner thereof. The Seller shall have taken all reasonable actions to assure that no maker of a FFELP Loan has or may acquire a defense to the payment thereof. If the Higher Education Act permits Seller to charge an interest rate less than the applicable rate of interest, no FFELP Loan purchased hereunder bears interest at a rate lower than the applicable rate of interest, except as provided in Seller's standard borrower benefit programs.

C. Each FFELP Loan has been duly executed and delivered and constitutes the legal, valid and binding obligations of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

D. Each FFELP Loan complies in all respects with the requirements of the Higher Education Act and the Loan Purchase Regulations and is an Eligible Loan, as that term is defined in the Loan Purchase Agreements.

E. The Trustee has applied for and received the Secretary of Education's or a Guarantee Agency's designation, as the case may be, as an "Eligible Lender" under the Higher Education Act, and the Seller has entered into all agreements required to be entered into for participation in the Federal Family Education Loan Program under the Higher Education Act.

F. The Trustee on behalf of Seller is the sole owner and holder of each FFELP Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances; no FFELP Loan has been pledged or assigned for any purpose; and each FFELP Loan is free of any and all liens, charges, encumbrances and security interests of any description.

G. Each FFELP Loan is either Insured or Guaranteed; such Insurance or Guarantee, as the case may be, is in full force and effect, is freely transferable as an incident to the sale of each FFELP Loan; all amounts due and payable to the Secretary of Education or a Guarantee Agency, as the case may be, have been or will be paid in full by the Seller, and none of the FFELP Loans has at any time been tendered to either the Secretary of Education or any Guarantee Agency for payment.

LETTER OF CREDIT1 Exhibit B to Letter of Credit

2

H. There are no circumstances or conditions with respect to any FFELP Loan, the borrower thereunder or the creditworthiness of said borrower that would reasonably cause prudent private investors to regard any of the FFELP Loans as an unacceptable investment, or adversely affect the value or marketability thereof, the insurance thereof and any applicable Guarantee.

I. Each FFELP Loan was made in compliance with all applicable local, State and federal laws, rules and regulations, including, without limitation, all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

J. The Seller has, and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Loan Purchase Agreements; the execution and delivery of the Loan Purchase Agreements, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Loan Purchase Agreements do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder; the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under the Loan Purchase Agreements and the Loan Purchase Agreements constitute a valid and binding obligation of the Seller enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Savings and Loan Insurance Corporation, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

K. The Seller is duly organized, validly existing and in good standing under the laws of its applicable jurisdiction and has the power and authority to own its assets and carry on its business as now being conducted.

L. The Seller and any independent servicer have each exercised due diligence and reasonable care in making, administering, servicing and collecting the FFELP Loans, and the Seller has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Certificate. The Seller shall be solely responsible for the payment of the costs and expenses incident to origination of FFELP Loans, without any right of reimbursement therefor from Bank of America.

M. With respect to all Insured Eligible Loans being acquired, Insurance is in effect with respect thereto; the applicable Contract and Certificates of Insurance are valid and binding upon the parties thereto in all respects; and the Seller is not in default in the performance of any of its covenants and agreements made in respect thereof.

N. With respect to all Guaranteed Eligible Loans being acquired, a Guarantee Agreement is in effect with respect thereto and is valid and binding upon the parties thereto in all respects; and the Seller is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement.

O. The Seller does not (i) discriminate by pattern or practice against any particular class or category of students by requiring, as a condition to the receipt of a student loan, that a

LETTER OF CREDIT1 Exhibit B to Letter of Credit

3

student or his family maintain a business relationship with the Seller, except as may be permitted under applicable laws or (ii) discriminate on the basis of race, sex, color, creed or national origin.

P. The FFELP Loans are a representative sample of all student loans held by the Seller with respect to the educational institution attended by, or the age, sex, race, national origin or place of residence of, the Borrower to whom such loans were made, or with respect to any other identifying characteristic of such Borrowers.

Q. Each instrument transferred to Bank of America in connection with the drawing under the Letter of Credit is a FFELP Loan which constitutes an Eligible Loan.

R. No promissory note evidencing an Eligible Loan bears any apparent evidence of forgery or alteration or is otherwise so irregular or incomplete as to call into question its authenticity.

S. Except as may have been disclosed by the UCC lien search required by Section 4(f) of the Purchase Agreement, no other financing statements or assignment filings naming the Seller as debtor or assignor under its legal name or trade names has been filed.

T. The fair salable value of the assets on a going concern basis of the Seller and its subsidiaries, on a consolidated basis, as of the time of each sale of FFELP Loans hereunder is in excess of the total amount of their liabilities.

NELNET EDUCATION LOAN FUNDING,
INC.

By: /s/ Terry Heimes
    --------------------------
Title: President

cc: MBIA Insurance Corporation

LETTER OF CREDIT1 Exhibit B to Letter of Credit

4

LOAN TRANSFER SCHEDULE


Exhibit C to Letter of Credit No. 3056037 dated May 23, 2003 issued by Bank of America, N.A.


in favor of Wells Fargo Bank Minnesota,

National Association, not individually, but as Eligible Lender Trustee for the benefit of Nelnet Education Loan Funding, Inc.

BLANKET ENDORSEMENT OF
STUDENT LOAN PROMISSORY NOTES

Re: Bank of America, N.A.
Letter of Credit No. 3056037
Date:________________________

The undersigned ("SELLER"), by execution of this instrument, hereby endorses all promissory notes to Bank of America, N.A. (the "PURCHASER"). This endorsement is in blank, unrestricted form. This endorsement is without recourse, except as provided under the terms of the Loan Purchase Agreement. All right, title, and interest of Seller in and to the promissory notes and related documentation identified in the attached loan ledger are transferred and assigned to Bank of America, N.A.

This endorsement may be further manifested by attaching this instrument or a facsimile hereof to each or any of the Promissory Notes and related documentation acquired by Bank of America, N.A., or by attaching this instrument to the loan ledger schedule, Bank of America, N.A., may require or deem necessary.

Dated this_____day of___________, ____.

Wells Fargo Bank Minnesota, National Association, not individually, but as Eligible Lender Trustee on behalf of Nelnet Education Loan Funding, Inc.

By: ___________________________________________ Title: ________________________________________


Exhibit D to Letter of Credit No. 3056037 dated May 23, 2003 issued by Bank of America, N.A.


in favor of Wells Fargo Bank Minnesota,

National Association, not individually, but as Eligible Lender Trustee for the benefit of Nelnet Education Loan Funding, Inc.

BILL OF SALE

Re: Bank of America, N.A.
Letter of Credit No. 3056037
Date: __________________

FOR VALUE RECEIVED, Wells Fargo Bank Minnesota, National Association, not individually, but as Eligible Lender Trustee on behalf of Nelnet Education Loan Funding, Inc. (the "SELLER") does hereby grant, sell, assign, transfer and convey to Bank of America, N.A., all right, title and interest of the Seller in and to the following:

(1) The loans described in Annex I attached hereto (the "LOANS"), including the guarantee of the Loans issued by a guarantee agency pursuant to the Federal Family Education Loan Program (20 U.S.C.
[Section Mark] 1071 et seq.);

(2) All promissory notes and related documentation evidencing the indebtedness represented by such Loans; and

(3) All proceeds of the foregoing including, without limitation, all payments made by the obligor thereunder or with respect thereto, all guarantee payments made by any guarantee agency with respect thereto, and all interest benefit payments and special allowance payments with respect thereto made under Title IV, Part B, of the Higher Education Act of 1965, as amended, and all rights to receive such payments, but excluding any proceeds of the sale made hereby.

TO HAVE AND TO HOLD the same unto Bank of America, N.A. and its successors and assigns, forever. This Bill of Sale is made pursuant to and is subject to the terms and provisions of the Agreement, and is without recourse, except as provided in the Agreement.

IN WITNESS WHEREOF, the Seller has caused this instrument to be executed by one of its officers duly authorized to be effective as of the _____ day of ______, _________.

Wells Fargo Bank Minnesota, National Association, not individually, but as Eligible Lender Trustee on behalf of Nelnet Education Loan Funding, Inc.

By:__________________________________ Title: ______________________________


ANNEX I

ELIGIBLE LOANS


Exhibit E to Letter of Credit No. 3056037 dated May 23, 2003 issued by Bank of America, N.A.


in favor of Wells Fargo Bank Minnesota,

National Association, not individually, but as Eligible Lender Trustee for the benefit of Nelnet Education Loan Funding, Inc.

OPINION OF COUNSEL

[Date to be completed by Counsel]

Bank of America, N.A.
901 Main Street, Suite 6600
Dallas, TX 75202

Re: Bank of America, N.A.
Letter of Credit No. 3056037

Gentlemen:

We have acted as counsel to Nelnet Education Loan Funding, Inc., a Nebraska corporation ("SELLER") in connection with the above referenced Letter of Credit and the Loan Purchase Agreement dated as of May 23, 2003 (the "PURCHASE AGREEMENT") between Seller and Nelnet, Inc. and the Standby Student Loan Purchase Agreement dated as of May 23, 2003 (together with the Purchase Agreement, the "LOAN PURCHASE AGREEMENT") between Nelnet, Inc. and Seller.

We have examined and relied on the originals or copies, certified or otherwise, identified to our satisfaction of such instruments and other certificates of public officials, officers, and representatives of the Seller and such other persons, and we have made such investigations of law as we have deemed appropriate as a basis for the opinions expressed below. In our examination, we have assumed the genuineness of the signatures of persons signing all documents and instruments in connection with which this opinion is rendered, the authority of such person signing on behalf of the parties thereto (other than the Seller), and the due authorization, execution and delivery of all documents by the parties thereto (other than the Seller). In connection therewith, and based upon the foregoing, we are of the opinion as follows:

1. The Loan Purchase Agreement has been duly authorized, executed and delivered by the Seller and constitutes the legal, valid, binding and enforceable obligation of the Seller, except (i) the enforceability of the Loan Purchase Agreement may be subject to bankruptcy, insolvency, reorganization, moratorium, or other similar laws now or hereafter in effect relating to creditors' rights; and (ii) the remedy of specific performance and injunctive and other forms of equitable relief as set forth in the Loan Purchase Agreement may be subject to equitable defenses and to the discretion of the court before which any proceeding therefore may be brought.

2. The blanket endorsement and bill of sale required by the Loan Purchase Agreement have been duly authorized, executed and delivered by the Seller.


3. With respect to all Insured Loans being acquired, the applicable Contract of Insurance has been duly authorized, executed and delivered by the Seller.

4. With respect to all Guaranteed Loans being acquired, the applicable Guarantee Agreement has been duly authorized, executed and delivered by the Seller.

5. Assuming the due execution and delivery thereof, each FFELP Loan constitutes the legal, valid and binding obligation of the borrower (and of each endorser, if any) thereof, enforceable in accordance with its terms.

6. To our knowledge, the execution, delivery, and assignment of the Loan Purchase Agreement, the consummation of the transactions therein contemplated and compliance with the terms, conditions and provisions of this Loan Purchase Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of the Seller or any agreement or instrument to which the Seller is a party or by which it is bound or constitute a default thereunder.

7. To our knowledge, the Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of the Seller to perform its obligations under this Loan Purchase Agreement.

8. No consent, approval or authorization of any government or governmental body, including, without limitation, the Federal Deposit Insurance Corporation ("FDIC"), the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions contemplated in the Loan Purchase Agreement.

9. The Loan Purchase Agreement shall constitute a security agreement under Nebraska law and shall be effective to create, in favor of Nelnet, Inc., a perfected valid security interest in the FFELP Loans subject to no prior liens.

Our opinions set forth above are limited solely to matters governed by: (i) the laws of the State of Nebraska and (ii) federal laws. All capitalized terms used herein and not otherwise defined shall have the meanings assigned thereto in the Loan Purchase Agreement.

The enforceability of certain provisions of the Loan Purchase Agreement (including, without limitation, choice of law, venue, and jurisdiction provisions and waiver of rights to jury trial) may be limited by applicable law, which limitations, however, in our judgment, do not make the remedies provided for therein (taken as a whole) inadequate for the practical realization of the benefits afforded thereby.

This opinion (i) has been furnished to you at your request, and we consider it to be a confidential communication that may not be furnished, reproduced, distributed, or disclosed to anyone without our prior written consent, (ii) is rendered solely for your information and assistance in connection with the above transaction, and may not be relied upon by any other person or for any other purpose without our prior written consent, and (ii) is limited to the matters stated herein, and no opinions may be inferred or implied beyond the matters expressly stated herein.


This opinion shall be deemed delivered by us on each day unless and until we advise the Seller, Bank of America, N.A. and Wells Fargo Bank Minnesota, National Association as trustee by telephonic notice, confirmed in writing, that this opinion is withdrawn. The opinions expressed herein may be withdrawn in the event of a change in laws, regulations, rulings or judicial decisions applicable to the Loan Purchase Agreement or a failure of compliance by the Seller with the covenants, representations or warranties contained in the Loan Purchase Agreement; provided that this Opinion may not be withdrawn for any reason following the delivery hereof to Bank of America, N.A.

Very truly yours,

PERRY, GUTHERY, HAASE & GESSFORD, P.C.,
L.L.O.


Exhibit 10.24

CONTINUING GUARANTY

FOR VALUE RECEIVED, the sufficiency of which is hereby acknowledged, and in consideration of any credit and/or financial accommodation heretofore or hereafter from time to time made or granted to Nelnet, Inc., a Nevada corporation (the "BORROWER") by BANK OF AMERICA, N.A. and any other subsidiaries or affiliates of Bank of America Corporation and its successors and assigns (collectively the "LENDER"), the undersigned Guarantor (whether one or more the "GUARANTOR," and if more than one jointly and severally) hereby furnishes its guaranty of the Guaranteed Obligations (as hereinafter defined) as follows:

1. GUARANTY. The Guarantor hereby absolutely and unconditionally guarantees, as a guarantee of payment and not merely as a guarantee of collection, prompt payment when due, whether at stated maturity, upon acceleration or otherwise, and at all times thereafter, of any and all existing and future indebtedness and liabilities of every kind, nature and character, direct or indirect, absolute or contingent, liquidated or unliquidated, voluntary or involuntary, of the Borrower to the Lender arising under that certain Application and Agreement for Standby Letter of Credit dated May 23, 2003 between the Borrower and the Lender (the "CREDIT AGREEMENT") and all instruments, agreements and other documents of every kind and nature now or hereafter executed in connection with the Credit Agreement (including all renewals, extensions and modifications thereof and all costs, attorneys' fees and expenses incurred by the Lender in connection with the collection or enforcement thereof) (collectively, the "GUARANTEED OBLIGATIONS"). The Lender's books and records showing the amount of the Guaranteed Obligations shall be admissible in evidence in any action or proceeding, and shall be binding upon the Guarantor and presumptively correct for the purpose of establishing the amount of the Guaranteed Obligations. This Guaranty shall not be affected by the genuineness, validity, regularity or enforceability of the Guaranteed Obligations or any instrument or agreement evidencing any Guaranteed Obligations, or by the existence, validity, enforceability, perfection, or extent of any collateral therefor, or by any fact or circumstance relating to the Guaranteed Obligations which might otherwise constitute a defense to the obligations of the Guarantor under this Guaranty.

2. NO SETOFF OR DEDUCTIONS; TAXES. The Guarantor represents and warrants that it is incorporated and resident in the United States of America. All payments by the Guarantor hereunder shall be paid in full, without setoff or counterclaim or any deduction or withholding whatsoever, including, without limitation, for any and all present and future taxes. If the Guarantor must make a payment under this Guaranty, the Guarantor represents and warrants that it will make the payment from one of its U.S. resident offices to the Lender so that no withholding tax is imposed on the payment. If notwithstanding the foregoing, the Guarantor makes a payment under this Guaranty to which withholding tax applies, or any taxes (other than taxes on net income (a) imposed by the country or any subdivision of the country in which the Lender's principal office or actual lending office is located and (b) measured by the United States taxable income the Lender would have received if all payments under or in respect of this Guaranty were exempt from taxes levied by the Guarantor's country) are at any time imposed on any payments under or in respect of this Guaranty including, but not limited to, payments made pursuant to this Paragraph 2, the Guarantor shall pay all such taxes to the relevant authority in accordance with applicable law such that the Lender receives the sum it would have received had no such deduction or withholding been made and shall also pay to the Lender, on demand, all additional amounts which the Lender specifies as necessary to preserve the after-tax yield the Lender would have received if such taxes had not been imposed.


The Guarantor shall promptly provide the Lender with an original receipt or certified copy issued by the relevant authority evidencing the payment of any such amount required to be deducted or withheld.

3. NO TERMINATION. This Guaranty is a continuing and irrevocable guaranty of all Guaranteed Obligations now or hereafter existing and shall remain in full force and effect until all Guaranteed Obligations and any other amounts payable under this Guaranty are indefeasibly paid and performed in full and any commitments of the Lender or facilities provided by the Lender with respect to the Guaranteed Obligations are terminated. At the Lender's option, all payments under this Guaranty shall be made to an office of the Lender located in the United States and in U.S. Dollars.

4. WAIVER OF NOTICES. The Guarantor waives notice of the acceptance of this Guaranty and of the extension or continuation of the Guaranteed Obligations or any part thereof. The Guarantor further waives presentment, protest, notice, dishonor or default, demand for payment and any other notices to which the Guarantor might otherwise be entitled.

5. SUBROGATION. The Guarantor shall exercise no right of subrogation, contribution or similar rights with respect to any payments it makes under this Guaranty until all of the Guaranteed Obligations and any amounts payable under this Guaranty are indefeasibly paid and performed in full and any commitments of the Lender or facilities provided by the Lender with respect to the Guaranteed Obligations are terminated. If any amounts are paid to the Guarantor in violation of the foregoing limitation, then such amounts shall be held in trust for the benefit of the Lender and shall forthwith be paid to the Lender to reduce the amount of the Guaranteed Obligations, whether matured or unmatured.

6. WAIVER OF SURETYSHIP DEFENSES. The Guarantor agrees that the Lender may, at any time and from time to time, and without notice to the Guarantor, make any agreement with the Borrower or with any other person or entity liable on any of the Guaranteed Obligations or providing collateral as security for the Guaranteed Obligations, for the extension, renewal, payment, compromise, discharge or release of the Guaranteed Obligations or any collateral (in whole or in part), or for any modification or amendment of the terms thereof or of any instrument or agreement evidencing the Guaranteed Obligations or the provision of collateral, all without in any way impairing, releasing, discharging or otherwise affecting the obligations of the Guarantor under this Guaranty. The Guarantor waives any defense arising by reason of any disability or other defense of the Borrower or any other guarantor, or the cessation from any cause whatsoever of the liability of the Borrower, or any claim that the Guarantor's obligations exceed or are more burdensome than those of the Borrower and waives the benefit of any statute of limitations affecting the liability of the Guarantor hereunder. The Guarantor waives any right to enforce any remedy which the Lender now has or may hereafter have against the Borrower and waives any benefit of and any right to participate in any security now or hereafter held by the Lender. Further, the Guarantor consents to the taking of, or failure to take, any action which might in any manner or to any extent vary the risks of the Guarantor under this Guaranty or which, but for this provision, might operate as a discharge of the Guarantor.

7. EXHAUSTION OF OTHER REMEDIES NOT REQUIRED. The obligations of the Guarantor hereunder are those of primary obligor, and not merely as surety, and are independent of the Guaranteed Obligations. The Guarantor waives diligence by the Lender and action on delinquency in respect of the Guaranteed Obligations or any part thereof, including, without limitation any provisions of law requiring the Lender to exhaust any right or remedy or to take any action against the Borrower, any other guarantor or any other person, entity or property before enforcing this Guaranty against the Guarantor.

2

8. REINSTATEMENT. Notwithstanding anything this Guaranty to the contrary, this Guaranty shall continue to be effective or be reinstated, as the case may be, if at any time any payment of any portion of the Guaranteed Obligations is revoked, terminated, rescinded or reduced or must otherwise be restored or returned upon the insolvency, bankruptcy or reorganization of the Borrower or any other person or entity or otherwise, as if such payment had not been made and whether or not the Lender is in possession of or has released this Guaranty and regardless of any prior revocation, rescission, termination or reduction.

9. INFORMATION. The Guarantor agrees to furnish promptly to the Lender any and all financial or other information regarding the Guarantor or its property as the Lender may reasonably request in writing.

10. STAY OF ACCELERATION. In the event that acceleration of the time for payment of any of the Guaranteed Obligations is stayed, upon the insolvency, bankruptcy or reorganization of the Borrower or any other person or entity, or otherwise, all such amounts shall nonetheless be payable by the Guarantor immediately upon demand by the Lender.

11. EXPENSES. The Guarantor shall pay on demand all out-of-pocket expenses (including reasonable attorneys' fees and expenses and the allocated cost and disbursements of internal legal counsel) in any way relating to the enforcement or protection of the Lender's rights under this Guaranty, including any incurred in the preservation, protection or enforcement of any rights of the Lender in any case commenced by or against the Guarantor under the Bankruptcy Code (Title 11, United States Code) or any similar or successor statute. The obligations of the Guarantor under the preceding sentence shall survive termination of this Guaranty.

12. AMENDMENTS. No provision of this Guaranty may be waived, amended, supplemented or modified, except by a written instrument executed by the Lender and the Guarantor.

13. NO WAIVER; ENFORCEABILITY. No failure by the Lender to exercise, and no delay in exercising, any right, remedy or power hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right, remedy or power hereunder preclude any other or further exercise thereof or the exercise of any right. The remedies herein provided are cumulative and not exclusive of any remedies provided by law or in equity. The unenforceability or invalidity of any provision of this Guaranty shall not affect the enforceability or validity of any other provision herein.

14. ASSIGNMENT; GOVERNING LAWS; JURISDICTION. This Guaranty shall (a) bind the Guarantor and its successors and assigns, provided that the Guarantor may not assign its rights or obligations under this Guaranty without the prior written consent of the Lender (and any attempted assignment without such consent shall be void), (b) inure to the benefit of the Lender and its successors and assigns and the Lender may, without notice to the Guarantor and without affecting the Guarantor's obligations hereunder, assign or sell participations in the Guaranteed Obligations and this Guaranty, in whole or in part, and (c) be governed by the internal laws of the State of Nebraska. The Guarantor hereby irrevocably (i) submits to the non-exclusive jurisdiction of any United States Federal or State court sitting in Dallas, Texas in any action or proceeding arising our of or relating to this Guaranty, and (ii) waives to the fullest extent permitted by law any defense asserting an inconvenient forum in connection therewith. Service of process by the Lender in connection with such action or proceeding shall be binding on the Guarantor if sent to the Guarantor by registered or certified mail at its address specified below. The Guarantor agrees that the Lender may disclose to any prospective purchaser and any purchaser of all or part of the Guaranteed Obligations any and all information in the Lender's possession concerning the Guarantor, this Guaranty and any security for this Guaranty.

3

15. CONDITION OF THE BORROWER. The Guarantor acknowledges and agrees that it has the sole responsibility for, and has adequate means of, obtaining from the Borrower such information concerning the financial condition, business and operations of the Borrower as the Guarantor requires, and that the Lender has no duty, and the Guarantor is not relying on the Lender at any time, to disclose to the Guarantor any information relating to the business, operations or financial condition of the Borrower.

16. SETOFF. If and to the extent any payment is not made when due hereunder, the Lender may setoff and charge from time to time any amount so due against any or all of the Guarantor's accounts or deposits with the Lender.

17. OTHER GUARANTEES. Unless otherwise agreed by the Lender and the Guarantor in writing, this Guaranty is not intended to supersede or otherwise affect any other guaranty now or hereafter given by the Guarantor for the benefit of the Lender or any term or provision thereof.

18. REPRESENTATIONS AND WARRANTIES. The Guarantor represents and warrants that (i) it is duly organized and in good standing under the laws of the jurisdiction of its organization and has full capacity and right to make and perform this Guaranty, and all necessary authority has been obtained; (ii) this Guaranty constitutes its legal, valid and binding obligation enforceable in accordance with its terms; (iii) the making and performance of this Guaranty does not and will not violate the provisions of any applicable law, regulation or order, and does not and will not result in the breach of, or constitute a default or require any consent under, any material agreement, instrument, or document to which it is a party or by which it or any of its property may be bound or affected; (iv) all consents, approvals, licenses and authorizations of, and filings and registrations with, any governmental authority required under applicable law and regulations for the making and performance of this Guaranty have been obtained or made and are in full force and effect; (v) by virtue of its relationship with the Borrower, the execution, delivery and performance of this Guaranty is for the direct benefit of the Guarantor and it has received adequate consideration for this Guaranty; (vi) the financial information, that has been delivered to the Lender by or on behalf of the Guarantor, is complete and correct in all respects and accurately presents the financial condition and the operational results of the Guarantor and since the date of the most recent financial statements delivered to the Lender, there has been no material adverse change in the financial condition or operational results of the Guarantor; and
(vii) representatives of the Guarantor met with an official of the U.S. Department of Education ("DOE") on or about January 3, 2003 during which meeting, a discussion was held with respect to transferring student loans guaranteed pursuant to the Higher Education Act of 1965, as amended, from pre-1993 tax exempt financings into taxable financings, and retaining entitlement to the 9.5% floor on special allowance payments following such transfer, all as described in Dear Colleague Letter 96-L-186/96-G-287 Q&A No. 30, in which the DOE acknowledged that it had not changed its position on this issue following issuance of such Dear Colleague Letter.

4

19. WAIVER OF JURY TRIAL; FINAL AGREEMENT. TO THE EXTENT ALLOWED BY APPLICABLE LAW, THE GUARANTOR AND THE LENDER EACH WAIVE TRIAL BY JURY WITH RESPECT TO ANY ACTION, CLAIM, SUIT OR PROCEEDING ON OR ARISING OUT OF THIS GUARANTY. THIS GUARANTY REPRESENTS THE FINAL AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS BETWEEN THE PARTIES. THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

Executed this 23rd day of May, 2003.

NELNET LOAN SERVICES, INC.

By: /s/ Terry J. Heimes
   -------------------------------
   Name: Terry J. Heimes
        --------------------------
   Title: CFO/Treasurer
         -------------------------

Address: 121 South 13th Street, Suite 201 Lincoln, Nebraska 68508

5

Exhibit 10.25

AGREEMENT BETWEEN 5280 SOLUTIONS AND NELNET/UNIPAC

5280 Solutions agrees to provide all services asked of them from NELNET for the following years at Cost plus $210,000 per month for the calendar year 2001, Cost plus $125,000 per month for the calendar year 2002, and Cost plus $42,000 per month for the calendar year 2003. Any other services provided by 5280 beyond 2003 will be mutually agreed to by both parties.

5280 Solutions: /s/ Mark Voegele
                ----------------

NELNET: /s/ Michael Dunlap
        ------------------

Dated: 4-12-01


Exhibit 10.26

EMPLOYMENT CONTRACT

WHEREAS, NHELP, Inc. ("NHELP"), a corporation organized under the Nevada Business Corporation Act, is engaged in the business of providing services with respect to eligible student loans under the Higher Education Act of 1965, as amended; and

WHEREAS, NHELP seeks to employ Richard H. Pierce; and

WHEREAS, Richard H. Pierce has previously served as an officer of a major secondary market entity and has special skills, expertise and experience in the field of student loans and secondary market services and products; and

WHEREAS, the parties desire to memorialize the terms of the employment relationship in writing in its entirety.

NOW, THEREFORE, the parties hereby agree as follows:

1. Employment. NHELP (hereinafter referred to as "Employer") hereby employs Richard H. Pierce under the terms and conditions of this Employment Contract (the "Agreement") and Richard H. Pierce (hereinafter referred to as "Employee") agrees to provide his services (consistent with the duties described in Section 4 below) to the Employer and any affiliate thereof under the terms and conditions hereof. Employer may, from time to time, request Employee to serve as a member of the Board of Directors of any of Employer's affiliates, or as an officer of any of Employer's affiliates or in other capacities or under other titles or designations with respect to Employer or other related or affiliated entities. Employee may be required to accept such service, directorship, officership, or other title or designation as to another entity (with all appropriate insurance coverages ordinarily extended to individuals serving in such positions pursuant to corporate bylaws or other similar policies).

2. Term. The parties agree that the initial period of employment under this Agreement shall be the five (5) year period beginning May 1, 2001 and ending April 30, 2006. The five year term of the Agreement shall not be subject to limitation or reduction by the parties except as specified herein. After the initial five year term of this Agreement, this Agreement shall automatically renew for successive one-year terms thereafter, unless terminated early under
Section 8 hereof, or unless either party gives written notice of intent not to renew at least 90 days prior to the end of the initial term or any renewal term.

3. Compensation. As compensation for services rendered by Employee to Employer, Employer shall pay Employee a base salary of Three Hundred and Eighty Two Thousand Dollars ($382,000) for the first year, Three Hundred Eighty Two Thousand Dollars ($382,000) for the second year, Three Hundred Sixty Four Thousand Dollars ($364,000) for the third year, Three Hundred Forty Two Thousand Dollars ($342,000) for the fourth year, and Three Hundred Thousand ($300,000) for the fifth year, which shall be paid in equal bi-monthly installments during each one-year period of employment, subject to all federal and state employment tax deductions; provided, however, that base salary for the period of May 1 through September 30 of 2001 shall be paid on or before September 30, 2001. Such base salary shall be

1

satisfied from payments of compensation made by Employer or any related or affiliated entity, whether in the form of salary, board membership fees or other forms of cash compensation. In addition to the base salary, Employee shall receive an incentive bonus on an annual basis during the term of this Agreement (prorated for the partial year from and after May 1, 2001) which shall be an amount equal to $76,200 if the corporate pretax earnings of UNIPAC Service Corporation ("UNIPAC") are, for the applicable year, at least $15 million, and an additional $10,650 for each $1 million of earnings of UNIPAC in excess of $15 million for such applicable year up to a maximum aggregate bonus of $700,000, as shown in the grid attached hereto as Schedule A. The corporate pretax earnings of UNIPAC will be increased by the amount of goodwill amortization for the applicable year in such calculation. If UNIPAC's corporate pretax earnings fall between even million dollar figures, then the bonus will be prorated accordingly. If this Agreement is terminated by Employee for Good Reason as defined below prior to the end of the calendar year, then the bonus will be prorated accordingly by multiplying the projected bonus that otherwise would be payable for the year had Employee remained employed through the end of such year by a fraction, the numerator of which shall be the number of days between the last May 1 and the day of termination, and the denominator of which shall be
365. If this Agreement is terminated by Employee without Good Reason or by the Employer with cause as defined below, then the Employee shall be entitled to no bonus for the year in which the Agreement is terminated. In addition to the foregoing monetary compensation, Employee shall be entitled to participate in any and all plans and programs maintained by the Employer from time to time to provide benefits for its employees generally, including without limitation any qualified and nonqualified retirement plans, group medical plans, dental plans, life insurance plans, accident or disability insurance plans, and fringe benefit plans, subject to all eligibility requirements generally applicable under the written terms of such plans. Employee shall be entitled to such further or additional benefits from time to time as the Board of Directors may deem appropriate under the circumstances.

4. Duties. Employee agrees to provide services to Employer as Employer may reasonably require with respect to the operations of Employer in accord with the duties set forth in the Articles and Bylaws of Employer or as such duties may be determined or described from time to time by the Board of Directors or officers of Employer. Employee shall provide such services as Employer or its affiliates may reasonably request from time to time including, without limitation, attracting student loan secondary markets throughout the nation to convert to for-profit status and enabling Employer or its affiliates to acquire the same, soliciting lenders to sell student loans and expanding the securitization and financial enterprises of Employer and its affiliates. Employee's duties may be expanded or changed from time to time. Employer agrees that Employee shall not be required to move his residence from the State of Maine during the term of this Agreement.

5. Other Business Activity. Employee acknowledges and agrees that Employee shall have no other substantial management responsibilities with respect to any other business entities not related to or affiliated with Employer, except as expressly permitted by Employer. Notwithstanding the foregoing, Employer hereby consents to the continuation of Employee's employment as president of Maine Educational Services ("MES") so long as Employee's duties in such capacity do not conflict with the performance of any material duties of his employment under this Agreement.

2

6. Reimbursement of Expenses and Office. Employer acknowledges that Employee may be required to undertake travel and incur expenses in rendering services to Employer. Upon receipt by Employer of expense reports, copies of receipts, and such other substantiation of expenses incurred by Employee in such manner as Employer may require in accordance with standard practices and policies, Employer agrees to reimburse Employee for all reasonable travel and other expenses incurred in the pursuit of Employer's business. Employer may provide guidelines or limitations regarding expenses at any time or modify such guidelines or restrictions at any time.

7. Competition. In consideration for the limitations placed on elements of "cause for termination" (as set forth below) and in consideration of the five year duration of this Agreement, Employee expressly covenants and agrees that during the term of his employment, Employee shall not compete, directly or indirectly, for himself or on behalf of any other entity, as to the business of Employer and the business of Employer's related or affiliated entities and for a duration of one year thereafter, shall have no business-related contacts in competition with Employer (or any of its affiliates) with any entity which was a customer or provider of Employer (or any of its affiliates) during such time as Employee was employed by Employer. For the purposes of this provision, Employee's term of employment shall be deemed to continue in effect for so long as payments are made to Employee by Employer under this Agreement, even though Employee may have been discharged or his employment terminated for any reason other than "cause" as defined in paragraph 8 of this Agreement.

8. Termination. Employer is obligated to pay the salary due to Employee under the terms of this Agreement for the entire five year duration of this Agreement without limitation, reduction or restriction; provided, however, that this Agreement shall terminate on the Employee's voluntary resignation. In addition, this Agreement may be terminated by Employer for cause. For the purposes of this Agreement, the term cause means (a) willful and intentional misconduct or neglect of duty by Employee, (b) breach of a material term of this Agreement, or (c) defalcation or dishonesty in the conduct of Employer's business. Pursuant to the terms of the Articles of Incorporation and Bylaws of the Corporation, the Board of Directors retains and reserves the right to remove any officer, employer or agent elected, employed or appointed by the Board of Directors, when the best interests of the Corporation in the opinion of the Board of Directors would be served by such removal, but such removal shall be without prejudice to the contract rights of the Employee set forth herein and unless such removal is based upon "cause," or the Employee's resignation (other than for good reason), Employee shall be entitled to receive the monetary compensation and benefits as described above for the remaining term of this Agreement.

For purposes of this Agreement, the Employee shall have "Good Reason" to terminate his employment, and shall be entitled to receive the monetary compensation and benefits (described above) for the remaining initial term hereof, if: (i) any duties are assigned to the Employee that are materially inconsistent with his duties as set forth in Section 4 hereof; (ii) the Employer fails to comply in any material respect with any of its material covenants and agreements hereunder; (iii) the Employer directly or indirectly requests the Employee to act, or omit to act, in a manner that would reasonably result in subjecting Employee to criminal or civil liability or would reasonably result in adversely affecting Employee's personal reputation, if discovered; or (iv) insolvency of Employer occurs. Employee's written notice of termination of

3

his employment hereunder for Good Reason shall specify with reasonable detail the nature of the grounds for such termination and provide Employer with a period of thirty (30) days during which Employer shall be given the opportunity to cure its deficient performance.

Upon Employee's death or total incapacity, Employer shall be obligated to pay the base salary only to Employee or his estate, as applicable, for the balance of the initial term of this Agreement.

9. Amendment. This Agreement may be modified only in writing by the parties. This Agreement represents the complete Agreement of the parties, and incorporates all of the terms and conditions of the Agreement of the parties without exception.

10. Miscellaneous.

A. The rights and obligations of the parties hereto under this Agreement may not be assigned in whole or in part without the prior written consent of the other party hereto, provided, however, that Employer may assign this Agreement in whole or in part to an affiliate, subject to the consent of Employee which shall not be unreasonably withheld. This Agreement shall be binding upon and inure to the benefit of the parties hereto, and their successors and permitted assigns.

B. This Agreement shall be governed by and construed in accordance with the laws of the State of Nebraska.

C. This Agreement may be modified or otherwise amended only if such modification or amendment is in writing and signed by both parties.

D. All notices and other communications under this Agreement shall be deemed to have been duly given if delivered or mailed by regular United States mail, sufficient postage pre-paid, addressed as follows:

If to Employer:

NHELP, Inc.
Attention: Don BOUC, President
121 S. 13th Street, Ste. 301
Lincoln, NE 68508

and if to Employee:

Richard H. Pierce
Six Anchorage Place
South Portland, ME 04106

or to any such address as either party may direct in writing delivered to the other party as set forth herein.

4

E. This Agreement may be executed in counterparts which shall constitute one instrument when taken together.

This Employment Contract is entered into as of this 1st day of May, 2001.

                                                NHELP, Inc., Employer

/s/ Richard H. Pierce                           By: /s/ Don Bouc
----------------------------                        ----------------------------
Richard H. Pierce, Employee                     Title:  President
                                                        ------------------------

5

Corporate Pretax                  Incentive
    Earnings                       Amount(*)
    --------                       ---------
  $15,000,000                     $76,200
  $16,000,000                     $86,850
  $17,000,000                     $97,500
  $18,000,000                     $108,150
  $19,000,000                     $118,800
  $20,000,000                     $129,450
  $21,000,000                     $140,100
  $22,000,000                     $150,750
  $23,000,000                     $161,400
  $24,000,000                     $172,050
  $25,000,000                     $182,700
  $26,000,000                     $193,350
  $27,000,000                     $204,000
  $28,000,000                     $214,650
  $29,000,000                     $225,300
  $30,000,000                     $235,950
  $31,000,000                     $246,600
  $32,000,000                     $257,250
  $33,000,000                     $267,900
  $34,000,000                     $278,550
  $35,000,000                     $289,200
  $36,000,000                     $299,850
  $37,000,000                     $310,500
  $38,000,000                     $321,150
  $39,000,000                     $331,800
  $40,000,000                     $342,450
  $41,000,000                     $353,100
  $42,000,000                     $363,750
  $43,000,000                     $374,400
  $44,000,000                     $385,050

6

RICHARD H. PIERCE INCENTIVE GRID
         $45,000,000                     $395,700
         $46,000,000                     $406,350
         $47,000,000                     $417,000
         $48,000,000                     $427,650
         $49,000,000                     $438,300
         $50,000,000                     $448,950
         $51,000,000                     $459,600
         $52,000,000                     $470,250
         $53,000,000                     $480,900
         $54,000,000                     $491,550
         $55,000,000                     $502,200
         $56,000,000                     $512,850
         $57,000,000                     $523,500
         $58,000,000                     $534,150
         $59,000,000                     $544,800
         $60,000,000                     $555,000
         $61,000,000                     $565,650
         $62,000,000                     $576,300
         $63,000,000                     $586,950
         $64,000,000                     $597,600
         $65,000,000                     $608,250
         $66,000,000                     $618,900
         $67,000,000                     $629,550
         $68,000,000                     $640,200
         $69,000,000                     $650,850
         $70,000,000                     $661,500
         $71,000,000                     $672,150
         $72,000,000                     $682,800
         $73,000,000                     $693,450
         $74,000,000                     $700,000
         $75,000,000                     $700,000

(*) Corporate pretax earnings which fall between even million dollar figures will result in prorated incentive amounts between the two closest even corporate pretax earning amounts set forth above.


Exhibit 10.27

MARKETING EXPENSE REIMBURSEMENT AGREEMENT

This Marketing Expense Reimbursement Agreement (the "Agreement") is made and entered into as of the 1st day of January, 1999, by and between Union Bank and Trust Company, a Nebraska bank and trust company, acting in its own right and in its capacity as trustee ("Union Bank"), and National Education Loan Network, Inc., a Nevada Corporation ("NelNet").

WHEREAS, Union Bank is engaged in a program of marketing, originating, holding and selling loans made to eligible borrowers in accordance with the provisions of the Higher Education Act of 1965, as amended, the proceeds of which are used to pay the costs incurred by students attending post-secondary educational institutions ("Student Loans"), as well as loans made to borrowers to pay the costs incurred by students attending educational institutions of higher learning, and which are not made pursuant to the Higher Education Act of 1965, as amended, and which are not guaranteed thereunder ("Alternative Loans"); and

WHEREAS, NelNet through its affiliates is engaged in a program of purchasing, holding and financing Student Loans.

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

1. Services to be Provided. Union Bank agrees to carry on its ordinary Student Loan and Alternative Loan marketing efforts in a manner consistent with its prior efforts, for so long as Union Bank is engaged in a program of originating Student Loans. Union Bank hereby consents to and authorizes certain marketing representatives of NelNet and its affiliates, who are approved by Union Bank from time to time, to act as representatives of Union Bank solely with respect to marketing of Student Loan and Alternative Loan originations and purchases.

2. Term. This Agreement shall terminate upon the termination of that certain Amended and Restated Agreement between Union Bank and NelNet dated as of January 1, 1999.

3. Reimbursement of Marketing Costs. "Marketing Costs" as defined herein shall mean all costs and expenses during the term of this Agreement, in connection with or arising from marketing, administration and sales activities related to Student Loans and Alternative Loans (and all administrative and overhead costs and expenses associated therewith and liabilities and losses arising therefrom). For each annual period following the date of this Agreement, Marketing Costs incurred by Union Bank shall be reimbursed and paid as follows:


(i) The first aggregate $240,000.00 of Marketing Costs incurred by Union Bank shall be paid by Union Bank, without reimbursement;

(ii) NelNet shall pay to Union Bank the difference between (A) sixty percent (60.0%) of all Marketing Costs incurred by Union Bank which exceed the aggregate of $240,000.00 as set forth in clause (i) above, less (B) forty percent (40.0%) of Marketing Costs incurred directly by NelNet and its affiliates (other than Marketing Costs payable by NelNet and its affiliates to Union Bank or its affiliates hereunder or otherwise).

Such reimbursements set forth above shall be paid by NelNet to Union Bank on a monthly basis, upon receipt by NelNet of written billing statements from Union Bank with respect to such Marketing Costs, with reconciliation at the end of each calendar year,

4. Representations and Warranties of NelNet. NelNet hereby represents and warrants to Union Bank as follows:

(a) Due Authorization. This Agreement has been duly authorized by all necessary corporate action on the part of NelNet and has been duly executed by a duly authorized officer of NelNet, and constitutes a valid and binding agreement of NelNet enforceable in accordance with its terms, except as its enforceability may be limited by bankruptcy, insolvency, moratorium, reorganization and other laws affecting creditors' rights generally.

(b) Due Organization. NelNet is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada and has the requisite corporate power to enter and perform this Agreement.

(c) Conflicting Instruments. Neither the execution and delivery of this Agreement nor the consummation of the transactions contemplated hereby will violate or result in any violation of or be in conflict with or constitute a default under any terms of the Articles of Incorporation or Bylaws of NelNet, or of any judgment, decree or order of any court or administrative body applicable to NelNet, or any term of any agreement or other instrument applicable to NelNet.

5. Representations and Warranties of Union Bank. Union Bank hereby represents and warrants to NelNet as follows:

(a) Due Authorization. This Agreement has been duly authorized by all necessary corporate action on the part of Union Bank and has been duly executed by a duly authorized officer of Union Bank, and constitutes a valid and binding agreement of Union Bank enforceable in accordance with its terms, except as its enforceability may be

2

limited by bankruptcy, insolvency, moratorium, reorganization and other laws affecting creditors' rights generally.

(b) Due Organization. Union Bank is a corporation duly organized, validly existing and in good standing under the laws of the State of Nebraska and has the requisite corporate power to enter and perform this Agreement.

(c) Conflicting Instruments. Neither the execution and delivery of this Agreement nor the consummation of the transactions contemplated hereby will violate or result in any violation of or be in conflict with or constitute a default under any terms of the Articles of Incorporation or Bylaws of Union Bank, or of any judgment, decree or order of any court or administrative body applicable to Union Bank, or any term of any agreement or other instrument applicable to Union Bank.

6. Assignment. Neither this Agreement nor any rights or obligations hereunder may be assigned by either party without the prior written consent of the other.

7. Miscellaneous.

(a) This Agreement may not be modified, amended, altered or supplemented except upon the execution and delivery of a written agreement executed by all of the parties hereto.

(b) Unless otherwise expressly provided herein, all notices, requests, demands or other instruments which may or are required to be given by either party to the other, shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is to be given, or upon expiration of a period of 48 hours from and after the postmark thereof when mailed postage prepaid by registered or certified mail, requesting return receipt, addressed as follows;

If to NelNet:

National Education Loan Network, Inc.

121 S. 13th Street, Suite 301
Lincoln Square
Lincoln, Nebraska 68508
Attn: Don Bouc
Telephone: (402) 458-2300
Facsimile: (402) 458-2399

3

If to Union Bank:

Union Bank and Trust Company
P.O. Box 82529
Lincoln, Nebraska 68501-2529
Attn: Ken Backemeyer
Telephone: (402) 420-2811
Facsimile: (402) 483-8286

Any party may change the address and name of addressee to which subsequent notices are to be sent to it, by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the 5th day after it is mailed.

(c) This Agreement shall be governed by and construed in accordance with the laws of the State of Nebraska.

(d) Nothing in this Agreement shall be deemed or constated to create a joint venture or partnership between the parties hereto.

[The remainder of this page is intentionally left blank.]

4

IN WITNESS WHEREOF, the parties hereto have caused this Marketing Expense Reimbursement Agreement to be duly executed as of the day and year first written above.

UNION BANK AND TRUST COMPANY
In its Own Right and in its Capacity as Trustee

By: /s/ Mike Dunlap
    -------------------------------------------
Title:  E.V.P

NATIONAL EDUCATION LOAN NETWORK, INC.

By: /s/ Don Bouc
    -------------------------------------------
    Don Bouc
    President

5

Exhibit 10.28

FIRST AMENDMENT OF
MARKETING EXPENSE REIMBURSEMENT AGREEMENT

This First Amendment of Marketing Expense Reimbursement Agreement (the "Amendment") is made and entered into as of this 1st day of April, 2001, by and between Union Bank and Trust Company, a Nebraska bank and trust company, acting in its own right and in its capacity as trustee ("Union Bank") and NELnet, Inc., a Nevada corporation f/k/a National Education Loan Network, Inc. ("NELnet").

WHEREAS, the parties hereto entered into that certain Marketing Expense Reimbursement Agreement dated as of January 1, 1999 (the "Agreement"), and the parties hereto wish to amend the Agreement under the terms set forth herein.

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

1. Definitions. Unless otherwise expressly stated herein, capitalized terms in this Amendment shall have the same meanings given to them in the Agreement.

2. Reduction of Services to Be Provided by Union Bank. Notwithstanding provisions to the contrary contained in Section 1 of the Agreement, Union Bank may, at its option, and in its sole discretion, reduce its Student Loan and Alternative Loan marketing and origination efforts as compared to historic levels of such efforts by reducing its marketing personnel commitment. Union Bank agrees that if it reduces its marketing personnel commitment, it shall enable NELnet to offer employment to such personnel and, at NELnet's reasonable request, continue such personnel as dual employees of NELnet and Union Bank provided, however, that such personnel shall not be entitled to any salary paid by Union Bank or Union Bank employee benefits. NELnet shall provide nonexclusive marketing and promotional services with respect to Student Loans originations under the Union Bank brand name in the states of Nebraska, Kansas, Iowa and portions of the western region of the United States where the Union Bank brand name is currently used to market Student Loans (including Arizona, California, Oregon, Washington and Hawaii), at least at historic levels previously furnished by Union Bank itself in those states, or as the parties may otherwise mutually agree; provided, however, that NELnet shall not provide such services with respect to Student Loans to borrowers (other than medical students) attending University of Phoenix or Loma Linda College unless Union Bank ceases origination efforts at such educational institutions or otherwise consents to such services being provided by NELnet.

3. Reimbursement of Marketing Costs. Section 3 of the Agreement shall be deleted in its entirely and the following substituted in lieu thereof;

"Marketing Costs" as defined herein shall mean all direct costs and expenses during the term of this Agreement, in connection with or arising from marketing activities by Union Bank and NELnet relating to Student Loans, excluding any administrative or overhead costs and expenses associated therewith, and, following April 1, 2001, excluding any costs for marketing representatives and related expenses arising from

1

Student Loan activities in the northeastern region of the United States (including, without limitation, New York, New Jersey, Connecticut, Pennsylvania, Vermont, New Hampshire and Maine) as well as the states of Illinois, South Dakota, Minnesota, Texas and Colorado. Marketing Costs incurred with respect to the states of Nebraska, Kansas, Iowa and portions of the western region of the United States where the brand name of Union Bank is currently used to market Student Loans
(including Arizona, California, Oregon, Washington and Hawaii)
shall be included in the computation of Marketing Costs. NELnet and Union Bank shall each be responsible for their respective pro rata share of Marketing Costs during each calendar year during the term of this Agreement, and each party's respective share shall be calculated based upon the following formulas:

A. NELnet's annual = All annual Marketing Costs X ($120 million - 75% of annual share of Union Bank originations in excess of $240 Million)/ Marketing Costs All Union Bank Student Loan Originations for the year

B. Union Bank's share of Marketing Costs = all Marketing Costs for the year minus NELnet's share of Marketing Costs as calculated pursuant to (A) above.

Union Bank hereby transfers all of its rights and interest in certain software products utilized in connection with Student Loans, including without limitation "EnConcert," "Notes on Student Loans," "Notes on Credit," "Notes on Investments," "Union Station," and "Student Exchange" (collectively, the "Student Loan Software"). Union Bank shall take all reasonable acts necessary to effectuate such transfer as reasonably requested by NELnet. NELnet shall assume responsibility for any future enhancements or development of the Student Loan Software. NELnet shall reimburse Union Bank and its affiliates for any expense in connection with Alternative Loans originated after January 1, 2000. It is acknowledged that NELnet is providing substantial consideration by assuming a greater share of Marketing Expenses such as salary expenses related to hiring of marketing personnel, marketing expenses related to Alternative Loans, software development expenses related to EnConcert and other intellectual property development, and access granted by NELnet to Union Bank to all future enhancements to the EnConcert software or modifications thereof.

4. Origination Fees. Union Bank shall amend origination services agreements with NELnet or any affiliate thereof in order to adjust origination fees to the market rate of $25 per Student Loan, effective April 1, 2001,

5. Effect of Amendment. Unless expressly modified or amended by this Amendment, all terms and provision contained in the Agreement shall remain in full force and effect without modification.

Union Bank and Trust Company           NELnet, Inc.

By: /s/ Mike Dunlap                    By: /s/ Don Bouc
    ------------------------               -------------------------
Title: CEO                             Title: President

2

Exhibit 10.29

SECOND AMENDMENT OF
MARKETING EXPENSE REIMBURSEMENT AGREEMENT

This Second Amendment of Marketing Expense Reimbursement Agreement (the "Second Amendment") is made and entered into as of this 21st day of December, 2001, by and between Union Bank and Trust Company, a Nebraska bank and trust company, acting in its own right and in its capacity as trustee ("Union Bank") and NELnet, Inc., a Nevada corporation f/k/a National Education Loan Network, Inc. ("NELnet").

WHEREAS, the parties hereto entered into that certain Marketing Expense Reimbursement Agreement dated as of January 1, 1999 (the "Agreement"), and the parties hereto have also entered into that certain First Amendment of Marketing Expense Reimbursement Agreement dated as of April 1, 2001 (the "First Amendment"), and whereas the parties hereto wish to amend the Agreement and the First Amendment under the terms set forth herein.

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

1. Definitions. Unless otherwise expressly stated herein, capitalized terms in this Second Amendment shall have the same meanings given to them in the Agreement and the First Amendment.

2. Reduction of Services to Be Provided by Union Bank. Section 2 of the First Amendment shall be deleted in its entirety and the following substituted in lieu thereof:

Notwithstanding provisions to the contrary contained in
Section 1 of the Agreement, Union Bank may, at its option, and in its sole discretion, reduce its Student Loan and Alternative Loan marketing and origination efforts as compared to historic levels of such efforts by reducing its marketing personnel commitment. Union Bank agrees that if it reduces its marketing personnel commitment, it shall enable NELnet to offer employment to such personnel and, at NELnet's reasonable request, continue such personnel as dual employees of NELnet and Union Bank provided, however, that such personnel shall not be entitled to any salary paid by Union Bank or Union Bank employee benefits. NELnet shall provide nonexclusive marketing and promotional services with respect to Student Loan originations under the Union Bank brand name in the states of Nebraska, Kansas, Iowa and portions of the western region of the United States where the Union Bank brand name is currently used to market Student Loans (including Alaska, Arizona, California, Colorado, Hawaii, Oregon, Nevada and Washington), at least at historic levels previously furnished by Union Bank itself in those states, or as the parties may otherwise mutually agree; provided, however, that NELnet

1

shall not provide such services with respect to Student Loans to borrowers (other than medical students) attending University of Phoenix or Loma Linda College unless Union Bank ceases origination efforts at such educational institutions or otherwise consents to such services being provided by NELnet.

3. Reimbursement of Marketing Costs. Section 3 of the First Amendment shall be deleted in its entirety and the following substituted in lieu thereof:

Section 3 of the Agreement shall be deleted in its entirety and the following substituted in lieu thereof: "Marketing Costs" as defined herein shall mean all direct costs and expenses during the term of this Agreement, in connection with or arising from marketing activities by Union Bank and NELnet relating to Student Loans, excluding any administrative or overhead costs and expenses associated therewith, and, following April 1, 2001, excluding any costs for marketing representatives and related expenses arising from Student Loan activities in the northeastern region of the United States (including, without limitation, New York, New Jersey, Connecticut, Pennsylvania, Vermont, New Hampshire and Maine) as well as the states of Illinois, South Dakota, Minnesota and Texas. Marketing Costs incurred with respect to the states of Nebraska, Kansas, Iowa and portions of the western region of the United States where the brand name of Union Bank is currently used to market Student Loans (including Alaska, Arizona, California, Colorado, Hawaii, Oregon, Nevada and Washington) shall be included in the computation of Marketing Costs. NELnet and Union Bank shall each be responsible for their respective pro rata share of Marketing Costs during each calendar year during the term of this Agreement, and each party's respective share shall be calculated based upon the following formulas:

A. NELnet's annual = All annual Marketing Costs X ($120 million + 75% of annual share of Union Bank originations in excess of $240 Million)/ Marketing Costs All Union Bank Student Loan Originations for the year

B. Union Bank's share of Marketing Costs = all Marketing Costs for the year minus NELnet's share of Marketing Costs as calculated pursuant to (A) above; and

C. Union Bank also agrees to pay 25% of the marketing and promotional costs (excluding any administrative or overhead costs and expenses associated therewith) incurred by NELnet with respect to origination of student loans and alternative loans under non-Union Bank brand names as they may occur in the states of Alaska, Arizona, California, Colorado, Hawaii, Iowa, Kansas, Oregon, Nevada and Washington (the "NELnet Brand Loans").

Such reimbursements set forth above shall be paid by Union Bank to NELnet on a monthly basis, upon receipt by Union Bank of written billing statements from NELnet with respect to good faith estimates of the above-described costs, with reconciliation to reflect actual costs at the end of each calendar year.

2

Union Bank also hereby transfers all of its rights and interest in certain software products utilized in connection with Student Loans, including without limitation "EnConcert," "Notes on Student Loans," "Notes on Credit," "Notes on Investments," "Union Station," and "Student Exchange" (collectively, the "Student Loan Software"). Union Bank shall take all reasonable acts necessary to effectuate such transfer as reasonably requested by NELnet. NELnet shall assume responsibility for any future enhancements or development of the Student Loan Software. NELnet shall reimburse Union Bank and its affiliates for any expense in connection with Alternative Loans originated after January 1, 2000. It is acknowledged that NELnet is providing substantial consideration by assuming a greater share of Marketing Expenses such as salary expenses related to hiring of marketing personnel, marketing expenses related to Alternative Loans, software development expenses related to EnConcert and other intellectual properly development, and access granted by NELnet to Union Bank to all future enhancements to the EnConcert software or modifications thereof.

4. Purchase Option and Right of First Refusal. In consideration of the payments set forth in Section 3 C above, Union Bank shall have the right to purchase 25% of the NELnet Brand Loans made during each calendar year. Said loan purchases shall occur on such dates and in such quantities as may be mutually agreed to by the parties; Union Bank's right to purchase shall be deemed to be waived if not exercised in writing prior to the end of each calendar year. On each applicable purchase date, Union Bank shall pay to NELnet an amount equal to the then outstanding principal balance of the NELnet Brand Loans to be purchased on said sale date, plus interest and special allowance payments accrued but unpaid with respect to such loans, if any. All NELnet Brand Loans purchased hereunder will be subject to a life of loan servicing agreement with NELnet or any of its affiliates. In the event Union Bank desires to sell any Student Loans owned by or on behalf of Union Bank, Union Bank must give NELnet a right of first refusal to repurchase said loans, subject to any existing sale commitments between Union Bank and NELnet or its affiliates. NELnet shall have the right to purchase such Student Loans from Union Bank for an amount equal to the then outstanding principal balance of such Student Loans on the applicable sale date, plus interest and special allowance payments accrued by unpaid with respect to such loans, if any. On each such purchase date, NELnet shall also pay to Union Bank a fee equal to the product of (a) the aggregate principal balance outstanding on the Student Loans purchased on such date multiplied by (b) the annual rate of fifty basis points (0.50%). NELnet shall also reimburse Union Bank a portion of the costs paid by Union Bank pursuant to Section 3 C of this Second Amendment that are associated with any NELnet Brand Loans to be repurchased. The exact amount to be reimbursed shall be determined by the mutual agreement of the parties after considering the remaining life of the NELnet Brand Loans to be repurchased. Within 60 days written notice from Union Bank of its desire to sell any NELnet Brand Loans, NELnet shall provide Union Bank written notice of its decision to accept or reject any right of first refusal granted hereunder. If NELnet rejects its right of first refusal granted hereunder and arranges for a sale of the Union Bank Student Loans, then Union Bank shall pay to NELnet any amount by which the sale price of the Student Loans paid by a third party purchaser exceeds the sum of 101.5% of the outstanding principal balance and 100% of the accrued and unpaid interest on such Student Loans.

3

5. Effect of Amendment. Unless expressly modified or amended by this Second Amendment, all terms and provision contained in the Agreement and First Amendment shall remain in full force and effect without modification.

Union Bank and Trust Company            NELnet, Inc.

By: /s/ Kenneth L.Backemeyer            By: /s/ Mike Dunlap
    ------------------------------          ------------------------------
Title: Sr. V.P.                         Title: CEO

4

Exhibit 10.30

AMENDED AND RESTATED PARTICIPATION AGREEMENT

This Amended and Restated Participation Agreement (the "Agreement") is made and entered into as of the 1st day of June, 2001, by and between NELnet, Inc., formerly known as National Education Loan Network, Inc., a Nevada Corporation ("NELnet"), and Union Bank and Trust Company, a Nebraska banking corporation and trust company, solely in its capacity as trustee of various grantor trusts known as Short Term Federal Investment Trusts or other grantor trusts ("Union Bank").

WITNESSETH:

WHEREAS, NELnet is or will be the beneficial owner of students loans or participation interests therein ("Eligible Loans") guaranteed and reinsured pursuant to the Higher Education Act of 1965, as amended (the "Act"), and title to such Eligible Loans is held by an eligible lender trustee as required under the Act;

WHEREAS, NELnet desires to sell, and Union Bank desires to purchase, an undivided participation interest in such beneficial interest in certain of the Eligible Loans on the terms and conditions hereinafter set forth.

NOW, THEREFORE, in consideration of the mutual promises contained herein, the parties hereto agree as follows;

I. PURCHASE OF PARTICIPATION INTEREST

Section 1.01. Purchase Of Participation Interest.

A. NELnet shall sell (or cause to be sold), and Union Bank shall purchase, a participation interest in the fully guaranteed portion of beneficial ownership interests in the Eligible Loans (or NELnet's direct participation interests therein) with an aggregate unpaid principal balance in increments of $100,000.00 (unless otherwise agreed by the parties hereto), up to a maximum aggregate total of up to $300,000,000.00 (or as the parties may otherwise mutually agree from time to time). Union Bank shall pay to NELnet or its designee the purchase price of the participation interest to be sold herein, and such purchase price shall be equal to one hundred percent (100%) of the fully guaranteed portion of the unpaid principal balances and accrued and unpaid interest thereon of the Eligible Loans as described in the participation certificate with respect to such Eligible Loans, or such other price as may be negotiated between the parties based on the mutually agreed upon value of the interests in the Eligible Loans. The participation interest described herein shall include the promissory notes, related documents, and servicing files in connection with the Eligible Loans held by an eligible lender trustee. The participation interest purchased by Union Bank shall represent a participation interest in each and every individual Eligible Loan specifically identified in the participation certificate with respect thereto; Union Bank is not purchasing an interest in any fungible pool of

1

Eligible Loans. The purchase price shall be paid by wire transfer of immediately available funds. Unless Union Bank gives prior written consent, any portion of the Eligible Loans which is not guaranteed under the 2% risk sharing provisions of the Act shall be retained by NELnet and shall not be participated to Union Bank hereunder. It is acknowledged that Union Bank will not purchase any participation interest in its own right, but rather only in its capacity as trustee on behalf of various grantor trusts.

B. The sale and purchase of Eligible Loan participations under this Agreement shall be without recourse against NELnet. NELnet and Union Bank acknowledge and agree that this Agreement results in a pro rata sharing of credit risk proportionate to the respective interests of NELnet and Union Bank in the Eligible Loans, both before and after any defaults with respect to such Eligible Loans.

Section 1.02. Participation Certificates. On the date of the first sale of a participation interest with respect to a portfolio of Eligible Loans, or thereafter as mutually agreed to by the parties, NELnet shall execute and deliver (or shall cause to be executed and delivered) to Union Bank a participation certificate substantially in the form marked as Exhibit "A," attached hereto and incorporated herein by this reference, evidencing a participating equitable ownership interest in the Eligible Loans in that particular Portfolio. NELnet shall deliver or cause to be delivered to Union Bank in addition to the executed original of Exhibit "A" a schedule of the Eligible Loans identifying such loans comprising the portfolio, title to which shall be retained by an eligible lender trustee under the Act. As NELnet sells additional Eligible Loans to Union Bank, additional schedules identifying participated Eligible Loans shall be issued accordingly.

Section 1.03. Distribution of Payments Received. Upon transfer of a participation interest with respect to particular portfolio Eligible Loans, Union Bank shall be entitled to one hundred percent (100%) of payments and income received with respect to the participated portion of the Eligible Loans contained in such participation certificate, less a fee ("NELnet's Fee") deducted and paid to NELnet equal to the difference between (i) the total of interest received with respect to such Eligible Loans contained in a participation certificate, and (ii) the amount equal to the annualized rate of 75 basis points (0,75%) over the 91-day U.S. Treasury Bill auctioned weekly, multiplied by the average quarterly aggregate outstanding principal balances of the Eligible Loans contained in the participation certificate. NELnet shall pay for all administration costs, all servicing costs incurred by its servicing agent ("Servicer") and any other costs incidental to or associated with ownership, administration, servicing, and collection of the Eligible Loans; all such costs shall be deducted from and paid from NELnet's Fee. NELnet's Fee shall be payable on a quarterly basis. NELnet agrees to account and deliver to Union Bank, all sums of principal, interest, special allowance payments, interest subsidy payments, or other income received by NELnet on account of the Eligible Loans during the term of the participation certificates. NELnet shall forward such payments to Union Bank no less frequently than on a quarterly basis, or as otherwise mutually agreed upon by the parties hereto. NELnet shall cause Servicer to furnish to Union Bank a statement showing the amount of the balances of each of the Eligible Loans covered by a participation certificate, and specific information on the individual Eligible Loans as Union Bank may reasonably require from time to time, subject to the abilities of Servicer. Union Bank shall have access to inspect documents in

2

connection with the Eligible Loans covered by a participation certificate at Servicer on a day to day basis. In no event shall any payments required under this Agreement be construed as fees to be paid in excess of any amounts as may be otherwise permitted under the Act.

Section 1.04. Possession and Control of the Eligible Loans. NELnet, by and through an eligible lender trustee, shall cause all of the Eligible Loans to be administered, serviced and collected in accordance with the requirements of the Act, the regulations promulgated thereunder, and any rules adopted by the applicable guarantee agency or Secretary of Education. The costs and expenses associated with the administration, servicing and collection of the Eligible Loans shall be paid by NELnet. Promissory notes and other documents evidencing or relating to the Eligible Loans shall be retained by Servicer for safekeeping as custodian in connection with a loan servicing agreement between NELnet and Servicer for the benefit of Union Bank. NELnet shall cause Servicer to segregate the Eligible Loans in a separate portfolio for servicing purposes for the benefit of Union Bank. After purchase of the participation interests pursuant to this Agreement, all actions and decisions concerning the Eligible Loans so participated shall be made by Union Bank and such decisions shall be binding upon NELnet. NELnet, through Servicer, will maintain customary books and records relating to the Eligible Loans participated hereunder, which shall be made available to Union Bank for inspection or copying.

Section 1.05, Characteristics of Eligible Loans. There is in force and effect, and NELnet shall maintain in force and effect, for each of the Eligible Loans, a guarantee (to the maximum extent permitted under the Act of the principal and interest of each of the Eligible Loans) from a guarantee agency approved by Union Bank which has entered into a contract of federal reinsurance with the Secretary of Education as to the Eligible Loans. In addition, the Eligible Loans shall have all of the characteristics which NELnet warrants and represents in Section 2.03 of this Agreement.

Section 1.06. Volume of Participations. NELnet shall cause the principal amount of Eligible Loans participated hereunder not to exceed the aggregate amount of $300,000,000.00, and may reduce the principal amount of Eligible Loans participated hereunder to the aggregate amount of $0.

II. REPRESENTATIONS AND WARRANTIES OF NELnet

NELnet hereby represents and warrants to Union Bank as follows:

Section 2.01. An eligible lender trustee is the legal owner of the Eligible Loans and the Eligible Loans or participation interests therein are not subject to any lien, pledge, participation, or encumbrance other than the participation interest being sold pursuant to this Agreement. NELnet shall not consent to any sale, assignment, transfer, encumbrance, or other disposition of the Eligible Loans, except for the sale of the participation interest contemplated herein, the transfer of Eligible Loans to the applicable guarantee agency or the Secretary of Education pursuant to the guarantee claim process, the transfer to an eligible lender trustee on behalf of NELnet, or as law or regulation may require.

Section 2.02. Each of the Eligible Loans is the valid and binding obligation of the borrower thereon enforceable in accordance with its terms, except to the extent that enforceability may be

3

affected by any applicable bankruptcy, insolvency, reorganization or other similar laws or enactments now or hereafter enacted by state or federal government affecting the enforcement of creditors rights generally, regardless of whether such enforceability is considered a proceeding in equity or at law.

Section 2.03. Less than thirty percent (30%) of the aggregate unpaid principal balances and interest accrued thereon of Eligible Loans are, and during the term of this Agreement shall, consist of Eligible Loans, the proceeds of which funded tuition to private educational institutions offering only non-baccalaureate degrees or degrees which may be earned in two years or less (otherwise known as proprietary school loans). In addition, the average balance of indebtedness (ABI) of the Eligible Loans is and shall be equal to or greater than (and thus representative of) the ABI of guaranteed student loans which NELnet owns in its overall portfolio from time to time. In addition, none of the Eligible Loans as of the date of this Agreement shall be more than thirty
(30) days delinquent, unless otherwise agreed by the parties hereto,

Section 2.04. Each of the Eligible Loans shall be guaranteed by a guarantee contract issued by one of the following authorized guaranteed agencies: Nebraska Student Loan Program; United States Aid Fund; Arizona Education Loan Program, Iowa College Aid Commission; Colorado Student Loan Program; Northstar Guarantee, Inc.; Great Lakes Higher Education Corporation; or any other guarantee agency approved by Union Bank.

Section 2.05. Title to the Eligible Loans shall be held by an "Eligible Lender" under the Act during the terms of this Agreement.

Section 2.06. Execution, delivery and performance of this Agreement by NELnet (i) has been duly authorized or ratified effective as of the date of execution by all necessary corporate action on the part of NELnet; (ii) does not and will not contravene the laws of the State of Nebraska, providing for the organization and governing of NELnet; (iii) does not and will not conflict with, or result in a violation of, any applicable laws; (iv) does not and will not require any consent or approval of any creditor or constitute a violation of or default under any agreement or instrument to which NELnet is a party whereby it or any of its property may be bound.

III. REPRESENTATIONS AND WARRANTIES OF UNION BANK.

Union Bank hereby represents and warrants to NELnet as follows:

Section 3.01, The execution, delivery and performance of this Agreement by Union Bank (i) has been duly authorized by all necessary corporate action on the part of Union Bank; (ii) does not and will not contravene the laws of the State of Nebraska providing for the organization and governing of Union Bank;
(iii) does not and will not conflict with, or result in a violation, any applicable law; (iv) does not and will not require any consent or approval of any creditor or constitute a violation of or default under any agreement or instrument to which Union Bank is a party whereby it or any of its property may be bound.

4

IV. TERM OF AGREEMENT

Section 4.01. The term of this Agreement shall be 364 days from the date of execution of this Agreement. The term of this Agreement or any portions thereof, may be terminated earlier by Union Bank or NELnet upon five (5) business days prior notice to the other party. This Agreement shall automatically renew for successive 364-day terms, without necessity of any further documentation, unless either party hereto gives notice to the other party of intent to terminate at the end of the then current term or renewal. Upon termination of the participation certificate, NELnet shall have the option, without the obligation, to purchase back from Union Bank the participation interest in the Eligible Loans comprising the terminated participation certificate for a purchase price equal to the aggregate of the full unpaid principal balances and accrued and unpaid interest thereon of the participated portion of all the Eligible Loans covered in the terminated participation certificate. In order to exercise such option to purchase, NELnet must give written notice to Union Bank at least three days prior to termination of the participation certificate; if the option is exercised, such purchase shall be closed upon the termination of the participation certificate. In the event NELnet does not exercise its option to purchase Eligible Loans contained in any participation certificate, upon the termination of the participation certificate, NELnet shall immediately transfer or cause its eligible lender trustee to transfer to Union Bank or its designee legal title and any unparticipated beneficial interest to the underlying Eligible Loans comprising the participation certificate, or NELnet's participation interest therein, and NELnet shall immediately deliver or cause its eligible lender trustee to deliver to Union Bank an executed bill of sale, an executed blanket endorsement, notice to borrowers, possession of the promissory notes and loan files, all payments and income yielded from the underlying Eligible Loans, and other documentation reasonably required by Union Bank and acceptable in form to Union Bank which is effective to transfer all of NELnet's right, title and interest in and to such underlying Eligible Loans or NELnet's participation interest therein, to Union Bank, free and clear of any lien or encumbrances of any nature and without payment of further consideration; Union Bank shall pay to NELnet any outstanding principal and interest representing previously unparticipated portions of such Eligible Loans. If NELnet exercises its option to purchase the participated Eligible Loans as permitted above, NELnet may deal in the same as it deems proper, including financing the Eligible Loans under such indentures. The parties agree that this Agreement has not been undertaken for the purpose of recognizing gains or decreasing losses resulting from market value changes in the Eligible Loans.

V. MISCELLANEOUS

Section 5.01. Assignment. The rights of Union Bank under this Agreement are assignable or may be sub-participated, pledged, exchanged or otherwise disposed of in whole or in part, without the prior written consent of NELnet, but any such purchase shall be through an eligible lender or eligible lender trustee, as required by the Act. The rights and obligations of NELnet under this Agreement may not be assigned in whole or in part without the prior written consent of Union Bank, except to an eligible lender trustee holding Eligible Loans on behalf of NELnet. This Agreement shall be binding upon the parties hereto, and their permitted successors and assigns.

Section 5.02. Applicable Laws. This Agreement shall be governed by and construed in accordance with the laws of the State of Nebraska.

5

Section 5.03. No Partnership. This Agreement shall not be construed to create a partnership or joint venture between Union Bank and NELnet. The transaction evidenced by this Agreement is a loan participation transaction pursuant to which Union Bank and NELnet are participating in the Eligible Loans.

Section 5.04. Amendment. This Agreement may be modified or otherwise amended only if such modification or amendment is in writing and signed by both NELnet and Union Bank. This Agreement expressly supersedes, terminates and replaces that certain Agreement dated as of September 21, 1999, between NELnet and Union Bank.

Section 5.05. Notices. All notices and other communications under this Agreement shall be deemed to have been duly given if delivered or mailed by regular United States mail, sufficient postage pre-paid, addressed as follows:

If to NELnet:

NELnet, Inc.
ATTN: Don Bouc
121 S. 13th Street
Suite #301
Lincoln, NE 68508

and if to Union Bank:

Union Bank and Trust Company
ATTN: Mr. Ken Backemeyer, Sr. Vice President P.O. Box 82529
Lincoln, NE 68501-2529

or to any such address as either party may direct in writing delivered to the other party as set forth herein.

Section 5.06. Continuing Representations. The warranties and representations of the parties contained in Articles II and III herein shall survive execution of this Agreement and bind the parties hereto as continuing covenants.

[THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.]

6

IN WITNESS WHEREOF, the parties have caused this Amended and Restated Participation Agreement to be executed by officers duly authorized as of the day first above written.

NELnet, Inc., a Nevada Corporation

By:    /s/ Don Bouc
       -------------------------------------
Title: President

UNION BANK AND TRUST COMPANY, A
Nebraska Banking Corporation and Trust
Company, In Its Capacity As Trustee

By:    /s/ Ken Backemeyer
       -------------------------------------
Title: Senior Vice President

7

PARTICIPATION CERTIFICATE

Pursuant to that certain Participation Agreement (the "Agreement") dated June_________, 2001, by and between Union Bank and Trust Company in its capacity as trustee and NELnet, Inc. ("NELnet"), NELnet hereby issues and delivers this Participation Certificate to evidence Union Bank and Trust Company as Trustee's participation interests in student assistance loans guaranteed under the Higher Education Act of 1965, as amended, which are identified by the schedule marked as Exhibit "A", attached hereto and incorporated herein by this reference, which loans or participation interests therein are owned by NELnet and are serviced by UNIPAC Service Corporation or InTuition, Inc. and designated a separate account, in accordance with the Agreement. This Participation Certificate shall be governed, in all respects, by the Agreement, the terms of which are incorporated herein by this reference as if fully stated herein.

DATED the___________day of______________, 2001.

NELnet, Inc., a Nevada Corporation

By:    /s/ Don Bouc
       -------------------------------------
Title: President

Accepted this_______day of________________, 2001.

UNION BANK AND TRUST COMPANY, A
Nebraska Banking Corporation and Trust
Company, In Its Capacity As Trustee

By:    /s/ Ken Backemeyer
       -------------------------------------
Title: Senior Vice President

EXHIBIT "A"

8

Exhibit 10.31

FIRST AMENDMENT OF
AMENDED AND RESTATED PARTICIPATION AGREEMENT

This First Amendment of the Amended and Restated Participation Agreement (the "Amendment") is made and entered into as of this 19th day of December, 2001, by and between and Union Bank and Trust Company, a Nebraska banking corporation and trust company, solely in its capacity as trustee of various grantor trusts known as Short Term Federal Investment Trusts or other grantor trusts ("Union Bank") and NELnet, Inc., a Nevada corporation f/k/a National Education Loan Network, Inc. ("NELnet").

WHEREAS, the parties hereto entered into that certain Amended and Restated Participation Agreement dated as of June 1, 2001 (the "Agreement"), and the parties hereto wish to amend the Agreement under the terms set forth herein.

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

1. Definitions. Unless otherwise expressly stated herein, capitalized terms in this Amendment shall have the same meanings given to them in the Agreement.

2. Increase in Participation Amount. For purposes of the Agreement and this Amendment, the maximum aggregate total of participation interests sold to Union Bank shall be $600 million.

3. Change in Definition of NELnet's Fee. For purposes of Section 1.03 of the Agreement, NELnet's Fee shall be defined to equal the difference between (i) the total of interest received with respect to such Eligible Loans contained in a participation certificate, and (ii) an amount equal to 30 basis points (.30%) above the average of the bond equivalent rates of the quotes of 3-month commercial paper (financial) rates in effect for each of the days in such quarter as reported by the Federal Reserve in Publication H-15 (or its successor) for the relevant 3-month period, multiplied by the average aggregate principal balance of all Eligible Loans covered by said participation certificate.

4. Effect of Amendment. Unless expressly modified or amended by this Amendment, all terms and provision contained in the Agreement shall remain in full force and effect without modification.

Union Bank and Trust Company                      NELnet, Inc.

By: /s/ Ken Backemeyer                            By: /s/ Terry Heimes
    -------------------------                         --------------------------
Title: Senior Vice President                      Title: Chief Financial Officer


Exhibit 10.32

SECOND AMENDMENT OF
AMENDED AND RESTATED PARTICIPATION AGREEMENT

This Second Amendment of the Amended and Restated Participation Agreement (the "Second Amendment") is made and entered into as of this 1st day of December, 2002, by and between and Union Bank and Trust Company, a Nebraska banking corporation and trust company, solely in its capacity as trustee of various grantor trusts known as Short Term Federal Investment Trusts or other grantor trusts ("Union Bank") and Nelnet, Inc., a Nevada corporation f/k/a National Education Loan Network, Inc. ("Nelnet").

WHEREAS, the parties hereto entered into that certain Amended and Restated Participation Agreement dated as of June 1, 2001, as amended (the "Agreement"), and the parties hereto wish to amend the Agreement under the terms set forth herein.

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

1. Definitions. Unless otherwise expressly stated herein, capitalized terms in this Amendment shall have the same meanings given to them in the Agreement.

2. Increase in Participation Amount. For purposes of the Agreement and this Amendment, the maximum aggregate total of participation interests sold to Union Bank shall be $750 million.

3. Effect of Second Amendment. Unless expressly modified or amended by this Second Amendment, all terms and provision contained in the Agreement shall remain in full force and effect without modification.

Union Bank and Trust Company, as Trustee     Nelnet, Inc.

By:    /s/ Ken Backemeyer                    By:    /s/ Terry Heimes
       --------------------                         --------------------
Title: Sr. V.P.                              Title: CFO


Exhibit 10.33

ALTERNATIVE LOAN PARTICIPATION AGREEMENT

This Alternative Loan Participation Agreement (the "Agreement") is made and entered into effective as of this 29 day of June, 2001, by and between NELnet, Inc., a Nevada corporation (the "Participant") and Union Bank and Trust Company, a Nebraska banking corporation (the "Lender").

WHEREAS, Lender is engaged in or will be engaged in a program of originating or acquiring and servicing beneficial interests in unsecured loans ("ASLs") to borrowers for educational purposes, and such ASLs are not and will not be made, guaranteed or insured pursuant to the Higher Education Act of 1965, as amended;

WHEREAS, Lender has engaged or will engage UNIPAC Service Corporation and/or InTuition, Inc. (collectively, the "Subservicer") to assist Lender in servicing the ASLs;

WHEREAS, Participant wishes to purchase from Lender a participation interest in certain ASLs and Lender wishes to sell to Participant a participation interest in ASLs under the terms and conditions as set forth herein.

NOW, THEREFORE, in consideration of the premises and the mutual covenants herein contained, Participant and Lender do hereby agree as follows:

1. Sale of Participation Interests in ASLs.

A. Participant shall purchase from Lender and Lender shall sell, transfer and convey to Participant an undivided 100.0% participation interest in and to such ASLs which are in compliance with the representations and warranties given by Lender in this Agreement, and which comply with Participant's underwriting criteria at the time of Purchase, with an aggregate unpaid principal balance of up to such limit as may be mutually agreed upon by the parties from time to time. Participation interests in ASLs which do not comply with Participant's internal underwriting criteria, as modified from time to time in Participant's sole discretion, shall not be subject to purchase; Lender shall make available to Participant information as Participant may reasonably request in order to enable Participant to make credit decisions with respect to ASLs. Lender shall make such transfer and shall keep its interest in the ASLs free and clear of all security interests, liens or encumbrances of any nature whatsoever, provided, however, the Participant acknowledges that First National Bank Northeast holds legal title to the underlying promissory note evidencing the ASL. The purchase price for such participation interests shall be the amount equal to 100% of outstanding principal balance plus 100% of accrued and unpaid interest on the ASL being participated. The purchase price shall be paid in immediately available funds.

B. The sale and purchase of the loan participations under this Agreement shall be without recourse against Lender. Lender and Participant acknowledge and agree that this Agreement results in a pro rata sharing of credit risk proportionate to the respective interests of Lender and Participant in the ASLs, both before and after any default with respect to the ASLs.

1

2. Participation Certificates. The ASLs are evidenced by promissory notes which have been prepared and approved by Lender. The originals of such promissory notes shall be kept in the physical custody and possession of the Subservicer for purposes of servicing. On the date of the first sale of a participation interest with respect to a portfolio of ASLs, or thereafter as mutually agreed to by the parties, Lender shall execute and deliver (or shall cause to be executed and delivered) to Participant a master participation certificate substantially in the form marked as Exhibit "A," attached hereto and incorporated herein by this reference, evidencing a participating equitable ownership interest in the ASLs in that particular portfolio. Lender shall deliver or cause to be delivered to Participant, in addition to the executed original of Exhibit "A," a schedule of the ASLs identifying such loans comprising the portfolio.

3. Decisions Concerning the ASLs. After purchase of the participation interest pursuant to this Agreement, all actions and decisions concerning the ASLs, including without limitation the day-to-day administration and servicing of the ASLs, shall be made by Participant and such decisions shall be binding on Lender. Servicing of the ASLs shall be performed by the Subservicer on behalf of Lender and Participant, and Lender shall pay to the Subservicer all costs of servicing the ASLs during the term of this Agreement. All servicing reports generated by the Subservicer with respect to the ASLs shall be available to Participant, and all payments received by Lender or the Subservicer with respect to the ASLs shall be forwarded promptly to Participant or its designee, less the servicing fee as set forth in Section 4(a) hereof.

4. Payments and Accounting to Participant: Records.

(a) Lender, through the Subservicer, shall account and deliver promptly to Participant in accordance with its percentage interest in the ASLs for all sums of interest paid upon the ASLs by borrowers thereon and for all other sums of income received by Lender on account of the ASLs, such as payments of interest made by any insurer or guarantor on account of ASLs or the interest portion of proceeds of any sale or other disposition of the ASLs, less a servicing fee in an amount (to be received by Lender on a quarterly basis or as otherwise mutually agreed to be paid from payments of income with respect to the ASLs or from capitalized interest in respect thereof) equal to the product of the aggregate average outstanding principal balances of ASLs covered by the Participation Certificate multiplied by the rate of 100 basis points (1.0%) per annum. Any portion of interest to which Participant is entitled and which is capitalized with respect to ASLs covered by the participation certificate shall commensurately increase Participant's beneficial ownership of the outstanding principal balance on such ASLs. Participant shall have a right to an accounting of all funds received by Lender in connection with the ASLs. Within a reasonable time following execution of this Agreement, Lender shall transfer to Participant the balance of all loan service costs charges collected with respect to the ASLs (less withdrawals for losses).

(b) Lender, through its agent, the Subservicer, will maintain customary books and records relating to the ASLs, which shall be made available to Participant at all reasonable times for the purpose of inspection, and copies of any of Lender's records relating to the ASLs shall be furnished to Participant at Participant's request.

(c) To the extent not already available to Participant, Lender, through the Subservicer, shall provide to Participant, promptly after Lender receives or obtains any information in Lender's

2

possession as to the accrual status of, and principal and interest payments with respect to, the ASLs, together with any information as to default of borrowers on such ASLs.

5. Representations and Warranties.

(a) Lender makes no representations or warranties, whether expressed or implied, to Participant, as to the collectability of the ASLs or the continued solvency of the borrowers on ASLs. Lender does represent and warrant to Participant as follows:

(1) This Agreement has been duly authorized, executed and delivered by Lender and constitutes a legal, valid and binding obligation.

(2) The Agreement was made in compliance with all applicable local, State and federal laws, rules and regulations.

(3) Lender has and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Agreement, the execution and delivery of the Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Lender or any agreement or instrument to which Lender is a party to or bound by any agreement or instrument or a default thereunder. Lender is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Lender enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including without limitation, the Federal Savings and Loan Insurance Corporation, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

(4) Lender is duly organized, validly existing and in good standing under the laws of the state of Nebraska and has the power and authority to own its assets and carry on its business as now being conducted.

(5) At the time of origination, each ASL has been duly executed and delivered and constitutes the legal, valid and binding obligtions of the maker thereof, enforceable in accordance with its terms.

3

(b) Participant represents and warrants to Lender as follows:

(1) This Agreement has been duly authorized, executed and delivered by Participant and constitutes a legal, valid and binding obligation.

(2) The Agreement was made in compliance with all applicable local, State and federal laws, rules and regulations.

(3) Participant has and its officers acting on its behalf have, full legal authority to engage in the transactions contemplated by the Agreement, the execution and delivery of the Agreement, the consummation of the transactions herein contemplated and compliance with the terms, conditions and provisions of the Agreement do not and will not conflict with or result in a breach of any of the terms, conditions or provisions of the charter, articles or bylaws of Participant or any agreement or instrument to which Participant is a party to or bound by any agreement or instrument or a default thereunder. Participation is not a party to or bound by any agreement or instrument or subject to any charter or other corporation restriction or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Participant enforceable against it in accordance with its terms, and no consent, approval or authorization of any government or governmental body, including without limitation, the Federal Savings and Loan Insurance Corporation, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the consummation of the transactions herein contemplated.

(4) Participant is duly organized, validly existing and in good standing under the laws of the State of Nevada and has the power and authority to own its assets and carry on its business as now being conducted.

(c) If any representation or warranty contained in Section 5(a)(5) hereof shall prove to have been materially incorrect, then Lender shall repurchase the participation interest in such ASL upon the request of Participant by paying to Participant the then outstanding principal balance of such ASL plus accrued and unpaid interest thereon and any other amounts as may be necessary to make the Participant whole.

6. Term. The term of this Agreement shall continue until the earlier of (i) thirty (30) days following notice of termination of this Agreement by either party, or (ii) the ASLs participated hereunder are paid in full or as the parties may otherwise mutually agree. Upon termination of the participation, Lender shall have the option, without the obligation, to purchase the participation back from NELnet and the purchase price therefor shall be 100.0% of the then outstanding aggregate principal balances and accrued and unpaid interest with respect to all remaining ASLs participated pursuant to this Agreement.

4

7. Miscellaneous Provisions.

A. Neither this Agreement nor any term hereof may be changed, waived, discharged, modified or terminated orally, unless by an instrument in writing signed by both of the parties hereto. This Agreement may be terminated by either party hereto upon thirty (30) days prior written notice sent to the other party.

B. The headings in this Agreement are for convenience of reference only and shall not define or limit the provisions hereof.

C. All of the terms, covenants and conditions herein contained shall inure to the benefit of, and be binding upon, the parties hereto and their respective successors and assigns.

D. Notices under this Agreement shall be in writing unless otherwise permitted hereby, and if in writing, may be personally delivered or sent by United States mail, sufficient postage prepaid, or by telecopy or facsimile, to the respective parties at the following addresses:

Lender:

Union Bank and Trust Company
6801 South 27th Street
Lincoln, Nebraska 68512 Attention: Ken Backemeyer
Telephone: 402/ 483-8234
Facsimile: 402/ 483-8286

Participant:

NELnet, Inc.
121 South 13th Street, Suite 301
Lincoln, Nebraska 68508
Attention: Terry Heimes
Phone: 402/ 458-2300
Facsimile: 402/ 458-2399

E. This Agreement shall not be construed to create a partnership or joint venture between Lender and Participant. The transaction evidenced by this Agreement is a loan participation transaction, and advances made by Participant to Lender from time to time for Participant's purchase of participation interests shall not constitute loans to Lender. Participant's interest in the ASLs is an ownership interest, not a security interest.

F. If any one or more of the covenants or agreements or portion thereof provided in this Agreement on the part of Participant or Lender to be performed should be determined by a court of competent jurisdiction to be contrary to law, then such covenant or covenants, or such agreement or agreements, or such portions thereof, shall be deemed severable from the remaining

5

covenants and agreements provided in this Agreement and the invalidity thereof shall in no way affect the validity of the other provisions of this Agreement hereunder and under any applicable provisions of law.

G. This Agreement shall be construed and interpreted in accordance with the laws of the State of Nebraska.

H. Any of the ASLs participated pursuant to this Agreement may be transferred, subparticipated, pledged, exchanged or otherwise disposed of in such a manner as Participant deems proper in its sole discretion.

Executed as of the day and year first above written.

Union Bank and Trust Company, Lender              NELnet, Inc., Participant

By: /s/ Angie Mulheisen                           By: /s/ Don Bouc
-----------------------------------               ------------------------------
Title: President                                  Title: President

6

PARTICIPATION CERTIFICATE

Pursuant to that certain Alternative Loan Participation Agreement (the "Agreement") dated June 29, 2001, by and between Union Bank and Trust Company ("Lender") and NELnet, Inc. ("Participant"), Lender hereby issues and delivers this Participation Certificate to evidence Participant's participation interests in student assistance loans which are identified by the schedule marked as Exhibit "A," attached hereto and incorporated herein by this reference, which loans or participation interests therein are owned by Lender and are serviced and designated a separate account, in accordance with the Agreement. This Participation Certificate shall be governed, in all respects, by the Agreement, the terms of which are incorporated herein by this reference as if fully stated herein.

Dated as of the 29 day of June, 2001.

Union Bank and Trust Company

By: /s/ Angie Mulheisen
    -----------------------------
Title: President

Accepted as of the same date set forth above:

NELnet, Inc.

By: /s/ Don Bouc
    -----------------------------
Title: President

7

Exhibit 10.34

AMENDED AND RESTATED AGREEMENT

This AMENDED AND RESTATED AGREEMENT (the "Agreement") is made and entered into as of the 1st day of January, 1999, by and between UNION BANK AND TRUST COMPANY, a Nebraska bank and trust company, acting in its own right and in its capacity as trustee, as seller ("Seller"), and NATIONAL EDUCATION LOAN NETWORK, INC., a Nevada corporation, as purchaser ("Purchaser").

WITNESSETH:

WHEREAS, Seller is engaged in a program of marketing, originating, holding and selling loans made to eligible borrowers in accordance with the provisions of the Higher Education Act (as defined herein), the proceeds of which are used to pay the costs incurred by students attending post-secondary educational institutions and Seller's annual volume of originations of such loans has exceeded the aggregate amount of $120 million in recent years;

WHEREAS, Purchaser through its affiliates is engaged in a program of purchasing, holding and financing loans made to eligible borrowers in accordance with the provisions of the Higher Education Act, the proceeds of which are used primarily to pay the costs incurred by students attending post-secondary educational institutions; and

WHEREAS, Seller and Union Financial Services, Inc. entered into that certain Agreement dated as of July 1, 1997, as amended by that certain First Amendment to Agreement (collectively, the "Prior Agreements"), which were assigned to and assumed by Purchaser, and pursuant to the Prior Agreements Seller sold to Purchaser, and Purchaser purchased from Seller, rights with respect to a portion of Seller's Student Loan origination operations and activities, in accordance with the terms and conditions of the Prior Agreements; and

WHEREAS, Seller and Purchaser desire to amend the Prior Agreements and restate the Prior Agreements as amended as specified herein.

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


ARTICLE I
DEFINITIONS

The following words and terms used in this Agreement shall have the following meanings unless otherwise provided herein or unless the context or use clearly indicates another or different meaning or intent:

"Agreement" shall mean this Agreement, including all exhibits attached hereto, and any supplements or amendments hereto.

"Alternative Loan" shall mean a loan made to borrowers to pay the costs incurred by students attending educational institutions of higher learning, and which is not made pursuant to the Higher Education Act and which is not guaranteed by a Guarantee Agency.

"Commitment" shall mean Seller's commitment to provide Purchaser with rights to Student Loan originations pursuant to Section 2.1 hereof.

"Eligible Loan" shall have the meaning ascribed thereto in the Loan Sale Agreement.

"Excess Origination Amount" shall mean the aggregate Principal Balance of Eligible Loans originated and fully disbursed by Seller in any calendar year during the term of this Agreement, which exceeds the amount of $240 million.

"Higher Education Act" shall mean Part B of Title IV of the Higher Education Act of 1965, as amended or supplemented from time to time, or any successor federal act, and all regulations, directives, bulletins and guidelines proposed or promulgated from time to time thereunder.

"Loan Sale Agreement" shall mean the Student Loan Sale Agreement form attached hereto as Exhibit A.

"Portfolio" shall mean a group of Eligible Loans sold by Seller pursuant to Section 2.1 or Section 2.2 hereof.

"Principal Balance" shall mean the original principal amount of a Student Loan, plus capitalized interest (if any) and items which may not be guaranteed or insured (such as late charges), less payments by or on behalf of the Student Borrower.

2

"Purchase Price" shall mean, with respect to a Portfolio of Eligible Loans, (i) 100.0% of the aggregate Principal Balance of the Eligible Loans included in the Portfolio, plus accrued and unpaid interest thereon, each as of the Scheduled Sale Date, plus (ii) reimbursement of origination fees in the amount of 0.50% of the aggregate Principal Balance of the Eligible Loans included in the Portfolio, and plus (iii) an origination cost of $6.00 per Eligible Loan.

"Purchaser" shall mean National Education Loan Network, Inc.

"Scheduled Sale Date" shall mean the date agreed upon for the sale of a Portfolio of Eligible Loans.

"Seller" shall mean Union Bank and Trust Company, in its own right and as trustee, or its successors or assigns.

"Student Borrower" shall mean the obligor on a Student Loan.

"Student Loan" shall mean a loan under the Higher Education Act to an Eligible Borrower (as defined in the Loan Sale Agreement), for education at an Eligible Institution (as defined in the Loan Sale Agreement), or loan to consolidate the same.

"UNIPAC" shall mean UNIPAC Servicing Corporation, or its successors or assigns.

ARTICLE II
SALE OF ORIGINATION RIGHTS

2.1 Volume of Origination Rights. Subject to the terms and conditions of this Agreement, and in express reliance upon the representations, warranties and covenants as set forth herein, Purchaser hereby purchases from Seller, or the designee of Seller, and Seller (directly or through its designee) sells to Purchaser a portion of Seller's rights with respect to future originations of Student Loans. Purchaser shall acquire rights with respect to originations of Student Loans equal, on an annual basis, to the aggregate amount of Eligible Loans originated and totally disbursed by Seller for each calendar year (January 31 through December 31) during the term of this Agreement, which exceeds the base of $120 million. The base originations in the aggregate Principal Balance of $120 million per calendar year shall be retained or disposed of by Seller in a manner in which Seller chooses at its option in its sole discretion. The amount of originations of Student Loans in which Purchaser acquires rights hereunder shall not be deemed to constitute any type of guaranteed volume hereunder. The computation of the amount of Student Loan originations each year shall not take into account or include the amount of Eligible Loans purchased by Seller from other eligible lenders, although such Eligible Loans may be sold

3

by Seller to Purchaser in order to satisfy the commitment of Seller hereunder. Seller shall be excused from its obligation to sell such rights to originations of Eligible Loans under this Section 2.1 if Seller does not originate a sufficient volume of Eligible Loans for the reason that either (i) Seller at its option ceases all or substantially all of its Eligible Loan origination activities, or (ii) Seller cannot satisfy such obligation after use of commercially reasonably efforts in light of then current conditions and factors including, without limitation, availability of Eligible Loans, industry conditions, legislative changes, impact of implementation of a direct lending program by the Secretary under the Higher Education Act, commercial reasonableness and fiscal considerations. If Seller originates and fully disburses in any calendar year during the term of this Agreement Eligible Loans with an aggregate Principal Balance which exceeds $240 million, then Seller is hereby granted the option in its sole discretion to (a) retain all rights with respect to originations of Eligible Loans with an aggregate Principal Balance of up to 25.0% of the Excess Origination Amount, without payment to Purchaser, and
(b) retain all rights with respect to originations of Eligible Loans with an aggregate Principal Balance which is greater than 25.0% of the Excess Origination Amount by payment to Purchaser of an amount equal to the amount by which the fair market value (as mutually agreed upon by the parties) of such retained Eligible Loans exceeds 100% of the Principal Balance of such retained Eligible Loans. Seller's option to retain Eligible Loans in clause (a) of the preceding sentence shall be reduced to an option to retain Eligible Loans with an aggregate Principal Balance of up to 10.0% of the Excess Origination Amount if Purchaser becomes affiliated with Northeast Loan Marketing Association or its for-profit subsidiary. Seller may exercise such option at any time prior to sale of Eligible Loans included in the Excess Origination Amount to Purchaser or its designee hereunder, by Seller's written notice of its intent to exercise the option which identifies the amount of the aggregate Principal Balance of Eligible Loans to be retained.

2.2 Rights Acquired. With respect to originations of Eligible Loans in which Purchaser acquires an interest pursuant to this Agreement, Purchaser or its designee shall have the right to purchase the totally disbursed and originated Eligible Loans at the Purchase Price; such purchases shall be made pursuant to the terms and conditions of the Loan Sale Agreement. If Purchaser designates a buyer to purchase Eligible Loans at a price in excess of the Purchase Price, Seller shall after consummation of such purchase promptly remit to Purchaser the difference between the price paid by the designated buyer and the Purchase Price. All of the Eligible Loans that are sold to Purchaser or its designee pursuant to the Loan Sale Agreement shall be serviced for the life of such loans by Seller with UNIPAC acting as subservicer under that certain Amended and Restated Servicing Agreement dated as of June 19, 1996 between Seller and Purchaser, or such other servicing agent as Seller may consent to at Seller's option. With respect to Eligible Loans in which Purchaser acquires origination rights under this Agreement, if the servicing fees charged by Seller exceed the servicing fees charged by UNIPAC as

4

subservicer, Seller shall promptly remit to Purchaser such excess amount. Except as otherwise specified herein, Purchaser or its designee shall acquire no right with respect to any individual Eligible Loan until purchased pursuant to a Loan Sale Agreement.

2.3 Consideration for Sale of Origination Rights. In addition to the Purchase Price paid by Purchaser to Seller for the Eligible Loans to be purchased under the Loan Sale Agreement, Purchaser or its predecessor in interest has paid to Seller the amount of $3,500,000.00 as of July 1, 1997, receipt of which is hereby acknowledged by Seller, and (ii) provide a put option to Seller under the terms and conditions as set forth in Section 2.5 below.

2.4 Termination of Commitment. The Commitment, unless extended as set forth herein, shall terminate on December 31, 2001. The Commitment, unless terminated after the initial term upon the mutual written consent of Purchaser and Seller, shall renew for successive one year terms following the initial term.

2.5 Put Option. Subject to the terms of this Agreement, and in express reliance upon the representations, warranties and covenants set forth herein, Purchaser hereby grants an option to Seller to put to Purchaser or its designee for each year during the term of this Agreement, and Purchaser hereby agrees to purchase (or cause its designee to purchase) from Seller upon Seller's exercise of the put option granted herein, Portfolios of Eligible Loans having an aggregate Principal Balance up to, but not in excess of, $120 million. To exercise its put option with respect to a Portfolio of Eligible Loans, Seller shall give Purchaser notice of Seller's intent to exercise the put option and the Principal Balance and Purchase Price of such Portfolio. The Scheduled Sale Date for a Portfolio to be sold pursuant to this Section 2.5 shall be the first day of the month which follows the date of the notice of exercise of the put option by not less than thirty (30) days and not more than sixty (60) days. Optional sales of Eligible Loans by Seller to Purchaser under this Section 2.5 shall reduce Seller's obligations under the Commitment under Section 2.1 above. Irrespective of prior sales, the amount of Seller's put option and Purchaser's obligation pursuant thereto shall be reinstated to $120 million on January 1 of each year during the term of this Agreement.

2.6 Deferral of Purchase. When one or more Portfolios of Eligible Loans are ready for sale to Purchaser pursuant to Section 2.1 and
Section 2.2 hereof, Seller and Purchaser shall have the option (the "Deferral Option"), subject to their mutual agreement, to defer the time of purchase of Eligible Loans (other than under circumstances where Seller exercises its put option pursuant to Section 2.5 hereof). Either party may exercise the Deferral Option by giving oral or written notice thereof to the other after one or more Portfolios of Eligible Loans are ready for sale to Purchaser pursuant to Section 2.1 and Section 2.2 hereof, and the Deferral Option shall be effective upon approval by the party

5

receiving such notice of exercise of the Deferral Option. Such approval shall be in the sole discretion of the party receiving notice of exercise of the Deferral Option. A Portfolio shall not be deemed to be ready for sale unless and until Seller is required to sell Eligible Loans contained in such Portfolio to Purchaser under the terms of this Agreement, and the Portfolio contains Eligible Loans with an aggregate outstanding principle balance of at least $5,000,000.00. Exercise of the Deferral Option shall defer the purchase of the Eligible Loans which are available for sale for one period up to 30 calendar days after the date the notice of exercise of the Deferral Option is received (the "Deferral Period"); successive Deferral Options cannot be exercised with respect to the same Portfolio of Eligible Loans without the consent of Seller in Seller's discretion. If either party hereto exercises the Deferral Option and the Deferral Option becomes effective, Seller shall pay to Purchaser during the Deferral Period an amount (the "Deferral Fee") equal to the product of (a) the aggregate principal balance outstanding on the Eligible Loans affected by the Deferral Option, multiplied by (b) the annual rate equal to sixty basis points (0.60%). Seller shall be responsible for servicing fees with respect to Eligible Loans affected by the Deferral Option during the Deferral Period.

ARTICLE III
PORTFOLIO CHARACTERISTICS AND SERVICING

3.1 Portfolio Characteristics.

The Portfolios of Eligible Loans in which Purchaser acquires rights under this Agreement shall constitute a representative mix of the Eligible Loans originated and fully disbursed by Seller during the year in which Purchaser acquires interests in such Eligible Loans.

3.2 Servicing. All of the Eligible Loans originated by Seller pursuant to this Agreement are currently serviced or subserviced by UNIPAC.

ARTICLE IV
REPRESENTATIONS, WARRANTIES AND COVENANTS

4.1 Representations, Warranties and Covenants of Seller. Seller hereby represents, covenants, and warrants to Purchaser that:

(a) Organization and Authority of Seller. Seller is duly organized, validly existing and in good standing under the laws of the State of Nebraska and has all necessary statutory power and authority to own its assets and carry on its business as now being conducted; Seller has, and its officers acting on its behalf have, all necessary statutory power and authority to make and perform this Agreement, including (without

6

limitation) the power and authority to sell, assign and transfer Student Loans to the Purchaser, and to repurchase Student Loans as required under the terms hereof.

(b) Status. Seller has applied for and received the Secretary's or Guarantee Agency's designation, as the case may be, as an "eligible lender" under the Higher Education Act.

(c) Legal and Binding Obligation. The execution, delivery and performance of this Agreement by Seller have been duly authorized by all necessary corporate action, and do not require any stockholder approval or approval or consent of, or notice to, any trustee or holders of indebtedness or obligations of Seller; upon due execution and delivery by the parties hereto, this Agreement will constitute the legal, valid and binding obligation of Seller, enforceable in accordance with its terms.

(d) No Conflicts neither the execution, delivery or performance by Seller of this Agreement, nor the consummation or performance by Seller of the transactions contemplated hereby, will conflict with, result in a violation of, or constitute a default (or an event which could constitute a default with the passage of time or notice or both) under, (i) any of the terms of Seller's charter or bylaws, or (ii) any indenture, mortgage, contract or other agreement to which seller is a party or by which it or its properties are bound, or any law or regulation by which it or its properties are bound, where, in the case of this clause (ii), such conflict, violation or default could have a material adverse effect on seller's ability to perform its obligations hereunder. Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restrictions or judgment, order, write, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Seller to perform its obligations under this Agreement.

(e) No Defaults or Violations. Seller is not in default under any mortgage, deed of trust, indenture or other instrument or agreement to which seller is a party or by which it or its properties are bound, or in violation of any law or regulation, which default or violation could have a material adverse effect on Seller's ability to perform its obligations hereunder.

(f) No Consents. No consent, approval or authorization of any government or governmental body, including (without limitation) the Office of Thrift Supervision, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the execution, delivery and performance of this Agreement, or the consummation of the transactions contemplated hereby.

7

(g) No Litigation. There are no pending or threatened actions or proceedings by or before any court, administrative agency or arbitrator, that could if adversely determined, materially and adversely affect the ability of Seller to perform its obligations hereunder, and there are not presently existing orders of any court, administrative agency or arbitrator that could have a material and adverse affect on the ability of Seller to perform its obligations hereunder.

(h) Continuing Obligation of Seller. Seller agrees that during the term of this Agreement, it will (i) remain in good standing and qualified to do business under the laws of the United States of America and the jurisdictions in which it operates, (ii) conduct its business in accordance with all applicable state and federal laws, (iii) continue to be qualified to carry out this Agreement, and (iv) be an "eligible lender" under the Higher Education Act and continue to be approved by the Guarantee Agency.

(i) Solvency. The fair salable value of the assets on a going concern basis of the Seller and its subsidiaries, on a consolidated basis, as of the time of each Scheduled Sale Date is in excess of the total amount of their liabilities. With respect to each Scheduled Sale Date, at the close of the immediately preceding fiscal quarter of the Seller, the Seller had a positive net worth as determined in accordance with generally accepted accounting principles.

4.2 Representations, Warranties and Covenants of Purchaser. Purchaser hereby represents, covenants, and warrants to Seller that:

(a) Organization and Authority of Purchaser. Purchaser is a duly organized, validly existing corporation in good standing under the laws of the State of Nevada; Purchaser has, and its officers acting on its behalf have, all necessary statutory power and authority to make and perform this Agreement, (without limitation) the power and authority to purchase Student Loans from the Seller under the terms and conditions of this Agreement.

(b) Legal and Binding Obligation. The execution, delivery and performance of this Agreement by Purchaser have been duly authorized by all necessary corporate action, and do not require any stockholder approval or approval or consent of, or notice to, any trustee or holders of indebtedness or obligations of Purchaser; upon due execution and delivery by the parties hereto, this Agreement will constitute the legal, valid and binding obligation of Purchaser, enforceable in accordance with its terms.

(c) No Conflict. Neither the execution, delivery or performance by Purchaser of this Agreement, nor the consummation or performance by Purchaser of the transactions contemplated hereby, will conflict with, result in a violation of, or constitute

8

a default (or an event which could constitute a default with the passage of time or notice or both) under, (i) any of the terms of Purchaser's charter or bylaws, or (ii) any indenture, mortgage, contract or other agreement to which Purchaser is a party or by which it or its properties are bound, or any law or regulation by which it or its properties are bound, where, in the case of this clause (ii), such conflict, violation or default could have a material adverse effect on Purchaser's ability to perform its obligations hereunder. Purchaser is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restrictions or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Purchaser to perform its obligations under this Agreement.

(d) No Defaults or Violations. Purchaser is not in default under any mortgage, deed of trust, indenture or other instrument or agreement to which Purchaser is a party or by which it or its properties are bound, or in violation of any law or regulation, which default or violation could have a material adverse effect on Purchaser's ability to perform its obligations hereunder.

(e) No Consents. No consent, approval or authorization of any government or governmental body, is required in connection with the execution, delivery and performance of this Agreement, or the consummation of the transactions contemplated hereby.

(f) No Litigation. There are no pending or threatened actions or proceedings by or before any court, administrative agency or arbitrator, that could if adversely determined, materially and adversely affect the ability of Purchaser to perform its obligations hereunder, and there are no presently existing orders of any court, administrative agency or arbitrator that could have a material and adverse affect on the ability of Purchaser to perform its obligations hereunder.

(g) Continuing Obligation of Purchaser. Purchaser agrees that during the term of this Agreement, it will remain in good standing and qualified to do business under the laws of the United States of America and any other jurisdictions in which it operates, and conduct its business in accordance with all applicable state and federal laws.

ARTICLE V
MISCELLANEOUS

5.1 Communications and Notices. Unless otherwise expressly provided herein, all notices, requests, demands or other instruments which may or are required to be given by either party to the other, shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such

9

notice is to be given, or upon expiration of a period of 48 hours from and after the postmark thereof when mailed postage prepaid by registered or certified mail, requesting return receipt, addressed as follows:

If to Purchaser:

National Education Loan Network, Inc.

121 S. 13th Street, Suite 301
Lincoln Square
Lincoln, Nebraska 68508
Attn: Don Bouc
Telephone: (402) 458-2300
Facsimile: (402) 458-2399

If to Seller:

Union Bank and Trust Company
6801 South 27th Street
Lincoln, Nebraska 68512
Attn: Michael S. Dunlap, Executive Vice President Telephone: (402) 483-8260
Facsimile: (402) 483-8286

Any party may change the address and name of addressee to which subsequent notices are to be sent to it, by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the 5th day after it is mailed.

5.2 Forms of Instruments, Proceedings. All instruments relating to the sale and purchase of the Student Loans, and all proceedings to be taken in connection with this Agreement and the transactions contemplated herein, shall be in form and substance mutually satisfactory to Seller and Purchaser and their respective counsel.

5.3 Payment of Expenses. Each party to this Agreement shall pay its own expenses incurred in connection with the preparation, execution and delivery of this Agreement and the transactions herein contemplated, including, but not limited to, the fees and disbursements of counsel.

5.4 Non-Business Days. If the date for taking any action required hereunder is not a Business Day, then such action can be taken, without interest or

10

penalty, on the next succeeding Business Day, with the same force and effect as if such action was taken on the required date.

5.5 Amendments, Modifications and Waivers. The provisions of this Agreement cannot be amended, waived or modified unless such amendment, waiver or modification be in writing and signed by the parties hereto. Inaction or failure to demand strict performance shall not be deemed a waiver.

5.6 Severability. If any provision of this Agreement shall be held, or deemed to be or shall, in fact, be inoperative or unenforceable as applied in any particular situation, such a circumstance shall not have the effect of rendering the provision in question inoperative or unenforceable in any other situation or of rendering any other provision or provisions herein contained invalid, inoperative or unenforceable to any extent whatsoever. The invalidity of any one or more phrases, sentences, clauses or paragraphs herein contained shall not affect the remaining portions of this Agreement or any part hereof.

5.7 Remedies. Unless otherwise expressly provided herein, no remedy by the terms of this Agreement conferred upon or reserved to the Purchaser is intended to be exclusive of any other remedy, but each and every such remedy shall be cumulative and in addition to every other remedy given under this Agreement or existing at law or in equity (including, without limitation, the right to such equitable relief by way of injunction), or statute on or after the date of this Agreement.

5.8 Assignment. This Agreement may not be assigned or otherwise transferred, in whole or in part, by one party without the prior written consent of the other parties, which consent shall not unreasonably be withheld. Consent is hereby granted by Seller for Purchaser to assign this Agreement, in whole or in part, to any affiliate of Purchaser.

5.9 Binding Effect. All covenants and agreements herein contained shall extend to and be obligatory upon all successors of the respective parties hereto.

5.10 Governing Law. This Agreement shall be construed in accordance with and governed by the laws of the State of Nebraska.

5.11 Entire Agreement. This Agreement embodies and constitutes the entire understanding between the parties with respect to the transactions contemplated by this Agreement, and all prior or contemporaneous agreements, understandings, representations and statements between the parties, written or oral.

11

5.12 Counterparts. This Agreement may be simultaneously executed in several counterparts, each of which shall be an original and all of which shall constitute but one and the same instrument.

[The remainder of this page is intentionally left blank.]

12

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

UNION BANK AND TRUST COMPANY
In its Own Right and in its Capacity as Trustee

By:    /s/ Kenneth Backemeyer
       ----------------------------------------
Title: Sr. V.P.
       ----------------------------------------

NATIONAL EDUCATION LOAN NETWORK, INC.

By: /s/ Don Bouc
    -------------------------------------------
    Don Bouc
    President

13

LOAN SALE AGREEMENT

This LOAN SALE AGREEMENT is made and entered into as of the ______________________________ day of ________________, ___________, by and between UNION BANK AND TRUST COMPANY, a Nebraska bank and trust company, acting in its own right and in its capacity as trustee, as seller ("Seller"), and ___________________________________________________, as purchaser ("Purchaser").

WITNESSETH:

WHEREAS, Seller is engaged in a program of originating, purchasing, holding and selling loans made to eligible borrowers in accordance with the provisions of the Higher Education Act (as defined herein), the proceeds of which are used to pay the costs incurred by students attending post-secondary educational institutions;

WHEREAS, Purchaser is engaged in a program of purchasing, holding and financing Student Loans;

WHEREAS, Seller desires to sell to Purchaser, and Purchaser desires to purchase from Seller, certain student loans, including Federal Stafford Loans, Federal PLUS Loans and Federal Supplemental Loans for Students, made and guaranteed or insured pursuant to the Higher Education Act, in accordance with the terms and conditions of this Agreement.

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

ARTICLE I
DEFINITIONS

The capitalized words and terms used but not otherwise defined in this Agreement shall have the respective meanings set forth in that certain Amended and Restated Indenture of Trust (the "Indenture") dated as of June 15, 1996 between Union Financial Services-1, Inc. and Trustee. As used in this Agreement, the following capitalized terms, unless the context or use clearly indicates another or different meaning or intent, shall have the following meanings:

"Agreement" shall mean this Agreement, including all exhibits attached hereto and any supplements or amendments hereto.

Exhibit "A"

14

"Commitment" shall mean Seller's commitment to sell Eligible Loans to Purchaser pursuant to Section 2.1 hereof.

"Guaranteed Loan" shall mean a Student Loan which is Guaranteed or Insured.

"Higher Education Act" shall mean the Act.

"Insured Loan" shall mean a Student Loan which is Insured.

"Interest Benefit Payments" shall mean interest payments on Student Loans received pursuant to an Interest Benefits Agreement.

"Obligation" shall mean any bond, note or other evidence of indebtedness issue by Purchaser to finance the purchase of Eligible Loans hereunder.

"Portfolio" shall mean a group of Eligible Loans sold to Purchaser by Seller pursuant to Section 2.1 hereof on a Scheduled Sale Date.

"Principal Balance" shall mean the original principal amount of a Student Loan, plus capitalized interest (if any) and items which may not be guaranteed or insured (such as late charges), less payments of principal by or on behalf of the Student Borrower.

"Purchase Price" shall mean _________________% of the aggregate Principal Balance of the Eligible Loans included in the Portfolio, plus accrued and unpaid interest thereon, each as of the Scheduled Sale Date.

"Purchaser" shall mean _____________________________ or its successors or assigns.

"Scheduled Sale Date" shall mean the dates specified in Section 2.1 or
Section 2.2 for purchase of a Portfolio of Eligible Loans by Purchaser, unless such date is changed by mutual agreement of the parties, in which case the Scheduled Sale Date shall be the new date agreed to by the parties.

"Seller" shall mean Union Bank and Trust Company, in its own right and as trustee, or its successors or assigns.

"Student Borrower" shall mean the obligor on a Student Loan.

"Student Loan" shall mean a loan under the Higher Education Act to an Eligible Borrower for education at an Eligible Institution (or a loan to consolidate the same).


"UNIPAC" shall mean UNIPAC Servicing Corporation, or its successors or assigns.

ARTICLE II
LOAN SALE COMMITMENT

2.1 Loan Sale Commitment. Subject to the terms and conditions of this Agreement, and in express reliance upon the representations, warranties and covenants set forth herein, Seller agrees to sell, and Purchaser agrees to purchase at the Purchase Price all right, title and interest of the Seller in and to Eligible Loans having an aggregate Principal Balance of $______________ million, which sale and purchase is to be consummated on or before ______________________________ (the "Scheduled Sale Date").

Upon sale of the Eligible Loans to the Purchaser, the Seller shall relinquish all power and control over the original promissory notes relating to such Eligible Loans, and the Purchaser shall relinquish all power and control over such original promissory notes upon delivery to UNIPAC as custodian pursuant to the provisions of that certain Custodian Agreement among the Purchaser, between UNIPAC and the Trustee dated as of ______________________________, 199_.

2.2 Delivery Prior to Scheduled Sale Date. The parties agree that consummation of the sale of a Portfolio of Eligible Loans may occur prior to the Scheduled Sale Date dates set forth above at the discretion of the Seller; provided, however, that the requirements of Section 4.1 shall be met in connection with such sale; and provided further, that the sale of the Portfolios of Eligible Loans shall be consummated no later than the dates set forth above. The aggregate Principal Balance of any Eligible Loans sold by Seller to Purchaser pursuant to this Agreement or otherwise prior to of the Scheduled Sale Date shall correspondingly reduce the Seller's commitment on the Scheduled Sale Date.

2.3 Rebate of Premium. In the event the Seller originates or purchases a Consolidation Loan under Section 428C of the Higher Education Act and the proceeds of such Consolidation Loan are used to repay the principal and interest due on an Eligible Loan sold by Seller to Purchaser under this Agreement, then, upon demand by Purchaser (or without demand if Seller has actual knowledge of such repayment), Seller shall rebate the premium paid by Purchaser to Seller in connection with the purchase of said Eligible Loan by paying to Purchaser an amount equal to _______% of the principal balance of said Eligible Loan then outstanding; provided, that the rebate specified herein shall not be payable to the extent paid pursuant to Section 5.2 hereof.

2.4 Characterization of Transfer. The Purchaser and each Seller intend that each transfer under Section 2.01 be treated as a true and absolute sale of all of the Seller's

16

right, title and interest in and under the Eligible Loans and not a transfer intended as a security interest.

ARTICLE III
PORTFOLIO CHARACTERISTICS AND SERVICING

3.1 Portfolio Characteristics. The Portfolios of Eligible Loans sold by Seller to Purchaser under this Agreement shall have the following characteristics: (i) the Eligible Loans shall, in the aggregate, have an average borrower indebtedness ("ABI") of at least $3,500.00; (ii) no more than 30% of the aggregate Principal Balance of all of the Eligible Loans as of the date of sale may be attributable to Student Loans the proceeds of which funded tuition to private Eligible Institutions offering only non-baccalaureate degrees; (iii) at least 70% of the aggregate Principal Balance of all of the Eligible Loans as of the date of sale shall be attributable to Federal Stafford Loans (as defined in the Higher Education Act) which qualify for Interest Benefit Payments, PLUS Loans or SLS Loans; (iv) no more than 30% of the aggregate Principal Balance of all of the Eligible Loans as of the date of sale may be attributable to Unsubsidized Loans, and (v) no more than 10% of the aggregate Principal Balance of all of the Eligible Loans as of the date of sale may be attributable to Consolidation Loans, unless otherwise agreed by the Parties. An individual Portfolio of Eligible Loans sold pursuant to this Agreement may not have the characteristics described in the preceding sentence if, immediately after the consummation of the purchase of such Portfolio of Eligible Loans, the aggregate of all Eligible Loans sold to Purchaser pursuant to this Agreement shall have such characteristics. If Purchaser does not object to the characteristics of any Portfolio of Eligible Loans, sold pursuant to this Agreement, within 30 days of such sale, Purchaser shall be deemed to have waived any objection to the characteristics of such Portfolio.

3.2 Servicing. All of the Eligible Loans that may be sold by Seller to Purchaser pursuant to this Agreement are currently serviced (or will be serviced on the Scheduled Sale Date) by UniPac pursuant to the Servicing Agreement. On the effective date (determined under Section 4.4 hereof) for the sale of a Portfolio of Eligible Loans, Purchaser shall cause UniPac to commence servicing such Portfolio pursuant to the Servicing Agreement at Purchaser's expense and under the identification number of Purchaser or its designee.

3.3 Change of Student Loan Servicer; Right to Repurchase. If Purchaser elects to remove any Eligible Loan Purchased by it from Seller pursuant to this Agreement from the servicing system of UniPac for any reason (other than the sale of an Eligible Loan for purposes of serialization), Purchaser shall give Seller written notice of such election at least 60 days prior to the date Purchaser intends to so remove such Eligible Loans. Seller shall then have the option to repurchase from Purchaser all of the Eligible Loans proposed to be removed from the UniPac servicing system (or a portion of such Eligible Loans if

17

the ABI and other characteristics of the portion selected for repurchase are representative of all Eligible Loans then held by Purchaser) on any date selected by it prior to such removal, at a purchase price equal to the Principal Balance of such Eligible Loans then outstanding, plus accrued and unpaid interest as of the date of repurchase, and under terms and conditions that are substantially similar to those in Article IV hereof. Seller's option to repurchase shall be exercised by sending written notice thereof to Purchaser within 60 days after Seller's receipt of Purchaser's election to remove Eligible Loans from the UniPac servicing system.

ARTICLE IV
SALE/PURCHASE OF PORTFOLIOS

4.1 Tender of Eligible Loans to Purchaser. With respect to a Portfolio of Eligible Loans to be sold to Purchaser pursuant to Section 2.1 hereof prior to the Scheduled Sale Date (or at such other time as the parties may agree), Seller shall furnish Purchaser or its designee with a list of the Eligible Loans (each, a "Schedule of Student Loans") to be included in such Portfolio, and shall authorize and direct UniPac to release such information and documentation to Purchaser or its designee as Purchaser, in its reasonable judgement, deems necessary and appropriate to undertake a review of such loans to determine whether (i) such loans constitute Eligible Loans under this Agreement, and (ii) the Portfolio, aggregated with the other Eligible Loans that have been sold to Purchaser by Seller if appropriate, comply with the requirements set forth in
Section 3.1 hereof.

4.2 Conditions of Purchase. Purchaser's obligation to purchase and pay for Eligible Loans in a Portfolio hereunder shall be subject to the following conditions precedent:

(a) the Eligible Loans in the Portfolio, aggregated with the other Eligible Loans that have been sold to Purchaser by Seller if appropriate, shall meet the requirements described in Section 3.1 hereof;

(b) all representations, warranties and statements by or on behalf of Seller contained in this Agreement are true on the Scheduled Sale Date;

(c) any notification to or approval by the Secretary or Guarantee Agency required by the Higher Education Act or the Guarantee Agreement as a condition to the assignment of Eligible Loans shall have been made or received and evidence thereof delivered to both Purchaser and the Trustee;

18

(d) the entire interest of Seller in each Eligible Loan shall have been duly assigned by endorsement, such endorsement to be without recourse except as provided in Article V hereof;

(e) the Seller shall, at its own expense, indicate in its files that the Student Loans sold on such date have been sold to the Purchaser pursuant to this Agreement and pledged and assigned by the Purchaser to the Trustee for the benefit of the Registered Owners, and the Seller shall deliver to the Purchaser a Schedule of Student Loans certified by the Chairman, the President, the Vice President or the Treasurer of the Seller to be true, correct and complete as of the date thereof. Further, the Seller hereby agrees that the computer files maintained by the Seller as Servicer will bear an indication reflecting that the Student Loans sold to the Purchaser pursuant to this Agreement are owned by the Purchaser; and

(f) prior to or on each Scheduled Sale Date, the Seller shall record and file, at its own expense, appropriate UCC-3 termination statements with respect to any previous liens on such Student Loans being sold and purchased hereunder.

4.3 Rejection of Student Loans by Purchaser Prior to Purchase.

(a) If (i) Seller is unable to make or furnish the representations and warranties required to be made or furnished by it pursuant to this Agreement as to such Student Loan, or (ii) Seller is unable to fulfill one or more covenants or conditions of this Agreement as to such Student Loan, or (iii) Purchaser in its reasonable judgment deems that such Student Loan does not comply with the terms and conditions of this Agreement or is not being delivered in compliance with such terms and conditions; or (iv) the conditions of Section 4.2 shall not have been complied with, then Purchaser may, in its sole discretion, refuse to accept and purchase any Student Loan.

(b) If Purchaser rejects a Student Loan, any such Student Loan shall be excluded from the sale, and Seller shall be furnished with a letter identifying each excluded Student Loan and stating the basis for its exclusion. If Purchaser rejects a Student Loan, Seller may substitute a different Eligible Loan for the rejected Student Loan, provided, however, that the terms and conditions of such Eligible Loan are in compliance with the terms and conditions of this Agreement.

4.4 Consummation of Sale and Purchase of Portfolio.

(a) To consummate the sale and purchase of a Portfolio of Eligible Loans, on or before the Scheduled Sale Date, Seller shall deliver to the Trustee on behalf of Purchaser such instruments of transfer, including a bill of sale and blanket endorsement, as Purchaser shall reasonably deem necessary for conveyance of title of the Eligible Loans

19

contained in the Portfolio free and clear of all liens, encumbrances and security interests, and, upon receipt by Trustee of such instruments of transfer (which may occur by delivery of facsimile copies to be followed by delivery of the original executed instruments), the Purchaser shall direct and cause the Trustee, on behalf of Purchaser, to pay to Seller on said date the Purchase Price for such Portfolio. The purchase and sale of the Portfolio shall be effective as of the date of the bill of sale. Seller shall retain all ownership rights with respect to Eligible Loans in a Portfolio at all times prior to the effective date of the sale of such Portfolio.

(b) Unless otherwise agreed by Seller, Purchaser and the Trustee, payment of the Purchase Price for a Portfolio of Eligible Loans shall be made by wire transfer of immediately available funds to Seller or its designated agent, with no offset, deduction, reserve or other holdback by Purchaser or the Trustee.

4.5 Other Information and Documents. Seller shall furnish or make available to Purchaser such additional information concerning Seller's Student Loan portfolio as Purchaser may reasonably request. Seller shall execute all other documents and take all Other steps as may be reasonably requested by Purchaser or the Trustee from time to time to effect the sale hereunder of a Portfolio of Eligible Loans.

ARTICLE V
REPURCHASE OBLIGATION OF SELLER

5.1 Conditions Precedent to Repurchase Obligation. At the request of Purchaser or the Trustee, Seller shall repurchase any Student Loan purchased by Purchaser pursuant to this Agreement if:

(a) any representation or warranty made or furnished by Seller in or pursuant to this Agreement shall prove to have been materially incorrect as to such Student Loan;

(b) the Secretary or a Guarantee Agency, as the case may be, refuses to honor all or part of a claim filed with respect to a Student Loan (including any claim for interest subsidy, Special Allowance Payments, Insurance, reinsurance or Guarantee Payments) on account of any circumstance or event that occurred prior to the sale of such Student Loan to Purchaser; or

(c) on account of any wrongful or negligent act or omission of Seller or its servicing agent that occurred prior to the sale of a Student Loan to Purchaser, a valid defense that makes the Student Loan unenforceable is asserted by a maker (or endorser, if any) of the Student Loan with respect to his or her obligation to pay all or any part of the Student Loan.

20

5.2 Repurchase by Seller. Upon the occurrence of any of the conditions set forth in Section 5.1 hereof and upon the request of Purchaser or the Trustee, Seller shall pay to the Trustee, for the account of Purchaser, an amount equal to _______________________________% of the then-outstanding principal balance of such Student Loan, plus interest and Special Allowance Payments accrued and unpaid with respect to such Student Loan from the Scheduled Sale Date to and including the date of repurchase, plus any attorneys' fees, legal expenses, court costs, servicing fees or other expenses incurred by Purchaser, the Trustee or the appropriate successors or assigns in connection with such Student Loans and arising out of the reasons for the repurchase. The repurchase obligation of Seller pursuant to this Section 5.2 shall constitute the sole remedy to the Purchaser against the Seller with respect to any event described in Section 5.1. With respect to any Student Loan repurchased by Seller pursuant to this Agreement, the Purchaser shall assign, without recourse, representation or warranty, to the Seller all of Purchaser's right, title and interest in and to such Student Loan, and all security and documents relating thereto.

ARTICLE VI
COVENANTS AND ONGOING OBLIGATIONS OF SELLER

6.1 Obligation of Seller to Forward Payments. Seller shall promptly remit, or cause to be remitted, to the Trustee or the Servicer as it or they may direct, all funds received by Seller after the Scheduled Sale Date which constitute payments of principal or interest or Special Allowance Payments accrued after the Scheduled Sale Date with respect to any Student Loan sold pursuant to Section 2.1 hereof.

6.2 Obligation of Seller to Forward Communications. Seller shall immediately transmit to Purchaser any communication received by Seller after the Scheduled Sale Date with respect to a Student Loan or the borrower under such a Student Loan. Such communication shall include, but not be limited to, letters, notices of death or disability, adjudication of bankruptcy and similar documents and forms requesting deferment of repayment or loan cancellations.

6.3 Notification to Student Borrowers. Seller and Purchaser shall provide each borrower under the Eligible Loans purchased under this Agreement with notice of the assignment and transfer to the Trustee for the account and on behalf of Purchaser of Seller's interest in such Eligible Loans as required by the Higher Education Act.

6.4 No Modification of Lender Agreements. Seller will consent to no amendments to, or modifications of the Contract of Insurance or Guarantee Agreement that may affect Eligible Loans which are sold or to be sold pursuant to this Agreement without the prior written consent of Purchaser, which consent shall not be unreasonably withheld. Amendments or modifications required by the Higher Education Act are excluded from the requirement of this Section 6.4.

21

6.5 Clear Title. The Seller shall cause all termination statements, or partial releases, as the case may be, with respect to prior liens, financing statements and continuation statements and any other necessary documents covering the right, title and interest of the Purchaser in and to the Student Loans to be promptly filed, and at all times (except with respect to termination statements) to be kept recorded, registered and filed, all in such manner and in such places as may be required by law fully to preserve and protect the right, title and interest of the Purchaser hereunder to the Student Loans. The Seller shall deliver to the Purchaser and the Trustee file-stamped copies of, or filing receipts for, any document recorded, registered or filed as provided above, as soon as available following such recordation, registration or filing. The Purchaser shall cooperate fully with the Seller in connection with the obligations set forth above and will execute any and all documents reasonably required to fulfill the intent of this Section 6.5. The Seller shall be under no obligation hereunder in the event no prior liens exist with respect to the Student Loans.

Except for the conveyances hereunder or as specified herein, the Seller will not purport to sell, pledge, assign or transfer to any other person, or grant, create, incur, assume or suffer to exist any lien on the Student Loans purchased and assigned hereunder or on any interest therein, and the Seller shall defend the right, title, and interest of the Purchaser in, to and under such Student Loans against all claim of third parties claiming through or under the Seller.

6.6 Defenses. Seller shall take all reasonable actions to assure that no maker of an Eligible Loan has or may acquire a defense to the payment thereof.

6.7 Release of Guarantee Agency or Secretary. Seller will not, with respect to any Eligible Loan subject to this Agreement, agree to release the Guarantee Agency or the Secretary from any of its contractual obligations to Guarantee or Insure such loan, or agree to otherwise alter, amend or renegotiate any terms or conditions under which such Eligible Loan is Guaranteed or Insured, without the express prior written consent of Purchaser and the Trustee.

6.8 Borrower Withdrawal. In the event a Student Borrower withdraws within the period specified as qualifying for a cancellation refund by the Guarantee Agency, Seller agrees to pay the amount of the premium to be refunded to Purchaser.

ARTICLE VII
REPRESENTATIONS, WARRANTIES AND COVENANTS

7.1 Representations and Warranties of Seller. Seller hereby represents and warrants to Purchaser that:

22

(a) Organization and Authority of Seller. Seller is duly organized, validly existing and in good standing under the laws of the State of Nebraska, and has all necessary statutory power and authority to own its assets and carry on its business as now being conducted; Seller has, and its officers acting on its behalf have, all necessary statutory power and authority to make and perform this Agreement, including (without limitation) the power and authority to sell, assign and transfer Student Loans to the Trustee on behalf of Purchaser, and to repurchase Student Loans as required under the terms hereof.

(b) Eligible Lender Status. Seller has applied for and received the Secretary's or Guarantee Agency's designation, as the case may be, as an "eligible lender" under the Higher Education Act.

(c) Legal and Binding Obligation. The execution, delivery and performance of this Agreement by Seller have been duly authorized by all necessary corporate action, and do not require any stockholder approval or approval or consent of or notice to, any trustee or holders of indebtedness or obligations of Seller; upon due execution and delivery by the parties hereto, this Agreement will constitute the legal, valid and binding obligation of Seller, enforceable in accordance with its terms.

(d) No Conflicts. Neither the execution, delivery or performance by Seller of this Agreement, nor the consummation or performance by Seller of the transactions contemplated hereby, will conflict with, result in a violation of or constitute a default (or an event which could constitute a default with the passage of time or notice or both) under, (i) any of the term of Seller's charter or bylaws, or (ii) any indenture, mortgage, contract or other agreement to which Seller is a party or by which it or its properties are bound, or any law or regulation by which it or its properties are bound, where, in the case of this clause (ii), such conflict, violation or default could have a material adverse effect on Seller's ability to perform its obligations hereunder. Seller is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restrictions or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Seller to perform its obligations under this Agreement.

(e) No Defaults or Violations. Seller is not in default under any mortgage, deed of trust, indenture or other instrument or agreement to which Seller is a party or by which it or its properties are bound, or in violation of any law or regulation, which default or violation could have a material adverse effect on Seller's ability to perform its obligations hereunder.

(f) No Consents. No consent, approval or authorization of any government or governmental body, including (without limitation) the Office of Thrift Supervision, the Federal Deposit Insurance Corporation, the Comptroller of the Currency, the Board of

23

Governors of the Federal Reserve System or any state bank regulatory agency, is required in connection with the execution, delivery and performance of this Agreement, or the consummation of the transactions contemplated hereby.

(g) No Litigation. There are no pending or threatened actions or proceedings by or before any court, administrative agency or arbitrator, that could if adversely determined, materially and adversely affect the ability of Seller to perform its obligations hereunder, and there are no presently existing orders of any court, administrative agency or arbitrator that could have a material and adverse effect on the ability of Seller to perform its obligations hereunder.

(h) Continuing Obligation of Seller. Seller agrees that during the term of this Agreement, it will (i) remain in good standing and qualified to do business under the laws of the United States of America and the jurisdictions in which it operates, (ii) conduct its business in accordance with all applicable state and federal laws, (iii) continue to be qualified to carry out this Agreement, and (iv) be an "eligible lender" under the Higher Education Act and continue to be approved by the Guarantee Agency.

(i) Solvency. The fair salable value of the assets on a going concern basis of the Seller and its subsidiaries, on a consolidated basis, as of the time of each Scheduled Sale Date is in excess of the total amount of their liabilities. With respect to each Scheduled Sale Date, at the close of the immediately preceding fiscal quarter of the Seller, the Seller had a positive net worth as determined in accordance with generally accepted accounting principles.

7.2 Representations and Warranties of Seller with Respect to Student Loans. Seller hereby represents and warrants to Purchaser that as of the date of sale of any Eligible Loan:

(a) Accuracy of Information. Any information furnished by Seller to Purchaser or its agents with respect to any Eligible Loan is true, complete and correct.

(b) Validity of Loans. Each Eligible Loan has been duly executed and delivered and constitutes the legal valid and binding obligation of the maker (and the endorser, if any) thereof, enforceable in accordance with its terms.

(c) No Defenses Against Repayment of Loans. The amount of the unpaid principal balance of each Eligible Loan is true and owing, and no counterclaim, offset, defense or right to rescission exists with respect to any Eligible Loan which can be asserted and maintained or which, with notice, lapse of time, or the occurrence or failure to occur of any act or event, could be asserted and maintained by the borrower against the Trustee as assignee thereof. The rate of interest carried by each Eligible Loan is the

24

which was allowable by law at the time the loan was made, and no such Eligible Loan carries a rate of interest in excess of that permitted by the provisions of the Higher Education Act.

(d) Ownership and Location of Loans; Existence of Liens. Seller is the sole owner and holder of each Eligible Loan and has full right and authority to sell and assign the same free and clear of all liens, pledges or encumbrances, and upon the endorsement and delivery of promissory notes evidencing such Eligible Loan to Purchaser pursuant to this Agreement, Purchaser will acquire full right, title and interest in the Eligible Loan free and clear of all liens, pledges or encumbrances whatsoever. All documentation relating to the Eligible Loans, including the original promissory note for each Eligible Loan, is in the possession of UniPac.

(e) Guarantee and Insurance on Loans. Each Eligible Loan sold hereunder is either Insured or Guaranteed. With respect to all Insured Loans being acquired, a Contract of Insurance is in full force and effect with respect thereto, the applicable Certificates of Insurance are valid and binding upon the parties thereto in all respects, Seller is not in default in the performance of any of its covenants and agreements made in respect thereof and such Insurance is freely transferable as an incident to the sale of each Eligible Loan to be sold. With respect to all Guaranteed Loans being acquired, a Guarantee Agreement is in full force and effect with respect thereto and is valid and binding upon the parties thereto in all material respects, Seller is not in default in the performance of any of its covenants and agreements made in such Guarantee Agreement, and such Guarantee is freely transferable as an incident to the sale of each Eligible Loan to be sold. All amounts due and payable to the Secretary or the Guarantee Agency, as the case may be, have been paid in full by Seller, and none of the Eligible Loans to be sold to Purchaser has at any time been tendered to either the Secretary or the Guarantee Agency for payment.

(f) Compliance with Higher Education Act. Each Eligible Loan complies in all respects with the requirements of the Higher Education Act and is an Eligible Loan as those terms are defined in this Agreement.

(g) Compliance with Federal Laws. Each Eligible Loan was made in compliance with all applicable local, state and federal laws, rules and regulations, including without limitation all applicable nondiscrimination, truth-in-lending, consumer credit and usury laws.

(h) No Discrimination. In making each Eligible Loan to be purchased by Purchaser pursuant to this Agreement, Seller has not discriminated based upon the educational institutions attended by, or the age, sex, race, national origin, color, religion, handicapped status, income, attendance at a particular eligible institution within the area

25

served by Purchaser, length of the Student Borrower's educational program, or the Student Borrower's academic year in school.

(i) Serial Loans. The Eligible Loans to be purchased pursuant to this Agreement include all Eligible Loans of any one borrower held by Seller.

(j) Due Diligence in Servicing Loans. Seller and any independent servicer have each exercised and shall continue until the Scheduled Sale Date to exercise due diligence and reasonable care in making, administering, Servicing and collecting the Eligible Loans and Seller has conducted a reasonable investigation of sufficient scope and content to enable it duly to make the representations and warranties contained in this Agreement. Seller has paid the costs and expenses incident to origination of the Eligible Loans, and has no right of reimbursement therefor from Purchaser.

(k) Origination Fees. Seller has reported the amount of origination fees (if any) authorized to be collected with respect to any Eligible Loan pursuant to Section 438(c) of the Higher Education Act to the Secretary for the period in which such fee was authorized to be collected; and Seller has made any refund of an origination fee collected in connection with any Eligible Loan which may be required pursuant to the Higher Education Act.

(l) Insurance Premium. For each Eligible Loan Seller has reported the amount of the insurance premium authorized to be collected, and has paid said premium to the Guarantee Agency or the Secretary with all rights therein inuring to Purchaser.

(m) Schedule of Student Loans. The information set forth in each Schedule of Student Loans is true and correct in all material respects as of the opening of business on the respective Scheduled Sale Date, and no selection procedures believed to be adverse to the Purchaser have been utilized in selecting the Student Loans for inclusion therein.

(n) Title. It is the intention of the Seller that the transfer and assignment from the Seller to the Purchaser herein contemplated constitute a true sale of the Student Loans to the Purchaser and that neither the interest in nor title to the Student Loans shall become or be deemed property of the Seller's estate in the event of the filing of a bankruptcy or insolvency petition by or against the Seller under any bankruptcy or insolvency law.

(o) Documents. The Seller shall furnish and file, if appropriate, any document reasonably requested by the Purchaser to perfect the Purchaser's ownership interest in the Student Loans.

(p) No Fraudulent Conveyance. The transactions contemplated by this Agreement are and will be in the ordinary course of the Seller's business and the Seller

26

has valid business reasons for transferring the Student Loans rather than obtaining a secured loan with the Student Loans as collateral. Both before and immediately after giving effect to any transfer: (i) the Seller transferred or will transfer the Student Loans to the Purchaser without any intent to hinder, delay or defraud any current or future creditor of the Seller; (ii) the Seller was not or will not be insolvent or did not or will not become insolvent as a result of any transfer; (iii) the Seller was not engaged and was not about to engage, and will not engage, in any business or transaction for which any property remaining with the Seller was or will constitute unreasonably small capital in relation to the business of the Seller or the transaction; and (iv) the Seller did not intend or will not intend to incur, and did not believe or reasonably should not have believed, or will not believe or reasonably shall not have believed, that it would incur, debts beyond its ability to pay as they become due.

(q) Sales Not Subject to Bulk Transfer. Each sale, transfer, assignment and conveyance of the Student Loans by the Seller pursuant to this Agreement is not subject to the bulk transfer or any similar statutory provisions in effect in any applicable jurisdiction.

(r) No Transfer Taxes Due. Each sale, transfer, assignment and conveyance of the Student Loans (including all payments due or to become due thereunder) by the Seller pursuant to this Agreement is not subject to and will not result in any tax, fee or governmental charge payable by the Purchaser or the Seller to any federal, state or local government ("Transfer Taxes") except such Transfer Taxes as are paid by the Seller at the time of transfer, assignment and conveyance and except UCC filing fees. In the event that the Purchaser receives actual notice of any unpaid Transfer Taxes arising out of the transfer, assignment and conveyance of the Student Loans, on written demand by the Purchaser, or upon the Seller otherwise being given notice thereof, it shall pay, and otherwise indemnify and hold the Purchaser and the Trustee harmless therefor. The Seller shall not be responsible for the Purchaser's or the Trustee's income taxes.

7.3 Representations, Warranties and Covenants of Purchaser. Purchaser hereby represents, covenants and warrants to Seller that:

(a) Organization and Authority of Purchaser. Purchaser is a duly organized, validly existing corporation in good standing under the laws of the State of Nevada; Purchaser has, and its officers acting on its behalf have, all necessary statutory power and authority to make and perform this Agreement, including (without limitation) the power and authority to purchase Student Loans from Seller under the terms and conditions of this Agreement.

(b) Legal and Binding Obligation. The execution, delivery and performance of this Agreement by Purchaser have been duly authorized by all necessary corporate action,

27

and do not require any stockholder approval or approval or consent of, or notice to, any trustee or holders of indebtedness or obligations of Purchaser; upon due execution and delivery by the parties hereto, this Agreement will constitute the legal, valid and binding obligation of Purchaser, enforceable in accordance with its terms.

(c) No Conflict. Neither the execution, delivery and performance by Purchaser of this Agreement, nor the consummation or performance by Purchaser of the transactions, contemplated hereby, will conflict with, result in a violation of, or constitute a default (or an event which could constitute a default with the passage of time or notice or both) under, (i) any of the terms of Purchaser's charter or bylaws, or (ii) any indenture, mortgage, contract or other agreement to which Purchaser is a party or by which it or its properties are bound, or any law or regulation by which it or its properties are bound, where, in the case of this clause (ii), such conflict, violation or default could have a material adverse effect on Purchaser's ability to perform its obligations hereunder. Purchaser is not a party to or bound by any agreement or instrument or subject to any charter or other corporate restrictions or judgment, order, writ, injunction, decree, law, rule or regulation which may materially and adversely affect the ability of Purchaser to perform its obligations under this Agreement.

(d) No Defaults or Violations. Purchaser is not in default under any mortgage, deed of trust, indenture or other instrument or agreement to which Purchaser is a party or by which it or its properties are bound, or in violation of any law or regulation, which default or violation could have a material adverse effect on Purchaser's ability to perform its obligations hereunder.

(e) No Consents. No consent, approval or authorization of any government or governmental body is required in connection with the execution, delivery and performance of this Agreement, or the consummation of the transactions contemplated hereby.

(i) No Litigation. There are no pending or threatened actions or proceedings by or before any court, administrative agency or arbitrator, that could if adversely determined, materially and adversely affect the ability of Purchaser to perform its obligations hereunder, and there are no presently existing orders of any court, administrative agency or arbitrator that could have a material and adverse affect on the ability of Purchaser to perform its obligations hereunder.

(g) Continuing Obligation of Purchaser. Purchaser agrees that during the term of this Agreement, it will (i) remain in good standing and qualified to do business under the laws of the State of Nevada, the United States of America and any other jurisdictions in which it operates, (ii) conduct its business in accordance with all applicable state and federal laws, and (iii) continue to be qualified to carry out this Agreement.

28

ARTICLE VIII
MISCELLANEOUS

8.1 Communications and Notices. Unless otherwise expressly provided herein, all notices, requests, demands or other instruments which may or are required to be given by either party to the other or to the Trustee, shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is to be given, or upon expiration of a period of 48 hours from and after the postmark thereof when mailed postage prepaid by registered or certified mail, requesting return receipt, addressed as follows:

If to Seller:

Union Bank and Trust Company
3643 S. 48th Street
Lincoln NE 68506-0155
Attention: Ken Backemeyer, Senior Vice President (402) 483-8131
Fax: (402) 483-8286

If to Purchaser:





Attention: _______________

( )

Fax: ( )

If to the Trustee:

Norwest Bank Minnesota, National Association
6th Street and Marquette Avenue
Minneapolis, Minnesota 55479-0069

Attention: Corporate Trust Department, Student Loan Group (612) 667-0822
Fax: (612) 667-9825

Any party may change the address and name of the addressee to which subsequent notices are to be sent to it, by notice to the others given as aforesaid, but any such notice of change, if sent by mail, shall not be effective until the 5th day after it is mailed.

29

Exhibit 10.35

AGREEMENT TO AMEND

This Agreement to Amend is made and entered into as of the 1st day of April, 2001, by and between NELnet, Inc., a Nevada corporation, formerly known as National Education Loan Network, Inc. (the "Purchaser") and Union Bank and Trust Company, a Nebraska banking corporation (the "Seller").

WHEREAS, the parties hereto entered into that certain Amended and Restated Agreement dated as of January 1, 1999 (the "Agreement"), and the parties wish to amend the Agreement in the terms specified herein.

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

1. Definitions. Unless otherwise expressly stated herein, capitalized terms in this Agreement to Amend shall have the same meanings specified to them in the Agreement.

2. Amendments.

(a) The phrase "(iii) an origination cost of $6.00 per Eligible Loan" in the definition of "Purchase Price" in Article I of the Agreement shall be deleted and the following phrase inserted in lieu thereof: "(iii) an origination cost of $25.00 per Eligible Loan."

(b) The following shall be inserted immediately following the fifth sentence of Section 2.1 of the Agreement: "Although Purchaser shall acquire an interest in Student Loans originated by Seller in the northeastern region of the United States (including, without limitation, the states of New York, New Jersey, Connecticut, Pennsylvania, Vermont, New Hampshire and Maine) Illinois, South Dakota, Minnesota and Texas, and the aggregate volume of Principal Balance of Student Loans originated in such states shall be included in computation of the base origination amount of $120 million, Seller shall, after April 1, 2001, otherwise receive no credit for the aggregate volume of Principal Balance of Student Loans originated in such states or Student Loans which are not originated by Seller and such volume shall not be included to diminish the computation of amounts of Student Loans in which Purchaser acquires an interest under this Agreement. Seller shall continue to receive credit for the aggregate volume of Principal Balance of Student Loans originated in the states of Nebraska, Kansas, Iowa and the western geographic region of the United States where the brand name of Seller is currently used to market Student Loans (including Alaska, Arizona, California, Colorado, Nevada, Oregon, Washington and Hawaii).


3. Effect of Amendment. Unless expressly modified or amended in Section 2 above, all terms and provisions contained in the Agreement shall remain in full force and effect without modification.

Union Bank and Trust Company NELnet, Inc.

By: /s/ Michael Dunlap By: /s/ Don Bouc
Title: CEO Title: President

Exhibit 10.36

GUARANTEED PURCHASE AGREEMENT

This Guaranteed Purchase Agreement (the "Agreement") is entered into as of this 19th day of March, 2001, by and between NELnet, Inc., a Nevada Corporation ("NELnet") and Union Bank and Trust Company in its own right and as trustee under any trusts established to own or invest in guaranteed student loans ("Union Bank and Trust").

WITNESSETH:

WHEREAS, Union Bank and Trust is entering into, and has entered into, trust/custodial/agency agreements (the "Agreements") with various investors (the "Grantors") pursuant to which it agrees to invest funds transferred to it by Grantors in obligations specified in the Agreements, which investments shall, collectively, comprise any or all trusts established through the trust department of Union Bank and Trust (the "Trusts") and which are represented by interests (the "Interests") in such Trusts;

WHEREAS, the Trusts invest primarily in student assistance loans or interests therein which are made, guaranteed or insured pursuant to the Higher Education Act of 1965, as amended (the "Student Loans");

WHEREAS, the Agreements require that Union Bank and Trust return such funds to Grantors promptly upon Grantors' request;

WHEREAS, Union Bank and Trust wishes to enter into this Guaranteed Purchase Agreement in order to arrange for a guaranteed purchase by NELnet or its designee of Student Loans held by the Trusts to assure that Union Bank and Trust will be able to meet its contractual obligations to Grantors under the Agreements;

WHEREAS, NELnet is willing to agree to purchase or arrange for the purchase, from time to time, Student Loans upon the terms and conditions herein specified, through an eligible lender trustee acting on its behalf or on behalf of its designee;

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

1. Commitment to Purchase. From the date hereof and for a period thereafter of 360 days, NELnet does hereby irrevocably agree to use its best efforts to purchase or attempt to arrange for a designee to purchase from Union Bank and Trust, or the designee of Union Bank and Trust, Student Loans at a purchase price equal to the principal balance thereof, plus accrued interest thereon upon presentation of a request for purchase by Union Bank and Trust in the manner provided herein. This commitment to purchase shall not exceed the aggregate amount of $750,000,000.00. The term of this commitment shall be extended for additional 360-day successive periods unless either party gives notice to the other of intent to terminate at least 90 days prior to the end of the then-current term.


2. Demand for Purchase. Union Bank and Trust may make a request or requests (a "Purchase Request") that NELnet purchase such Student Loans. Each Purchase Request shall be made by Union Bank and Trust's representative telephoning NELnet's representative and advising such person of the sum of the principal balances and interest accrued thereon of the Student Loans to be purchased. Union Bank and Trust hereby appoints Mike Dunlap or Ken Backemeyer as its representatives to make Purchase Requests. NELnet hereby appoints Don Bouc or Terry Heimes as its representatives to receive such Purchase Requests. NELnet shall then, after receipt of the Purchase Request, provide Union Bank and Trust with immediately available funds to satisfy each Purchase Request. NELnet shall use best efforts to make payment within thirty calendar days of receipt of any Purchase Request received by NELnet prior to 11:00 a.m. Central Standard Time, or within thirty-one calendar days of receipt of any Purchase Request received by NELnet on or after 11:00 a.m. Central Standard Time. Any sale, transfer or other disposition to NELnet of Student Loans shall be made pursuant to the terms and conditions of NELnet's standard purchase agreement, as modified between Union Bank and Trust as selling Lender and NELnet or its permitted assignee or eligible lender trustee as Purchaser, which agreement is marked as Attachment I, attached hereto and incorporated by this reference. The price of purchasing Student Loans pursuant to a Purchase Request shall be at a premium of 0.0% over the par value (100.0% of the outstanding principal balances) together with interest accrued through the date of closing of the Student Loans. The obligation of NELnet to honor Purchase Requests is irrevocable. All origination fees in connection with purchased Student Loans shall be the obligation of Union Bank and Trust.

3. Required Sales. During the initial 360-day term and each renewal thereof, Union Bank and Trust shall sell to NEBHELP, INC. (or its assignee) Student Loans with an aggregate principal balance of $37.5 million per term and with characteristics and under the terms as set forth in Section 3 of that certain Guaranteed Purchase Agreement between Union Bank and Trust and NEBHELP, INC. dated as of September 27,1996 (the "NEBHELP Takeout"). The purchase price ("Purchase Price") for such required sales shall be at a premium of 1.5% (101.5% of the outstanding principal balance) together with interest accrued through the date of closing of the Student Loans, or as may otherwise be mutually agreed upon by the parties hereto. Such required sale shall not be in addition to Union Bank and Trust's obligations under the NEBHELP Takeout. In addition, if Union Bank and Trust wishes to sell any Student Loans or any interest therein to any third party, excluding a transfer to the Trusts commonly referred to as the "Short Term Federal Investment Trust," and excluding sales that Union Bank and Trust may otherwise previously be committed to make to NELnet, or under the NEBHELP Takeout, then Union Bank and Trust shall give notice to NELnet of its intent to sell identified portfolio(s) of Student Loans, thereby offering any such Student Loans for sale first to NELnet at the Purchase Price, and NELnet is hereby granted the option in its sole discretion to purchase, by and through its eligible lender trustee or designee, all or any portion of Student Loans so offered on a date as may be mutually agreed upon by the parties. All origination fees in connection with purchased Student Loans shall be the obligation of Union Bank and Trust. NELnet may exercise such option by giving notice to Union Bank and Trust of its intent to do so within seven (7) business days of receipt by NELnet of Union Bank and Trust's notice of intent to sell. If NELnet fails to exercise its option within a timely manner, then Union Bank and Trust shall be entitled to sell such Student Loans, after notice to NELnet and subject to NELnet's right of first refusal on any sale to a third party, in connection with which NELnet shall have three business days (after receipt of notice from Union Bank and Trust setting forth the proposed terms

2

of sale) in which to match, at its option, the terms of sale to any such proposed third party purchaser; if NELnet does not match such terms, then Union Bank and Trust may transfer such Student Loans to such third party under the terms previously described to NELnet NELnet shall pay to Union Bank and Trust, as partial consideration for such rights and option, the sum of $175,000 in immediately available funds for each year during the term or any renewal of this Agreement. Union Bank and Trust also acknowledges that NELnet's execution and delivery of that certain First Amendment of Marketing Reimbursement Agreement of even date herewith, in which NELnet undertakes to pay a greater share of marketing costs and other obligations, furnishes a portion of the consideration for NELnet's rights and option as acquired in this Agreement.

4. Representations by NELnet. NELnet does hereby covenant, represent and warrant that:

A. This Guaranteed Purchase Agreement has been duly authorized, executed, and delivered by NELnet in compliance with all laws, rules and regulations binding upon, or applicable to NELnet.

B. In entering into this Guaranteed Purchase Agreement, NELnet has relied solely upon the representations, warranties and conditions specified and set forth herein and investigation and due diligence or review conducted by them and their representatives.

5. Representations by Union Bank and Trust. Union Bank and Trust does hereby covenant, represent and warrant that:

A. This Guaranteed Purchase Agreement has been duly authorized, executed, and delivered by Union Bank and Trust in compliance with all laws, rules and regulations binding upon, or applicable to Union Bank and Trust.

B. In entering into this Guaranteed Purchase Agreement, Union Bank and Trust has relied solely upon the representations, warranties and conditions specified and set forth herein and investigation and due diligence or review conducted by them and their representatives.

C. All of the representations and warranties set forth in Exhibit "E" of Attachment I are true and correct.

D. All of the Student Loans purchased by NELnet pursuant to Purchase Requests shall be purchased from "eligible lenders" as that term is defined under the Higher Education Act of 1965, as amended.

6. Assignment. This Agreement may not be assigned by either party without the prior written consent of the other party. Union Bank and Trust hereby consents to any assignment of rights under this Guaranteed Purchase Agreement (or under the standard purchase agreements, Attachment I) by NELnet to any eligible lender trustee acting on behalf of NELnet or any affiliate

3

of NELnet (or any eligible lender trustee acting on such affiliate's behalf), including without limitation NEBHELP, INC., NHELP-I, Inc., NHELP-III, Inc., NELnet Student Loan Corporation-1, NELnet Student Loan Corporation-2, or any successor in interest thereto or affiliate thereof.

7. Miscellaneous.

A. The invalidity of any one or more covenants, phrases, clauses, sentences or paragraphs of this Guaranteed Purchase Agreement shall not affect the remaining portions hereof, and in case of any invalidity, this Agreement shall be construed as if such invalid covenants, phrases, clauses, sentences or paragraphs had not been inserted.

B. This Guaranteed Purchase Agreement, and the rights and obligations of the parties hereunder, shall be governed by an interpreted in accordance with the laws of the State of Nebraska. The parties hereto submit themselves to the process, jurisdiction and venue of the courts of the State of Nebraska, for the purposes of suit, action or other proceedings arising out of, or relating to, this Agreement.

C. All agreements, representations and warranties made herein shall survive the purchase of Student Loans hareunder and shall bind the successors and permitted assigns of the parties hereto (including any successors or assigns by merger, consolidation, sale of assets or other transfer of any kind).

D. This Guaranteed Purchase Agreement may be executed in any number of counterparts, and by different parties on separate counter parts, and by different parties on separate counterparts, each of which shall be considered an original, and all of which, taken together, shall constitute the same agreement.

E. All notices, requests, demands, or other communications required by this Agreement (except a Purchase Request as defined herein, which may be made by telephonic notice) shall be in Writing and shall be deemed to have been given if hand delivered or mailed first class certified mail to the following addresses or to such other address of which notice has been given as provided' above:

If to Union Bank and Trust:

Union Bank and Trust Company
ATTENTION: Ken Backemeyer
P.O. Box 6155
Lincoln, NE 68506
Telephone: (402) 483-8234

4

If to NELnet:

NELnet, Inc.
ATTENTION: Don Bouc
121 S. 13(th) Street Suite 301
Lincoln, NE 68508
Telephone: (402)458-2300

F. Due to financings to which NELnet or its affiliates is a party the obligations of NELnet under this Agreement shall be restricted and limited to the extent of amounts permissible under financing agreements and articles of incorporation of the permitted assignee of NELnet hereunder.

G. This Agreement terminates all prior put option or guaranteed purchase agreements with respect to Student Loans between Union Bank and Trust and NELnet.

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

UNION BANK AND TRUST COMPANY,                    NELnet, INC.
in its Own Right and As Trustee under Any
Trusts Established to Own or Invest In
Guaranteed Student Loans

By: /s/ Michael Dunlap                             By: /s/  Don Bouc
    -----------------------                            ------------------------
    CEO                                                President
    -----------------------                            ------------------------
    (Title)                                            (Title)

5

Exhibit 10.37

FIRST AMENDMENT OF GUARANTEED PURCHASE AGREEMENT

This First Amendment of Guaranteed Purchase Agreement (the "Amendment") is entered as of the 1st day of February, 2002, by and between NELnet, Inc., a Nevada Corporation ("NELnet") and Union Bank & Trust Company, in its own right and as Trustee under any trust established to own or invest in guaranteed student loans ("Union Bank & Trust").

WHEREAS, Union Bank & Trust and NELnet entered into that certain Guaranteed Purchase Agreement dated as of March 19, 2001 ("Agreement"), and the parties wish to amend that Agreement under the terms specified herein.

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

1. Amendment. "$750,000,000.00" in the second sentence of Section 1 of the Agreement is hereby deleted and the following inserted in lieu thereof:
"$1,000,000,000.00".

2. Effect of Amendment. This Amendment shall be effective as of February 1, 2002. Except as expressly amended and modified as set forth above, all terms and provisions of the Agreement shall remain in full force and effect, without modification.

UNION BANK AND TRUST COMPANY, in its own         NELnet, Inc.
right and as Trustee under any trust
established to own or invest in guaranteed
student loans

By:    /s/ Kenneth Backemeyer                    By:    /s/ Terry Heimes
       -----------------------                          -----------------------
Title: Senior Vice President                     Title: CFO
       -----------------------                          -----------------------


Exhibit 10.38

SECOND AMENDMENT OF GUARANTEED PURCHASE AGREEMENT

This Second Amendment of Guaranteed Purchase Agreement (the "Second Amendment") is entered into as of the 1st day of December, 2002, by and between Nelnet, Inc., formerly known as NELnet, Inc., a Nevada Corporation ("Nelnet") and Union Bank & Trust Company, in its own right and as Trustee under any trust established to own or invest in guaranteed student loans ("Union Bank & Trust").

WHEREAS, Union Bank & Trust and Nelnet entered into that certain Guaranteed Purchase Agreement dated as of March 19, 2001, as amended by that certain First Amendment of Guaranteed Purchase Agreement dated as of February 1, 2002 (collectively, the "Agreement"), and the parties wish to amend that Agreement under the terms specified herein.

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

1. Amendment. "$1,000,000,000.00" in the second sentence of
Section 1 of the Agreement is hereby deleted and the following inserted in lieu thereof: "$1,250,000,000.00".

2. Effect of Amendment. This Second Amendment shall be effective as of December 1, 2002. Except as expressly amended and modified as set forth above, all terms and provisions of the Agreement shall remain in full force and effect, without modification.

UNION BANK AND TRUST COMPANY, in its            NELNET, INC.
own right and as Trustee under any trust
established to own or invest in guaranteed
student loans

By:    /s/ Ken Backemeyer                       By:    /s/ Terry Heimes
       --------------------                            -------------------
Title: Sr. V.P.                                 Title: CFO


Exhibit 10.39

UNION FINANCIAL SERVICES-1, INC.

$278,700,000

TAXABLE STUDENT LOAN ASSET-BACKED AUCTION RATE CERTIFICATE(SM) NOTES
(SERIES 1999)

UNDERWRITING AGREEMENT

June 30, 1999

PaineWebber Incorporated
as representative of the Underwriters
1285 Avenue of the Americas
New York, New York 10019

Ladies and Gentlemen:

Union Financial Services-1, Inc., a Nevada corporation (the "Company"), proposes to sell to PaineWebber Incorporated (the "Representative") and the other underwriters listed on Schedule A hereto (the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $278,700,000 aggregate principal amount of its Taxable Student Loan Asset-Backed Auction Rate Certificate(SM) Notes, Series 1999 (the "Notes"). Zions First National Bank, a national banking association, will act as eligible lender (the "Eligible Lender") on behalf of the Company. The Notes will be issued under a Second Amended and Restated Indenture of Trust dated as of November 1, 1996 (as previously amended and supplemented, the "Master Indenture") between the Company and Zions First National Bank, a national banking association, as successor indenture trustee ("Trustee"), as supplemented by the Series 1999 Supplemental Indenture of Trust (the "Indenture Supplement" and collectively with the Master Indenture, the "Indenture"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans currently are serviced by Union Bank and Trust Company (the "Bank") pursuant to an Amended and Restated Servicing Agreement dated as of December 18, 1998, as amended (the "Servicing Agreement"), between the Bank and the Company. The Bank has entered into subservicing agreements with (i) UNIPAC Service Corporation ("UNIPAC") dated as of January 1, 1995 as amended by the parties thereto on March 1, 1996 and June 19, 1996 (the "UNIPAC Subservicing Agreement") pursuant to which UNIPAC will act as subservicer or, upon inability of the Bank to do so, as servicer with respect to certain of the Financed Eligible Loans and (ii) InTuition, Inc. ("InTuition"), dated as of December 22, 1998 (the "InTuition Subservicing Agreement"),


pursuant to which InTuition will act as subservicer with respect to certain of the Financed Eligible Loans.

Subject to the approval of Fitch IBCA, Inc. and Standard & Poor's, on or prior to the Closing Date (as defined below) (i) the Bank expects to assign its rights and obligations under the Servicing Agreement, the UNIPAC Subservicing Agreement and the InTuition Subservicing Agreement to National Education Loan Network, Inc. ("NelNet" or the "Servicer"), (ii) the Company expects to enter into a new servicing agreement with NelNet (the "Servicing Agreement"), and (iii) NelNet excepts to enter into new Subservicing agreements with UNIPAC and InTuition (the "Subservicing Agreements").

This Agreement, the Loan Sale Agreement, dated as of June 30, 1999, between NHELP-I, Inc. (the "Seller") and the Company (the "Sale Agreement"), the Servicing Agreement, the Subservicing Agreements, and the Indenture shall collectively hereinafter be referred to as the "Basic Documents;"

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

The Company proposes, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

The Company wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. Agreements to Sell, Purchase and Resell. (a) The Company hereby agrees, subject to all the terms and conditions set forth herein to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of the Company herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally agrees to purchase from the Company, such principal amount of the Classes of the Notes at such respective purchase prices as are set forth on Schedule A hereto.

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. Delivery of the Notes and Payment Therefor. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock, Denver, Colorado, at 11:00 a.m., Denver time, on July 1, 1999 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Representative and the Company.

-2-

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire, or such other form of payment as to which the parries may agree. Unless otherwise agreed to by the Company and the Representative, each Class of Notes will be evidenced by a single global security in definitive form and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

3. Representations and Warranties of the Company. The Company represents and warrants to each of the Underwriters that;

(a) A registration statement on Form S-3 (No, 333-28551), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus"; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply

-3-

to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to the Company by the Underwriters, specifically for use therein.

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by the Company or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Master Indenture and the Indenture Supplement have been duly and validly authorized by the Company and, upon their execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be valid and binding agreements of the Company, enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

(g) The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada with full corporate power and authority to own, lease and operate its properties and to conduct its business as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of the Company.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from the Company or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

-4-

(i) There are no legal or governmental proceedings pending or, to the knowledge of the Company threatened, against the Company, or to which the Company or any of its properties is subject, that are not disclosed in the Prospectus or that will not be disclosed in any subsequent amendment or supplement to the Prospectus and which, if adversely decided, are reasonably likely to materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement by the Company, nor the consummation by the Company of the transactions contemplated hereby or thereby
(i) requires or will require any consent, approval, authorization or other order of, or registration or fling with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents or bylaws of the Company or (ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any material agreement, indenture, lease or other instrument to which the Company is a party or by which the Company or any of its properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to the Company or any of its properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

(k) The Company has all requisite power and authority to execute, deliver and perform its obligations under this Agreement; the execution and delivery of, and the performance by the Company of its obligations under, this Agreement have been duly and validly authorized by the Company and this Agreement has been duly executed and delivered by the Company and constitutes the valid and legally binding agreement of the Company, enforceable against the Company in accordance with its terms, except as the enforcement hereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder may be limited by Federal or state securities laws or principles of public policy.

(l) The Seller's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company as of the applicable sale date described in the Sale Agreement will vest in the Trustee on behalf of the Company all of the Seller's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

-5-

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended (the "1940 Act").

(o) The representations and warranties made by the Company in any Basic Document to which the Company is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

4. Agreements of the Company. The Company agrees with each of the Underwriters as follows:

(a) The Company will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and the Company deem appropriate in connection with the offering of the Notes, and the Company will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but the Company will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; the Company will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as the Company is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, the Company promptly will prepare and file

-6-

with the SEC, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance.

(c) The Company will immediately inform the Underwriters (i) of the receipt by the Company of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which the Company is a party relating to the offering or sale of the Notes.

(d) The Company will furnish to the Underwriters, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Underwriters may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) The Company will cooperate with the Underwriters and with its counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to effect such qualification or exemptions; provided that in no event shall the Company be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) The Company consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by the Company.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by the Company, the Company shall cause to be furnished such documents and such other actions to be taken.

(i) So long as any of the Notes are outstanding, the Company will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning the Company as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Representative

-7-

terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Representative because of any failure or refusal on the part of the Company to comply with the terms or fulfill any of the conditions of this Agreement, the Company agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of the Company for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(1) Except as stated in this Agreement and in the Prospectus, the Company has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or the Company pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or the Company.

(n) On or before the Closing Date, the Company shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer, UNIPAC and InTuition to mark their respective computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Initial Financed Eligible Loans, and from and after each Closing Date the Company will take, or cause the Servicer, UNIPAC and InTuition to take, as the case may be, such actions with respect to the respective records of each with regard to any Additional Acquired Eligible Loans at the time of the acquisition thereof by the Trustee on behalf of the Company and the Company shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, after none of the Company and any entity affiliated, directly or indirectly, with the Company will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by the Company.

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, the Company will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

-8-

5. Indemnification and Contribution. (a) The Company agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or
Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (including reasonable costs of investigation) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to the Company by or on behalf of such Underwriter expressly for use in connection therewith; provided, however, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented) if the Company has previously furnished sufficient copies thereof to such Underwriter. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the

-9-

Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding.

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless the Company and its directors and officers, and any person who controls the Company within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from the Company to the Underwriters set forth in paragraph (a) hereof, but only with respect to information relating to an Underwriter furnished in writing by or on behalf of such Underwriter expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus. If any action, suit or proceeding shall be brought against the Company, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to the Company by paragraph
(b) above (except that if the Company shall have assumed the defense thereof the Underwriter shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and the Company, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party

-10-

as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of the Company on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by the Company on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(e) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter exceed the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission. No person guilty of fraudulent misrepresentation (within the meaning of Section 1l(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this
Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of the Company and the Underwriters set forth in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, the Company or any person controlling any of them or their respective directors or officers,
(ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, the Company or any person controlling any of them or their respective directors or officers, shall be

-11-

entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

6. Conditions of the Underwriters' Obligations. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions;

(a) All actions required to be taken and all filings required to be made by the Company under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of the Company or the Underwriters, shall be contemplated by the Commission.

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of the Company, the Seller, the Servicer, UNIPAC or InTuition not contemplated by the Registration Statement, which in the opinion of the Representative, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of the Company, a Seller, the Servicer, UNIPAC or InTuition by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of the Company, the Seller, the Servicer, UNIPAC or InTuition (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of the Company and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Representative, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the status of the Company, to each of the Sale Agreement, Servicing Agreement, Indenture, Auction Agency Agreement, Broker-Dealer Agreement and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non- consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Seller to the Company and from the Company to the Trustee.

-12-

(d) You shall have received an opinion addressed to you of Kutak Rock, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "CERTAIN FEDERAL INCOME TAX CONSEQUENCES" and "ERISA CONSIDERATIONS", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to NelNet and NHELP-1, Inc., each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) NelNet is a corporation in good standing under the laws of the State of Nevada; NHELP-1, Inc. is a corporation in good standing under the laws of the State of Nevada; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Servicing Agreement, the Sale Agreement and the Subservicing Agreements to which it is a party.

(ii) The Sale Agreement has been duly authorized, executed and delivered by the Seller and the Servicing Agreement and the Subservicing Agreements have been duly authorized, executed and delivered by NelNet, and each such agreement is the legal, valid and binding obligations of the Seller and NelNet, as the case may be, enforceable against the Seller and NelNet, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

-13-

(iii) Neither the execution and delivery by NelNet of the Servicing Agreement or the Subservicing Agreements, or the execution by the Seller of the Sale Agreement, nor the consummation by NelNet or the Seller of the transactions contemplated therein nor the fulfillment of the terms thereof by NelNet or the Seller will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws of NelNet or the Seller or of any indenture or other agreement or instrument to which NelNet or the Seller is a party or by which NelNet or the Seller is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to NelNet or the Seller of any court, regulatory body, administrative agency or governmental body having jurisdiction over NelNet or the Seller.

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against NelNet or the Seller before or by any governmental authority that might materially and adversely affect the performance by NelNet or the Seller of its obligations under, or the validity or enforceability of, the Servicing Agreement, the Subservicing Agreements or the Sale Agreement to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of NelNet contained in the Servicing Agreement, or the Subservicing Agreements or the representations and warranties of the Seller contained in the Sale Agreement are other than as stated therein.

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required
(a) for the due execution, delivery and performance by NelNet of the Servicing Agreement or the Subservicing Agreements, (b) for the due execution, delivery and performance by the Seller of the Sale Agreement or
(c) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Sale Agreement or the exercise by the Company (or it permitted assigns) and the Trustee of their rights and remedies under the Sale Agreement, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and delivery of the Guarantee Agreements.

(vii) The Sale Agreement together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Sale Agreement enforceable against creditors of, and purchasers from, the Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming the Seller as debtor or seller and covering any Student Loans to be sold under the Sale Agreement or interest therein or (b) notices of the filing of any federal tax lien (filed pursuant to Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to Section 4068 of ERISA) covering any Student Loan to be sold under the Sale Agreement or interest therein, listed in the available records in the respective offices set forth in such schedule

-14-

opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Sale Agreement and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C.
Section 1085(d)(l) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold from time to time under the Sale Agreement, subject to the terms and conditions of the Guarantee Agreements and the Act.

(i) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the Amendments to the Custodian Agreements, the Auction Agency Agreement, the Market Agent Agreement and each Guarantee Agreement.

(iii) The execution and delivery of each of the Indenture, the Amendments to the Custodian Agreements, the Auction Agency Agreement, the Market Agent Agreement and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the Amendments to the Custodian Agreements, the Auction Agency Agreement, the Market Agent Agreement and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the Amendments to the Custodian Agreements, the Auction Agency Agreement, the Market Agent Agreement and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the Amendments to the Custodian Agreements, the Auction Agency Agreement, the Market Agent Agreement and each Guarantee Agreement do not require any consent, approval or

-15-

authorization of, or any registration or filing with, any state or United States Federal governmental authority.

(vi) Each of the Notes has been duly authenticated by the Trustee.

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the Amendments to the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement nor the fulfillment of the terms thereof by the Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the Amendments to the Custodian Agreements, the Auction Agency Agreement, the Market Agent Agreement or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture the Amendments to the Custodian Agreements, the Auction Agency Agreement, the Market Agent Agreement or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

(j) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of the Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of the Seller or the Servicer, as the case may be, contained in the Sale Agreement, the Servicing Agreement and the Subservicing Agreements, as applicable, are true and correct in all material respects, that each of the Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding the Seller or the Servicer, as applicable, is fair and accurate in

-16-

all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of the Seller or the Servicer, as applicable, has occurred.

(k) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of UNIPAC and In Tuition in which such officers shall state that, to the best of their knowledge after reasonable investigation,
(i) the representations and warranties of UNIPAC and In Tuition contained in the Subservicing Agreements are true and correct in all material respects, that each of UNIPAC and In Tuition has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding UNIPAC and InTuition is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of UNIPAC and InTuition has occurred.

(l) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the States of Nevada and Nebraska reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(m) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(n) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Representative, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

(o) All the representations and warranties of the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of the Company to the effect set forth in this Section 6(p) and in Section 6(q) hereof.

-17-

(p) The Company shall not have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

(q) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Representative), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

(r) Each of the Class A Notes shall be rated at least "AAA" and "AAA", respectively, by Fitch IBCA, Inc. ("Fitch") and Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and that neither Fitch nor S&P have placed the Class A Notes under surveillance or review with possible negative implications.

(s) The issuance of the Notes shall not have resulted in a reduction or withdrawal by Fitch or S&P of the current rating of any outstanding securities issued or originated by the Company or any of its affiliates.

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Seller's, UNIPAC's and InTuition's computer systems.

(u) You shall have received certificates addressed to you dated the Closing Date from officers of the Company addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from NelNet in form and substance satisfactory to you and your counsel.

(w) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

The Company will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. Expenses. The Company agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery
(including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to any of them as

-18-

may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed (or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act; (vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification); (vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Depository Trust Company in connection with the book-entry registration of the Notes and (G) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; and (viii) the fees charged by S&P and Fitch for rating the Notes.

8.Effective Date of Agreement. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by the Company, by notifying the Representative, or by the Representative, by notifying the Company.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9.Termination of Agreement. This Agreement shall be subject to termination in the absolute discretion of the Representative, without liability on the part of the Underwriters to the Company, by notice to the Company, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which on the financial markets of the United States is such as to make it, in the judgment of the Representative, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to the Company by telecopy or telephone and shall be subsequently confirmed by letter.

10. Information Furnished by the Underwriters. The statements set forth under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

Section 11. Default by One of the Underwriters. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the

-19-

"Defaulted Notes"), the remaining Underwriters (the "Non-Defaulting Underwriters") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriters shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriters.

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or the Company shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

Section 12. Computational Materials, (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with the Company's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24,1994, and the No-Action Letter of February 17,1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide the Company with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by the Company for use by such Underwriter. Each Underwriter shall provide to the Company, for filing on Form 8-K as provided in Section 11(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection (a)(iii) must be provided to the Company not later than 10:00 A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

-20-

(iv) If an Underwriter does not provide the Computational Materials to the Company pursuant to subsection (a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to the Company of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, the Company shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the Closing Date and to take other appropriate actions in each case as necessary in order to allow the Company to comply with its agreement set forth in Section 11
(b) to file the Computational Materials by the time specified therein.

(b) The Company shall file the Computational Materials (if any) provided to it by the Underwriter under Section 11 (a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. Survival of Representations and Warranties. The respective indemnities, agreements, representations, warranties and other statements of the Company or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of the Company submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, the Company or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. Miscellaneous. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to the Company, at 6991 East Camelback Road, Suite B290, Scottsdale, Arizona 85251, Attention: Stephen F. Butterfield, and (ii) if to the Underwriters, to Paine Webber Incorporated, 1285 Avenue of the Americas, New York, New York 10019, Attention: John A. Hupalo.

This Agreement has been and is made solely for the benefit of the Underwriters, the Company, their respective directors, officers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

15. Applicable Law; Counterparts. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and

-21-

to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

This Agreement may be signed in various counterparts which together constitute one and the same instrument, If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

-22-

Please confirm that the foregoing correctly sets forth the agreement between the Company and the Underwriters.

Very truly yours,

UNION FINANCIAL SERVICES-1, INC.

By: /s/ Ronald W. Page
   ------------------------------
    Ronald W. Page
    Vice President

Confirmed as of the date first
above mentioned.

PAINEWEBBER INCORPORATED, as acting on
behalf of itself and as Representative of the Underwriters

By: /s/ John A. Hupalo
  ---------------------------------
  John A. Hupalo, Managing Director

-23-

SCHEDULE A

Principal Amount of Notes

     Underwriter               Class A-13      Class A-14       Class A-15       Class A-16
     -----------               ----------      ----------       ----------       ----------
Paine Webber Incorporated     $ 66,500,000    $ 66,500,000     $ 66,500,000     $ 65,265,000

Salomon Smith Barney Inc.        2,100,000       2,100,000        2,100,000        2,061,000

Merrill Lynch & Co.                700,000         700,000          700,000          687,000

J.P. Morgan & Co.                  700,000         700,000          700,000          687,000

                              ------------    ------------     ------------     ------------
         Total                $ 70,000,000    $ 70,000,000     $ 70,000,000     $ 68,700,000
                              ============    ============     ============     ============

Terms of the Notes

Class    Interest Rate         Final Maturity Date      Price to Public   Underwriting Discount   Proceeds to Issuer
-----    -------------         -------------------      ---------------   ---------------------   ------------------
A-13     Auction Rate            December 1, 2032             100%               0.38%               $ 69,734,000
A-14     Auction Rate            December 1, 2032             100%               0.38%               $ 69,734,000
A-15     Auction Rate            December 1, 2032             100%               0.38%               $ 69,734,000
A-16     Auction Rate            December 1, 2032             100%               0.38%               $ 68,438,940


Exhibit 10.40
INDEMNITY AGREEMENT

AGREEMENT dated June 30, 1999, among PAINEWEBBER INCORPORATED, SALOMON SMITH BARNEY INC., MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED AND J.P. MORGAN SECURITIES INC. (the "Underwriters") and NATIONAL EDUCATION LOAN NETWORK, INC., a Nebraska corporation (the "Company").

WHEREAS, the Underwriters have entered into an underwriting agreement dated June 30, 1999 (the "Underwriting Agreement") with Union Financial Services-1, Inc., a Nevada corporation (the "Issuer"), pursuant to which the Issuer has agreed to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Taxable Student Loan Asset-Backed Notes, Series 1999 (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated December 18, 1998 and a Prospectus Supplement dated June 17, 1999 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-28551) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by the Company pursuant to a Servicing Agreement dated as of June 1,1999 (the "Servicing Agreement") between the Issuer and the Company;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. INDEMNIFICATION AND CONTRIBUTION.

(a) The Company agrees to indemnify and hold harmless the Underwriters, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except to the extent the Issuer is not obligated to indemnify the Underwriters


pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless
(i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding.

2

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to an

3

Underwriter, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterparts shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

4

IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

NATIONAL EDUCATION LOAN NETWORK, INC.

By /s/ Don Bouc
   --------------------------------------
Don Bouc, President

PAINEWEBBER INCORPORATED, as representative of the Underwriters

By /s/ John A. Hupalo
   ---------------------------------------
John A. Hupalo, Managing Director

5

Exhibit 10.41

NELNET STUDENT LOAN CORPORATION-2
$1,000,000,000
TAXABLE STUDENT LOAN ASSET-BACKED AUCTION RATE NOTES
(SERIES 2000)

UNDERWRITING AGREEMENT

May 24, 2000

PaineWebber Incorporated
as representative of the Underwriters
1285 Avenue of the Americas
New York, New York 10019
Ladies and Gentlemen:

NELNET Student Loan Corporation-2, a Nevada corporation (the "Company"), proposes to sell to PaineWebber Incorporated (the "Representative") and the other underwriters listed on Schedule A hereto (the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $1,000,000,000 aggregate principal amount of its Taxable Student Loan Asset-Backed Auction Rate Notes, Series 2000 (the "Notes"). Zions First National Bank, a national banking association, will act as eligible lender (the "Eligible Lender") on behalf of the Company. The Notes will be issued under an Indenture of Trust dated as of June 1, 2000 (the "Master Indenture") between the Company and Zions First National Bank, a national banking association, as indenture trustee (the "Trustee"), as supplemented by the Series 2000 Supplemental Indenture of Trust (the "Indenture Supplement" and collectively with the Master Indenture, the "Indenture"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans will be serviced by NELnet, Inc., a Nevada Corporation ("NELnet") pursuant to a Servicing Agreement dated as of June 1, 2000 (the "Servicing Agreement"), between NELnet and the Company. NELnet has entered into loan subservicing agreements with (i) InTuition, Inc., a Florida corporation
("InTuition"), dated as of June 1, 2000 (the "InTuition Subservicing Agreement")
pursuant to which InTuition will act as subservicer with respect to certain of the Financed Eligible Loans and (ii) UNIPAC Service Corporation ("UNIPAC") dated as of June 1, 2000 (the "UNIPAC Subservicing Agreement") pursuant to which UNIPAC will act as subservicer with respect to certain of the Financed Eligible Loans. The InTuition Subservicing Agreement and the UNIPAC Subservicing Agreement are referred to collectively as the "Subservicing Agreements."

This Agreement, the Loan Purchase Agreement, dated as of June 1, 2000 between NHELP-I, Inc. ("NHELP-I") and the Company (along with the related Loan Transfer Addendum, the " NHELP-I Purchase Agreement"), the Loan Purchase Agreement, dated as of June 1, 2000 between NHELP-III, Inc. ("NHELP-III") and the Company (along with the related Loan Transfer Addendum, the "NHELP-III Purchase Agreement" and, collectively with the NHELP-I Purchase Agreement, the "Purchase Agreements"), the Servicing Agreement, the Subservicing Agreements and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

2

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

The Company proposes, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

The Company wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. AGREEMENTS TO SELL, PURCHASE AND RESELL. (a) The Company hereby agrees, subject to all the terms and conditions set forth herein, to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of the Company herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally agrees to purchase from the Company, such principal amount of the Classes of the Notes at such respective purchase prices as are set forth on Schedule A hereto.

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. DELIVERY OF THE NOTES AND PAYMENT THEREFOR. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock LLP, Denver, Colorado, at 11:00 a.m., Denver time, on June 1, 2000 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Representative and the Company.

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire, or such other form of payment as to which the parties may agree. Unless otherwise agreed to by the Company and the Representative, each Class of Notes will be evidenced by a single global security in definitive form and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

3. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The Company represents and warrants to each of the Underwriters that:

(a) registration statement on Form S-3 (No. 333-93865), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration

3

statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus"; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on the Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to the Company by the Underwriters, specifically for use therein.

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by the Company or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Master Indenture and the Indenture Supplement have been duly and validly authorized by the Company and, upon their execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be valid and binding agreements of the Company, enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus.

4

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

(g) The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada with full corporate power and authority to own, lease and operate its properties and to conduct its business as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of the Company.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from the Company or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

(i) There are no legal or governmental proceedings pending or, to the knowledge of the Company threatened, against the Company, or to which the Company or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, are reasonably likely to materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement by the Company, nor the consummation by the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents or bylaws of the Company or (ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any material agreement, indenture, lease or other instrument to which the Company is a party or by which the Company or any of its properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to the Company or any of its

5

properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

(k) The Company has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by the Company of its obligations under, this Agreement and the other Basic Documents to which it is a party have been duly and validly authorized by the Company and this Agreement and the other Basic Documents have been duly executed and delivered by the Company and constitute the valid and legally binding agreements of the Company, enforceable against the Company in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

(l) The Seller's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company as of the applicable sale date described in the Purchase Agreements will vest in the Trustee on behalf of the Company all of the Seller's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended (the "1940 Act").

(o) The representations and warranties made by the Company in any Basic Document to which the Company is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

4. AGREEMENTS OF THE COMPANY. The Company agrees with each of the Underwriters as follows:

(a) The Company will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any,

6

and such other information as the Underwriters and the Company deem appropriate in connection with the offering of the Notes, and the Company will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but the Company will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; the Company will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as the Company is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, the Company promptly will prepare and file with the SEC, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance.

(c) The Company will immediately inform the Underwriters (i) of the receipt by the Company of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which the Company is a party relating to the offering or sale of the Notes.

(d) The Company will furnish to the Underwriters, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Underwriters may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) The Company will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to

7

effect such qualification or exemptions; provided that in no event shall the Company be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) The Company consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by the Company.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by the Company, the Company shall cause to be furnished such documents and such other actions to be taken.

(i) So long as any of the Notes are outstanding, the Company will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning the Company as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Representative terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Representative because of any failure or refusal on the part of the Company to comply with the terms or fulfill any of the conditions of this Agreement, the Company agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of the Company for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(l) Except as stated in this Agreement and in the Prospectus, the Company has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or the Company pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or the Company.

(n) On or before the Closing Date, the Company shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer, UNIPAC and InTuition to mark their respective

8

computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Initial Financed Eligible Loans, and from and after each Closing Date the Company will take, or cause the Servicer, UNIPAC and InTuition to take, as the case may be, such actions with respect to the respective records of each with regard to any Additional Acquired Eligible Loans at the time of the acquisition thereof by the Trustee on behalf of the Company and the Company shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, none of the Company and any entity affiliated, directly or indirectly, with the Company will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; PROVIDED, HOWEVER, that this shall not be construed to prevent the sale of FFELP Loans by the Company.

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, the Company will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

5. INDEMNIFICATION AND CONTRIBUTION. (a) The Company agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (including reasonable costs of investigation) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to the Company by or on behalf of such Underwriter expressly for use in connection therewith; PROVIDED, HOWEVER, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if the Company has previously furnished sufficient copies thereof to such Underwriter. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

9

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding.

10

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless the Company and its directors and officers, and any person who controls the Company within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from the Company to the Underwriters set forth in paragraph (a) hereof, but only with respect to information relating to an Underwriter furnished in writing by or on behalf of such Underwriter expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus. If any action, suit or proceeding shall be brought against the Company, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to the Company by paragraph (b) above (except that if the Company shall have assumed the defense thereof the Underwriter shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and the Company, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of the Company on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by the Company on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(e) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph

11

(d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter exceed the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission. No person guilty of fraudulent misrepresentation (within the meaning of
Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of the Company and the Underwriters set forth in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, the Company or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

6. CONDITIONS OF THE UNDERWRITERS' OBLIGATIONS. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions:

(a) All actions required to be taken and all filings required to be made by the Company under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of the Company or the Underwriters, shall be contemplated by the Commission.

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of the Company, the Sellers, the Servicer, UNIPAC or InTuition not contemplated by the Registration Statement, which in the opinion of the Representative, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of the Company, a Seller, the Servicer, UNIPAC or InTuition by any nationally recognized statistical rating organization or any public announcement that any such

12

organization has under surveillance or review its rating of any debt securities of the Company, a Seller, the Servicer, UNIPAC or InTuition (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of the Company and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Representative, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the status of the Company, to each of the Purchase Agreements, Servicing Agreement, Indenture, Auction Agency Agreement, Broker-Dealer Agreements and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non- consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Sellers to the Company and from the Company to the Trustee.

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "FEDERAL INCOME TAX CONSEQUENCES" and "ERISA CONSIDERATIONS", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

13

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to NELnet and each of the Sellers, each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) Each of NELnet and each of the Sellers is a corporation in good standing under the laws of the State of Nevada; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Servicing Agreements, the Purchase Agreements and the Subservicing Agreements to which it is a party.

(ii) The Purchase Agreements have been duly authorized, executed and delivered by the respective Seller and the Servicing Agreement and the Subservicing Agreements have been duly authorized, executed and delivered by NELnet and each such agreement is the legal, valid and binding obligations of the respective Seller and NELnet, as the case may be, enforceable against each such Seller and NELnet, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by NELnet of the Servicing Agreement or the Subservicing Agreements, or the execution by each Seller of the respective Purchase Agreement, nor the consummation by NELnet or each Seller of the transactions contemplated therein nor the fulfillment of the terms thereof by NELnet or each Seller will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws of NELnet or each Seller or of any indenture or other agreement or instrument to which NELnet or any Seller is a party or by which NELnet or any Seller is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to NELnet or any Seller of any court, regulatory body, administrative agency or governmental body having jurisdiction over NELnet or any Seller.

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against NELnet or any Seller before or by any governmental authority that might materially and adversely affect the performance by NELnet or any Seller of its obligations under, or the validity or enforceability of, the Servicing Agreement, the Subservicing Agreements or the Purchase Agreements to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of NELnet contained in the Servicing Agreement, or the Subservicing Agreements or the representations and warranties of the Sellers contained in the Purchase Agreements are other than as stated therein.

14

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by NELnet of the Servicing Agreement or the Subservicing Agreements,
(b) for the due execution, delivery and performance by each Seller of the respective Purchase Agreement or (c) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Purchase Agreements or the exercise by the Company (or its permitted assigns) and the Trustee of their rights and remedies under the Purchase Agreements, including specifically the filings of any Uniform Commercial Code financing statements, EXCEPT for the execution and delivery of the Guarantee Agreements.

(vii) The Purchase Agreements together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Purchase Agreements enforceable against creditors of, and purchasers from, the respective Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming a Seller as debtor or seller and covering any Student Loans to be sold under the related Purchase Agreement or interest therein or (b) notices of the filing of any federal tax lien (filed pursuant to Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to Section 4068 of ERISA) covering any Student Loan to be sold under the related Purchase Agreement or interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Purchase Agreements and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C.ss.1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold from time to time under the Purchase Agreements, subject to the terms and conditions of the Guarantee Agreements and the Act.

(i) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement.

15

(iii) The execution and delivery of each of the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the Custodian Agreement, the Auction Agency Agreement and each Guarantee Agreement do not require any consent, approval or authorization of, or any registration or filing with, any state or United States Federal governmental authority.

(vi) Each of the Notes has been duly authenticated by the Trustee.

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement nor the fulfillment of the terms thereof by the Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the Custodian Agreements, the Auction Agency Agreement or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture, the Custodian Agreements, the Auction Agency Agreement or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

16

(j) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of each Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of such Seller or the Servicer, as the case may be, contained in the respective Purchase Agreement, the Servicing Agreement and the Subservicing Agreements, as applicable, are true and correct in all material respects, that each of such Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding such Seller or the Servicer, as applicable, is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of such Seller or the Servicer, as applicable, has occurred.

(k) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of UNIPAC and InTuition in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of UNIPAC and InTuition contained in the Subservicing Agreements are true and correct in all material respects, that each of UNIPAC and InTuition has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding UNIPAC and InTuition is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of UNIPAC and InTuition has occurred.

(l) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the States of Nevada and Nebraska reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(m) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(n) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Representative, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

17

(o) All the representations and warranties of the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of the Company to the effect set forth in this Section 6(o) and in Section 6(p) hereof.

(p) The Company shall not have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

(q) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Representative), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

(r) Each of the Class A Notes shall be rated at least "AAA", "AAA" and "Aaa", respectively, by Fitch IBCA, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Services, Inc. ("Moody's"), and that neither Fitch, S&P nor Moody's have placed the Class A Notes under surveillance or review with possible negative implications.

(s) The Class B Notes shall be rated at least "A", "A" and "A2", respectively, by Fitch, S&P and Moody's, and that neither Fitch, S&P nor Moody's have placed the Class B Notes under surveillance or review with possible negative implications.

(t) The issuance of the Notes shall not have resulted in a reduction or withdrawal by Fitch, S&P or Moody's of the current rating of any outstanding securities issued or originated by the Company or any of its affiliates.

(u) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Sellers', UNIPAC's and InTuition's computer systems.

(v) You shall have received certificates addressed to you dated the Closing Date from officers of the Company addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(w) You shall have received a signed Indemnity Agreement from UNIPAC Service Corporation in form and substance satisfactory to you and your counsel.

(x) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

18

The Company will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. EXPENSES. The Company agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery (including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed
(or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act; (vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification); (vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Depository Trust Company in connection with the book-entry registration of the Notes and (G) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; and (viii) the fees charged by S&P, Fitch and Moody's for rating the Notes.

8. EFFECTIVE DATE OF AGREEMENT. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by the Company, by notifying the Representative, or by the Representative, by notifying the Company.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9. TERMINATION OF AGREEMENT. This Agreement shall be subject to termination in the absolute discretion of the Representative, without liability on the part of the Underwriters to the Company, by notice to the Company, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which on the financial markets of the United States is such as to make it, in the judgment of the Representative, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to the Company by telecopy or telephone and shall be subsequently confirmed by letter.

19

10. INFORMATION FURNISHED BY THE UNDERWRITERS. The statements set forth under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. DEFAULT BY ONE OF THE UNDERWRITERS. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriters (the "Non-Defaulting Underwriters") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriters shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriters.

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or the Company shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

12. COMPUTATIONAL MATERIALS. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with the Company's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide the Company with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by the Company for use by such Underwriter. Each Underwriter shall provide to the Company, for filing on Form 8-K as providedin Section
11(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials

20

described in this subsection (a)(iii) must be provided to the Company not later than 10:00 A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

(iv) If an Underwriter does not provide the Computational Materials to the Company pursuant to subsection (a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to the Company of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, the Company shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the Closing Date and to take other appropriate actions in each case as necessary in order to allow the Company to comply with its agreement set forth in Section 11(b) to file the Computational Materials by the time specified therein.

(b) The Company shall file the Computational Materials (if any) provided to it by the Underwriter under Section 11(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. SURVIVAL OF REPRESENTATIONS AND WARRANTIES. The respective indemnities, agreements, representations, warranties and other statements of the Company or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of the Company submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, the Company or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. MISCELLANEOUS. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to the Company, at 121 South 13th Street, Suite 401, Lincoln, Nebraska 68508, Attention: Terry Heimes, and (ii) if to the Underwriters, to PaineWebber Incorporated, 1285 Avenue of the Americas, New York, New York 10019, Attention: John A. Hupalo.

This Agreement has been and is made solely for the benefit of the Underwriters, the Company, their respective directors, officers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

15. APPLICABLE LAW; COUNTERPARTS. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

21

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

Please confirm that the foregoing correctly sets forth the agreement between the Company and the Underwriters.

Very truly yours,

NELNET Student Loan Corporation - 2

                                            By /s/ Ronald W. Page
                                            ---------------------

Confirmed as of the date first above mentioned.

PAINEWEBBER INCORPORATED, acting on
behalf of itself and as Representative of the Underwriters

By /s/ John A. Hupalo
---------------------
John A. Hupalo, Managing Director

22

SCHEDULE A

                                                            UNDERWRITERS
----------------------------------------------------------------------------------------------------------------------------------
                                                                   Merrill Lynch,
                                                                   Pierce, Fenner
                PaineWebber     Salomon Smith   Banc of America       & Smith        J.P. Morgan    Mellon Financial
 Notes         Incorporated      Barney Inc.     Securities Llc     Incorporated    Securities Inc    Markets Llc        TOTAL
---------      ------------     -------------   ---------------    --------------   --------------  ----------------  ------------
Class A-1       $48,000,000      $         0      $          0      $          0      $1,000,000      $1,000,000      $ 50,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-2       $50,000,000      $         0      $          0      $          0      $        0      $        0      $ 50,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-3       $50,000,000      $         0      $          0      $          0      $        0      $        0      $ 50,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-4       $50,000,000      $         0      $          0      $          0      $        0      $        0      $ 50,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-5       $50,000,000      $         0      $          0      $          0      $        0      $        0      $ 50,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-6       $50,000,000      $         0      $          0      $          0      $        0      $        0      $ 50,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-7       $50,000,000      $         0      $          0      $          0      $        0      $        0      $ 50,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-8       $         0      $75,000,000      $          0      $          0      $        0      $        0      $ 75,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-9       $         0      $75,000,000      $          0      $          0      $        0      $        0      $ 75,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-10      $         0      $75,000,000      $          0      $          0      $        0      $        0      $ 75,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-11      $         0      $75,000,000      $          0      $          0      $        0      $        0      $ 75,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-12      $         0      $         0      $100,000,000      $          0      $        0      $        0      $100,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-13      $         0      $         0      $100,000,000      $          0      $        0      $        0      $100,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class A-14      $         0      $         0      $          0      $100,000,000      $        0      $        0      $100,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------
Class B-1       $50,000,000      $         0      $          0      $          0      $        0      $        0      $ 50,000,000
                -----------      -----------      ------------      ------------      ----------      ----------      ------------


                               TERMS OF THE NOTES

                       FINAL MATURITY                                             PROCEEDS TO
CLASS   INTEREST RATE       DATE       PRICE TO PUBLIC  UNDERWRITING DISCOUNT       ISSUER
-----   -------------  --------------  ---------------  ---------------------     -----------

A-1     Auction Rate    12/1/32               100%               0.28%             $49,860,000
A-2     Auction Rate    12/1/32               100%               0.28%             $49,860,000
A-3     Auction Rate    12/1/32               100%               0.28%             $49,860,000
A-4     Auction Rate    12/1/32               100%               0.28%             $49,860,000
A-5     Auction Rate    12/1/32               100%               0.28%             $49,860,000
A-6     Auction Rate    12/1/32               100%               0.28%             $49,860,000
A-7     Auction Rate    12/1/32               100%               0.28%             $49,860,000
A-8     Auction Rate    12/1/32               100%               0.28%             $74,790,000
A-9     Auction Rate    12/1/32               100%               0.28%             $74,790,000
A-10    Auction Rate    12/1/32               100%               0.28%             $74,790,000
A-11    Auction Rate    12/1/32               100%               0.28%             $74,790,000
A-12    Auction Rate    12/1/32               100%               0.28%             $99,720,000
A-13    Auction Rate    12/1/32               100%               0.28%             $99,720,000
A-14    Auction Rate    12/1/32               100%               0.28%             $99,720,000
B-1     Auction Rate    12/1/32               100%               0.28%             $49,860,000
                                                        ---------------------- ----------------
        Total                                                 $2,800,000          $997,200,000


Exhibit 10.42
INDEMNITY AGREEMENT

AGREEMENT dated as of May 24, 2000, among PAINEWEBBER INCORPORATED, as representative of the underwriters listed on Schedule A to the Underwriting Agreement referred to below (each an "Underwriter" and collectively, the "Underwriters") and UNIPAC SERVICE CORPORATION, a Nebraska corporation (the "Company").

WHEREAS, the Underwriters have entered into an underwriting agreement dated May 24, 2000 (the "Underwriting Agreement") with NELNET Student Loan Corporation - 2, a Nevada corporation (the "Issuer"), pursuant to which the Issuer has agreed to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Taxable Student Loan Asset-Backed Auction Rate Notes, Series 2000 (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated May 24, 2000 and a Prospectus Supplement dated May 24, 2000 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-93865) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by NELnet, Inc. pursuant to a Servicing Agreement dated as of June 1, 2000 (the "Servicing Agreement") between the Issuer and NELnet, Inc.;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. INDEMNIFICATION AND CONTRIBUTION.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except to the extent the Issuer is not obligated to indemnify the Underwriters pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.


(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless
(i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding.

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by

2

such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11 (f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterparts shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

4

IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

UNIPAC SERVICE CORPORATE

By /s/ K. Jon Kern
  -----------------------------------------
  K. Jon Kern, President

PAINEWEBBER INCORPORATED, as representative of the Underwriters

By /s/ John A. Hupalo
  -----------------------------------------
      John A. Hupalo, Managing Director

5

Exhibit 10.43

NELNET STUDENT LOAN CORPORATION-2
$480,000,000
STUDENT LOAN ASSET-BACKED FIXED RATE NOTES
(SERIES 2001A)

UNDERWRITING AGREEMENT

March 9, 2001

Credit Suisse First Boston Corporation as representative of the Underwriters 11 Madison Avenue
New York, New York 10010
Ladies and Gentlemen:

NELNET Student Loan Corporation-2, a Nevada corporation (the "Company"), proposes to sell to Credit Suisse First Boston Corporation (the "Representative") and the other underwriters listed on Schedule A hereto (collectively with the Representative, the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $480,000,000 aggregate principal amount of its Student Loan Asset-Backed Fixed Rate Notes, Series 2001A (the "Notes"). Zions First National Bank, a national banking association, will act as eligible lender (the "Eligible Lender") on behalf of the Company. The Notes will be issued under an Indenture of Trust dated as of June 1, 2000 (the "Master Indenture") between the Company and Zions First National Bank, a national banking association, as indenture trustee (the "Trustee"), as supplemented by the Series 2001A Supplemental Indenture of Trust (the "Indenture Supplement" and collectively with the Master Indenture, the "Indenture"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans will be serviced by NELnet, Inc., a Nevada Corporation ("NELnet") pursuant to a Servicing Agreement dated as of June 1, 2000 (the "Servicing Agreement"), between NELnet and the Company. NELnet has entered into loan subservicing agreements with (i) InTuition, Inc., a Florida corporation ("InTuition"), dated as of June 1, 2000 (the "InTuition Subservicing Agreement") pursuant to which InTuition will act as subservicer with respect to certain of the Financed Eligible Loans and (ii) UNIPAC Service Corporation ("UNIPAC") dated as of June 1, 2000 (the "UNIPAC Subservicing Agreement") pursuant to which UNIPAC will act as subservicer with respect to certain of the Financed Eligible Loans. The InTuition Subservicing Agreement and the UNIPAC Subservicing Agreement are referred to collectively as the "Subservicing Agreements."

This Agreement, the Loan Purchase Agreement, dated as of April 1, 2001 between NHELP-I, Inc. ("NHELP-I") and the Company (along with the related Loan Transfer Addendum, the " NHELP-I Purchase Agreement"), the Loan Purchase Agreement, dated as of April 1, 2001 between NHELP-III, Inc. ("NHELP-III") and the Company (along with the related Loan Transfer Addendum, the "NHELP-III Purchase Agreement"), the Loan Purchase Agreement, dated as of April 1, 2001


between NELNET Student Loan Corporation-1 ("NELNET-1") and the Company (along with the related Loan Transfer Addendum, the "NELNET-1 Purchase Agreement"), the Loan Purchase Agreement, dated as of April 1, 2001 between NEBHELP, Inc. ("NEBHELP ") and the Company (along with the related Loan Transfer Addendum, the "NEBHELP Purchase Agreement" and, collectively with the NHELP-I Purchase Agreement, the NHELP-III Purchase Agreement and the NELNET-1 Purchase Agreement, the "Purchase Agreements"), the Servicing Agreement, the Subservicing Agreements and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

The Company proposes, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

The Company wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. AGREEMENTS TO SELL, PURCHASE AND RESELL. (a) The Company hereby agrees, subject to all the terms and conditions set forth herein, to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of the Company herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally and not jointly agrees to purchase from the Company, such principal amount of the Notes at such respective purchase prices as are set forth on Schedule A hereto.

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. DELIVERY OF THE NOTES AND PAYMENT THEREFOR. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock LLP, Denver, Colorado, at 11:00 a.m., Denver time, on April 2, 2001 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Representative and the Company.

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire transfer to an account at a bank acceptable to the Representative, or such other form of payment as to which the parties may agree. Unless otherwise agreed to by the Company and the Representative, each Class of Notes will be evidenced by a single global security in definitive form deposited with the Trustee as custodian for DTC and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

2

3. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The Company represents and warrants to each of the Underwriters that:

(a) registration statement on Form S-3 (No. 333-93865), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus" respectively; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on the Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to the Company by the Underwriters, specifically for use therein.

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

3

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by the Company or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Master Indenture and the Indenture Supplement have been duly and validly authorized by the Company and, upon their execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be valid and binding agreements of the Company, enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus. The Master Indenture has been duly qualified under the Trust Indenture Act with respect to the Notes.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

(g) The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada with full corporate power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus Supplement and as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of the Company.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from the Company or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

(i) There are no legal or governmental proceedings pending or threatened or, to the knowledge of the Company contemplated, against the Company, or to which the Company or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, would individually or in the aggregate have a material adverse effect on the condition (financial or other), business, properties or results of operations of the Company ("Material Adverse Effect"), or would materially and adversely affect the ability of the

4

Company to perform its obligations under this Agreement and the other Basic Documents or otherwise materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement or the Basic Documents by the Company, nor the consummation by the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents or bylaws of the Company or
(ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any material agreement, indenture, lease or other instrument to which the Company is a party or by which the Company or any of its properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to the Company or any of its properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

(k) The Company has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by the Company of its obligations under, this Agreement and the other Basic Documents to which it is a party have been duly and validly authorized by the Company and this Agreement and the other Basic Documents have been duly executed and delivered by the Company and constitute the valid and legally binding agreements of the Company, enforceable against the Company in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

(l) The Seller's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company as of the applicable sale date described in the Purchase Agreements will vest in the Trustee on behalf of the Company all of the Seller's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security

5

interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended (the "1940 Act").

(o) The representations and warranties made by the Company in any Basic Document to which the Company is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

4. AGREEMENTS OF THE COMPANY. The Company agrees with each of the Underwriters as follows:

(a) The Company will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and the Company deem appropriate in connection with the offering of the Notes, and the Company will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but the Company will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, with reasonable opportunity to comment on such proposed amendment or supplement or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; the Company will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as the Company is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, the Company promptly will notify the Representative of such event and will promptly prepare and file with the SEC, at its own expense, an amendment or supplement to such Prospectus that will correct such statement or omission or an

6

amendment that will effect such compliance. Neither the Representative's consent to, nor the Underwriters' delivery of, any such amendment or supplement shall constitute a waiver of any of the conditions set forth in Section 6 hereof.

(c) The Company will immediately inform the Underwriters
(i) of the receipt by the Company of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which the Company is a party relating to the offering or sale of the Notes.

(d) The Company will furnish to the Underwriters, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Underwriters may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) The Company will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to effect such qualification or exemptions; provided that in no event shall the Company be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) The Company consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by the Company.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by the Company, the Company shall cause to be furnished such documents and such other actions to be taken.

(i) So long as any of the Notes are outstanding, the Company will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning the Company as the Underwriters may request from time to time.

7

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Representative terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Representative because of any failure or refusal on the part of the Company to comply with the terms or fulfill any of the conditions of this Agreement, the Company agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of the Company for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(l) Except as stated in this Agreement and in the Prospectus, the Company has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or the Company pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or the Company.

(n) On or before the Closing Date, the Company shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer, UNIPAC and InTuition to mark their respective computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Initial Financed Eligible Loans, and from and after each Closing Date the Company will take, or cause the Servicer, UNIPAC and InTuition to take, as the case may be, such actions with respect to the respective records of each with regard to any Additional Acquired Eligible Loans at the time of the acquisition thereof by the Trustee on behalf of the Company and the Company shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, none of the Company and any entity affiliated, directly or indirectly, with the Company will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by the Company.

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, the Company will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

8

(q) As soon as practicable, but not later than 16 months after the date of this Agreement, the Company will make generally available to its securityholders an earnings statement covering a period of at least 12 months beginning after the later of (i) the effective date of the Registration Statement, (ii) the effective date of the most recent post-effective amendment to the Registration Statement to become effective prior to the date of this Agreement and (iii) the date of the Company's most recent Annual Report or Form 10-K filed with the Commission prior to the date of this Agreement, which will satisfy the provisions of Section 11(a) of the Act.

5. INDEMNIFICATION AND CONTRIBUTION. (a) The Company agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or
Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (or actions in respect thereof) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading and will reimburse each Underwriter for any legal or other expenses reasonably incurred by such Underwriter in connection with investigating or defending any such loss, claim, damage, liability, or action as such expenses are incurred, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to the Company by or on behalf of such Underwriter through the Representative expressly for use therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement; provided, however, that the indemnification contained in this paragraph.

(a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if the Company has previously furnished sufficient copies thereof to such Underwriter. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially

9

prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent (i) includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and (ii) does not include a statement as to, or an admission of fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless the Company and its directors and officers, and any person who controls the Company within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from the Company to the Underwriters set forth in paragraph
(a) hereof, but only with respect to information relating to an Underwriter furnished in writing by or on behalf of such Underwriter through the Representative expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus therein, it being understood that the

10

only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement. If any action, suit or proceeding shall be brought against the Company, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to the Company by paragraph (b) above (except that if the Company shall have assumed the defense thereof the Underwriter shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and the Company, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of the Company on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by the Company on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(e) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no

11

Underwriter shall be required to contribute any amount in excess of the amount by which the total price at which the Notes underwritten by it and distributed to the public were offered to the public exceeds the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The Underwriters' obligations in this paragraph (e) to contribute are several in proportion to their respective underwriting obligations.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of the Company and the Underwriters set forth in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, the Company or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

6. CONDITIONS OF THE UNDERWRITERS' OBLIGATIONS. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions precedent:

(a) All actions required to be taken and all filings required to be made by the Company under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of the Company or the Underwriters, shall be contemplated by the Commission.

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of the Company, the Sellers, the Servicer, UNIPAC or InTuition not contemplated by the Registration Statement, which in the opinion of the Representative, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of the Company, a Seller, the Servicer, UNIPAC or InTuition by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of the Company, a Seller, the Servicer, UNIPAC or InTuition (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus

12

untrue or which, in the opinion of the Company and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Representative, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the status of the Company, to each of the Purchase Agreements, Servicing Agreement, Indenture and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non-consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Sellers to the Company and from the Company to the Trustee.

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "Federal Income Tax Consequences" and "ERISA Considerations", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to NELnet and each of the Sellers, each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

13

(i) Each of NELnet and each of the Sellers is a corporation in good standing under the laws of the State of Nevada; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Servicing Agreements, the Purchase Agreements and the Subservicing Agreements to which it is a party.

(ii) The Purchase Agreements have been duly authorized, executed and delivered by the respective Seller and the Servicing Agreement and the Subservicing Agreements have been duly authorized, executed and delivered by NELnet and each such agreement is the legal, valid and binding obligations of the respective Seller and NELnet, as the case may be, enforceable against each such Seller and NELnet, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by NELnet of the Servicing Agreement or the Subservicing Agreements, or the execution by each Seller of the respective Purchase Agreement, nor the consummation by NELnet or each Seller of the transactions contemplated therein nor the fulfillment of the terms thereof by NELnet or each Seller will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws of NELnet or each Seller or of any indenture or other agreement or instrument to which NELnet or any Seller is a party or by which NELnet or any Seller is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to NELnet or any Seller of any court, regulatory body, administrative agency or governmental body having jurisdiction over NELnet or any Seller.

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against NELnet or any Seller before or by any governmental authority that might materially and adversely affect the performance by NELnet or any Seller of its obligations under, or the validity or enforceability of, the Servicing Agreement, the Subservicing Agreements or the Purchase Agreements to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of NELnet contained in the Servicing Agreement, or the Subservicing Agreements or the representations and warranties of the Sellers contained in the Purchase Agreements are other than as stated therein.

14

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by NELnet of the Servicing Agreement or the Subservicing Agreements, (b) for the due execution, delivery and performance by each Seller of the respective Purchase Agreement or (c) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Purchase Agreements or the exercise by the Company (or its permitted assigns) and the Trustee of their rights and remedies under the Purchase Agreements, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and delivery of the Guarantee Agreements.

(vii) The Purchase Agreements together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Purchase Agreements enforceable against creditors of, and purchasers from, the respective Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming a Seller as debtor or seller and covering any Student Loans to be sold under the related Purchase Agreement or interest therein or (b) notices of the filing of any federal tax lien (filed pursuant to
Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to Section 4068 of ERISA) covering any Student Loan to be sold under the related Purchase Agreement or interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Purchase Agreements and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C. ss.1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold from time to time under the Purchase Agreements, subject to the terms and conditions of the Guarantee Agreements and the Act.

(i) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

15

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the Custodian Agreements and each Guarantee Agreement.

(iii) The execution and delivery of each of the Indenture, the Custodian Agreements and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the Custodian Agreements and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the Custodian Agreements and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the Custodian Agreement and each Guarantee Agreement do not require any consent, approval or authorization of, or any registration or filing with, any state or United States Federal governmental authority.

(vi) Each of the Notes has been duly authenticated by the Trustee.

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the Custodian Agreements and each Guarantee Agreement nor the fulfillment of the terms thereof by the Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the Custodian Agreements or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture, the Custodian Agreements or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

16

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

(j) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of each Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of such Seller or the Servicer, as the case may be, contained in the respective Purchase Agreement, the Servicing Agreement and the Subservicing Agreements, as applicable, are true and correct in all material respects, that each of such Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding such Seller or the Servicer, as applicable, is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of such Seller or the Servicer, as applicable, has occurred.

(k) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of UNIPAC and InTuition in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of UNIPAC and InTuition contained in the Subservicing Agreements are true and correct in all material respects, that each of UNIPAC and InTuition has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding UNIPAC and InTuition is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of UNIPAC and InTuition has occurred.

(l) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the States of Nevada and Nebraska reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(m) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

17

(n) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Representative, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

(o) All the representations and warranties of the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of the Company to the effect set forth in this Section 6(o) and in Section 6(p) hereof.

(p) The Company shall not have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

(q) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Representative), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

(r) The Series 2001A Notes shall be rated "AAA", "AAA" and "Aaa", respectively, by Fitch, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Services, Inc. ("Moody's"), and that neither Fitch, S&P nor Moody's have placed the Series 2001A Notes under surveillance or review with possible negative implications.

(s) The issuance of the Notes shall not have resulted in a reduction or withdrawal by Fitch, S&P or Moody's of the current rating of any outstanding securities issued or originated by the Company or any of its affiliates.

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Sellers', UNIPAC's and InTuition's computer systems.

(u) You shall have received certificates addressed to you dated the Closing Date from officers of the Company addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from UNIPAC Service Corporation in form and substance satisfactory to you and your counsel.

18

(w) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

The Company will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. EXPENSES. The Company agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery
(including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed (or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act;
(vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification); (vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Depository Trust Company in connection with the book-entry registration of the Notes (E) the SEC and (F) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; (viii) the fees charged by S&P, Fitch and Moody's for rating the Notes; (ix) a $240,000 financial advisory fee to UFS Securities, L.L.C.; and (x) a $240,000 structuring fee to Credit Suisse First Boston Corporation.

8. EFFECTIVE DATE OF AGREEMENT. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by the Company, by notifying the Representative, or by the Representative, by notifying the Company.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9. TERMINATION OF AGREEMENT. This Agreement shall be subject to termination in the absolute discretion of the Representative, without liability on the part of the Underwriters to the Company, by notice to the Company, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which on the financial markets of the United States is such as to make it, in the judgment of the Representative, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice

19

of such termination may be given to the Company by telecopy or telephone and shall be subsequently confirmed by letter.

10. INFORMATION FURNISHED BY THE UNDERWRITERS. The statements set forth under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. DEFAULT BY ONE OF THE UNDERWRITERS. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriters (the "Non-Defaulting Underwriters") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriters shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriters.

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or the Company shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

12. COMPUTATIONAL MATERIALS. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with the Company's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide the Company with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by the Company for use by such Underwriter. Each Underwriter shall provide to the Company, for filing on Form 8-K as provided in Section

20

11(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection (a)(iii) must be provided to the Company not later than 10:00 A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

(iv) If an Underwriter does not provide the Computational Materials to the Company pursuant to subsection (a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to the Company of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, the Company shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the Closing Date and to take other appropriate actions in each case as necessary in order to allow the Company to comply with its agreement set forth in Section 11(b) to file the Computational Materials by the time specified therein.

(b) The Company shall file the Computational Materials (if any) provided to it by the Underwriter under Section 11(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. SURVIVAL OF REPRESENTATIONS AND WARRANTIES. The respective indemnities, agreements, representations, warranties and other statements of the Company or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of the Company submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, the Company or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. MISCELLANEOUS. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to the Company, at 121 South 13th Street, Suite 401, Lincoln, Nebraska 68508, Attention: Terry Heimes, and (ii) if to the Underwriters, to Credit Suisse First Boston Corporation, Eleven Madison Avenue, New York, New York 10010, Attention: Jonathan Clark.

This Agreement has been and is made solely for the benefit of the Underwriters, the Company, their respective directors, officers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

21

15. APPLICABLE LAW; COUNTERPARTS. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

The Company hereby submits to the non-exclusive jurisdiction of the Federal and state courts in the Borough of Manhattan in The City of New York in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

Please confirm that the foregoing correctly sets forth the agreement between the Company and the Underwriters.

Very truly yours, NELNET Student Loan Corporation - 2

                                            By /s/ Ronald Page
                                               -----------------------------

Confirmed as of the date first above mentioned.

CREDIT SUISSE FIRST BOSTON CORPORATION, acting on
behalf of itself and as Representative of the Underwriters

By /s/ Jonathan Clark
   --------------------------------
       Jonathan Clark, Director

22

SCHEDULE A

NAME OF                                                    PRINCIPAL AMOUNT
UNDERWRITER                                                   OF NOTES
-----------                                                ----------------
Credit Suisse First
   Boston Corporation...................................     $120,000,000
Salomon Smith Barney Inc................................     $120,000,000
JP Morgan a division of Chase
   Securities, Inc......................................     $120,000,000
UBS Warburg LLC.........................................     $120,000,000
                                                             ------------
        Total                                                $480,000,000
                                                             ============

TERMS OF THE NOTES

                              PRICE                        PROCEEDS
                FINAL LEGAL    TO        UNDERWRITING        TO
INTEREST RATE    MATURITY     PUBLIC       DISCOUNT         ISSUER
-------------   -----------   ------     ------------      --------
    5.76%         7/1/12      99.9691%       0.30%      $478,411,680

23

Exhibit 10.44
INDEMNITY AGREEMENT

AGREEMENT dated as of March 9, 2001, among CREDIT SUISSE FIRST BOSTON CORPORATION, as representative of the underwriters listed on Schedule A to the Underwriting Agreement referred to below (each an "Underwriter" and collectively, the "Underwriters") and UNIPAC SERVICE CORPORATION, a Nebraska corporation (the "Company").

WHEREAS, the Underwriters have entered into an underwriting agreement dated March 9, 2001 (the "Underwriting Agreement") with NELNET Student Loan Corporation - 2, a Nevada corporation (the "Issuer"), pursuant to which the Issuer has agreed to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Student Loan Asset-Backed Fixed Rate Notes, Series 2001A (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated March 26, 2001 and a Prospectus Supplement dated March 26, 2001 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-93865) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by NELnet, Inc. pursuant to a Servicing Agreement dated as of June 1, 2000 (the "Servicing Agreement") between the Issuer and NELnet, Inc.;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. INDEMNIFICATION AND CONTRIBUTION.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except to the extent the Issuer is not obligated to indemnify the Underwriters pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.


(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless
(i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and does not include a statement as to, or an admission of, fault, culpability or a failure to act by or on behalf of an indemnified party.


(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor


hereunder, and (iii) any termination of this Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterparts shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.


IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

UNIPAC SERVICE CORPORATION

By /s/ K. Jon Kern
   ---------------------------------
       K. Jon Kern, President

CREDIT SUISSE FIRST BOSTON CORPORATION,
as representative of the Underwriters

By /s/ Jonathan Clark
   ----------------------------------
       Jonathan Clark, Director


Exhibit 10.45

EXECUTION COPY

NELNET STUDENT LOAN CORPORATION-2

$550,000,000

STUDENT LOAN ASSET-BACKED AUCTION RATE NOTES

(SERIES 2001B)

UNDERWRITING AGREEMENT

August 29, 2001

UBS PaineWebber Inc.
as representative of the Underwriters
1285 Avenue of the Americas
New York, New York 10019

Ladies and Gentlemen:

NELNET Student Loan Corporation-2, a Nevada corporation (the "Company"), proposes to sell to UBS PaineWebber Inc. (the "Representative") and the other underwriters listed on Schedule A hereto (collectively with the Representative, the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $550,000,000 aggregate principal amount of its Series 2001B Student Loan Asset-Backed Auction Rate Notes (the "Notes") in the classes and initial principal amounts set forth on Schedule A hereto. Zions First National Bank, a national banking association, will act as eligible lender (the "Eligible Lender") on behalf of the Company. The Notes will be issued under an Indenture of Trust dated as of June 1, 2000 (the "Master Indenture") between the Company and Zions First National Bank, a national banking association, as indenture trustee (the "Trustee"), as supplemented by the Series 2001B Supplemental Indenture of Trust (the "Indenture Supplement" and collectively with the Master Indenture, the "Indenture"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans will be serviced by NELnet, Inc., a Nevada Corporation ("NELnet") pursuant to a Servicing Agreement dated as of June 1, 2000 (the "Servicing Agreement"), between NELnet and the Company. NELnet has entered into loan subservicing agreements with (i) InTuition, Inc., a Florida corporation
("InTuition"), dated as of June 1, 2000 (the "InTuition Subservicing Agreement")
pursuant to which InTuition will act as subservicer with respect to certain of the Financed Eligible Loans and (ii) UNIPAC Service Corporation ("UNIPAC") dated as of June 1, 2000 (the "UNIPAC Subservicing Agreement") pursuant to which UNIPAC will act as subservicer with respect to certain of the Financed Eligible Loans. The InTuition Subservicing Agreement and the UNIPAC Subservicing Agreement are referred to collectively as the "Subservicing Agreements."


This Agreement, the Loan Purchase Agreement, dated as of September 1, 2001 between NHELP-I, Inc. ("NHELP-I") and the Company (along with the related Loan Transfer Addendum, the " NHELP-I Purchase Agreement"), the Loan Purchase Agreement, dated as of September 1, 2001 between NHELP-III, Inc. ("NHELP-III") and the Company (along with the related Loan Transfer Addendum, the "NHELP-III Purchase Agreement"), the Loan Purchase Agreement, dated as of September 1, 2001 between Union Bank and Trust Company ("UBTC") and the Company (along with the related Loan Transfer Addendum, the "UBTC Purchase Agreement"), the Loan Purchase Agreement, dated as of September 1, 2001 between NEBHELP, Inc. ("NEBHELP ") and the Company (along with the related Loan Transfer Addendum, the "NEBHELP Purchase Agreement" and, collectively with the NHELP-I Purchase Agreement, the NHELP-III Purchase Agreement and the UBTC Purchase Agreement, the "Purchase Agreements"), the Servicing Agreement, the Subservicing Agreements and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

The Company proposes, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

The Company wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. AGREEMENTS TO SELL, PURCHASE AND RESELL. (a) The Company hereby agrees, subject to all the terms and conditions set forth herein, to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of the Company herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally and not jointly agrees to purchase from the Company, such principal amount of each Class of the Notes at such respective purchase prices as are set forth next to the name of each Underwriter on Schedule A hereto.

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. DELIVERY OF THE NOTES AND PAYMENT THEREFOR. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock LLP, Denver, Colorado, at 11:00 a.m., Denver time, on September 4, 2001 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Representative and the Company.

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire transfer to an account at a bank acceptable to the Representative, or such other form of payment as to which the parties may agree. Unless otherwise agreed to by the Company and the Representative, each Class of Notes will be evidenced by a single global security in definitive form deposited with the Trustee as custodian for DTC and/or by additional definitive securities, and will be

2

registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

3. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The Company represents and warrants to each of the Underwriters that:

(a) registration statement on Form S-3 (No. 333-93865), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus" respectively; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on the Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to the Company by the Underwriters, specifically for use therein.

3

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by the Company or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Master Indenture and the Indenture Supplement have been duly and validly authorized by the Company and, upon their execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be valid and binding agreements of the Company, enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus. The Master Indenture has been duly qualified under the Trust Indenture Act with respect to the Notes.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

(g) The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada with full corporate power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus Supplement and as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of the Company.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from the Company or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

4

(i) There are no legal or governmental proceedings pending or threatened or, to the knowledge of the Company contemplated, against the Company, or to which the Company or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, would individually or in the aggregate have a material adverse effect on the condition (financial or other), business, properties or results of operations of the Company ("Material Adverse Effect"), or would materially and adversely affect the ability of the Company to perform its obligations under this Agreement and the other Basic Documents or otherwise materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement or the Basic Documents by the Company, nor the consummation by the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents or bylaws of the Company or
(ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any material agreement, indenture, lease or other instrument to which the Company is a party or by which the Company or any of its properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to the Company or any of its properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

(k) The Company has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by the Company of its obligations under, this Agreement and the other Basic Documents to which it is a party have been duly and validly authorized by the Company and this Agreement and the other Basic Documents have been duly executed and delivered by the Company and constitute the valid and legally binding agreements of the Company, enforceable against the Company in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

(l) The Seller's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company as of the applicable sale date described in the Purchase Agreements will vest in the Trustee on behalf of the Company all of the Seller's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

5

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended (the "1940 Act").

(o) The representations and warranties made by the Company in any Basic Document to which the Company is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

4. AGREEMENTS OF THE COMPANY. The Company agrees with each of the Underwriters as follows:

(a) The Company will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and the Company deem appropriate in connection with the offering of the Notes, and the Company will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but the Company will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, with reasonable opportunity to comment on such proposed amendment or supplement or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; the Company will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as the Company is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact

6

necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, the Company promptly will notify the Representative of such event and will promptly prepare and file with the SEC, at its own expense, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance. Neither the Representative's consent to, nor the Underwriters' delivery of, any such amendment or supplement shall constitute a waiver of any of the conditions set forth in Section 6 hereof.

(c) The Company will immediately inform the Underwriters (i) of the receipt by the Company of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which the Company is a party relating to the offering or sale of the Notes.

(d) The Company will furnish to the Underwriters, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Underwriters may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) The Company will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to effect such qualification or exemptions; provided that in no event shall the Company be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) The Company consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by the Company.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by the Company, the Company shall cause to be furnished such documents and such other actions to be taken.

7

(i) So long as any of the Notes are outstanding, the Company will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning the Company as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Representative terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Representative because of any failure or refusal on the part of the Company to comply with the terms or fulfill any of the conditions of this Agreement, the Company agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of the Company for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(l) Except as stated in this Agreement and in the Prospectus, the Company has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or the Company pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or the Company.

(n) On or before the Closing Date, the Company shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer, UNIPAC and InTuition to mark their respective computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Initial Financed Eligible Loans, and from and after each Closing Date the Company will take, or cause the Servicer, UNIPAC and InTuition to take, as the case may be, such actions with respect to the respective records of each with regard to any Additional Acquired Eligible Loans at the time of the acquisition thereof by the Trustee on behalf of the Company and the Company shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, none of the Company and any entity affiliated, directly or indirectly, with the Company will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by the Company.

8

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, the Company will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

(q) As soon as practicable, but not later than 16 months after the date of this Agreement, the Company will make generally available to its securityholders an earnings statement covering a period of at least 12 months beginning after the later of (i) the effective date of the Registration Statement, (ii) the effective date of the most recent post-effective amendment to the Registration Statement to become effective prior to the date of this Agreement and (iii) the date of the Company's most recent Annual Report or Form 10-K filed with the Commission prior to the date of this Agreement, which will satisfy the provisions of Section 11(a) of the Act.

5. INDEMNIFICATION AND CONTRIBUTION. (a) The Company agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (or actions in respect thereof) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading and will reimburse each Underwriter for any legal or other expenses reasonably incurred by such Underwriter in connection with investigating or defending any such loss, claim, damage, liability, or action as such expenses are incurred, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to the Company by or on behalf of such Underwriter through the Representative expressly for use therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement; provided, however, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if the Company has previously furnished sufficient copies thereof to such Underwriter. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

9

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent (i) includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and (ii) does not include a statement as to, or an admission of fault, culpability or a failure to act by or on behalf of an indemnified party.

10

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless the Company and its directors and officers, and any person who controls the Company within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from the Company to the Underwriters set forth in paragraph
(a) hereof, but only with respect to information relating to an Underwriter furnished in writing by or on behalf of such Underwriter through the Representative expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement. If any action, suit or proceeding shall be brought against the Company, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to the Company by paragraph (b) above (except that if the Company shall have assumed the defense thereof the Underwriter shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and the Company, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of the Company on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by the Company on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

11

(e) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total price at which the Notes underwritten by it and distributed to the public were offered to the public exceeds the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The Underwriters' obligations in this paragraph (e) to contribute are several in proportion to their respective underwriting obligations.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of the Company and the Underwriters set forth in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, the Company or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

6. CONDITIONS OF THE UNDERWRITERS' OBLIGATIONS. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions precedent:

(a) All actions required to be taken and all filings required to be made by the Company under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of the Company or the Underwriters, shall be contemplated by the Commission.

12

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of the Company, the Sellers, the Servicer, UNIPAC or InTuition not contemplated by the Registration Statement, which in the opinion of the Representative, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of the Company, a Seller, the Servicer, UNIPAC or InTuition by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of the Company, a Seller, the Servicer, UNIPAC or InTuition (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of the Company and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Representative, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the status of the Company, to each of the Purchase Agreements, Servicing Agreement, Indenture, Auction Agency Agreement, Broker-Dealer Agreements and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non- consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Sellers to the Company and from the Company to the Trustee.

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "Federal Income Tax Consequences" and "ERISA Considerations", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

13

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to NELnet and each of the Sellers, each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) Each of NELnet and each of the Sellers is a corporation in good standing under the laws of their respective states of incorporation; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Servicing Agreements, the Purchase Agreements and the Subservicing Agreements to which it is a party.

(ii) The Purchase Agreements have been duly authorized, executed and delivered by the respective Seller and the Servicing Agreement and the Subservicing Agreements have been duly authorized, executed and delivered by NELnet and each such agreement is the legal, valid and binding obligations of the respective Seller and NELnet, as the case may be, enforceable against each such Seller and NELnet, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by NELnet of the Servicing Agreement or the Subservicing Agreements, or the execution by each Seller of the respective Purchase Agreement, nor the consummation by NELnet or each Seller of the transactions contemplated therein nor the fulfillment of the terms thereof by NELnet or each Seller will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws of NELnet or each Seller or of any indenture or other agreement or instrument to which NELnet or any Seller is a party or by which NELnet or any Seller is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to NELnet or any Seller of any court, regulatory body, administrative agency or governmental body having jurisdiction over NELnet or any Seller.

14

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against NELnet or any Seller before or by any governmental authority that might materially and adversely affect the performance by NELnet or any Seller of its obligations under, or the validity or enforceability of, the Servicing Agreement, the Subservicing Agreements or the Purchase Agreements to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of NELnet contained in the Servicing Agreement, or the Subservicing Agreements or the representations and warranties of the Sellers contained in the Purchase Agreements are other than as stated therein.

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by NELnet of the Servicing Agreement or the Subservicing Agreements, (b) for the due execution, delivery and performance by each Seller of the respective Purchase Agreement or (c) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Purchase Agreements or the exercise by the Company (or its permitted assigns) and the Trustee of their rights and remedies under the Purchase Agreements, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and delivery of the Guarantee Agreements.

(vii) The Purchase Agreements together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Purchase Agreements enforceable against creditors of, and purchasers from, the respective Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming a Seller as debtor or seller and covering any Student Loans to be sold under the related Purchase Agreement or interest therein or
(b) notices of the filing of any federal tax lien (filed pursuant to Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to
Section 4068 of ERISA) covering any Student Loan to be sold under the related Purchase Agreement or interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

15

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Purchase Agreements and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C.ss.1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold from time to time under the Purchase Agreements, subject to the terms and conditions of the Guarantee Agreements and the Act.

(i) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement.

(iii) The execution and delivery of each of the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the Custodian Agreement, the Auction Agency Agreement and each Guarantee Agreement do not require any consent, approval or authorization of, or any registration or filing with, any state or United States Federal governmental authority.

(vi) Each of the Notes has been duly authenticated by the Trustee.

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement nor the fulfillment of the terms thereof by the

16

Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the Custodian Agreements, the Auction Agency Agreement or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture, the Custodian Agreements, the Auction Agency Agreement or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

(j) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of each Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of such Seller or the Servicer, as the case may be, contained in the respective Purchase Agreement, the Servicing Agreement and the Subservicing Agreements, as applicable, are true and correct in all material respects, that each of such Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding such Seller or the Servicer, as applicable, is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of such Seller or the Servicer, as applicable, has occurred.

17

(k) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of UNIPAC and InTuition in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of UNIPAC and InTuition contained in the Subservicing Agreements are true and correct in all material respects, that each of UNIPAC and InTuition has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding UNIPAC and InTuition is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of UNIPAC and InTuition has occurred.

(l) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the States of Nevada and Nebraska reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(m) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(n) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Representative, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

(o) All the representations and warranties of the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of the Company to the effect set forth in this Section 6(o) and in Section 6(p) hereof.

(p) The Company shall not have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

(q) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Representative), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

18

(r) The Class A Notes shall be rated "AAA", "AAA" and "Aaa", respectively, by Fitch, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Services, Inc. ("Moody's"), the Class B Notes shall be rated "A", "A" and "A2", respectively, by Fitch, S&P, and Moody's and that neither Fitch, S&P nor Moody's have placed the Series 2001A Notes under surveillance or review with possible negative implications.

(s) The issuance of the Notes shall not have resulted in a reduction or withdrawal by Fitch, S&P or Moody's of the current rating of any outstanding securities issued or originated by the Company or any of its affiliates.

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Sellers', UNIPAC's and InTuition's computer systems.

(u) You shall have received certificates addressed to you dated the Closing Date from officers of the Company addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from UNIPAC Service Corporation in form and substance satisfactory to you and your counsel.

(w) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

The Company will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. EXPENSES. The Company agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery (including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed
(or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act; (vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification); (vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C)

19

the Trustee and its counsel, (D) the Depository Trust Company in connection with the book-entry registration of the Notes (E) the SEC and (F) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; (viii) the fees charged by S&P, Fitch and Moody's for rating the Notes; (ix) a $275,000 financial advisory fee to UFS Securities, L.L.C.; and (x) a $275,000 structuring fee to UBS PaineWebber Inc.

8. EFFECTIVE DATE OF AGREEMENT. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by the Company, by notifying the Representative, or by the Representative, by notifying the Company.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9. TERMINATION OF AGREEMENT. This Agreement shall be subject to termination in the absolute discretion of the Representative, without liability on the part of the Underwriters to the Company, by notice to the Company, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which on the financial markets of the United States is such as to make it, in the judgment of the Representative, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to the Company by telecopy or telephone and shall be subsequently confirmed by letter.

10. INFORMATION FURNISHED BY THE UNDERWRITERS. The statements set forth under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. DEFAULT BY ONE OF THE UNDERWRITERS. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriters (the "Non-Defaulting Underwriters") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriters shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriters.

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

20

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or the Company shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

12. COMPUTATIONAL MATERIALS. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with the Company's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide the Company with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by the Company for use by such Underwriter. Each Underwriter shall provide to the Company, for filing on Form 8-K as provided in Section 11(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection (a)(iii) must be provided to the Company not later than 10:00 A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

(iv) If an Underwriter does not provide the Computational Materials to the Company pursuant to subsection
(a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to the Company of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, the Company shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the

21

Closing Date and to take other appropriate actions in each case as necessary in order to allow the Company to comply with its agreement set forth in Section 11(b) to file the Computational Materials by the time specified therein.

(b) The Company shall file the Computational Materials (if any) provided to it by the Underwriter under Section 11(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. SURVIVAL OF REPRESENTATIONS AND WARRANTIES. The respective indemnities, agreements, representations, warranties and other statements of the Company or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of the Company submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, the Company or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. MISCELLANEOUS. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to the Company, at 121 South 13th Street, Suite 401, Lincoln, Nebraska 68508, Attention: Terry Heimes, and (ii) if to the Underwriters, to UBS PaineWebber Inc., 1285 Avenue of the Americas, 15th Floor, New York, New York 10019, Attention John Hupalo.

This Agreement has been and is made solely for the benefit of the Underwriters, the Company, their respective directors, officers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

15. APPLICABLE LAW; COUNTERPARTS. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

The Company hereby submits to the non-exclusive jurisdiction of the Federal and state courts in the Borough of Manhattan in The City of New York in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

22

Please confirm that the foregoing correctly sets forth the agreement between the Company and the Underwriters.

Very truly yours, NELNET Student Loan Corporation - 2

By /s/ Ronald W. Page
------------------------------------
Name:  Ronald W. Page
Title:  Vice President

Confirmed as of the date first above mentioned.

UBS PAINEWEBBER INC., acting on
behalf of itself and as Representative of the Underwriters

By /s/ John A. Hupalo
----------------------------------
Name:  John A. Hupalo
Title:    Managing Director


                                                        SCHEDULE A


                                                       UNDERWRITERS
               --------------------------------------------------------------------------------------------
                     UBS          BANC OF AMERICA      J.P. MORGAN       SALOMON SMITH
NOTES          PAINEWEBBER INC.   SECURITIES LLC      SECURITIES INC.     BARNEY INC.           TOTAL
------------   ----------------   ----------------   ----------------   ----------------   ----------------
Class A-2      $     50,000,000   $              0   $              0   $              0   $     50,000,000
               ----------------   ----------------   ----------------   ----------------   ----------------
Class A-3      $     50,000,000   $              0   $              0   $              0   $     50,000,000
               ----------------   ----------------   ----------------   ----------------   ----------------
Class A-4      $     75,000,000   $              0   $              0   $              0   $     75,000,000
               ----------------   ----------------   ----------------   ----------------   ----------------
Class A-5      $              0   $    100,000,000   $              0   $              0   $    100,000,000
               ----------------   ----------------   ----------------   ----------------   ----------------
Class A-6      $              0   $              0   $    100,000,000   $              0   $    100,000,000
               ----------------   ----------------   ----------------   ----------------   ----------------
Class A-7      $              0   $              0   $              0   $    100,000,000   $    100,000,000
               ----------------   ----------------   ----------------   ----------------   ----------------
Class B-1      $     37,500,000   $              0   $              0   $              0   $     37,500,000
               ----------------   ----------------   ----------------   ----------------   ----------------
Class B-2      $     37,500,000   $     37,500,000
               ----------------   ----------------   ----------------   ----------------   ----------------


Exhibit 10.46

EXECUTION COPY

INDEMNITY AGREEMENT

AGREEMENT dated as of August 29, 2001, among UBS PAINEWEBBER INC., as representative of the underwriters listed on Schedule A to the Underwriting Agreement referred to below (each an "Underwriter" and collectively, the "Underwriters") and UNIPAC SERVICE CORPORATION, a Nebraska corporation (the "Company").

WHEREAS, the Underwriters have entered into an underwriting agreement dated August 29, 2001 (the "Underwriting Agreement") with NELNET Student Loan Corporation - 2, a, Nevada corporation (the "Issuer"), pursuant to which the Issuer has agreed to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Student Loan Asset-Backed Auction Rate Notes, Series 2001B (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated August 20, 2001 and a Prospectus Supplement dated August 20, 2001 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-93865) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by NELnet, Inc. pursuant to a Servicing Agreement dated as of June 1,2000 (the "Servicing Agreement") between the Issuer and NELnet, Inc.;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. Indemnification and Contribution.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except to the extent the Issuer is not obligated to indemnify the Underwriters pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.


(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and does not include a statement as to, or an admission of, fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages,

-2-

liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective

-3-

directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterparts shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

-4-

IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

UNIPAC SERVICE CORPORATION

By /s/ K. Jon Kern
   ------------------------------
   K. Jon Kern
   President

UBS PAINEWEBBER INC.,
as representative of the Underwriters

By _______________________________
John Hupalo
Managing Director


IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

UNIPAC SERVICE CORPORATION

By _______________________________
K. Jon Kern
President

UBS PAINEWEBBER INC.,
as representative of the Underwriters

By /s/ John Hupalo
   -------------------------------
   John Hupalo
   Managing Director


Exhibit 10.47

EXECUTION COPY

NELNET STUDENT LOAN CORPORATION-2

$564,000,000

STUDENT LOAN ASSET-BACKED AUCTION RATE NOTES

(SERIES 2002A)

UNDERWRITING AGREEMENT

March 20, 2002

Banc of America Securities LLC
121 W. Trade Street, 12th Floor
NC1-005-12-01
Charlotte, NC 28255

J.P. Morgan Securities Inc.
270 Park Avenue, 10th Floor
New York, NY 10017

Ladies and Gentlemen:

NELNET Student Loan Corporation-2, a Nevada corporation (the "Company"), proposes to sell to J.P. Morgan Securities Inc. and Banc of America Securities LLC (each an "Underwriter" and collectively, the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $564,000,000 aggregate principal amount of its Series 2002A Student Loan Asset-Backed Auction Rate Notes (the "Notes") in the classes and initial principal amounts set forth on Schedule A hereto. Zions First National Bank, a national banking association, will act as eligible lender (the "Eligible Lender") on behalf of the Company. The Notes will be issued under an Indenture of Trust dated as of June 1, 2000 (the "Master Indenture") between the Company and Zions First National Bank, a national banking association, as indenture trustee (the "Trustee"), as supplemented by the Series 2002A Supplemental Indenture of Trust (the "Indenture Supplement" and collectively with the Master Indenture, the "Indenture"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans will be serviced by NELnet, Inc., a Nevada Corporation ("NELnet") pursuant to a Servicing Agreement dated as of June 1, 2000 (the "Servicing Agreement"), between NELnet and the Company. NELnet has entered into loan subservicing agreements with (i) InTuition, Inc., dated as of June 1, 2000 (the "InTuition Subservicing Agreement") pursuant to which InTuition will act as subservicer with respect to certain of the Financed Eligible Loans and (ii) Nelnet Loan Services, Inc. (formally known as UNIPAC Service Corporation) ("NLS") dated as of June 1, 2000 (the "NLS Subservicing Agreement") pursuant to which NLS will act as SUBSERVICER with respect to certain of the Financed Eligible Loans. The InTuition Subservicing Agreement and the NLS Subservicing Agreement are referred to collectively as the "Subservicing Agreements."


This Agreement, the Loan Purchase Agreement, dated as of March 1, 2002 between NHELP-I, Inc. ("NHELP-I") and the Company (along with the related Loan Transfer Addendum, the " NHELP-I Purchase Agreement"), the Loan Purchase Agreement, dated as of March 1, 2002 between NHELP-III, Inc. ("NHELP-III") and the Company (along with the related Loan Transfer Addendum, the "NHELP-III Purchase Agreement"), the Loan Purchase Agreement, dated as of March 1, 2002 between NEBHELP, Inc. ("NEBHELP ") and the Company (along with the related Loan Transfer Addendum, the "NEBHELP Purchase Agreement" and, collectively with the NHELP-I Purchase Agreement and the NHELP-III Purchase Agreement, the "Purchase Agreements"), the Servicing Agreement, the Subservicing Agreements and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

The Company proposes, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

The Company wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. AGREEMENTS TO SELL, PURCHASE AND RESELL. (a) The Company hereby agrees, subject to all the terms and conditions set forth herein, to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of the Company herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally and not jointly agrees to purchase from the Company, such principal amount of each Class of the Notes at such respective purchase prices as are set forth next to the name of each Underwriter on Schedule A hereto.

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. DELIVERY OF THE NOTES AND PAYMENT THEREFOR. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock LLP, Denver, Colorado, at 11:00 a.m., Denver time, on March 27, 2002 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Underwriters and the Company.

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire transfer to an account at a bank acceptable to the Underwriters, or such other form of payment as to which the parties may agree. Unless otherwise agreed to by the Company and the Underwriters, each Class of Notes will be evidenced by a single global security in definitive form deposited with the Trustee as custodian for DTC and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in

2

such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

3. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The Company represents and warrants to each of the Underwriters that:

(a) registration statement on Form S-3 (No. 333-93865), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus" respectively; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on the Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to the Company by the Underwriters, specifically for use therein.

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

3

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by the Company or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Master Indenture and the Indenture Supplement have been duly and validly authorized by the Company and, upon their execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be valid and binding agreements of the Company, enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus. The Master Indenture has been duly qualified under the Trust Indenture Act with respect to the Notes.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

(g) The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada with full corporate power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus Supplement and as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of the Company.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from the Company or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

(i) There are no legal or governmental proceedings pending or threatened or, to the knowledge of the Company contemplated, against the Company, or to which the Company or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, would individually or in the aggregate have a material adverse effect on the condition (financial or other), business, properties or

4

results of operations of the Company ("Material Adverse Effect"), or would materially and adversely affect the ability of the Company to perform its obligations under this Agreement and the other Basic Documents or otherwise materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement or the Basic Documents by the Company, nor the consummation by the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents or bylaws of the Company or
(ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any material agreement, indenture, lease or other instrument to which the Company is a party or by which the Company or any of its properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to the Company or any of its properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

(k) The Company has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by the Company of its obligations under, this Agreement and the other Basic Documents to which it is a party have been duly and validly authorized by the Company and this Agreement and the other Basic Documents have been duly executed and delivered by the Company and constitute the valid and legally binding agreements of the Company, enforceable against the Company in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

(l) The Seller's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company as of the applicable sale date described in the Purchase Agreements will vest in the Trustee on behalf of the Company all of the Seller's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

5

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended (the "1940 Act").

(o) The representations and warranties made by the Company in any Basic Document to which the Company is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

4. AGREEMENTS OF THE COMPANY. The Company agrees with each of the Underwriters as follows:

(a) The Company will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and the Company deem appropriate in connection with the offering of the Notes, and the Company will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but the Company will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, with reasonable opportunity to comment on such proposed amendment or supplement or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; the Company will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as the Company is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, the Company promptly will notify each of the Underwriters of such event and will promptly prepare

6

and file with the SEC, at its own expense, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance. Neither the Underwriters' consent to, nor the Underwriters' delivery of, any such amendment or supplement shall constitute a waiver of any of the conditions set forth in Section 6 hereof.

(c) The Company will immediately inform the Underwriters (i) of the receipt by the Company of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which the Company is a party relating to the offering or sale of the Notes.

(d) The Company will furnish to the Underwriters, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Underwriters may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) The Company will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to effect such qualification or exemptions; provided that in no event shall the Company be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) The Company consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by the Company.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by the Company, the Company shall cause to be furnished such documents and such other actions to be taken.

7

(i) So long as any of the Notes are outstanding, the Company will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning the Company as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Underwriters terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Underwriters because of any failure or refusal on the part of the Company to comply with the terms or fulfill any of the conditions of this Agreement, the Company agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of the Company for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(l) Except as stated in this Agreement and in the Prospectus, the Company has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or the Company pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or the Company.

(n) On or before the Closing Date, the Company shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer, InTuition and NLS to mark their respective computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Initial Financed Eligible Loans, and from and after each Closing Date the Company will take, or cause the Servicer, InTuition and NLS to take, as the case may be, such actions with respect to the respective records of each with regard to any Additional Acquired Eligible Loans at the time of the acquisition thereof by the Trustee on behalf of the Company and the Company shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, none of the Company and any entity affiliated, directly or indirectly, with the Company will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by the Company.

8

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, the Company will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

(q) As soon as practicable, but not later than 16 months after the date of this Agreement, the Company will make generally available to its securityholders an earnings statement covering a period of at least 12 months beginning after the later of (i) the effective date of the Registration Statement, (ii) the effective date of the most recent post-effective amendment to the Registration Statement to become effective prior to the date of this Agreement and (iii) the date of the Company's most recent Annual Report or Form 10-K filed with the Commission prior to the date of this Agreement, which will satisfy the provisions of Section 11(a) of the Act.

5. INDEMNIFICATION AND CONTRIBUTION. (a) The Company agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (or actions in respect thereof) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading and will reimburse each Underwriter for any legal or other expenses reasonably incurred by such Underwriter in connection with investigating or defending any such loss, claim, damage, liability, or action as such expenses are incurred, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to the Company by such Underwriter expressly for use therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement; provided, however, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if the Company has previously furnished sufficient copies thereof to such Underwriter. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

9

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent (i) includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and (ii) does not include a statement as to, or an admission of fault, culpability or a failure to act by or on behalf of an indemnified party.

10

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless the Company and its directors and officers, and any person who controls the Company within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from the Company to the Underwriters set forth in paragraph
(a) hereof, but only with respect to information relating to an Underwriter furnished in writing by such Underwriter expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement. If any action, suit or proceeding shall be brought against the Company, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to the Company by paragraph (b) above (except that if the Company shall have assumed the defense thereof the Underwriter shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and the Company, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph
(b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of the Company on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by the Company on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

11

(e) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total price at which the Notes underwritten by it and distributed to the public were offered to the public exceeds the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The Underwriters' obligations in this paragraph (e) to contribute are several in proportion to their respective underwriting obligations.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of the Company and the Underwriters set forth in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, the Company or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

6. CONDITIONS OF THE UNDERWRITERS' OBLIGATIONS. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions precedent:

(a) All actions required to be taken and all filings required to be made by the Company under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of the Company or the Underwriters, shall be contemplated by the Commission.

12

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of the Company, the Sellers, the Servicer, InTuition or NLS not contemplated by the Registration Statement, which in the opinion of the Underwriters, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of the Company, a Seller, the Servicer, InTuition or NLS by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of the Company, a Seller, the Servicer, InTuition or NLS (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of the Company and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Underwriters, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the status of the Company, to each of the Purchase Agreements, Servicing Agreement, Indenture, Auction Agency Agreement, Broker-Dealer Agreements and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non- consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Sellers to the Company and from the Company to the Trustee.

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "Federal Income Tax Consequences" and "ERISA Considerations", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

13

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to NELnet and each of the Sellers, each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) Each of NELnet and each of the Sellers is a corporation in good standing under the laws of their respective states of incorporation; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Servicing Agreements, the Purchase Agreements and the Subservicing Agreements to which it is a party.

(ii) The Purchase Agreements have been duly authorized, executed and delivered by the respective Seller and the Servicing Agreement and the Subservicing Agreements have been duly authorized, executed and delivered by NELnet and each such agreement is the legal, valid and binding obligations of the respective Seller and NELnet, as the case may be, enforceable against each such Seller and NELnet, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by NELnet of the Servicing Agreement or the Subservicing Agreements, or the execution by each Seller of the respective Purchase Agreement, nor the consummation by NELnet or each Seller of the transactions contemplated therein nor the fulfillment of the terms thereof by NELnet or each Seller will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws of NELnet or each Seller or of any indenture or other agreement or instrument to which NELnet or any Seller is a party or by which NELnet or any Seller is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to NELnet or any Seller of any court, regulatory body, administrative agency or governmental body having jurisdiction over NELnet or any Seller.

14

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against NELnet or any Seller before or by any governmental authority that might materially and adversely affect the performance by NELnet or any Seller of its obligations under, or the validity or enforceability of, the Servicing Agreement, the Subservicing Agreements or the Purchase Agreements to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of NELnet contained in the Servicing Agreement, or the Subservicing Agreements or the representations and warranties of the Sellers contained in the Purchase Agreements are other than as stated therein.

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by NELnet of the Servicing Agreement or the Subservicing Agreements, (b) for the due execution, delivery and performance by each Seller of the respective Purchase Agreement or (c) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Purchase Agreements or the exercise by the Company (or its permitted assigns) and the Trustee of their rights and remedies under the Purchase Agreements, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and delivery of ------ the Guarantee Agreements.

(vii) The Purchase Agreements together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Purchase Agreements enforceable against creditors of, and purchasers from, the respective Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming a Seller as debtor or seller and covering any Student Loans to be sold under the related Purchase Agreement or interest therein or
(b) notices of the filing of any federal tax lien (filed pursuant to Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to
Section 4068 of ERISA) covering any Student Loan to be sold under the related Purchase Agreement or interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

15

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Purchase Agreements and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C.ss.1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold from time to time under the Purchase Agreements, subject to the terms and conditions of the Guarantee Agreements and the Act.

(i) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement.

(iii) The execution and delivery of each of the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the Custodian Agreement, the Auction Agency Agreement and each Guarantee Agreement do not require any consent, approval or authorization of, or any registration or filing with, any state or United States Federal governmental authority.

(vi) Each of the Notes has been duly authenticated by the Trustee.

16

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the Custodian Agreements, the Auction Agency Agreement and each Guarantee Agreement nor the fulfillment of the terms thereof by the Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the Custodian Agreements, the Auction Agency Agreement or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture, the Custodian Agreements, the Auction Agency Agreement or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

(j) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of each Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of such Seller or the Servicer, as the case may be, contained in the respective Purchase Agreement, the Servicing Agreement and the Subservicing Agreements, as applicable, are true and correct in all material respects, that each of such Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding such Seller or the Servicer, as applicable, is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of such Seller or the Servicer, as applicable, has occurred.

17

(k) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of InTuition and NLS in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of InTuition and NLS contained in the Subservicing Agreements are true and correct in all material respects, that each of InTuition and NLS has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding InTuition and NLS is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of InTuition and NLS has occurred.

(l) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the States of Nevada and Nebraska reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(m) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(n) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Underwriters, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

(o) All the representations and warranties of the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of the Company to the effect set forth in this Section 6(o) and in Section 6(p) hereof.

(p) The Company shall not have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

18

(q) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Underwriters), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

(r) Each Class of Notes shall be rated "AAA", "AAA" and "Aaa", respectively, by Fitch, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Services, Inc. ("Moody's") and that neither Fitch, S&P nor Moody's have placed the Series 2002A Notes under surveillance or review with possible negative implications.

(s) The issuance of the Notes shall not have resulted in a reduction or withdrawal by Fitch, S&P or Moody's of the current rating of any outstanding securities issued or originated by the Company or any of its affiliates.

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Sellers', InTuition's and NLS's computer systems.

(u) You shall have received certificates addressed to you dated the Closing Date from officers of the Company addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from Nelnet Loan Services, Inc. in form and substance satisfactory to you and your counsel.

(w) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

The Company will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. EXPENSES. The Company agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery (including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication,

19

issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed
(or reproduced) and delivered in connection with the offering of the Notes; (v)
qualification of the Indenture under the Trust Indenture Act; (vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification); (vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Depository Trust Company in connection with the book-entry registration of the Notes (E) the SEC and (F) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; (viii) the fees charged by S&P, Fitch and Moody's for rating the Notes; and (ix) a $282,000 financial advisory fee to UFS Securities, L.L.C.

8. EFFECTIVE DATE OF AGREEMENT. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by the Company, by notifying each of the Underwriters, or by the Underwriters, by notifying the Company.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9. TERMINATION OF AGREEMENT. This Agreement shall be subject to termination in the absolute discretion of the Underwriters, without liability on the part of the Underwriters to the Company, by notice to the Company, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which on the financial markets of the United States is such as to make it, in the judgment of the Underwriters, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to the Company by telecopy or telephone and shall be subsequently confirmed by letter.

10. INFORMATION FURNISHED BY THE UNDERWRITERS. The statements set forth under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. DEFAULT BY ONE OF THE UNDERWRITERS. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriter (the "Non-Defaulting Underwriter") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriter shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriter.

20

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or the Company shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

12. COMPUTATIONAL MATERIALS. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with the Company's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide the Company with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by the Company for use by such Underwriter. Each Underwriter shall provide to the Company, for filing on Form 8-K as provided in Section 11(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection (a)(iii) must be provided to the Company not later than 10:00 A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

(iv) If an Underwriter does not provide the Computational Materials to the Company pursuant to subsection
(a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

21

(v) In the event of any delay in the delivery by an Underwriter to the Company of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, the Company shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the Closing Date and to take other appropriate actions in each case as necessary in order to allow the Company to comply with its agreement set forth in Section 11(b) to file the Computational Materials by the time specified therein.

(b) The Company shall file the Computational Materials (if any) provided to it by the Underwriter under Section 11(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. SURVIVAL OF REPRESENTATIONS AND WARRANTIES. The respective indemnities, agreements, representations, warranties and other statements of the Company or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of the Company submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, the Company or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. MISCELLANEOUS. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to the Company, at 121 South 13th Street, Suite 401, Lincoln, Nebraska 68508, Attention: Terry Heimes, and (ii) if to the Underwriters, to the address of the respective Underwriter set forth above with a copy to Richard L. Fried, Stroock & Stroock & Lavan LLP, 180 Maiden Lane, New York, New York 10038.

This Agreement has been and is made solely for the benefit of the Underwriters, the Company, their respective directors, officers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

22

15. APPLICABLE LAW; COUNTERPARTS. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

The Company hereby submits to the non-exclusive jurisdiction of the Federal and state courts in the Borough of Manhattan in The City of New York in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

[Remainder of page intentionally left blank.]

23

Please confirm that the foregoing correctly sets forth the agreement between the Company and the Underwriters.

Very truly yours, NELNET Student Loan Corporation-2

By /s/ Jeffrey R. Noordhoek
Name:  Jeffrey R. Noordhoek
Title:    Senior Vice President

Confirmed as of the date first above mentioned.

BANC OF AMERICA SECURITIES LLC

By /s/ Christopher G. Cronk
---------------------------
Name:  Christopher G. Cronk
Title: Principal

J.P. MORGAN SECURITIES INC.

By /s/ Anthony Hermann
---------------------------
Name: Anthony Hermann
Title:  Vice President


SCHEDULE A

          BANC OF AMERICA    J.P. MORGAN
 NOTES    SECURITIES LLC    SECURITIES INC      TOTAL
 -----    ---------------   --------------      -----
2002A-1     $70,500,000      $          0    $ 70,500,000
2002A-2     $70,500,000      $          0    $ 70,500,000
2002A-3     $70,500,000      $          0    $ 70,500,000
2002A-4     $70,500,000      $          0    $ 70,500,000
2002A-5     $         0      $100,000,000    $100,000,000
2002A-6     $         0      $100,000,000    $100,000,000
2002A-7     $         0      $ 82,000,000    $ 82,000,000


                                     TERMS OF THE NOTES

CLASS     INTEREST RATE   FINAL MATURITY DATE   PRICE TO PUBLIC   UNDERWRITING DISCOUNT   PROCEEDS TO ISSUER
-----     -------------   -------------------   ---------------   ---------------------   ------------------
2002A-1   Auction Rate       June 1, 2035             100%                0.25%              $ 70,323,750
2002A-2   Auction Rate       June 1, 2035             100%                0.25%              $ 70,323,750
2002A-3   Auction Rate       June 1, 2035             100%                0.25%              $ 70,323,750
2002A-4   Auction Rate       June 1, 2035             100%                0.25%              $ 70,323,750
2002A-5   Auction Rate       June 1, 2035             100%                0.25%              $ 99,975,000
2002A-6   Auction Rate       June 1, 2035             100%                0.25%              $ 99,975,000
2002A-7   Auction Rate       June 1, 2035             100%                0.25%              $ 81,795,000
                                                                                             ------------
TOTAL                                                                                        $562,590,000


Exhibit 10.48

EXECUTION COPY

INDEMNITY AGREEMENT

AGREEMENT dated as of March 20, 2002, among Banc of America Securities LLC and J.P. Morgan Securities Inc. (each an "Underwriter" pursuant to the Underwriting Agreement referred to below and collectively, the "Underwriters") and Nelnet Loan Services, Inc., a Nebraska corporation (the "Company").

WHEREAS, the Underwriters have entered into an underwriting agreement dated March 20, 2002 (the "Underwriting Agreement") with NELNET Student Loan Corporation - 2, a Nevada corporation (the "Issuer"), pursuant to which the Issuer has agreed to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Student Loan Asset-Backed Auction Rate Notes, Series 2002A (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated March 20, 2002 and a Prospectus Supplement dated March 20, 2002 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-93865) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by NELnet, Inc. pursuant to a Servicing Agreement dated as of June 1,2000 (the "Servicing Agreement") between the Issuer and NELnet, Inc.;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. INDEMNIFICATION AND CONTRIBUTION.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except to the extent the Issuer is not obligated to indemnify the Underwriters pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.


(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless
(i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and does not include a statement as to, or an admission of, fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages,

-2-

liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective

-3-

directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterparts shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

-4-

IN WITNESS WHEREOF, the parties hereto have caused their names to he signed hereto by their respected officers thereunto duly authorize as of the date first above written.

NELNET LOAN SERVICES, INC.

By /s/ Edward P. Martinez
   -----------------------------
Name:  Edward P. Martinez
Title: Senior Vice President

BANC OF AMERICA SECURITIES LLC

By /s/ Christopher G. Cronk
  -------------------------------
 Name:  Christopher G. Cronk
Title: Principal

J.P. MORGAN SECURITIES INC.

By /s/  Anthony Hermann
   -------------------------------
Name:  Anthony Hermann
Title: Vice President


Exhibit 10.49

EXECUTION COPY

NELNET STUDENT LOAN TRUST 2002-1

$1,036,270,000

STUDENT LOAN ASSET-BACKED NOTES

UNDERWRITING AGREEMENT

May 9, 2002

Banc of America Securities LLC
121 West Trade Street, 12th Floor
NC1-005-12-01
Charlotte, NC 28255

J.P. Morgan Securities Inc.
270 Park Avenue, 10th Floor
New York, NY 10017

Ladies and Gentlemen:

Nelnet Student Loan Funding, LLC, a Delaware limited liability company ("Nelnet Funding") proposes to cause Nelnet Student Loan Trust 2002-1, a Delaware business trust (the "Company"), to sell to Banc of America Securities LLC and J.P. Morgan Securities Inc. (the "Representatives") and the other underwriters listed on Schedule A hereto (each an "Underwriter" and collectively with the Representatives, the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $1,036,270,000 aggregate principal amount of the Company's Student Loan Asset-Backed Notes (the "Notes") in the classes and initial principal amounts set forth on Schedule A hereto. Zions First National Bank, a national banking association, will act as eligible lender on behalf of the Company. The Notes will be issued under an Indenture of Trust dated as of May 1, 2002 (the "Indenture") between the Company and Zions First National Bank, a national banking association, as indenture trustee (the "Trustee"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans will be serviced by NELnet, Inc., a Nevada Corporation ("NELnet") pursuant to a Master Servicing Agreement dated as of May 1, 2002 (the "Servicing Agreement"), among NELnet, as master servicer, NELnet, as administrator, Nelnet Funding and the Company. NELnet has entered into loan subservicing agreements with (i) InTuition, Inc. ("InTuition"), dated as of May 1, 2002 (the "InTuition Subservicing Agreement") pursuant to which InTuition will act as subservicer with respect to certain of the Financed Eligible Loans, (ii) EFS Services, Inc. ("EFS") dated as of May 1, 2002 (the "EFS Subservicing Agreement") pursuant to which EFS will act as subservicer with respect to certain of the Financed Eligible Loans and (iii) Nelnet Loan Services, Inc. ("NLS") dated as of May 1, 2002 (the "NLS Subservicing Agreement") pursuant to which NLS will act as subservicer with respect to certain of the Financed Eligible Loans. The InTuition Subservicing Agreement, the EFS Subservicing Agreement and the NLS Subservicing Agreement are referred to collectively as the "Subservicing Agreements."

1

This Agreement, the Loan Purchase Agreement, dated as of May 1, 2002 between NELNET Student Loan Corporation-2 ("NELNET-2") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NELNET-2 Purchase Agreement"), the Loan Purchase Agreement, dated as of May 1, 2002 between NHELP-I, Inc. ("NHELP-I") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NHELP-I Purchase Agreement"), the Loan Purchase Agreement, dated as of May 1, 2002 between NHELP-III, Inc. ("NHELP-III") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NHELP-III Purchase Agreement"), the Loan Purchase Agreement, dated as of May 1, 2002 between NEBHELP, Inc. ("NEBHELP" and, collectively with NELNET-2, NHELP-I and NHELP-III, the "Sellers") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NEBHELP Purchase Agreement"), the Loan Purchase Agreement, dated as of May 1, 2002 between Nelnet Funding and the Company (along with the related Loan Transfer Addendum, the "Nelnet Trust Purchase Agreement" and, collectively with the NELNET-2 Purchase Agreement, the NHELP-I Purchase Agreement, the NHELP-III Purchase Agreement and the NEBHELP Purchase Agreement, the "Purchase Agreements"), the Amended and Restated Trust Agreement, dated as of May 1, 2002, among Wilmington Trust Company, as Delaware trustee ("the Delaware Trustee") and Nelnet Funding, as initial certificateholder and sponsor(the "Trust Agreement"), the Administration Agreement, dated as of May 1, 2002, among the Company, the Delaware Trustee, the Trustee and NELnet, as administrator (the "Administration Agreement"), the Eligible Lender Trust Agreement, dated as of May 1, 2002, between Zions First National Bank (the "Eligible Lender Trustee") and Nelnet Funding (the "Nelnet Funding Eligible Lender Agreement"), the Eligible Lender Trust Agreement, dated as of May 1, 2002, between the Eligible Lender Trustee and the Company (the "Company Eligible Lender Agreement" and together with the Nelnet Funding Eligible Lender Agreement, the "Eligible Lender Agreements"), the Custodian Agreement, dated as of May 1, 2002, among the Company, the Trustee and Sallie Mae Servicing, L.P. ("Sallie Mae"), as custodian (the "Sallie Mae Custodian Agreement"), the Custodian Agreement, dated as of May 1, 2002, among the Company, the Trustee and InTuition, as custodian (the "InTuition Custodian Agreement"), the Custodian Agreement, dated as of May, 1, 2002, among the Company, the Trustee and EFS, as custodian (the "EFS Custodian Agreement"), the Custodian Agreement, dated May 1, 2002, among the Company, the Trustee and NLS, as custodian (the "NLS Custodian Agreement" and collectively with the Sallie Mae Custodian Agreement, InTuition Custodian Agreement and the EFS Custodian Agreement, the "Custodian Agreements"),the Servicing Agreement, the Subservicing Agreements and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

Nelnet Funding proposes to cause the Company, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

2

Nelnet Funding wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. AGREEMENTS TO SELL, PURCHASE AND RESELL. (a) Nelnet Funding hereby agrees, subject to all the terms and conditions set forth herein, to cause the Company to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of Nelnet Funding herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally and not jointly agrees to purchase from the Company, such principal amount of each Class of the Notes at such respective purchase prices as are set forth next to the name of each Underwriter on Schedule A hereto.

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. DELIVERY OF THE NOTES AND PAYMENT THEREFOR. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock LLP, Denver, Colorado, at 11:00 a.m., Denver time, on May 20, 2002 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Representatives and Nelnet Funding.

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire transfer to an account at a bank acceptable to the Representatives, or such other form of payment as to which the parties may agree. Unless otherwise agreed to by Nelnet Funding and the Representatives, each Class of Notes will be evidenced by a single global security in definitive form deposited with the Trustee as custodian for DTC and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

3. REPRESENTATIONS AND WARRANTIES OF NELNET FUNDING. Nelnet Funding represents and warrants to each of the Underwriters that:

(a) A registration statement on Form S-3 (No 333-82280), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus" respectively; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

3

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on the Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to Nelnet Funding by the Underwriters, specifically for use therein.

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by Nelnet Funding or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Indenture has been duly and validly authorized by the Company and, upon its execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be a valid and binding agreement of the Company, enforceable in accordance with its terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus. The Indenture has been duly qualified under the Trust Indenture Act with respect to the Notes.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

4

(g) Nelnet Funding is a limited liability company duly organized, validly existing and in good standing under the laws of the State of Delaware with full power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus Supplement and as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of Nelnet Funding.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from Nelnet Funding or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

(i) There are no legal or governmental proceedings pending or threatened or, to the knowledge of Nelnet Funding contemplated, against Nelnet Funding, or to which Nelnet Funding or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, would individually or in the aggregate have a material adverse effect on the condition (financial or other), business, properties or results of operations of Nelnet Funding, or would materially and adversely affect the ability of Nelnet Funding, or the Company to perform its obligations under this Agreement and the other Basic Documents or otherwise materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement or the Basic Documents by Nelnet Funding or the Company, nor the consummation by Nelnet Funding or the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents of Nelnet Funding or the Company or (ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any material agreement, indenture, lease or other instrument to which Nelnet Funding or the Company is a party or by which Nelnet Funding or the Company or any of its respective properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to Nelnet Funding or the Company or any of its respective properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of Nelnet Funding or the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

5

(k) Nelnet Funding has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by Nelnet Funding of its obligations under, this Agreement and the other Basic Documents to which it is a party have been duly and validly authorized by Nelnet Funding and this Agreement and the other Basic Documents have been duly executed and delivered by Nelnet Funding and constitute the valid and legally binding agreements of Nelnet Funding, enforceable against Nelnet Funding in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

(l) Nelnet Funding's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company as of the applicable sale date described in the Purchase Agreements will vest in the Trustee on behalf of the Company all of Nelnet Funding's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended.

(o) The representations and warranties made by Nelnet Funding in any Basic Document to which Nelnet Funding is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

4. AGREEMENTS OF NELNET FUNDING. Nelnet Funding agrees with each of the Underwriters as follows:

6

(a) Nelnet Funding will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and Nelnet Funding deem appropriate in connection with the offering of the Notes, and Nelnet Funding will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but Nelnet Funding will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, with reasonable opportunity to comment on such proposed amendment or supplement or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; Nelnet Funding will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as Nelnet Funding is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, Nelnet Funding promptly will notify each of the Representatives of such event and will promptly prepare and file with the SEC, at its own expense, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance. Neither the Representatives' consent to, nor the Representatives' delivery of, any such amendment or supplement shall constitute a waiver of any of the conditions set forth in Section 6 hereof.

(c) Nelnet Funding will immediately inform the Representatives
(i) of the receipt by Nelnet Funding of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which Nelnet Funding is a party relating to the offering or sale of the Notes.

(d) Nelnet Funding will furnish to the Representatives, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Representatives may reasonably request.

7

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) Nelnet Funding will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to effect such qualification or exemptions; provided that in no event shall Nelnet Funding be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) Nelnet Funding consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by Nelnet Funding.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by Nelnet Funding, Nelnet Funding shall cause to be furnished such documents and such other actions to be taken.

(i) So long as any of the Notes are outstanding, Nelnet Funding will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning Nelnet Funding as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Representatives terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Representatives because of any failure or refusal on the part of Nelnet Funding to comply with the terms or fulfill any of the conditions of this Agreement, Nelnet Funding agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of Nelnet Funding for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

8

(l) Except as stated in this Agreement and in the Prospectus, Nelnet Funding has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or Nelnet Funding pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or Nelnet Funding.

(n) On or before the Closing Date, Nelnet Funding shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer, InTuition, EFS and NLS to mark their respective computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Initial Financed Eligible Loans, and from and after each Closing Date Nelnet Funding will take, or cause the Servicer, InTuition, EFS and NLS to take, as the case may be, such actions with respect to the respective records of each with regard to any Additional Acquired Eligible Loans at the time of the acquisition thereof by the Trustee on behalf of the Company and Nelnet Funding shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, none of Nelnet Funding and any entity affiliated, directly or indirectly, with Nelnet Funding will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by Nelnet Funding.

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, Nelnet Funding will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

(q) As soon as practicable, but not later than 16 months after the date of this Agreement, Nelnet Funding will make generally available to its securityholders an earnings statement covering a period of at least 12 months beginning after the later of (i) the effective date of the Registration Statement, (ii) the effective date of the most recent post-effective amendment to the Registration Statement to become effective prior to the date of this Agreement and (iii) the date of the Company's most recent Annual Report or Form 10-K filed with the Commission prior to the date of this Agreement, which will satisfy the provisions of Section 11(a) of the Act.

9

5. INDEMNIFICATION AND CONTRIBUTION. (a) Nelnet Funding agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or
Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (or actions in respect thereof) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading and will reimburse each Underwriter for any legal or other expenses reasonably incurred by such Underwriter in connection with investigating or defending any such loss, claim, damage, liability, or action as such expenses are incurred, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to Nelnet Funding by such Underwriter through the Representatives expressly for use therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement; provided, however, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if Nelnet Funding has previously furnished sufficient copies thereof to such Underwriter. The foregoing indemnity agreement shall be in addition to any liability which Nelnet Funding may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against Nelnet Funding, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties

10

have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent (i) includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and (ii) does not include a statement as to, or an admission of fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless Nelnet Funding and its directors and officers, and any person who controls Nelnet Funding within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from Nelnet Funding to the Underwriters set forth in paragraph (a) hereof, but only with respect to information relating to an Underwriter furnished in writing by such Underwriter through the Representatives expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement. If any action, suit or proceeding shall be brought against Nelnet Funding, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to Nelnet Funding by paragraph (b) above (except that if Nelnet Funding shall have assumed the defense thereof the Underwriter shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and Nelnet Funding, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

11

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by Nelnet Funding on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of Nelnet Funding on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by Nelnet Funding on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of Nelnet Funding on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by Nelnet Funding on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(e) Nelnet Funding and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total price at which the Notes underwritten by it and distributed to the public were offered to the public exceeds the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The Underwriters' obligations in this paragraph (e) to contribute are several in proportion to their respective underwriting obligations.

12

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of Nelnet Funding and the Underwriters set forth in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, Nelnet Funding or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, Nelnet Funding or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

6. CONDITIONS OF THE UNDERWRITERS' OBLIGATIONS. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions precedent:

(a) All actions required to be taken and all filings required to be made by Nelnet Funding under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of Nelnet Funding or the Underwriters, shall be contemplated by the Commission.

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of Nelnet Funding, the Sellers, the Servicer, InTuition, EFS or NLS not contemplated by the Registration Statement, which in the opinion of the Representatives, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of trusts sponsored by Nelnet Funding, a Seller, the Servicer, InTuition, EFS or NLS by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of trusts sponsored by Nelnet Funding, a Seller, the Servicer, InTuition, EFS or NLS (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of Nelnet Funding and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Representatives, materially adversely affect the market for the Notes.

13

(c) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the Nelnet Trust Purchase Agreement, the Servicing Agreement, the Indenture, the Company Eligible Lender Agreement and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non-consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Sellers to Nelnet Funding, from Nelnet Funding to the Company and from the Company to the Trustee.

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "Federal Income Tax Consequences" and "ERISA Considerations", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to NELnet, as servicer and administrator, Nelnet Funding and each of the Sellers, each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) Each of NELnet and each of the Sellers is a corporation, and Nelnet Funding is a limited liability company, in good standing under the laws of their respective states of incorporation or organization; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Basic Documents to which it is a party.

14

(ii) The Purchase Agreements have been duly authorized, executed and delivered by the respective Seller, the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Agreement and this Agreement have been duly authorized, executed and delivered by Nelnet Funding and the Administration Agreement, the Servicing Agreement and the Subservicing Agreements have been duly authorized, executed and delivered by NELnet and each such agreement is the legal, valid and binding obligations of the respective Seller, Nelnet Funding and NELnet, as the case may be, enforceable against each such Seller, Nelnet Funding and NELnet, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by NELnet of the Administration Agreement, the Servicing Agreement or the Subservicing Agreements, or the execution and delivery by Nelnet Funding of the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Agreement or this Agreement, or the execution by each Seller of the respective Purchase Agreement, nor the consummation by NELnet, Nelnet Funding or each Seller of the transactions contemplated therein nor the fulfillment of the terms thereof by NELnet, Nelnet Funding or each Seller will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws or limited liability company agreement, as the case may be, of NELnet, Nelnet Funding or each Seller or of any indenture or other agreement or instrument to which NELnet, Nelnet Funding or any Seller is a party or by which NELnet, Nelnet Funding or any Seller is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to NELnet, Nelnet Funding or any Seller of any court, regulatory body, administrative agency or governmental body having jurisdiction over NELnet, Nelnet Funding or any Seller.

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against NELnet, Nelnet Funding or any Seller before or by any governmental authority that might materially and adversely affect the performance by NELnet, Nelnet Funding or any Seller of its obligations under, or the validity or enforceability of, any Basic Documents to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of NELnet contained in the Administration Agreement, the Servicing Agreement, or the Subservicing Agreements, or the representations and warranties of Nelnet Funding in the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Trust Agreement or this Agreement or the representations and warranties of the Sellers contained in the Purchase Agreements are other than as stated therein.

15

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by NELnet of the Administration Agreement, the Servicing Agreement or the Subservicing Agreements, (b) for the due execution, delivery and performance by Nelnet Funding of the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Trust Agreement or this Agreement, (c) for the due execution, delivery and performance by each Seller of the respective Purchase Agreement or (d) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Purchase Agreements or the exercise by the Company (or its permitted assigns) and the Trustee of their rights and remedies under the Purchase Agreements, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and ------ delivery of the Guarantee Agreements.

(vii) The Purchase Agreements together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Purchase Agreements enforceable against creditors of, and purchasers from, the respective Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming a Seller as debtor or seller and covering any Student Loans to be sold under the related Purchase Agreement or interest therein or
(b) notices of the filing of any federal tax lien (filed pursuant to Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to
Section 4068 of ERISA) covering any Student Loan to be sold under the related Purchase Agreement or interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Purchase Agreements and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C. Section 1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold from time to time under the Purchase Agreements, subject to the terms and conditions of the Guarantee Agreements and the Act.

16

(i) You shall have received opinions addressed to you of Richards, Layton & Finger, in their capacity as counsel to the Delaware Trustee, and as Delaware counsel to the Company and Nelnet Funding, dated the Closing Date and in form and substance satisfactory to you and your counsel.

(j) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the Custodian Agreements, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement.

(iii) The execution and delivery of each of the Indenture, the Custodian Agreements, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the Custodian Agreements and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the Custodian Agreements, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement do not require any consent, approval or authorization of, or any registration or filing with, any state or United States Federal governmental authority.

(vi) Each of the Notes has been duly authenticated by the Trustee.

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the Custodian Agreements, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement nor the fulfillment of the terms thereof by the Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

17

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the Custodian Agreements, the Eligible Lender Agreements, the Administration Agreement or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture, the Custodian Agreements, the Eligible Lender Agreements, the Administration Agreement or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

(k) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of each Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of such Seller or the Servicer, as the case may be, contained in the respective Purchase Agreement, the Servicing Agreement and the Subservicing Agreements, as applicable, are true and correct in all material respects, that each of such Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding such Seller or the Servicer, as applicable, is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of such Seller or the Servicer, as applicable, has occurred.

(l) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of InTuition, EFS and NLS in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of InTuition, EFS and NLS contained in the Subservicing Agreements are true

18

and correct in all material respects, that each of InTuition, EFS and NLS has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding InTuition, EFS and NLS is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of InTuition, EFS and NLS has occurred.

(m) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the State of Delaware reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(n) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(o) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Representatives, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

(p) All the representations and warranties of Nelnet Funding and the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of Nelnet Funding to the effect set forth in this Section 6(p) and in Section 6(q) hereof.

(q) Neither Nelnet Funding nor the Company shall have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

(r) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Representatives), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

(s) Each class of Class A Notes shall be rated "AAA", "AAA" and "Aaa", respectively, by Fitch, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Services, Inc. ("Moody's"), the Class B Notes shall be rated "A", "A-" and "A2", or higher, by Fitch, S&P and Moody's, respectively, and that neither Fitch, S&P nor Moody's have placed the Notes under surveillance or review with possible negative implications.

19

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Sellers', InTuition's, EFS's and NLS's computer systems.

(u) You shall have received certificates addressed to you dated the Closing Date from officers of Nelnet Funding addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from Nelnet Loan Services, Inc. in form and substance satisfactory to you and your counsel.

(w) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

Nelnet Funding will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. EXPENSES. Nelnet Funding agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery
(including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed (or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act;
(vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification); (vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Delaware Trustee and its counsel, (E) the Depository Trust Company in connection with the book-entry registration of the Notes, (F) the SEC and (G) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; (viii) the financial advisory fee payable to UFS Securities, L.L.C.; and (ix) the fees charged by S&P, Fitch and Moody's for rating the Notes.

20

8. EFFECTIVE DATE OF AGREEMENT. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by Nelnet Funding, by notifying each of the Representatives, or by the Representatives, by notifying Nelnet Funding.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9. TERMINATION OF AGREEMENT. This Agreement shall be subject to termination in the absolute discretion of the Representatives, without liability on the part of the Underwriters to Nelnet Funding, by notice to Nelnet Funding, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which on the financial markets of the United States is such as to make it, in the judgment of the Representatives, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to Nelnet Funding by telecopy or telephone and shall be subsequently confirmed by letter.

10. INFORMATION FURNISHED BY THE UNDERWRITERS. The statements set forth in the second, third, ninth and tenth paragraphs and the second table under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. DEFAULT BY ONE OF THE UNDERWRITERS. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriter (the "Non-Defaulting Underwriter") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriter shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriter.

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or Nelnet Funding shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

12. COMPUTATIONAL MATERIALS. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with Nelnet Funding's offering of the Notes, subject to the following conditions:

21

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide Nelnet Funding with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by Nelnet Funding for use by such Underwriter. Each Underwriter shall provide to Nelnet Funding, for filing on Form 8-K as provided in Section 11(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection
(a)(iii) must be provided to Nelnet Funding not later than 10:00
A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

(iv) If an Underwriter does not provide the Computational Materials to Nelnet Funding pursuant to subsection
(a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to Nelnet Funding of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, Nelnet Funding shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the Closing Date and to take other appropriate actions in each case as necessary in order to allow Nelnet Funding to comply with its agreement set forth in Section 11(b) to file the Computational Materials by the time specified therein.

(b) Nelnet Funding shall file the Computational Materials (if any) provided to it by the Underwriter under Section 11(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

22

13. SURVIVAL OF REPRESENTATIONS AND WARRANTIES. The respective indemnities, agreements, representations, warranties and other statements of Nelnet Funding or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of Nelnet Funding submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, Nelnet Funding or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. MISCELLANEOUS. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to Nelnet Funding, at 121 South 13th Street, Suite 130, Lincoln, Nebraska 88508, Attention: Terry J. Heimes, and (ii) if to the Underwriters, to the address of the respective Underwriter set forth above with a copy to Richard L. Fried, Stroock & Stroock & Lavan LLP, 180 Maiden Lane, New York, New York 10038.

This Agreement has been and is made solely for the benefit of the Underwriters, Nelnet Funding, the Company, their respective directors, officers, managers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

15. APPLICABLE LAW; COUNTERPARTS. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

Nelnet Funding hereby submits to the non-exclusive jurisdiction of the Federal and state courts in the Borough of Manhattan in The City of New York in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

[Remainder of page intentionally left blank.]

23

Please confirm that the foregoing correctly sets forth the agreement between the Nelnet Funding and the Underwriters.

Very truly yours,

NELNET STUDENT LOAN FUNDING, LLC

By: NELnet, Inc., as Manager

By:  /S/ JEFFREY R. NOORDHOEK
---------------------------------
Name:  Jeffrey R. Noordhoek
Title: Senior Vice President

Confirmed as of the date first above mentioned.

BANC OF AMERICA SECURITIES LLC, acting on behalf of itself and as Representative of the Underwriters

By:  /S/ CHRISTOPHER G. CRONK
-----------------------------
Name:  Christopher G. Cronk
Title:    Principal

J.P. MORGAN SECURITIES INC., acting on behalf of itself and as Representative of the Underwriters

By:  /S/ ANTHONY HERMANN
------------------------
Name:  Anthony Hermann
Title:    Vice President

24

                                                    SCHEDULE A



               Banc of America      J.P. Morgan    Mellon Financial   Salomon Smith
   Notes        Securities LLC    Securities Inc.    Markets, LLC       Barney Inc.    UBS Warburg LLC        TOTAL
----------     ---------------   ---------------   ---------------   ---------------   ---------------   ---------------
Class A-1      $    83,000,000   $    83,000,000   $    83,000,000   $    83,000,000   $    83,000,000   $   415,000,000
               ---------------   ---------------   ---------------   ---------------   ---------------   ---------------
Class A-2      $   117,000,000   $   117,000,000   $   117,000,000   $   117,000,000   $   117,000,000   $   585,000,000
               ---------------   ---------------   ---------------   ---------------   ---------------   ---------------
Class B        $     7,254,000   $     7,254,000   $     7,254,000   $     7,254,000   $     7,254,000   $    36,270,000
               ---------------   ---------------   ---------------   ---------------   ---------------   ---------------


                                                    Terms of the Notes

Class            Interest Rate               Final Maturity Date  Price to Public  Underwriting Discount Proceeds to Issuer
--------     ------------------------        -------------------  ---------------  --------------------- ------------------
2002 A-1     3-month LIBOR plus 0.04%        May 25, 2011                 100%                0.20%       $     414,170,000
2002 A-2     3-month LIBOR plus 0.17%        May 25, 2027                 100%                0.27%       $     583,420,500
2002 B       3-month LIBOR plus 0.55%        August 25, 2032              100%                0.50%       $      36,088,650
TOTAL                                                                                                     $   1,033,679,150

-35-

Exhibit 10.50

EXECUTION COPY

INDEMNITY AGREEMENT

AGREEMENT dated as of May 9, 2002, among Banc of America Securities LLC and J.P. Morgan Securities Inc. (the "Representatives") on behalf of the other underwriters listed on Schedule A to the Underwriting Agreement referred to below (each an "Underwriter" and collectively, with the Representatives, the "Underwriters") and Nelnet Loan Services, Inc., a Nebraska corporation (the "Company").

WHEREAS, the Representatives have entered into an underwriting agreement dated May 9, 2002 (the "Underwriting Agreement") with Nelnet Student Loan Funding, LLC, a Delaware limited liability company ("Nelnet Funding"), pursuant to which Nelnet Funding has agreed to cause Nelnet Student Loan Trust 2002-1, a Delaware business trust (the "Issuer"), to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Student Loan Asset-Backed Notes, Series 2002-1 (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated May 13, 2002 and a Prospectus Supplement dated May 13, 2002 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-82280) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by NELnet, Inc. pursuant to a Servicing Agreement dated as of May 1,2002 (the "Servicing Agreement") between the Issuer and NELnet, Inc.;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. Indemnification and Contribution.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except to the extent Nelnet Funding is not obligated to indemnify the


Underwriters pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party except to the extent that the indemnifying party is materially prejudiced by such omission. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless
(i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and does not include a statement as

-2-

to, or an admission of, fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Agreement shall remain operative and in full force and effect, regardless

-3-

of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterparts shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

-4-

IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

NELNET LOAN SERVICES, INC.

By /s/ Edward P. Martinez
------------------------------------------------
Name:  Edward P. Martinez
Title: Senior Vice President

BANC OF AMERICA SECURITIES LLC,
acting on behalf of itself and as Representative
of the Underwriters

By /s/ Christopher G. Cronk
------------------------------------------------
Name:  Christopher G. Cronk
Title: Principal

J.P. MORGAN SECURITIES INC.,
acting on behalf of itself and as Representative
of the Underwriters

By /s/ Anthony Hermann
------------------------------------------------
Name:  Anthony Hermann
Title: Vice President


Exhibit 10.51

EXECUTION COPY

NELNET STUDENT LOAN TRUST 2002-2

$1,200,000,000

STUDENT LOAN ASSET-BACKED NOTES

UNDERWRITING AGREEMENT

September 26, 2002

J.P. Morgan Securities Inc.
270 Park Avenue, 10th Floor
New York, NY 10017

Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York 10036
Attn: Securitized Products Group

Ladies and Gentlemen:

Nelnet Student Loan Funding, LLC, a Delaware limited liability company ("Nelnet Funding") proposes to cause Nelnet Student Loan Trust 2002-2, a Delaware statutory trust (the "Company"), to sell to J.P. Morgan Securities Inc. and Morgan Stanley & Co. Incorporated (the "Representatives") and the other underwriters listed on Schedule A hereto (each an "Underwriter" and collectively with the Representatives, the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $1,200,000,000 aggregate principal amount of the Company's Student Loan Asset-Backed Notes (the "Notes") in the classes and initial principal amounts set forth on Schedule A hereto. Zions First National Bank, a national banking association, will act as eligible lender on behalf of the Company. The Notes will be issued under an Indenture of Trust dated as of September 1, 2002 (the "Indenture") between the Company and Zions First National Bank, a national banking association, as indenture trustee (the "Trustee"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans will be serviced by Nelnet, Inc., a Nevada Corporation ("Nelnet") pursuant to a Master Servicing Agreement dated as of September 1, 2002 (the "Servicing Agreement"), among Nelnet, as master servicer, Nelnet, as administrator, Nelnet Funding and the Company. Nelnet has entered into a loan subservicing agreement with Nelnet Loan Services, Inc. ("NLS") dated as of September 1, 2002 (the "Subservicing Agreement") pursuant to which NLS will act as subservicer with respect to all of the Financed Eligible Loans.

This Agreement, the Loan Purchase Agreement, dated as of September 1, 2002 between NELNET Student Loan Corporation-2 ("NELNET-2") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NELNET-2 Purchase Agreement"), the Loan Purchase Agreement dated as of Setpember 1, 2002 between


Nelnet Funding and the Company (along with the related Loan Transfer Addendum, the "Nelnet Trust Purchase Agreement" and, together with the NELNET-2 Purchase Agreement, the "Purchase Agreements"), the Trust Agreement, dated as of September 1, 2002, among Wilmington Trust Company, as Delaware trustee ("the Delaware Trustee") and Nelnet Funding, as initial certificateholder and sponsor (the "Trust Agreement"), the Administration Agreement, dated as of September 1, 2002, among the Company, the Delaware Trustee, the Trustee and Nelnet, as administrator (the "Administration Agreement"), the Eligible Lender Trust Agreement, dated as of September 1, 2002, between Zions First National Bank (the "Eligible Lender Trustee") and Nelnet Funding (the "Nelnet Funding Eligible Lender Agreement"), the Eligible Lender Trust Agreement, dated as of September 1, 2002, between the Eligible Lender Trustee and the Company (the "Company Eligible Lender Agreement" and together with the Nelnet Funding Eligible Lender Agreement, the "Eligible Lender Agreements"), the Custodian Agreement, dated September 1, 2002, among the Company, the Trustee and NLS, as custodian (the "Custodian Agreement"), the Servicing Agreement, the Subservicing Agreement and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

Nelnet Funding proposes to cause the Company, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

Nelnet Funding wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. AGREEMENTS TO SELL, PURCHASE AND RESELL. (a) Nelnet Funding hereby agrees, subject to all the terms and conditions set forth herein, to cause the Company to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of Nelnet Funding herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally and not jointly agrees to purchase from the Company, such principal amount of each Class of the Notes at such respective purchase prices as are set forth next to the name of each Underwriter on Schedule A hereto.

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. DELIVERY OF THE NOTES AND PAYMENT THEREFOR. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock LLP, Denver, Colorado, at 11:00 a.m., Denver time, on October 8, 2002 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Representatives and Nelnet Funding.

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire transfer to an account at a bank acceptable to the Representatives, or such other form of

2

payment as to which the parties may agree. Unless otherwise agreed to by Nelnet Funding and the Representatives, each Class of Notes will be evidenced by a single global security in definitive form deposited with the Trustee as custodian for DTC and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

3. REPRESENTATIONS AND WARRANTIES OF NELNET FUNDING. Nelnet Funding represents and warrants to each of the Underwriters that:

(a) A registration statement on Form S-3 (No 333-82280), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus" respectively; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on the Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to Nelnet Funding by the Underwriters, specifically for use therein.

3

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by Nelnet Funding or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Indenture has been duly and validly authorized by Nelnet Funding and, upon its execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be a valid and binding agreement of the Company, enforceable in accordance with its terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus. The Indenture has been duly qualified under the Trust Indenture Act with respect to the Notes.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

(g) Nelnet Funding is a limited liability company duly organized, validly existing and in good standing under the laws of the State of Delaware with full power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus Supplement and as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of Nelnet Funding.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from Nelnet Funding or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

4

(i) There are no legal or governmental proceedings pending or threatened or, to the knowledge of Nelnet Funding contemplated, against Nelnet Funding, or to which Nelnet Funding or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, would individually or in the aggregate have a material adverse effect on the condition (financial or other), business, properties or results of operations of Nelnet Funding, or would materially and adversely affect the ability of Nelnet Funding, or the Company to perform its obligations under this Agreement and the other Basic Documents or otherwise materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement or the Basic Documents by Nelnet Funding or the Company, nor the consummation by Nelnet Funding or the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents of Nelnet Funding or the Company or (ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any agreement, indenture, lease or other instrument to which Nelnet Funding or the Company is a party or by which Nelnet Funding or the Company or any of its respective properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to Nelnet Funding or the Company or any of its respective properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of Nelnet Funding or the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

(k) Nelnet Funding has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by Nelnet Funding of its obligations under, this Agreement and the other Basic Documents to which it is a party have been duly and validly authorized by Nelnet Funding and this Agreement and the other Basic Documents have been duly executed and delivered by Nelnet Funding and constitute the valid and legally binding agreements of Nelnet Funding, enforceable against Nelnet Funding in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

5

(l) Nelnet Funding's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company pursuant to the Nelnet Trust Purchase Agreement will vest in the Trustee on behalf of the Company all of Nelnet Funding's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended.

(o) The representations and warranties made by Nelnet Funding in any Basic Document to which Nelnet Funding is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

(p) Since the date of the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of, Nelnet Funding has occurred.

4. AGREEMENTS OF NELNET FUNDING. Nelnet Funding agrees with each of the Underwriters as follows:

(a) Nelnet Funding will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and Nelnet Funding deem appropriate in connection with the offering of the Notes, and Nelnet Funding will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but Nelnet Funding will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, with reasonable opportunity to comment on such proposed amendment or supplement or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; Nelnet Funding will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as Nelnet Funding is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

6

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, Nelnet Funding promptly will notify each of the Representatives of such event and will promptly prepare and file with the SEC, at its own expense, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance. Neither the Representatives' consent to, nor the Representatives' delivery of, any such amendment or supplement shall constitute a waiver of any of the conditions set forth in Section 6 hereof.

(c) Nelnet Funding will immediately inform the Representatives
(i) of the receipt by Nelnet Funding of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which Nelnet Funding is a party relating to the offering or sale of the Notes.

(d) Nelnet Funding will furnish to the Representatives, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Representatives may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) Nelnet Funding will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to effect such qualification or exemptions; provided that in no event shall Nelnet Funding be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) Nelnet Funding consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by Nelnet Funding.

7

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by Nelnet Funding, Nelnet Funding shall cause to be furnished such documents and such other actions to be taken.

(i) So long as any of the Notes are outstanding, Nelnet Funding will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning Nelnet Funding as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Representatives terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Representatives because of any failure or refusal on the part of Nelnet Funding to comply with the terms or fulfill any of the conditions of this Agreement, Nelnet Funding agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of Nelnet Funding for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(l) Except as stated in this Agreement and in the Prospectus, Nelnet Funding has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or Nelnet Funding pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or Nelnet Funding.

(n) On or before the Closing Date, Nelnet Funding shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer and NLS to mark their respective computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Financed Eligible Loans, and Nelnet Funding shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

8

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, none of Nelnet Funding and any entity affiliated, directly or indirectly, with Nelnet Funding will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by Nelnet Funding.

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, Nelnet Funding will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

(q) As soon as practicable, but not later than 16 months after the date of this Agreement, Nelnet Funding will make generally available to its securityholders an earnings statement covering a period of at least 12 months beginning after the later of (i) the effective date of the Registration Statement, (ii) the effective date of the most recent post-effective amendment to the Registration Statement to become effective prior to the date of this Agreement and (iii) the date of the Company's most recent Annual Report or Form 10-K filed with the Commission prior to the date of this Agreement, which will satisfy the provisions of Section 11(a) of the Act.

5. INDEMNIFICATION AND CONTRIBUTION. (a) Nelnet Funding agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or
Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (or actions in respect thereof) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading and will reimburse each Underwriter for any legal or other expenses reasonably incurred by such Underwriter in connection with investigating or defending any such loss, claim, damage, liability, or action as such expenses are incurred, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to Nelnet Funding by such Underwriter through the Representatives expressly for use therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement; provided, however, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to

9

the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if Nelnet Funding has previously furnished sufficient copies thereof to such Underwriter at a time reasonably prior to the date such Notes are sold to such person. The foregoing indemnity agreement shall be in addition to any liability which Nelnet Funding may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against Nelnet Funding, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party under Sections 5(a) and 5(c) hereof, except to the extent that the indemnifying party is materially prejudiced by such omission, and in no event shall the omission so to notify relieve Nelnet Funding from any liability which it may otherwise have. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement,

10

compromise or consent (i) includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and (ii) does not include a statement as to, or an admission of fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless Nelnet Funding and its directors and officers, and any person who controls Nelnet Funding within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from Nelnet Funding to the Underwriters set forth in paragraph (a) hereof, but only with respect to information relating to such Underwriter furnished in writing by such Underwriter through the Representatives expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement. If any action, suit or proceeding shall be brought against Nelnet Funding, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to Nelnet Funding by paragraph (b) above (except that if Nelnet Funding shall have assumed the defense thereof the Underwriter shall have the option to assume such defense but shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and Nelnet Funding, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by Nelnet Funding on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of Nelnet Funding on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by Nelnet Funding on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting

11

expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of Nelnet Funding on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by Nelnet Funding on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(e) Nelnet Funding and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Indemnity Agreement dated as of the date hereof among the Representatives, on behalf of themselves and the other Underwriters, and Nelnet Loan Services, Inc. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The Underwriters' obligations in this paragraph (e) to contribute are several in proportion to their respective underwriting obligations.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of Nelnet Funding and the Underwriters set forth in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, Nelnet Funding or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, Nelnet Funding or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

12

6. CONDITIONS OF THE UNDERWRITERS' OBLIGATIONS. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions precedent:

(a) All actions required to be taken and all filings required to be made by Nelnet Funding under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of Nelnet Funding or the Underwriters, shall be contemplated by the Commission.

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of Nelnet Funding, the Servicer, the Seller or NLS not contemplated by the Registration Statement, which in the opinion of the Representatives, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of trusts sponsored by Nelnet Funding, the Servicer, the Seller or NLS by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of trusts sponsored by Nelnet Funding, the Servicer, the Seller or NLS (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of Nelnet Funding and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Representatives, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the Nelnet Trust Purchase Agreement, the Servicing Agreement, the Indenture, the Company Eligible Lender Agreement and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non- consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Seller to Nelnet Funding, from Nelnet Funding to the Company and from the Company to the Trustee. You also shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to NELNET-2, dated the Closing Date, in form and substance satisfactory to you and your counsel, stating that the extraordinary optional redemption by NELNET-2 of certain series of its student loan auction rate notes with the proceeds received by NELNET-2 from the sale of the Financed Eligible Loans to Nelnet Funding (the "Redemption") is authorized and permitted pursuant to the terms of the indenture and indenture supplements under which such notes were issued.

13

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "Federal Income Tax Consequences" and "ERISA Considerations", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended. You also shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for NELNET-2, dated the Closing Date, in form and substance satisfactory to you and your counsel, stating that the Redemption (as defined in Section 6(c) above) by NELNET-2 is consistent with the disclosure concerning extraordinary optional redemption contained in the prospectus supplement and prospectus for each series of notes being redeemed.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to Nelnet, as servicer and administrator, NLS, Nelnet Funding and the Seller, each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) Each of Nelnet, NLS and the Seller is a corporation, and Nelnet Funding is a limited liability company, in good standing under the laws of their respective states of incorporation or organization; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Basic Documents to which it is a party.

14

(ii) The NELNET-2 Purchase Agreement has been duly authorized, executed and delivered by the Seller, the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Agreement and this Agreement have been duly authorized, executed and delivered by Nelnet Funding, the Administration Agreement, the Servicing Agreement and the Subservicing Agreement have been duly authorized, executed and delivered by Nelnet and the Subservicing Agreement and the Custodian Agreement have been duly authorized, executed and delivered by NLS and each such agreement is the legal, valid and binding obligations of the Seller, Nelnet Funding, Nelnet and NLS, as the case may be, enforceable against the Seller, Nelnet Funding, Nelnet and NLS, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by Nelnet of the Administration Agreement, the Servicing Agreement or the Subservicing Agreement, or the execution and delivery by Nelnet Funding of the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Agreement or this Agreement, or the execution by the Seller of the NELNET-2 Purchase Agreement, or the execution and delivery by NLS of the Subservicing Agreement or the Custodian Agreement, nor the consummation by Nelnet, Nelnet Funding, the Seller or NLS of the transactions contemplated therein nor the fulfillment of the terms thereof by Nelnet, Nelnet Funding, the Seller or NLS will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws or limited liability company agreement, as the case may be, of Nelnet, Nelnet Funding, the Seller or NLS or of any indenture or other agreement or instrument to which Nelnet, Nelnet Funding, the Seller or NLS is a party or by which Nelnet, Nelnet Funding, the Seller or NLS is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to Nelnet, Nelnet Funding, the Seller or NLS of any court, regulatory body, administrative agency or governmental body having jurisdiction over Nelnet, Nelnet Funding, the Seller or NLS.

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against Nelnet, Nelnet Funding, the Seller or NLS before or by any governmental authority that might materially and adversely affect the performance by Nelnet, Nelnet Funding, the Seller or NLS of its obligations under, or the validity or enforceability of, any Basic Documents to which it is a party.

15

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of Nelnet contained in the Administration Agreement, the Servicing Agreement, or the Subservicing Agreement, or the representations and warranties of Nelnet Funding in the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Trust Agreement or this Agreement or the representations and warranties of the Seller contained in the NELNET-2 Purchase Agreement or the representations and warranties of NLS contained in the Subservicing Agreement or the Custodian Agreement are other than as stated therein.

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by Nelnet of the Administration Agreement, the Servicing Agreement or the Subservicing Agreement, (b) for the due execution, delivery and performance by Nelnet Funding of the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Trust Agreement or this Agreement, (c) for the due execution, delivery and performance by the Seller of the NELNET-2 Purchase Agreement,
(d) for the due execution, delivery and performance by NLS of the Subservicing Agreement or the Custodian Agreement or (e) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Purchase Agreements or the exercise by the Company (or its permitted assigns) and the Trustee of their rights and remedies under the Purchase Agreements, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and delivery of the Guarantee Agreements. ------

(vii) The Nelnet Trust Purchase Agreement together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Nelnet Trust Purchase Agreement enforceable against creditors of, and purchasers from, the Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming the Seller as debtor or seller and covering any Student Loans to be sold under the Purchase Agreements or interest therein or (b) notices of the filing of any federal tax lien (filed pursuant to
Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to Section 4068 of ERISA) covering any Student Loan to be sold under the Purchase Agreements or interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Purchase Agreements and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20

16

U.S.C.ss.1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold under the Purchase Agreements, subject to the terms and conditions of the Guarantee Agreements and the Act.

(i) You shall have received opinions addressed to you of Richards, Layton & Finger, in their capacity as counsel to the Delaware Trustee, and as Delaware counsel to the Company and Nelnet Funding, dated the Closing Date and in form and substance satisfactory to you and your counsel.

(j) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement.

(iii) The execution and delivery of each of the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the Custodian Agreement and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement do not require any consent, approval or authorization of, or any registration or filing with, any state or United States Federal governmental authority.

(vi) Each of the Notes has been duly authenticated by the Trustee.

17

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement nor the fulfillment of the terms thereof by the Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

(k) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of Nelnet Funding, the Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of Nelnet Funding, the Seller or the Servicer, as the case may be, contained in the respective Purchase Agreement, the Servicing Agreement and the Subservicing Agreement, as applicable, are true and correct in all material respects, that each of Nelnet Funding, the Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding Nelnet Funding, the Seller or the Servicer, as applicable, is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of NelNet Funding, the Seller or the Servicer, as applicable, has occurred.

18

(l) You shall have received certificates addressed to you dated the Closing Date of any one of the Chairman of the Board, the President, any Executive Vice President, Chief Financial Officer, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of NLS in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of NLS contained in the Subservicing Agreement are true and correct in all material respects, that NLS has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding NLS is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of, NLS has occurred.

(m) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the State of Delaware reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(n) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(o) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Representatives, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

(p) All the representations and warranties of Nelnet Funding and the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of Nelnet Funding to the effect set forth in this Section 6(p) and in Section 6(q) hereof.

(q) Neither Nelnet Funding nor the Company shall have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

19

(r) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Representatives), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

(s) Each class of Class A Notes shall be rated "AAA", "AAA" and "Aaa", respectively, by Fitch, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Services, Inc. ("Moody's"), the Class B Notes shall be rated "A", "A-" and "A2", or higher, by Fitch, S&P and Moody's, respectively, and that neither Fitch, S&P nor Moody's have placed the Notes under surveillance or review with possible negative implications.

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Seller's and NLS's computer systems.

(u) You shall have received certificates addressed to you dated the Closing Date from officers of Nelnet Funding and legal opinions addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from Nelnet Loan Services, Inc. in form and substance satisfactory to you and your counsel.

(w) You shall have received (i) certified resolutions of the board of directors of NELNET-2 authorizing the Redemption (as defined in
Section 6(c) above), (ii) a letter from an officer of NELNET-2 describing the reasons for the Redemption and (iii) a letter from an officer of NELNET-2 stating that the Redemption shall be consummated in compliance with all material provisions of the indentures and offering documents pursuant to which the notes being redeemed were issued and offered for sale.

(x) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

Nelnet Funding will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. EXPENSES. Nelnet Funding agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery
(including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to, and preliminary versions of, any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all

20

other agreements or documents printed (or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act; (vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in
Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification);
(vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Delaware Trustee and its counsel, (E) the Depository Trust Company in connection with the book-entry registration of the Notes, (F) the SEC and (G) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; (viii) the financial advisory fee payable to UFS Securities, L.L.C.; and (ix) the fees charged by S&P, Fitch and Moody's for rating the Notes.

8. EFFECTIVE DATE OF AGREEMENT. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by Nelnet Funding, by notifying each of the Representatives, or by the Representatives, by notifying Nelnet Funding.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9. TERMINATION OF AGREEMENT. This Agreement shall be subject to termination in the absolute discretion of the Representatives, without liability on the part of the Underwriters to Nelnet Funding, by notice to Nelnet Funding, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which is such as to make it, in the judgment of the Representatives, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to Nelnet Funding by telecopy or telephone and shall be subsequently confirmed by letter.

10. INFORMATION FURNISHED BY THE UNDERWRITERS. The statements set forth in the second, third, ninth and tenth paragraphs and the second table under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. DEFAULT BY ONE OF THE UNDERWRITERS. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriter (the "Non-Defaulting Underwriter") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriter shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriter.

21

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or Nelnet Funding shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

12. COMPUTATIONAL MATERIALS. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with Nelnet Funding's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide Nelnet Funding with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by Nelnet Funding for use by such Underwriter. Each Underwriter shall provide to Nelnet Funding, for filing on Form 8-K as provided in Section 11(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection
(a)(iii) must be provided to Nelnet Funding not later than 10:00
A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

22

(iv) If an Underwriter does not provide the Computational Materials to Nelnet Funding pursuant to subsection
(a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to Nelnet Funding of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, Nelnet Funding shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the Closing Date and to take other appropriate actions in each case as necessary in order to allow Nelnet Funding to comply with its agreement set forth in Section 11(b) to file the Computational Materials by the time specified therein.

(b) Nelnet Funding shall file the Computational Materials (if any) provided to it by the Underwriter under Section 11(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. SURVIVAL OF REPRESENTATIONS AND WARRANTIES. The respective indemnities, agreements, representations, warranties and other statements of Nelnet Funding or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of Nelnet Funding submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, Nelnet Funding or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. MISCELLANEOUS. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to Nelnet Funding, at 121 South 13th Street, Suite 130, Lincoln, Nebraska 88508, Attention: Terry J. Heimes, and (ii) if to the Underwriters, to the address of the respective Underwriter set forth above with a copy to Richard L. Fried, Stroock & Stroock & Lavan LLP, 180 Maiden Lane, New York, New York 10038.

This Agreement has been and is made solely for the benefit of the Underwriters, Nelnet Funding, the Company, their respective directors, officers, managers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

15. APPLICABLE LAW; COUNTERPARTS. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

23

Nelnet Funding hereby submits to the non-exclusive jurisdiction of the Federal and state courts in the Borough of Manhattan in The City of New York in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

24

Please confirm that the foregoing correctly sets forth the agreement between the Nelnet Funding and the Underwriters.

Very truly yours,

NELNET STUDENT LOAN FUNDING, LLC

By: Nelnet, Inc., as Manager

By: /s/ Jeffrey R. Noordhoek
  -------------------------------
Name:  Jeffrey R. Noordhoek
Title:    Senior Vice President

Confirmed as of the date first above mentioned.

J.P. MORGAN SECURITIES INC., acting on behalf of itself and as Representative of the Underwriters

By:/s/ Anthony Hermann
   -----------------------------
Name:  Anthony Hermann
Title: Vice President

MORGAN STANLEY & CO. INCORPORATED, acting on behalf of itself and as Representative of the Underwriters

By: /s/ Gail McDonnell
  ---------------------------------------
Name:  Gail McDonnell
Title: Managing Director

25

SCHEDULE A

                                     MORGAN BANC
                                          OF
                       J.P. MORGAN    STANLEY &       AMERICA      DEUTSCHE BANK    MELLON       RBC DAIN
                       SECURITIES         CO.        SECURITIES     SECURITIES     FINANCIAL     RAUSCHER
     NOTES                 INC.      INCORPORATED       LLC            INC.       MARKETS, LLC      INC.           TOTAL
-------------------   ------------   ------------   ------------   -------------  ------------  ------------- --------------
Class A-1             $ 81,000,000   $ 81,000,000   $ 30,000,000   $ 30,000,000   $13,000,000   $13,000,000   $  248,000,000
                      ------------   ------------   ------------   ------------   -----------   -----------   --------------

Class A-2             $ 89,000,000   $ 89,000,000   $ 35,000,000   $ 35,000,000   $12,000,000   $12,000,000   $  272,000,000
                      ------------   ------------   ------------   ------------   -----------   -----------   --------------

Class A-3             $ 62,500,000   $ 62,500,000   $ 20,000,000   $ 20,000,000   $10,000,000   $10,000,000   $  185,000,000
                      ------------   ------------   ------------   ------------   -----------   -----------   --------------

Class A-4L            $111,500,000   $111,500,000   $ 45,000,000   $ 45,000,000   $20,000,000   $20,000,000   $  353,000,000
                      ------------   ------------   ------------   ------------   -----------   -----------   --------------

Class A-4CP           $ 35,000,000   $ 35,000,000   $ 10,000,000   $ 10,000,000   $ 5,000,000   $ 5,000,000   $  100,000,000
                      ------------   ------------   ------------   ------------   -----------   -----------   --------------

Class B               $ 21,000,000   $ 21,000,000   $          0   $          0   $         0   $         0   $   42,000,000
                      ------------   ------------   ------------   ------------   -----------   -----------   --------------

Total                 $400,000,000   $400,000,000   $140,000,000   $140,000,000   $60,000,000   $60,000,000   $1,200,000,000
                      ------------   ------------   ------------   ------------   -----------   -----------   --------------


                                         TERMS OF THE NOTES
                                           FINAL MATURITY      UNDERWRITING     PROCEEDS TO
CLASS           INTEREST RATE                  DATE           PRICE TO PUBLIC     ISSUER               DISCOUNT
---------   --------------------------   ------------------   ---------------   ------------        --------------
2002 A-1       3-month LIBOR plus 0.0%         9/25/08             100%               0.19%         $  247,528,800
2002 A-2      3-month LIBOR plus 0.03%         6/25/11             100%               0.20%         $  271,456,000
2002 A-3      3 month LIBOR plus 0.10%         9/25/13             100%               0.21%         $  184,611,500
2002A-4L      3 month LIBOR plus 0.22%         9/25/24             100%               0.2265%       $  352,200,455
2002A-4CP   3 month CP Rate plus 0.30%         9/25/24             100%               0.2265%       $   99,773,500
2002 B        3-month LIBOR plus 0.70%        12/26/33             100%               0.50%         $   41,790,000
TOTAL                                                                                               $1,197,360,255


Exhibit 10.52

EXECUTION COPY

INDEMNITY AGREEMENT

AGREEMENT dated as of September 26, 2002, among J.P. Morgan Securities Inc. and Morgan Stanley & Co. Incorporated (the "Representatives") on behalf of the other underwriters listed on Schedule A to the Underwriting Agreement referred to below (each an "Underwriter" and collectively, with the Representatives, the "Underwriters") and Nelnet Loan Services, Inc., a Nebraska corporation (the "Company").

WHEREAS, the Representatives have entered into an underwriting agreement dated September 26, 2002 (the "Underwriting Agreement") with Nelnet Student Loan Funding, LLC, a Delaware limited liability company ("Nelnet Funding"), pursuant to which Nelnet Funding has agreed to cause Nelnet Student Loan Trust 2002-2, a Delaware statutory trust (the "Issuer"), to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Student Loan Asset-Backed Notes (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated September 20, 2002 and a Prospectus Supplement dated October 3, 2002 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-82280) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by Nelnet, Inc. pursuant to a Master Servicing Agreement dated as of September 1, 2002 (the "Servicing Agreement") among the Issuer, Nelnet, Inc., as master servicer and administrator, and Nelnet Funding;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. Indemnification and Contribution.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not


misleading, except to the extent Nelnet Funding is not obligated to indemnify the Underwriters pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party under Sections 2(a) and 2(c) hereof except to the extent that the indemnifying party is materially prejudiced by such omission, and in no event shall the omission so to notify relieve the indemnifying party from any liability which it may otherwise have. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each

-2-

indemnified party from all liability arising out of such claim, action, suit or proceeding and does not include a statement as to, or an admission of, fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11 (f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements

-3-

contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement and the Underwriting Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterparts shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

-4-

IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

NELNET LOAN SERVICES, INC.

By /s/ Edward P. Martinez
   ---------------------------------------------
Name:  Edward P. Martinez
Title: Senior Vice President and General Counsel

J.P. MORGAN SECURITIES INC.,
acting on behalf of itself and as Representative
of the Underwriters

By /s/ Anthony Hermann
   ---------------------------------------------
Name:  Anthony Hermann
Title: Vice President

MORGAN STANLEY & CO. INCORPORATED,
acting on behalf of itself and as
Representative of the Underwriters

By /s/ Gail McDonnell
   ---------------------------------------------
Name:  Gail McDonnell
Title: Managing Director

-5-

Exhibit 10.53

EXECUTION COPY

NELNET STUDENT LOAN TRUST 2003-1

$1,005,000,000

STUDENT LOAN ASSET-BACKED NOTES

UNDERWRITING AGREEMENT

January 29, 2003

Banc of America Securities LLC
121 W. Trade Street, 12th Floor
NC1-005-12-01
Charlotte, NC 28255

Deutsche Bank Securities Inc.
31 West 52nd Street
New York, NY 10019

Attn: Securitized Products Group

Ladies and Gentlemen:

Nelnet Student Loan Funding, LLC, a Delaware limited liability company ("Nelnet Funding") proposes to cause Nelnet Student Loan Trust 2003-1, a Delaware statutory trust (the "Company"), to sell to Deutsche Bank Securities Inc. and Banc of America Securities LLC (the "Representatives") and the other underwriters listed on Schedule A hereto (each an "Underwriter" and collectively with the Representatives, the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $1,005,000,000 aggregate principal amount of the Company's Student Loan Asset-Backed Notes (the "Notes") in the classes and initial principal amounts set forth on Schedule A hereto. Zions First National Bank, a national banking association, will act as eligible lender on behalf of the Company. The Notes will be issued under an Indenture of Trust dated as of January 1, 2003 (the "Indenture") between the Company and Zions First National Bank, a national banking association, as indenture trustee (the "Trustee"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans will be serviced by Nelnet, Inc., a Nevada Corporation ("Nelnet") pursuant to a Master Servicing Agreement dated as of January 1, 2003 (the "Servicing Agreement"), among Nelnet, as master servicer, Nelnet, as administrator, Nelnet Funding and the Company. Nelnet has entered into a loan subservicing agreement with Nelnet Loan Services, Inc. ("NLS") dated as of January 1, 2003 the "Subservicing Agreement") pursuant to which NLS will act as subservicer with respect to all of the Financed Eligible Loans.


This Agreement, the Loan Purchase Agreement, dated as of January 1, 2003 between NEBHELP, Inc. ("NEBHELP") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NEBHELP Purchase Agreement"), the Loan Purchase Agreement, dated as of January 1, 2003 between NHELP-I, Inc. ("NHELP-I") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NHELP-I Purchase Agreement"), the Loan Purchase Agreement, dated as of January 1, 2003 between NHELP-III, Inc. ("NHELP-III") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NHELP-III Purchase Agreement"), the Loan Purchase Agreement, dated as of January 1, 2003 between NELnet Student Loan Warehouse Corporation-1 ("NELnet-1" and, collectively with NEBHELP, NHELP-I and NHELP-III, the "Sellers") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NELnet-1 Purchase Agreement"), the Loan Purchase Agreement dated as of January 1, 2003 between Nelnet Funding and the Company (along with the related Loan Transfer Addendum, the "Nelnet Trust Purchase Agreement" and, together with the NEBHELP Purchase Agreement, the NHELP-I Purchase Agreement, the NHELP-III Purchase Agreement and the NELnet-1 Purchase Agreement, the "Purchase Agreements"), the Trust Agreement, dated as of January 1, 2003, among Wilmington Trust Company, as Delaware trustee ("the Delaware Trustee") and Nelnet Funding, as initial certificateholder and sponsor (the "Trust Agreement"), the Administration Agreement, dated as of January 1, 2003, among the Company, the Delaware Trustee, the Trustee and Nelnet, as administrator (the "Administration Agreement"), the Eligible Lender Trust Agreement, dated as of January 1, 2003, between Zions First National Bank (the "Eligible Lender Trustee") and Nelnet Funding (the "Nelnet Funding Eligible Lender Agreement"), the Eligible Lender Trust Agreement, dated as of January 1, 2003, between the Eligible Lender Trustee and the Company (the "Company Eligible Lender Agreement" and together with the Nelnet Funding Eligible Lender Agreement, the "Eligible Lender Agreements"), the Custodian Agreement, dated January 1, 2003, among the Company, the Trustee and NLS, as custodian (the "Custodian Agreement"), the Servicing Agreement, the Subservicing Agreement and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

Nelnet Funding proposes to cause the Company, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

Nelnet Funding wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. AGREEMENTS TO SELL, PURCHASE AND RESELL. (a) Nelnet Funding hereby agrees, subject to all the terms and conditions set forth herein, to cause the Company to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of Nelnet Funding herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally and not jointly agrees to purchase from the Company, such principal amount of each Class of the Notes at such respective purchase prices as are set forth next to the name of each Underwriter on Schedule A hereto.

2

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. DELIVERY OF THE NOTES AND PAYMENT THEREFOR. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock LLP, Denver, Colorado, at 11:00 a.m., Denver time, on February 4, 2003 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Representatives and Nelnet Funding.

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire transfer to an account at a bank acceptable to the Representatives, or such other form of payment as to which the parties may agree. Unless otherwise agreed to by Nelnet Funding and the Representatives, each Class of Notes will be evidenced by a single global security in definitive form deposited with the Trustee as custodian for DTC and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

3. REPRESENTATIONS AND WARRANTIES OF NELNET FUNDING. Nelnet Funding represents and warrants to each of the Underwriters that:

(a) A registration statement on Form S-3 (No 333-82280), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus" respectively; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact

3

or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on the Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to Nelnet Funding by the Underwriters, specifically for use therein.

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by Nelnet Funding or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Indenture has been duly and validly authorized by Nelnet Funding and, upon its execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be a valid and binding agreement of the Company, enforceable in accordance with its terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus. The Indenture has been duly qualified under the Trust Indenture Act with respect to the Notes.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

(g) Nelnet Funding is a limited liability company duly organized, validly existing and in good standing under the laws of the State of Delaware with full power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus Supplement and as conducted on the date hereof, and is duly

4

registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of Nelnet Funding.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from Nelnet Funding or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

(i) There are no legal or governmental proceedings pending or threatened or, to the knowledge of Nelnet Funding contemplated, against Nelnet Funding, or to which Nelnet Funding or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, would individually or in the aggregate have a material adverse effect on the condition (financial or other), business, properties or results of operations of Nelnet Funding, or would materially and adversely affect the ability of Nelnet Funding, or the Company to perform its obligations under this Agreement and the other Basic Documents or otherwise materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement or the Basic Documents by Nelnet Funding or the Company, nor the consummation by Nelnet Funding or the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents of Nelnet Funding or the Company or (ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any agreement, indenture, lease or other instrument to which Nelnet Funding or the Company is a party or by which Nelnet Funding or the Company or any of its respective properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to Nelnet Funding or the Company or any of its respective properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of Nelnet Funding or the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

(k) Nelnet Funding has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by Nelnet Funding of its obligations under, this Agreement and the other Basic Documents to which it is a party have been duly and validly authorized by Nelnet Funding and this

5

Agreement and the other Basic Documents have been duly executed and delivered by Nelnet Funding and constitute the valid and legally binding agreements of Nelnet Funding, enforceable against Nelnet Funding in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

(l) Nelnet Funding's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company pursuant to the Purchase Agreements will vest in the Trustee on behalf of the Company all of Nelnet Funding's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended.

(o) The representations and warranties made by Nelnet Funding in any Basic Document to which Nelnet Funding is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

(p) Since the date of the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of, Nelnet Funding has occurred.

4. AGREEMENTS OF NELNET FUNDING. Nelnet Funding agrees with each of the Underwriters as follows:

(a) Nelnet Funding will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and Nelnet Funding deem appropriate in connection with the offering of the Notes, and Nelnet Funding will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but

6

Nelnet Funding will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, with reasonable opportunity to comment on such proposed amendment or supplement or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; Nelnet Funding will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as Nelnet Funding is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, Nelnet Funding promptly will notify each of the Representatives of such event and will promptly prepare and file with the SEC, at its own expense, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance. Neither the Representatives' consent to, nor the Representatives' delivery of, any such amendment or supplement shall constitute a waiver of any of the conditions set forth in Section 6 hereof.

(c) Nelnet Funding will immediately inform the Representatives
(i) of the receipt by Nelnet Funding of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which Nelnet Funding is a party relating to the offering or sale of the Notes.

(d) Nelnet Funding will furnish to the Representatives, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Representatives may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) Nelnet Funding will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or

7

appropriate in order to effect such qualification or exemptions; provided that in no event shall Nelnet Funding be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) Nelnet Funding consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by Nelnet Funding.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by Nelnet Funding, Nelnet Funding shall cause to be furnished such documents and such other actions to be taken.

(i) So long as any of the Notes are outstanding, Nelnet Funding will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning Nelnet Funding as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Representatives terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Representatives because of any failure or refusal on the part of Nelnet Funding to comply with the terms or fulfill any of the conditions of this Agreement, Nelnet Funding agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of Nelnet Funding for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(l) Except as stated in this Agreement and in the Prospectus, Nelnet Funding has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or Nelnet Funding pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or Nelnet Funding.

8

(n) On or before the Closing Date, Nelnet Funding shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer and NLS to mark their respective computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Financed Eligible Loans, and Nelnet Funding shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, none of Nelnet Funding and any entity affiliated, directly or indirectly, with Nelnet Funding will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by Nelnet Funding.

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, Nelnet Funding will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

(q) As soon as practicable, but not later than 16 months after the date of this Agreement, Nelnet Funding will make generally available to its securityholders an earnings statement covering a period of at least 12 months beginning after the later of (i) the effective date of the Registration Statement, (ii) the effective date of the most recent post-effective amendment to the Registration Statement to become effective prior to the date of this Agreement and (iii) the date of the Company's most recent Annual Report or Form 10-K filed with the Commission prior to the date of this Agreement, which will satisfy the provisions of Section 11(a) of the Act.

5. INDEMNIFICATION AND CONTRIBUTION. (a) Nelnet Funding agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or
Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (or actions in respect thereof) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading and will reimburse each Underwriter for any legal or other expenses reasonably incurred by such Underwriter in connection with investigating or defending any such loss, claim, damage, liability, or action as such expenses are incurred, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to Nelnet Funding by such Underwriter through the Representatives expressly for use therein, it being

9

understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement; provided, however, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if Nelnet Funding has previously furnished sufficient copies thereof to such Underwriter at a time reasonably prior to the date such Notes are sold to such person. The foregoing indemnity agreement shall be in addition to any liability which Nelnet Funding may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against Nelnet Funding, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party under Sections 5(a) and 5(c) hereof, except to the extent that the indemnifying party is materially prejudiced by such omission, and in no event shall the omission so to notify relieve Nelnet Funding from any liability which it may otherwise have. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such

10

Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent (i) includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and (ii) does not include a statement as to, or an admission of fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless Nelnet Funding and its directors and officers, and any person who controls Nelnet Funding within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from Nelnet Funding to the Underwriters set forth in paragraph (a) hereof, but only with respect to information relating to such Underwriter furnished in writing by such Underwriter through the Representatives expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement. If any action, suit or proceeding shall be brought against Nelnet Funding, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to Nelnet Funding by paragraph (b) above (except that if Nelnet Funding shall have assumed the defense thereof the Underwriter shall have the option to assume such defense but shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and Nelnet Funding, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by Nelnet Funding on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above

11

but also the relative fault of Nelnet Funding on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by Nelnet Funding on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of Nelnet Funding on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by Nelnet Funding on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(e) Nelnet Funding and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Indemnity Agreement dated as of the date hereof among the Representatives, on behalf of themselves and the other Underwriters, and Nelnet Loan Services, Inc. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The Underwriters' obligations in this paragraph (e) to contribute are several in proportion to their respective underwriting obligations.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of Nelnet Funding and the Underwriters set forth in this

12

Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, Nelnet Funding or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, Nelnet Funding or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

6. CONDITIONS OF THE UNDERWRITERS' OBLIGATIONS. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions precedent:

(a) All actions required to be taken and all filings required to be made by Nelnet Funding under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of Nelnet Funding or the Underwriters, shall be contemplated by the Commission.

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of Nelnet Funding, the Servicer, the Sellers or NLS not contemplated by the Registration Statement, which in the opinion of the Representatives, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of trusts sponsored by Nelnet Funding, the Servicer, a Seller or NLS by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of trusts sponsored by Nelnet Funding, the Servicer, a Seller or NLS (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of Nelnet Funding and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Representatives, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the Nelnet Trust Purchase Agreement, the Servicing Agreement, the Indenture, the Company Eligible Lender Agreement and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non- consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Sellers to Nelnet Funding, from Nelnet Funding to the Company and from the Company to the Trustee.

13

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "Federal Income Tax Consequences" and "ERISA Considerations", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to Nelnet, as servicer and administrator, NLS, Nelnet Funding and each of the Sellers, each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) Each of Nelnet, NLS and each of the Sellers is a corporation, and Nelnet Funding is a limited liability company, in good standing under the laws of their respective states of incorporation or organization; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Basic Documents to which it is a party.

(ii) The Purchase Agreements have been duly authorized, executed and delivered by the respective Seller, the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Agreement and this Agreement have been duly authorized, executed and delivered by Nelnet Funding, the Administration Agreement, the Servicing Agreement and the Subservicing Agreement have been duly authorized, executed and delivered by Nelnet and the Subservicing Agreement and the Custodian Agreement have been duly authorized, executed and delivered by NLS and each such agreement is the legal, valid and

14

binding obligations of the respective Seller, Nelnet Funding, Nelnet and NLS, as the case may be, enforceable against each such Seller, Nelnet Funding, Nelnet and NLS, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by Nelnet of the Administration Agreement, the Servicing Agreement or the Subservicing Agreement, or the execution and delivery by Nelnet Funding of the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Agreement or this Agreement, or the execution by each Seller of the respective Purchase Agreement, or the execution and delivery by NLS of the Subservicing Agreement or the Custodian Agreement, nor the consummation by Nelnet, Nelnet Funding, each Seller or NLS of the transactions contemplated therein nor the fulfillment of the terms thereof by Nelnet, Nelnet Funding, each Seller or NLS will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws or limited liability company agreement, as the case may be, of Nelnet, Nelnet Funding, each Seller or NLS or of any indenture or other agreement or instrument to which Nelnet, Nelnet Funding, any Seller or NLS is a party or by which Nelnet, Nelnet Funding, any Seller or NLS is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to Nelnet, Nelnet Funding, any Seller or NLS of any court, regulatory body, administrative agency or governmental body having jurisdiction over Nelnet, Nelnet Funding, any Seller or NLS.

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against Nelnet, Nelnet Funding, any Seller or NLS before or by any governmental authority that might materially and adversely affect the performance by Nelnet, Nelnet Funding, any Seller or NLS of its obligations under, or the validity or enforceability of, any Basic Documents to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of Nelnet contained in the Administration Agreement, the Servicing Agreement, or the Subservicing Agreement, or the representations and warranties of Nelnet Funding in the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Trust Agreement or this Agreement or the representations and warranties of the Sellers contained in the Purchase Agreements or the representations and warranties of NLS contained in the Subservicing Agreement or the Custodian Agreement are other than as stated therein.

15

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by Nelnet of the Administration Agreement, the Servicing Agreement or the Subservicing Agreement, (b) for the due execution, delivery and performance by Nelnet Funding of the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Trust Agreement or this Agreement, (c) for the due execution, delivery and performance by each Seller of the respective Purchase Agreement,
(d) for the due execution, delivery and performance by NLS of the Subservicing Agreement or the Custodian Agreement or (e) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Purchase Agreements or the exercise by the Company (or its permitted assigns) and the Trustee of their rights and remedies under the Purchase Agreements, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and delivery of the Guarantee Agreements. ------

(vii) The Purchase Agreements together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Purchase Agreements enforceable against creditors of, and purchasers from, the respective Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming a Seller as debtor or seller and covering any Student Loans to be sold under the Purchase Agreements or interest therein or (b) notices of the filing of any federal tax lien (filed pursuant to
Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to Section 4068 of ERISA) covering any Student Loan to be sold under the Purchase Agreements or interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Purchase Agreements and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C.ss.1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold under the Purchase Agreements, subject to the terms and conditions of the Guarantee Agreements and the Act.

16

(i) You shall have received opinions addressed to you of Richards, Layton & Finger, in their capacity as counsel to the Delaware Trustee, and as Delaware counsel to the Company and Nelnet Funding, dated the Closing Date and in form and substance satisfactory to you and your counsel.

(j) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement.

(iii) The execution and delivery of each of the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the Custodian Agreement and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement do not require any consent, approval or authorization of, or any registration or filing with, any state or United States Federal governmental authority.

(vi) Each of the Notes has been duly authenticated by the Trustee.

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement nor the fulfillment of the terms thereof by the Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the

17

Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture, the Custodian Agreement, the Eligible Lender Agreements, the Administration Agreement or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

(k) You shall have received certificates addressed to you dated the Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of Nelnet Funding, each Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of Nelnet Funding, such Seller or the Servicer, as the case may be, contained in the respective Purchase Agreement, the Servicing Agreement and the Subservicing Agreement, as applicable, are true and correct in all material respects, that each of Nelnet Funding, such Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding Nelnet Funding, such Seller or the Servicer, as applicable, is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of Nelnet Funding, such Seller or the Servicer, as applicable, has occurred.

(l) You shall have received certificates addressed to you dated the Closing Date of any one of the Chairman of the Board, the President, any Executive Vice President, Chief Financial Officer, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of NLS

18

in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of NLS contained in the Subservicing Agreement are true and correct in all material respects, that NLS has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding NLS is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of, NLS has occurred.

(m) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the State of Delaware reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(n) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(o) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Representatives, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

(p) All the representations and warranties of Nelnet Funding and the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of Nelnet Funding to the effect set forth in this Section 6(p) and in Section 6(q) hereof.

(q) Neither Nelnet Funding nor the Company shall have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

(r) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Representatives), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

19

(s) Each class of Class A Notes shall be rated "AAA", "AAA" and "Aaa", respectively, by Fitch, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Services, Inc. ("Moody's"), the Class B Notes shall be rated "AA", "AA-" and "Aa1", or higher, by Fitch, S&P and Moody's, respectively, and that neither Fitch, S&P nor Moody's have placed the Notes under surveillance or review with possible negative implications.

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Sellers' and NLS's computer systems.

(u) You shall have received certificates addressed to you dated the Closing Date from officers of Nelnet Funding and legal opinions addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from Nelnet Loan Services, Inc. in form and substance satisfactory to you and your counsel.

(w) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

Nelnet Funding will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. EXPENSES. Nelnet Funding agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery
(including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to, and preliminary versions of, any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed (or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act; (vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in
Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification);
(vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Delaware Trustee and its counsel, (E) the Depository Trust Company in connection with the book-entry registration of the Notes, (F) the SEC and (G) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; (viii) the financial advisory fee payable to UFS Securities, L.L.C.; and (ix) the fees charged by S&P, Fitch and Moody's for rating the Notes.

20

8. EFFECTIVE DATE OF AGREEMENT. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by Nelnet Funding, by notifying each of the Representatives, or by the Representatives, by notifying Nelnet Funding.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9. TERMINATION OF AGREEMENT. This Agreement shall be subject to termination in the absolute discretion of the Representatives, without liability on the part of the Underwriters to Nelnet Funding, by notice to Nelnet Funding, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which is such as to make it, in the judgment of the Representatives, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to Nelnet Funding by telecopy or telephone and shall be subsequently confirmed by letter.

10. INFORMATION FURNISHED BY THE UNDERWRITERS. The statements set forth in the second, third, ninth and tenth paragraphs and the second table under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. DEFAULT BY ONE OF THE UNDERWRITERS. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriter (the "Non-Defaulting Underwriter") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriter shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriter.

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or Nelnet Funding shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

21

12. COMPUTATIONAL MATERIALS. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with Nelnet Funding's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide Nelnet Funding with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by Nelnet Funding for use by such Underwriter. Each Underwriter shall provide to Nelnet Funding, for filing on Form 8-K as provided in Section 12(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection
(a)(iii) must be provided to Nelnet Funding not later than 10:00
A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

(iv) If an Underwriter does not provide the Computational Materials to Nelnet Funding pursuant to subsection
(a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to Nelnet Funding of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, Nelnet Funding shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the Closing Date and to take other appropriate actions in each case as necessary in order to allow Nelnet Funding to comply with its agreement set forth in Section 12(b) to file the Computational Materials by the time specified therein.

22

(b) Nelnet Funding shall file the Computational Materials (if any) provided to it by the Underwriter under Section 12(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. SURVIVAL OF REPRESENTATIONS AND WARRANTIES. The respective indemnities, agreements, representations, warranties and other statements of Nelnet Funding or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of Nelnet Funding submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, Nelnet Funding or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. MISCELLANEOUS. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to Nelnet Funding, at 121 South 13th Street, Suite 130, Lincoln, Nebraska 88508, Attention: Terry J. Heimes, and (ii) if to the Underwriters, to the address of the respective Underwriter set forth above with a copy to Richard L. Fried, Stroock & Stroock & Lavan LLP, 180 Maiden Lane, New York, New York 10038.

This Agreement has been and is made solely for the benefit of the Underwriters, Nelnet Funding, the Company, their respective directors, officers, managers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

15. APPLICABLE LAW; COUNTERPARTS. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

Nelnet Funding hereby submits to the non-exclusive jurisdiction of the Federal and state courts in the Borough of Manhattan in The City of New York in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

23

Please confirm that the foregoing correctly sets forth the agreement between the Nelnet Funding and the Underwriters.

Very truly yours,

NELNET STUDENT LOAN FUNDING, LLC

By: Nelnet, Inc., as Manager

By: /s/ Jeffrey R. Noordhoek
    -------------------------------
Name:  Jeffrey R. Noordhoek
Title: Senior Vice President

Confirmed as of the date first above mentioned.

BANC OF AMERICA SECURITIES LLC, acting on behalf of itself and as Representative of the Underwriters

By: /s/ Christopher G. Cronk
   -------------------------------
Name:   Christopher G. Cronk
Title:  Managing Director

DEUTSCHE BANK SECURITIES INC., acting on behalf of itself and as Representative of the Underwriters

By: /s/ James Murphy
    -------------------------------
Name:  James Murphy
Title: Vice President

24

SCHEDULE A

                 Banc of         Deutsche        Credit
                 America           Bank        Suisse First      J.P. Morgan       Morgan           Salomon
                Securities      Securities        Boston         Securities,     Stanley & Co.    Smith Barney
Notes             LLC              Inc.         Corporation          Inc.        Incorporated          Inc.             TOTAL
----------   --------------   --------------   --------------   --------------   --------------   --------------   --------------
Class A-1    $   57,782,000   $   57,782,000   $   14,359,000   $   14,359,000   $   14,359,000   $   14,359,000   $  173,000,000
             --------------   --------------   --------------   --------------   --------------   --------------   --------------
Class A-2    $   95,524,000   $   95,524,000   $   23,738,000   $   23,738,000   $   23,738,000   $   23,738,000   $  286,000,000
             --------------   --------------   --------------   --------------   --------------   --------------   --------------
Class A-3    $   37,493,000   $   37,493,000   $    9,316,000   $    9,316,000   $    9,316,000   $    9,316,000   $  112,250,000
             --------------   --------------   --------------   --------------   --------------   --------------   --------------

Class A-4    $  134,804,000   $  134,804,000   $   33,498,000   $   33,498,000   $   33,498,000   $   33,498,000   $  403,600,000
             --------------   --------------   --------------   --------------   --------------   --------------   --------------
Class B      $   15,075,000   $   15,075,000   $            0   $            0   $            0   $            0   $   30,150,000
             --------------   --------------   --------------   --------------   --------------   --------------   --------------
Total        $  340,678,000   $  340,678,000   $   80,911,000   $   80,911,000   $   80,911,000   $   80,911,000   $1,005,000,000
             --------------   --------------   --------------   --------------   --------------   --------------   --------------


                                                 Terms of the Notes
                                       -------------------------------------
Class           Interest Rate          Final Maturity Date   Price to Public   Underwriting Discount   Proceeds to Issuer
-----       ------------------------   -------------------   ---------------   ---------------------   ------------------
2003 A-1    3-month LIBOR plus 0.02%             1/25/2009               100%                 0.1900%      $  172,671,300
2003 A-2    3-month LIBOR plus 0.05%             1/25/2013               100%                 0.2000%      $  285,428,000
2003 A-3    3 month LIBOR plus 0.11%             1/25/2016               100%                 0.2150%      $  112,008,663
2003 A-4    3 month LIBOR plus 0.22%             1/25/2032               100%                 0.2265%      $  402,685,846
2003 B      3-month LIBOR plus 0.70%             1/25/2037               100%                 0.5000%      $   29,999,250
TOTAL                                                                                                      $1,002,793,059


Exhibit 10.54

EXECUTION COPY

INDEMNITY AGREEMENT

AGREEMENT dated as of January 29, 2003, among Banc of America Securities LLC and Deutsche Bank Securities Inc. (the "Representatives") on behalf of the other underwriters listed on Schedule A to the Underwriting Agreement referred to below (each an "Underwriter" and collectively, with the Representatives, the "Underwriters") and Nelnet Loan Services, Inc., a Nebraska corporation (the "Company").

WHEREAS, the Representatives have entered into an underwriting agreement dated January 29, 2003 (the "Underwriting Agreement") with Nelnet Student Loan Funding, LLC, a Delaware limited liability company ("Nelnet Funding"), pursuant to which Nelnet Funding has agreed to cause Nelnet Student Loan Trust 2003-1, a Delaware statutory trust (the "Issuer"), to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Student Loan Asset-Backed Notes (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated January 17, 2003 and a Prospectus Supplement dated January 30, 2003 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-82280) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by Nelnet, Inc. pursuant to a Master Servicing Agreement dated as of January 1, 2003 (the "Servicing Agreement") among the Issuer, Nelnet, Inc., as master servicer and administrator, and Nelnet Funding;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. Indemnification and Contribution.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not


misleading, except to the extent Nelnet Funding is not obligated to indemnify the Underwriters pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party under Sections 2(a) and 2(c) hereof except to the extent that the indemnifying party is materially prejudiced by such omission, and in no event shall the omission so to notify relieve the indemnifying party from any liability which it may otherwise have. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each

-2-

indemnified party from all liability arising out of such claim, action, suit or proceeding and does not include a statement as to, or an admission of, fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements

-3-

contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement and the Underwriting Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterparts shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

-4-

IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

NELNET LOAN SERVICES, INC.

By /s/ Jeffrey R. Noordhoek
   ---------------------------------------
Name:  Jeffrey R. Noordhoek
Title: Senior vice President

BANC OF AMERICA SECURITIES LLC,
acting on behalf of itself and as Representative
of the Underwriters

By /s/ Christopher G. Cronk
   ---------------------------------------
Name:  Christopher G. Cronk
Title: Managing Directors

DEUTSCHE BANK SECURITIES INC.,
acting on behalf of itself and as Representative
of the Underwriters

By /s/ James Murphy
   ---------------------------------------
Name:  James Murphy
Title: Vice President

-5-

Exhibit 10.55

EXECUTION COPY

Nelnet Education Loan Funding, Inc.

$1,030,000,000

Student Loan Asset-Backed Notes,
Series 2003-1

UNDERWRITING AGREEMENT

July 9, 2003

Banc of America Securities LLC
121 W. Trade Street, 12th Floor
NC1-005-12-01
Charlotte, NC 28255

Deutsche Bank Securities Inc.
31 West 52nd Street
New York, NY 10019

Attn: Securitized Products Group

Ladies and Gentlemen:

Nelnet Education Loan Funding, Inc., a Nebraska corporation (the "Company"), proposes to sell to Banc of America Securities LLC and Deutsche Bank Securities Inc. (each an "Underwriter" and collectively, the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $1,030,000,000 aggregate principal amount of the Company's Student Loan Asset-Backed Notes, Series 2003-1 (the "Notes") in the classes and initial principal amounts set forth on Schedule A hereto. Wells Fargo Bank Minnesota, National Association, a national banking association, will act as eligible lender trustee on behalf of the Company (the "Eligible Lender Trustee"). The Notes will be issued under an indenture of trust, dated as of June 1, 2003 (the "Indenture of Trust"), among the Company, the Eligible Lender Trustee and Wells Fargo Bank Minnesota, National Association, a national banking association, as indenture trustee (the "Trustee"), as supplemented by a Series 2003-1 supplemental indenture of trust, dated as of June 1, 2003 (the "Supplemental Indenture", and together with the Indenture of Trust, the "Indenture") between the Company and the Trustee. Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in Section 3 below). The Financed Eligible Loans will be serviced by Nelnet, Inc., a Nevada corporation ("Nelnet") pursuant to a master servicing agreement, dated as of June 1, 2003 (the "Servicing Agreement"), between the Company and Nelnet, as master servicer. Nelnet has entered into a subservicing agreement with Nelnet Loan Services, Inc. ("NLS"), dated as of June 1, 2003 (the "Subservicing Agreement"), pursuant to which NLS will act as subservicer with respect to all of the Financed Eligible Loans.


This Agreement, an eligible loan acquisition certificate, dated as of July 10, 2003 between the Company and the Trustee, in such capacity ("Wells Transferor") (along with the related Annex A, the "Wells Loan Acquisition Certificate"), an eligible loan acquisition certificate, dated as of July 10, 2003 between the Company and Zions First National Bank (the "Zions Transferor", and together with the Wells Transferor, the "Transferors") (along with the related Annex A, the "Zion Loan Acquisition Certificate", and together with the Wells Loan Acquisition Certificate, the "Loan Acquisition Certificates"), an initial auction agent agreement, dated as of June 1, 2003 (the "Initial Auction Agent Agreement"), among the Company, the Trustee and Deutsche Bank Trust Company Americas, as the initial auction agent (the "Auction Agent"), a broker-dealer agreement, dated as of June 1, 2003 (the "Deutsche Broker-Dealer Agreement"), between Deutsche Bank Securities Inc., as broker-dealer ("Deutsche Broker-Dealer") and the Auction Agent, a broker-dealer agreement, dated as of June 1, 2003 (the "Banc of America Broker-Dealer Agreement", and together with the Deutsche Broker-Dealer Agreement, the "Broker-Dealer Agreements"), between Banc of America Securities LLC, as broker-dealer ("Banc of America Broker-Dealer", and together with the Deutsche Broker-Dealer, the "Broker-Dealers") and the Auction Agent, an administrative services agreement, dated as of June 1, 2003 (the "Administrative Services Agreement"), between the Company and Nelnet, as administrator, an eligible lender trust agreement, dated as of June 1, 2003 (the "Eligible Lender Agreement"), between Wells Fargo Bank Minnesota, National Association, as eligible lender trustee and the Company, a custodian agreement, dated June 1, 2003 (the "Custodian Agreement"), among the Company, the Trustee and NLS, as custodian, the partial assignment agreement, dated as of June 1, 2003 (the "Partial Assignment Agreement"), between the Company and the Trustee, the Servicing Agreement, the Subservicing Agreement and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

The Company, upon the terms and conditions set forth herein, proposes to sell to the Underwriters on the Closing Dates (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A hereto.

The Company wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. Agreements to Sell, Purchase and Resell. (a) On each Closing Date, the Company hereby agrees, subject to all the terms and conditions set forth herein, to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of the Company herein contained and subject to all the terms and conditions set forth herein, on each Closing Date each of the Underwriters severally and not jointly agrees to purchase from the Company, such principal amount of each Class of the Notes to be sold on each such Closing Date at such respective purchase prices as are set forth next to the name of each Underwriter on Schedule A hereto.

2

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. Delivery of the Notes and Payment Therefor. Each date on which Notes are being delivered is referred to as a "Closing Date." The initial delivery to the Underwriters of and payment for the Notes shall be made at the office of Kutak Rock LLP, Denver, Colorado, at 11:00 a.m., Denver time, on July 10, 2003. The delivery of Notes being sold on subsequent Closing Dates shall be as agreed to from time to time between the Underwriters and the Company. The place of any such closing and any Closing Date may be varied by agreement between the Underwriters and the Company.

On each Closing Date, the Notes being delivered on such Closing Date will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire transfer to an account at a bank acceptable to the Underwriters, or such other form of payment as to which the parties may agree. Unless otherwise agreed to by the Company and the Underwriters, each Class of Notes will be evidenced by a single global security in definitive form deposited with the Trustee as custodian for DTC and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding such Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day immediately preceding such Closing Date.

3. Representations and Warranties of the Company. The Company represents and warrants to each of the Underwriters that:

(a) A registration statement on Form S-3 (No. 333-104736), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus" respectively; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the

3

"Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on each Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include as of each Closing Date any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to the Company by the Underwriters, specifically for use therein.

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

(d) As of the initial Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by the Company or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Indenture has been duly and validly authorized by the Company and, upon its execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be a valid and binding agreement of the Company, enforceable in accordance with its terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus. The Indenture has been duly qualified under the Trust Indenture Act with respect to the Notes.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on each Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

4

(g) The Company is a corporation duly organized, validly existing and in good standing under the laws of the State of Nebraska with full power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus Supplement and as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of the Company.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from the Company or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

(i) There are no legal or governmental proceedings pending or threatened or, to the knowledge of the Company contemplated, against the Company, or to which the Company or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, would individually or in the aggregate have a material adverse effect on the condition (financial or other), business, properties or results of operations of the Company, or would materially and adversely affect the ability of the Company to perform its obligations under this Agreement and the other Basic Documents or otherwise materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement or the Basic Documents by the Company, nor the consummation by the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the initial Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents of the Company or (ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any agreement, indenture, lease or other instrument to which the Company is a party or by which the Company or any of its respective properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to the Company or any of its respective properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

5

(k) The Company has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by the Company of its obligations, under this Agreement and the other Basic Documents to which it is a party have been duly and validly authorized by the Company and this Agreement and the other Basic Documents have been duly executed and delivered by the Company and constitute the valid and legally binding agreements of the Company, enforceable against the Company in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

(l) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(m) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended.

(n) The representations and warranties made by the Company in any Basic Document to which the Company is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of each applicable Closing Date.

(o) Since the date of the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of, the Company has occurred.

4. Agreements of the Company. The Company agrees with each of the Underwriters as follows:

(a) The Company will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and the Company deem appropriate in connection with the offering of the Notes, and the Company will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but the Company will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, with reasonable opportunity to comment on such proposed amendment or supplement or if

6

the Underwriters shall have reasonably objected thereto promptly after receipt thereof; the Company will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as the Company is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, the Company promptly will notify each of the Underwriters of such event and will promptly prepare and file with the SEC, at its own expense, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance. Neither the Underwriters' consent to, nor the Underwriters' delivery of, any such amendment or supplement shall constitute a waiver of any of the conditions set forth in Section 6 hereof.

(c) The Company will immediately inform the Underwriters (i) of the receipt by the Company of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which the Company is a party relating to the offering or sale of the Notes.

(d) The Company will furnish to the Underwriters, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Underwriters may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) The Company will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to effect such qualification or exemptions; provided that in no event shall the Company be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to

7

take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) The Company consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by the Company.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by the Company, the Company shall cause to be furnished such documents and such other actions to be taken.

(i) So long as any of the Notes are outstanding, the Company will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning the Company as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Underwriters terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Underwriters because of any failure or refusal on the part of the Company to comply with the terms or fulfill any of the conditions of this Agreement, the Company agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of the Company for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(l) Except as stated in this Agreement and in the Prospectus, the Company has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or the Company pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or the Company.

(n) On or before each date that Financed Eligible Loans are pledged under the Indenture, the Company shall mark its records relating to the Financed Eligible Loans and shall cause the Servicer and NLS to

8

mark their respective computer records relating to the Financed Eligible Loans to show the pledge of such Financed Eligible Loans by the Company to the Trustee, and the Company shall not take, or permit any other person to take, any action inconsistent with the security interest of the Trustee in the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days after the final Closing Date, none of the Company and any entity affiliated, directly or indirectly, with the Company will, without prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans other than pursuant to the Nelnet Student Loan Trust 2003-2 transaction; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by the Company.

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, the Company will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

(q) As soon as practicable, but not later than 16 months after the date of this Agreement, the Company will make generally available to its securityholders an earnings statement covering a period of at least 12 months beginning after the later of (i) the effective date of the Registration Statement, (ii) the effective date of the most recent post-effective amendment to the Registration Statement to become effective prior to the date of this Agreement and (iii) the date of the Company's most recent Annual Report or Form 10-K filed with the Commission prior to the date of this Agreement, which will satisfy the provisions of Section 11(a) of the Act.

5. Indemnification and Contribution. (a) The Company agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (or actions in respect thereof) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading and will reimburse each Underwriter for any legal or other expenses reasonably incurred by such Underwriter in connection with investigating or defending any such loss, claim, damage, liability, or action as such expenses are incurred, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to the Company by such Underwriter expressly for use therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this

9

Agreement; provided, however, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if the Company has previously furnished sufficient copies thereof to such Underwriter at a time reasonably prior to the date such Notes are sold to such person. The foregoing indemnity agreement shall be in addition to any liability that the Company may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party under Sections 5(a) and 5(c) hereof, except to the extent that the indemnifying party is materially prejudiced by such omission, and in no event shall the omission so to notify relieve the Company from any liability which it may otherwise have. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any

10

time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent (i) includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and (ii) does not include a statement as to, or an admission of fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless the Company and its directors and officers, and any person who controls the Company within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from the Company to the Underwriters set forth in paragraph
(a) hereof, but only with respect to information relating to such Underwriter furnished in writing by such Underwriter expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement. If any action, suit or proceeding shall be brought against the Company, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to the Company by paragraph (b) above (except that if the Company shall have assumed the defense thereof the Underwriter shall have the option to assume such defense but shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and the Company, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above

11

but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of the Company on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by the Company on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(e) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Indemnity Agreement dated as of the date hereof between the Underwriters and Nelnet Loan Services, Inc. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The Underwriters' obligations in this paragraph (e) to contribute are several in proportion to their respective underwriting obligations.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of the Company and the Underwriters set forth in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, the Company or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

12

6. Conditions of the Underwriters' Obligations. (A) The obligations of the Underwriters to purchase the Notes hereunder on the initial Closing Date are subject to the following conditions precedent:

(a) All actions required to be taken and all filings required to be made by the Company under the Act prior to the initial sale of the Notes shall have been duly taken or made. At and prior to the initial Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of the Company or the Underwriters, shall be contemplated by the Commission.

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of the Company, the Servicer or NLS not contemplated by the Registration Statement, which in the opinion of the Underwriters, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of trusts sponsored by the Company, the Servicer or NLS by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of trusts sponsored by the Company, the Servicer or NLS (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of the Company and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Underwriters, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to the Company, dated the initial Closing Date, in form and substance satisfactory to you and your counsel with respect to the Indenture, Custodian Agreement, this Agreement, the Servicing Agreement, the Auction Agent Agreement and the Administrative Services Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non- consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Transferors to the Trustee.

13

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the initial Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "Federal Income Tax Consequences" and "ERISA Considerations", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, dated the initial Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the initial Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard, Spahr, Andrews & Ingersoll, LLP, in its capacity as counsel for the Company, dated the initial Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in its capacity as counsel to Nelnet, as servicer and administrator, NLS and the Company, each dated the initial Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) Each of Nelnet, NLS and the Company is a corporation, in good standing under the laws of their respective states of incorporation; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Basic Documents to which it is a party.

(ii) The Servicing Agreement, the Partial Assignment Agreement, the Loan Acquisition Certificates, the Administrative Services Agreement, the Indenture, the Initial Auction Agreement, the Custodian Agreement, the Eligible Lender Agreement and this Agreement have been duly authorized, executed and delivered by the Company, the Administrative Services Agreement, the Servicing Agreement and the Subservicing Agreement have been duly authorized, executed and delivered by Nelnet and the Subservicing Agreement and the Custodian Agreement have been duly authorized, executed and delivered by NLS and each such agreement is the legal, valid and binding obligation of the Company, Nelnet and NLS, as the case may be, enforceable against the Company, Nelnet and NLS, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or

14

hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by Nelnet of the Administrative Services Agreement, the Servicing Agreement or the Subservicing Agreement, or the execution and delivery by the Company of the Servicing Agreement, the Loan Acquisition Certificates, the Partial Assignment Agreement, the Administrative Services Agreement, the Indenture, the Initial Auction Agreement, the Custodian Agreement, the Eligible Lender Agreement or this Agreement, or the execution and delivery by NLS of the Subservicing Agreement or the Custodian Agreement, nor the consummation by Nelnet, the Company or NLS of the transactions contemplated therein nor the fulfillment of the terms thereof by Nelnet, the Company or NLS will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws, of Nelnet, the Company or NLS or of any indenture or other agreement or instrument to which Nelnet, the Company or NLS is a party or by which Nelnet, the Company or NLS is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to Nelnet, the Company or NLS of any court, regulatory body, administrative agency or governmental body having jurisdiction over Nelnet, the Company or NLS.

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against Nelnet, the Company or NLS before or by any governmental authority that might materially and adversely affect the performance by Nelnet, the Company or NLS of its obligations under, or the validity or enforceability of, any Basic Documents to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of Nelnet contained in the Administrative Services Agreement, the Servicing Agreement or the Subservicing Agreement or the representations and warranties of the Company contained in the Loan Acquisition Certificates, the Partial Assignment Agreement, the Servicing Agreement, the Administrative Services Agreement, the Indenture, the Initial Auction Agreement, the Custodian Agreement, the Eligible Lender Agreement or this Agreement, or the representations and warranties of NLS contained in the Subservicing Agreement or the Custodian Agreement are other than as stated therein.

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by Nelnet of the Administrative Services Agreement, the Servicing Agreement or the Subservicing Agreement, (b) for the due execution, delivery and performance by the Company of the Loan Acquisition Certificates, the Partial Assignment Agreement, the Servicing Agreement, the

15

Administrative Services Agreement, the Indenture, the Initial Auction Agreement, the Custodian Agreement, the Eligible Lender Agreement or this Agreement, (c) for the due execution, delivery and performance by NLS of the Subservicing Agreement or the Custodian Agreement or (d) for the perfection of the Trustee's interest in the Financed Eligible Loans pledged under the Indenture or the exercise by the Trustee of its rights and remedies under the Indenture, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and delivery of the Guarantee ------ Agreements.

(vii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming a Transferor as debtor or seller and covering any Student Loans to be transferred under the Loan Acquisition Certificates or any interest therein or (b) notices of the filing of any federal tax lien (filed pursuant to Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to Section 4068 of ERISA) covering any Student Loan to be transferred under the Loan Acquisition Certificates or any interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

(viii) As of the date of such opinion and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C. ss.1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans transferred under the Loan Acquisition Certificates, subject to the terms and conditions of the Guarantee Agreements and the Act.

(i) You shall have received an opinion addressed to Nelnet, that can be relied upon by Nelnet's affiliates and the Underwriters, acting in their capacity as underwriters for the Company, of Dean Blakey, in its capacity as special counsel to the Company, with respect to certain matters arising under the Higher Education Act relating to Special Allowance Payments, in form and substance satisfactory to you and your counsel.

(j) You shall have received an opinion addressed to you of counsel to the Trustee, dated the initial Closing Date and in form and substance satisfactory to you and your counsel.

(k) You shall have received certificates addressed to you dated the initial Closing Date of any two of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of the Company and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of the Company or the Servicer, as the case may be,

16

contained in the respective Basic Documents to which it is a party, are true and correct in all material respects, that each of the Company and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the initial Closing Date, (ii) that the Servicer has reviewed the information pertaining to it in the Prospectus, and the Company has reviewed the Prospectus, and as applicable, the information therein is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of the Company or the Servicer, as applicable, has occurred.

(l) You shall have received certificates addressed to you dated the initial Closing Date of any one of the Chairman of the Board, the President, any Executive Vice President, Chief Financial Officer, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of NLS in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of NLS contained in the Subservicing Agreement are true and correct in all material respects and that NLS has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreement at or prior to the initial Closing Date,
(ii) that they have reviewed the Prospectus and that the information therein regarding NLS is fair and accurate in all material respects, and
(iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of, NLS has occurred.

(m) You shall have received evidence satisfactory to you that, on or before the initial Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the State of Nebraska reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(n) You shall have received a certificate addressed to you dated the initial Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(o) The Underwriters shall have received on the initial Closing Date from KPMG Peat Marwick a letter dated the initial Closing Date, and in form and substance satisfactory to the Underwriters, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

17

(p) All the representations and warranties of the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of each Closing Date as if made on and as of each Closing Date and the Underwriters shall have received a certificate, dated the initial Closing Date and signed by an executive officer of the Company to the effect set forth in this Section 6(p) and in Section 6(q) hereof.

(q) The Company shall not have failed at or prior to the initial Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the initial Closing Date.

(r) The Underwriters shall have received by instrument dated the initial Closing Date (at the option of the Underwriters), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

(s) Each class of Class A Notes shall be rated "AAA", "AAA" and "Aaa", respectively, by Fitch, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Services, Inc. ("Moody's"), the Class B Notes shall be rated "AA", "AA-" and "Aa", or higher, by Fitch, S&P and Moody's, respectively, and that neither Fitch, S&P nor Moody's have placed the Notes under surveillance or review with possible negative implications.

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Company's and NLS's computer systems.

(u) You shall have received certificates addressed to you dated the initial Closing Date from officers of the Company and legal opinions addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from Nelnet Loan Services, Inc. in form and substance satisfactory to you and your counsel.

(w) You shall have received certificates addressed to you dated the initial Closing Date of NSLP and OSFA to the effect that (i) the information in the Prospectus with respect to such entity is true and correct and is fair and accurate in all material respects and (ii) that since the date of the Prospectus, no material adverse change in or affecting the business or properties of such entity has occurred.

(x) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

18

(B) The obligation of the Underwriters to purchase the Notes being sold on each Closing Date after the initial Closing Date shall be subject to the following additional conditions.

(a) Subsequent to the immediately preceding Closing Date, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of the Company, the Servicer or the Subservicer not contemplated by the Prospectus, which in the opinion of the Underwriters, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of the Company, the Servicer or the Subservicer by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of the Company, the Servicer or the Subservicer (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Prospectus untrue or which, in the opinion of the Company and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein, in light of the circumstances under which made, not misleading, if amending or supplementing the Prospectus to reflect such event or development would, in the opinion of the Underwriters, materially adversely affect the market for the Notes.

(b) You shall have received opinions (which may be in the form of "bring-down" opinions) substantially to the effect of the legal opinions delivered on the initial Closing Date pursuant to Section
6(A)(c), (d), (e), (g), (h), (i) and (j).

(c) You shall have received certificates addressed to you dated the applicable Closing Date of officials of the Company, in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of the Company contained in the respective Basic Documents to which the Company is a party are true and correct in all material respects and that the Company has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to such Closing Date, (ii) that they have reviewed the Prospectus and that the information therein is fair and accurate in all material respects and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of the Company has occurred.

(d) You shall have received certificates addressed to you dated the applicable Closing Date of officials of NLS in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of NLS contained in the Subservicing Agreement are true and correct in all material respects, and that NLS has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to such Closing Date, (ii) that they have

19

reviewed the Prospectus and that the information therein regarding NLS is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of NLS, has occurred.

(e) You shall have received certificates addressed to you dated the applicable Closing Date of officials of the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of the Servicer contained in the Basic Documents to which the Servicer is a party are true and correct in all material respects, and that the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to such Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding the Servicer is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of the Servicer, has occurred.

(f) You shall have received certificates addressed to you dated the applicable Closing Date of NSLP and OSFA to the effect that
(i) the information in the Prospectus with respect to such entity is true and correct and is fair and accurate in all material respects and
(ii) that since the date of the Prospectus, no material adverse change in or affecting the business or properties of such entity has occurred.

(g) You shall have received a certificate addressed to you dated the applicable Closing Date from a responsible officer acceptable to you of the Eligible Lender Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement, if any, entered into since the preceding Closing Date.

(h) All the representations and warranties of the Company contained in this Agreement and the Basic Documents to which it is a party and of the Servicer and NLS in the Basic Documents to which they are parties shall be true and correct in all material respects on and as of the date hereof and on and as of the applicable Closing Date as if made on and as of such Closing Date and the Underwriters shall have received certificates, dated such Closing Date and signed by officers of the Company and such entities to the effect set forth in this Section.

(i) The Company shall not have failed at or prior to the applicable Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to such Closing Date.

(j) The Underwriters shall have received by instrument dated the applicable Closing Date (at the option of the Underwriters), in lieu of or in addition to the legal opinions referred to in this
Section 6(B), the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

20

(k) The Underwriters shall have received from S&P and Moody's confirmation that the Notes being sold on such Closing Date shall be rated "AAA", "AAA" and "Aaa," respectively, by S&P, Fitch and Moody's.

(l) The issuance of the Notes shall not cause a reduction or withdrawal by a Rating Agency of the current rating of any outstanding security issued or originated by the Company or any of its affiliates.

(m) You shall have received certificates addressed to you dated the applicable Closing Date from officers of the Company and others addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

The Company will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. Expenses. The Company agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery (including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to, and preliminary versions of, any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed (or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act;
(vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification); (vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Depository Trust Company in connection with the book-entry registration of the Notes, (E) the SEC and (F) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; and (viii) the fees charged by S&P, Fitch and Moody's for rating the Notes.

8. Effective Date of Agreement. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by the Company, by notifying each of the Underwriters, or by the Underwriters, by notifying the Company.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

21

9. Termination of Agreement. This Agreement shall be subject to termination prior to a Closing Date, in the absolute discretion of the Underwriters, without liability on the part of the Underwriters to the Company, by notice to the Company, if prior to such Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which is such as to make it, in the judgment of the Underwriters, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to the Company by telecopy or telephone and shall be subsequently confirmed by letter.

10. Information Furnished by the Underwriters. The statements set forth in the second, fourth and seventh paragraphs and the second table under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. Default by One of the Underwriters. If either of the Underwriters shall fail on a Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriter (the "Non-Defaulting Underwriter") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all, but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriter shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriter.

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriter or the Company shall have the right to postpone a Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

12. Computational Materials. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with the Company's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

22

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide the Company with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by the Company for use by such Underwriter. Each Underwriter shall provide to the Company, for filing on Form 8-K as provided in Section 12(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection (a)(iii) must be provided to the Company not later than 10:00 A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

(iv) If an Underwriter does not provide the Computational Materials to the Company pursuant to subsection
(a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to the Company of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, the Company shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay a Closing Date and to take other appropriate actions in each case as necessary in order to allow the Company to comply with its agreement set forth in Section 12(b) to file the Computational Materials by the time specified therein.

(b) The Company shall file the Computational Materials (if any) provided to it by the Underwriter under Section 12(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. Survival of Representations and Warranties. The respective indemnities, agreements, representations, warranties and other statements of the Company or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of the Company submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, the Company or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

23

14. Miscellaneous. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to the Company, at 121 South 13th Street, Suite 201, Lincoln, Nebraska 68508, Attention: Terry J. Heimes, and (ii) if to the Underwriters, to the address of the respective Underwriter set forth above with a copy to Richard L. Fried, Stroock & Stroock & Lavan LLP, 180 Maiden Lane, New York, New York 10038.

This Agreement has been and is made solely for the benefit of the Underwriters and the Company, their respective directors, officers, managers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

15. Applicable Law; Counterparts. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

The Company hereby submits to the non-exclusive jurisdiction of the federal and state courts in the Borough of Manhattan in The City of New York in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

24

Please confirm that the foregoing correctly sets forth the agreement between the Company and the Underwriters.

Very truly yours,

NELNET EDUCATION LOAN FUNDING, INC.

By: /s/ Terry J. Heimes
    -----------------------------
Name:  Terry J. Heimes
Title: President

Confirmed as of the date first above mentioned.

BANC OF AMERICA SECURITIES LLC

By: /s/ Christopher Cronk
    ------------------------
Name:   Christopher Cronk
Title:  Principal

DEUTSCHE BANK SECURITIES INC.

By: /s/ James P. Murphy
    ------------------------
Name:   James P. Murphy
Title:  Vice President

DEUTSCHE BANK SECURITIES INC.

By: /s/ Nita Sue Cherry
    ------------------------
Name:   Nita Sue Cherry
Title:  Managing Director


                                                             SCHEDULE A
------------------------------------------------------------------------------------------------------------------------------------
                                             Anticipated
               Banc of       Deutsche Bank    Date of        Price
               America        Securities    Issuance and       to       Underwriting    Interest        Final         Proceeds to
 Notes      Securities LLC       Inc.         Delivery       Public       Discount       Rate          Maturity         Issuer
--------    --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-1        $            0   $100,000,000   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   99,785,000
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-2        $  100,000,000   $          0   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   99,785,000
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-3        $            0   $100,000,000   July 10, 2003        100%          0.215%   Rate          July 1, 2043   $   99,785,000
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-4        $  100,000,000   $          0   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   99,785,000
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-5        $            0   $ 75,000,000   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   74,838,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-6        $   75,000,000   $          0   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   74,838,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-7        $            0   $ 75,000,000   July 10, 2003        100%          0.215%   Rate          July 1, 2043   $   74,838,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-8        $   75,000,000   $          0   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   74,838,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                  Auction
 A-9        $            0   $ 75,000,000   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   74,838,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                                                                   Auction
  A-10      $   75,000,000   $          0   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   74,838,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                         October 9,                               Auction
  A-11      $            0   $ 75,000,000       2003             100%          0.215%    Rate         July 1, 2043   $   74,838,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
Class                                         October 9,                               Auction
  A-12      $   75,000,000   $          0       2003             100%          0.215%    Rate         July 1, 2043   $   74,838,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
                                                                                       Auction
Class B-1   $            0   $ 15,000,000   July 10, 2003        100%          0.215%   Rate          July 1, 2043   $   14,967,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
                                                                                        Auction
Class B-2   $   15,000,000   $          0   July 10, 2003        100%          0.215%    Rate         July 1, 2043   $   14,967,750
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------
  Total     $  515,000,000   $515,000,000                               $  2,214,500                                 $1,027,785,500
            --------------   ------------   -------------   --------    ------------   ----------   --------------   --------------


Exhibit 10.56

INDEMNITY AGREEMENT

AGREEMENT dated as of July 9, 2003, among Banc of America Securities LLC and Deutsche Bank Securities Inc. (each an "Underwriter" and collectively, the "Underwriters") and Nelnet Loan Services, Inc., a Nebraska corporation (the "Company").

WHEREAS, the Underwriters have entered into an underwriting agreement dated July 9, 2003 (the "Underwriting Agreement") with Nelnet Education Loan Funding, Inc., a Nebraska corporation (the "Issuer"), to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Student Loan Asset-Backed Notes, Series 2003-I (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated June 26, 2003 and a Prospectus Supplement dated June 26, 2003 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-104736)(the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be serviced by Nelnet, Inc., as master servicer pursuant to a Master Servicing Agreement dated as of June 1, 2003 (the "Servicing Agreement") between the Issuer and Nelnet, Inc.;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. INDEMNIFICATION AND CONTRIBUTION.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading, except to the extent the Issuer is not obligated to indemnify the Underwriters pursuant to Section 5(a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.


(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party under Sections 2(a) and 2(c) hereof except to the extent that the indemnifying party is materially prejudiced by such omission, and in no event shall the omission so to notify relieve the indemnifying party from any liability which it may otherwise have. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless
(i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and does not include a statement as to, or an admission of, fault, culpability or a failure to act by or on behalf of an indemnified party.

-2-

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement and the Underwriting

-3-

Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter by furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterpart shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

-4-

IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

NELNET LOAN SERVICES, INC.

By: /s/ Terry J. Heimes
--------------------------
Name:  Terry J. Heimes
Title: President


IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

BANC OF AMERICA SECURITIES LLC

By Christopher G. Cronk

Name: Christopher G. Cronk Title: Managing Director

DEUTSCHE BANK SECURITIES INC.

By  /s/ Nita Sue Cherry
   --------------------------
Name:  Nita Sue Cherry
Title: Managing Director

DEUTSCHE BANK SECURITIES INC.

By  /s/ James P. Murphy
   --------------------------
Name:  James P. Murphy
Title: Vice President


Exhibit 10.57

EXECUTION COPY

Nelnet Student Loan Trust 2003-2

$862,885,000

Student Loan Asset-Backed Notes

UNDERWRITING AGREEMENT

July 16, 2003

J.P. Morgan Securities Inc.
270 Park Avenue - 10th Floor
New York, NY 10017

Morgan Stanley & Co. Incorporated
1585 Broadway
New York, NY 10036
Attn: Securitized Products Group

Ladies and Gentlemen:

Nelnet Student Loan Funding, LLC, a Delaware limited liability company ("Nelnet Funding") proposes to cause Nelnet Student Loan Trust 2003-2, a Delaware statutory trust (the "Company"), to sell to J.P. Morgan Securities Inc. and Morgan Stanley & Co. Incorporated (the "Representatives") and the other underwriters listed on Schedule A hereto (each an "Underwriter" and collectively with the Representatives, the "Underwriters"), pursuant to the terms of this Underwriting Agreement, $862,885,000 aggregate principal amount of the Company's Student Loan Asset-Backed Notes (the "Notes") in the classes and initial principal amounts set forth on Schedule A hereto. Zions First National Bank, a national banking association, will act as eligible lender trustee on behalf of the Company (the "Eligible Lender Trustee"). The Notes will be issued under an Indenture of Trust, dated as of July 1, 2003 (the "Indenture"), between the Company and Zions First National Bank, a national banking association, as indenture trustee (the "Indenture Trustee"). Upon issuance, the Notes will be secured by, among other things, Financed Eligible Loans (as defined in the Indenture) pledged to the Trustee and described in the Prospectus (as defined in
Section 3 below). The Financed Eligible Loans will be serviced by Nelnet, Inc., a Nevada Corporation ("Nelnet") pursuant to a Master Servicing Agreement, dated as of July 1, 2003 (the "Servicing Agreement"), among Nelnet, as master servicer and administrator, Nelnet Funding and the Company. Nelnet has entered into a loan subservicing agreement with Nelnet Loan Services, Inc. ("NLS"), dated as of July 1, 2003 (the "Subservicing Agreement") pursuant to which NLS will act as subservicer with respect to all of the Financed Eligible Loans.


This Agreement, the loan purchase agreement, dated as of July 1, 2003 between the Company and Nelnet Funding (along with the related Loan Transfer Addendum, the "Nelnet Funding Purchase Agreement"), the loan purchase agreement, dated as of July 1, 2003 between Nelnet Funding and Nelnet Education Loan Funding, Inc. ("NELF") (along with the related Loan Transfer Addendum, the "NELF Purchase Agreement"), the loan purchase agreement, dated as of July 1, 2003 between NHELP-III, Inc. ("NHELP," and together with NELF, the "Sellers") and Nelnet Funding (along with the related Loan Transfer Addendum, the "NHELP Purchase Agreement" and, together with the Nelnet Funding Purchase Agreement and the NELF Purchase Agreement, the "Purchase Agreements"), the trust agreement, dated as of July 1, 2003, among Wilmington Trust Company, as Delaware trustee (the "Delaware Trustee") and Nelnet Funding, as initial certificateholder and sponsor (the "Trust Agreement"), the administration agreement, dated as of July 1, 2003, among the Company, the Delaware Trustee, the Trustee and Nelnet, as administrator (the "Administration Agreement"), the eligible lender trust agreement, dated as of July 1, 2003, between Zions First National Bank (in such capacity the "Eligible Lender Trustee", and together with the Indenture Trustee, the "Trustee") and Nelnet Funding (the "Nelnet Funding Eligible Lender Agreement"), the Eligible Lender Trust Agreement, dated as of July 1, 2003, between the Eligible Lender Trustee and the Company (the "Company Eligible Lender Agreement", and together with the Nelnet Funding Eligible Lender Agreement, the "Eligible Lender Agreements"), the custodian agreement, dated July 1, 2003, among the Company, the Trustee and NLS, as custodian (the "NLS Custodian Agreement"), the custodian agreement, dated July 1, 2003, among the Company, the Trustee and Sallie Mae Servicing, L.P. (the "Sallie Mae Custodian Agreement"), the initial auction agent agreement dated as of July 1, 2003 (the "Auction Agent Agreement"), among the Company, the Trustee and Deutsche Bank Trust Company Americas, as the initial auction agent (the "Auction Agent"), the broker-dealer agreement dated as of July 1, 2003 (the "Broker-Dealer Agreement") among the Auction Agent, UFS Securities L.L.C. and J.P. Morgan Securities Inc., as broker-dealers, the Servicing Agreement, the Subservicing Agreement and the Indenture shall collectively hereinafter be referred to as the "Basic Documents."

Capitalized terms used herein without definition shall have the meanings ascribed to them in the Indenture or the Prospectus.

Nelnet Funding proposes to cause the Company, upon the terms and conditions set forth herein, to sell to each of the Underwriters on the Closing Date (as hereinafter defined) the aggregate principal amount of each Class of Notes set forth next to the name of each Underwriter on Schedule A at the rates and maturities listed on Schedule B hereto.

Nelnet Funding wishes to confirm as follows this agreement with the Underwriters in connection with the purchase and resale of the Notes.

1. Agreements to Sell, Purchase and Resell. (a) Nelnet Funding hereby agrees, subject to all the terms and conditions set forth herein, to cause the Company to sell to each of the Underwriters and, upon the basis of the representations, warranties and agreements of Nelnet Funding herein contained and subject to all the terms and conditions set forth herein, each of the Underwriters severally and not jointly agrees to purchase from the Company, such principal amount of each Class of the Notes at such respective purchase prices as are set forth next to the name of each Underwriter on Schedule A hereto.

-2-

(b) It is understood that the Underwriters propose to offer the Notes for sale to the public (which may include selected dealers) as set forth in the Prospectus.

2. Delivery of the Notes and Payment Therefor. Delivery to the Underwriters of and payment for the Notes shall be made at the office of Stroock & Stroock & Lavan LLP, New York, New York, at 1:00 p.m., New York City time, on July 29, 2003 (the "Closing Date"). The place of such closing and the Closing Date may be varied by agreement between the Representatives and Nelnet Funding.

The Notes will be delivered to the Underwriters against payment of the purchase price therefor to the Company in Federal Funds, by wire transfer to an account at a bank acceptable to the Representatives, or such other form of payment as to which the parties may agree. Unless otherwise agreed to by Nelnet Funding and the Representatives, each Class of Notes will be evidenced by a single global security in definitive form deposited with the Trustee as custodian for DTC and/or by additional definitive securities, and will be registered, in the case of the global Classes of Notes, in the name of Cede & Co. as nominee of The Depository Trust Company ("DTC"), and in the other cases, in such names and in such denominations as the Underwriters shall request prior to 1:00 p.m., New York City time, no later than the business day preceding the Closing Date. The Notes to be delivered to the Underwriters shall be made available to the Underwriters in Denver, Colorado, for inspection and packaging not later than 9:30 a.m., Denver time, on the business day next preceding the Closing Date.

3. Representations and Warranties of Nelnet Funding. Nelnet Funding represents and warrants to each of the Underwriters that:

(a) A registration statement on Form S-3 (No 333-82280), including a prospectus and such amendments thereto as may have been required to the date hereof, relating to the Notes and the offering thereof from time to time in accordance with Rule 415 under the Securities Act of 1933, as amended (the "Act"), has been filed with the Securities and Exchange Commission (the "SEC" or the "Commission") and such registration statement, as amended, has become effective; such registration statement, as amended, and the prospectus relating to the sale of the Notes offered thereby constituting a part thereof, as from time to time amended or supplemented (including the base prospectus, any prospectus supplement filed with the Commission pursuant to Rule 424(b) under the Act, the information deemed to be a part thereof pursuant to Rule 430A(b) under the Act, and the information incorporated by reference therein) are respectively referred to herein as the "Registration Statement" and the "Prospectus" respectively; and the conditions to the use of a registration statement on Form S-3 under the Act, as set forth in the General Instructions to Form S-3, and the conditions of Rule 415 under the Act, have been satisfied with respect to the Registration Statement;

(b) On the effective date of the Registration Statement, the Registration Statement and the Prospectus conformed in all respects to the requirements of the Act, the rules and regulations of the SEC (the "Rules and Regulations") and the Trust Indenture Act of 1939, as amended, and the rules and regulations thereunder (the "Trust Indenture Act"), and, except with respect to information omitted pursuant to Rule 430A of the Act, did not include any untrue statement of a material fact or, in the case of the Registration Statement, omit to state any

-3-

material fact required to be stated therein or necessary to make the statements therein not misleading and, in the case of the Prospectus, omit to state any material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, and on the date of this Agreement and on the Closing Date, the Registration Statement and the Prospectus will conform in all respects to the requirements of the Act, the Rules and Regulations and the Trust Indenture Act, and neither of such documents included or will include any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading; provided, however, that the foregoing does not apply to statements in or omissions from the Registration Statement or the Prospectus based upon written information furnished to Nelnet Funding by the Underwriters, specifically for use therein.

(c) The Commission has not issued and, to the best knowledge of the Company, is not threatening to issue any order preventing or suspending the use of the Registration Statement.

(d) As of the Closing Date, each consent, approval, authorization or order of, or filing with, any court or governmental agency or body which is required to be obtained or made by Nelnet Funding or its affiliates for the consummation of the transactions contemplated by this Agreement shall have been obtained, except as otherwise provided in the Basic Documents.

(e) The Indenture has been duly and validly authorized by Nelnet Funding and, upon its execution and delivery by the Company and assuming due authorization, execution and delivery by the Trustee, will be a valid and binding agreement of the Company, enforceable in accordance with its terms, except as enforcement thereof may be limited by bankruptcy, insolvency or other similar laws affecting creditors' rights generally and conform in all material respects to the description thereof in the Prospectus. The Indenture has been duly qualified under the Trust Indenture Act with respect to the Notes.

(f) The Notes have been duly authorized by the Company and the Notes to be issued on the Closing Date, when executed by the Company and authenticated by the Trustee in accordance with the Indenture, and delivered to the Underwriters against payment therefor in accordance with the terms hereof, will have been validly issued and delivered, and will constitute valid and binding obligations of the Company entitled to the benefits of the Indenture and enforceable in accordance with their terms, except as enforcement thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto, and the Notes will conform in all material respects to the description thereof in the Prospectus.

(g) Nelnet Funding is a limited liability company duly organized, validly existing and in good standing under the laws of the State of Delaware with full power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus Supplement and as conducted on the date hereof, and is duly registered and qualified to conduct its business and is in good standing

-4-

in each jurisdiction or place where the nature of its properties or the conduct of its business requires such registration or qualification, except where the failure so to register or qualify does not have a material adverse effect on the condition (financial or other), business, prospects, properties, net worth or results of operations of Nelnet Funding.

(h) Other than as contemplated by this Agreement or as disclosed in the Prospectus, there is no broker, finder or other party that is entitled to receive from Nelnet Funding or any of its affiliates any brokerage or finder's fee or other fee or commission as a result of any of the transactions contemplated by this Agreement.

(i) There are no legal or governmental proceedings pending or threatened or, to the knowledge of Nelnet Funding contemplated, against Nelnet Funding, or to which Nelnet Funding or any of its properties is subject, that are not disclosed in the Prospectus and which, if adversely decided, would individually or in the aggregate have a material adverse effect on the condition (financial or other), business, properties or results of operations of Nelnet Funding, or would materially and adversely affect the ability of Nelnet Funding, or the Company to perform its obligations under this Agreement and the other Basic Documents or otherwise materially affect the issuance of the Notes or the consummation of the transactions contemplated hereby or by the Basic Documents.

(j) Neither the offer, sale or delivery of the Notes by the Company nor the execution, delivery or performance of this Agreement or the Basic Documents by Nelnet Funding or the Company, nor the consummation by Nelnet Funding or the Company of the transactions contemplated hereby or thereby (i) requires or will require any consent, approval, authorization or other order of, or registration or filing with, any court, regulatory body, administrative agency or other governmental body, agency or official (except for compliance with the securities or Blue Sky laws of various jurisdictions, the qualification of the Indenture under the Trust Indenture Act and such other consents, approvals or authorizations as shall have been obtained prior to the Closing Date) or conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, the organizational documents of Nelnet Funding or the Company or (ii) conflicts or will conflict with or constitutes or will constitute a breach of, or a default under, in any material respect, any agreement, indenture, lease or other instrument to which Nelnet Funding or the Company is a party or by which Nelnet Funding or the Company or any of its respective properties may be bound, or violates or will violate in any material respect any statute, law, regulation or filing or judgment, injunction, order or decree applicable to Nelnet Funding or the Company or any of its respective properties, or will result in the creation or imposition of any lien, charge or encumbrance upon any property or assets of Nelnet Funding or the Company pursuant to the terms of any agreement or instrument to which it is a party or by which it may be bound or to which any of its properties is subject other than as contemplated by the Basic Documents.

(k) Nelnet Funding has all requisite power and authority to execute, deliver and perform its obligations under this Agreement and the other Basic Documents to which it is a party; the execution and delivery of, and the performance by Nelnet Funding of its obligations under, this Agreement and the other Basic Documents to which it is a

-5-

party have been duly and validly authorized by Nelnet Funding and this Agreement and the other Basic Documents have been duly executed and delivered by Nelnet Funding and constitute the valid and legally binding agreements of Nelnet Funding, enforceable against Nelnet Funding in accordance with their respective terms, except as the enforcement hereof and thereof may be limited by bankruptcy, insolvency, moratorium, fraudulent conveyance or other similar laws relating to or affecting creditors' rights generally and court decisions with respect thereto and subject to the applicability of general principles of equity, and except as rights to indemnity and contribution hereunder and thereunder may be limited by Federal or state securities laws or principles of public policy.

(l) Nelnet Funding's assignment and delivery of Financed Eligible Loans to the order of the Trustee on behalf of the Company pursuant to the Purchase Agreements will vest in the Trustee on behalf of the Company all of Nelnet Funding's right, title and interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(m) The Company's assignment of the Financed Eligible Loans to the Trustee pursuant to the Indenture will vest in the Trustee, for the benefit of the Noteholders, a first priority perfected security interest therein, subject to no prior lien, mortgage, security interest, pledge, adverse claim, charge or other encumbrance.

(n) The Company is not, nor as a result of the issuance and sale of the Notes as contemplated hereunder will it become, subject to registration as an "investment company" under the Investment Company Act of 1940, as amended.

(o) The representations and warranties made by Nelnet Funding in any Basic Document to which Nelnet Funding is a party and made in any Officer's Certificate of the Company will be true and correct at the time made and on and as of the applicable Closing Date.

(p) Since the date of the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of, Nelnet Funding has occurred.

4. Agreements of Nelnet Funding. Nelnet Funding agrees with each of the Underwriters as follows:

(a) Nelnet Funding will prepare a supplement to the Prospectus setting forth the amount of the Notes covered thereby and the terms thereof not otherwise specified in the Prospectus, the price at which the Notes are to be purchased by the Underwriters, either the initial public offering price or the method by which the price at which the Notes are to be sold will be determined, the selling concessions and reallowances, if any, and such other information as the Underwriters and Nelnet Funding deem appropriate in connection with the offering of the Notes, and Nelnet Funding will timely file such supplement to the prospectus with the SEC pursuant to Rule 424(b) under the Act, but

-6-

Nelnet Funding will not file any amendments to the Registration Statement as in effect with respect to the Notes or any amendments or supplements to the Prospectus, unless it shall first have delivered copies of such amendments or supplements to the Underwriters, with reasonable opportunity to comment on such proposed amendment or supplement or if the Underwriters shall have reasonably objected thereto promptly after receipt thereof; Nelnet Funding will immediately advise the Underwriters or the Underwriters' counsel (i) when notice is received from the SEC that any post-effective amendment to the Registration Statement has become or will become effective and (ii) of any order or communication suspending or preventing, or threatening to suspend or prevent, the offer and sale of the Notes or of any proceedings or examinations that may lead to such an order or communication, whether by or of the SEC or any authority administering any state securities or Blue Sky law, as soon as Nelnet Funding is advised thereof, and will use its best efforts to prevent the issuance of any such order or communication and to obtain as soon as possible its lifting, if issued.

(b) If, at any time when the Prospectus relating to the Notes is required to be delivered under the Act, any event occurs as a result of which the Prospectus as then amended or supplemented would include an untrue statement of a material fact or omit to state a material fact necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading, or if it is necessary at any time to amend or supplement the Prospectus to comply with the Act or the Rules and Regulations, Nelnet Funding promptly will notify each of the Representatives of such event and will promptly prepare and file with the SEC, at its own expense, an amendment or supplement to such Prospectus that will correct such statement or omission or an amendment that will effect such compliance. Neither the Representatives' consent to, nor the Representatives' delivery of, any such amendment or supplement shall constitute a waiver of any of the conditions set forth in Section 6 hereof.

(c) Nelnet Funding will immediately inform the Representatives
(i) of the receipt by Nelnet Funding of any communication from the SEC or any state securities authority concerning the offering or sale of the Notes and (ii) of the commencement of any lawsuit or proceeding to which Nelnet Funding is a party relating to the offering or sale of the Notes.

(d) Nelnet Funding will furnish to the Representatives, without charge, copies of the Registration Statement (including all documents and exhibits thereto or incorporated by reference therein), the Prospectus, and all amendments and supplements to such documents relating to the Notes, in each case in such quantities as the Representatives may reasonably request.

(e) No amendment or supplement will be made to the Registration Statement or Prospectus which the Underwriters shall not previously have been advised or to which it shall reasonably object after being so advised.

(f) Nelnet Funding will cooperate with the Underwriters and with their counsel in connection with the qualification of, or procurement of exemptions with respect to, the Notes for offering and sale by the Underwriters and by dealers under the securities or Blue Sky laws of

-7-

such jurisdictions as the Underwriters may designate and will file such consents to service of process or other documents necessary or appropriate in order to effect such qualification or exemptions; provided that in no event shall Nelnet Funding be obligated to qualify to do business in any jurisdiction where it is not now so qualified or to take any action which would subject it to service of process in suits, other than those arising out of the offering or sale of the Notes, in any jurisdiction where it is not now so subject.

(g) Nelnet Funding consents to the use, in accordance with the securities or Blue Sky laws of such jurisdictions in which the Notes are offered by the Underwriters and by dealers, of the Prospectus furnished by Nelnet Funding.

(h) To the extent, if any, that the rating or ratings provided with respect to the Notes by the rating agency or agencies that initially rate the Notes is conditional upon the furnishing of documents or the taking of any other actions by Nelnet Funding, Nelnet Funding shall cause to be furnished such documents and such other actions to be taken.

(i) So long as any of the Notes are outstanding, Nelnet Funding will furnish to the Underwriters (i) as soon as available, a copy of each document relating to the Notes required to be filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the SEC thereunder, and (ii) such other information concerning Nelnet Funding as the Underwriters may request from time to time.

(j) If this Agreement shall terminate or shall be terminated after execution and delivery pursuant to any provisions hereof (otherwise than by notice given by the Representatives terminating this Agreement pursuant to Section 8 or Section 9 hereof) or if this Agreement shall be terminated by the Representatives because of any failure or refusal on the part of Nelnet Funding to comply with the terms or fulfill any of the conditions of this Agreement, Nelnet Funding agrees to reimburse the Underwriters for all out-of-pocket expenses (including fees and expenses of their counsel) reasonably incurred by it in connection herewith, but without any further obligation on the part of Nelnet Funding for loss of profits or otherwise.

(k) The net proceeds from the sale of the Notes hereunder will be applied substantially in accordance with the description set forth in the Prospectus.

(l) Except as stated in this Agreement and in the Prospectus, Nelnet Funding has not taken, nor will it take, directly or indirectly, any action designed to or that might reasonably be expected to cause or result in stabilization or manipulation of the price of the Notes to facilitate the sale or resale of the Notes.

(m) For a period from the date of this Agreement until the retirement of the Notes, the Company will deliver to you the annual statements of compliance and the annual independent certified public accountants' reports furnished to the Trustee or Nelnet Funding pursuant to the Servicing Agreement as soon as such statements and reports are furnished to the Trustee or Nelnet Funding.

-8-

(n) On or before the Closing Date, Nelnet Funding shall mark its accounting and other records, if any, relating to the Financed Eligible Loans and shall cause the Servicer and NLS to mark their respective computer records relating to the Financed Eligible Loans to show the absolute ownership by the Trustee, as eligible lender of, and the interest of the Company in, the Financed Eligible Loans, and Nelnet Funding shall not take, or shall permit any other person to take, any action inconsistent with the ownership of, and the interest of the Company in, the Financed Eligible Loans, other than as permitted by the Basic Documents.

(o) For the period beginning on the date of this Agreement and ending 90 days hereafter, none of Nelnet Funding and any entity affiliated, directly or indirectly, with Nelnet Funding will, without the prior written notice to the Underwriters, offer to sell or sell notes (other than the Notes) collateralized by FFELP Loans; provided, however, that this shall not be construed to prevent the sale of FFELP Loans by Nelnet Funding.

(p) If, at the time the Registration Statement became effective, any information shall have been omitted therefrom in reliance upon Rule 430A under the 1933 Act, then, immediately following the execution of this Agreement, Nelnet Funding will prepare, and file or transmit for filing with the Commission in accordance with such Rule 430A and Rule 424(b) under the 1933 Act, copies of an amended Prospectus containing all information so omitted.

(q) As soon as practicable, but not later than 16 months after the date of this Agreement, Nelnet Funding will make generally available to its securityholders an earnings statement covering a period of at least 12 months beginning after the later of (i) the effective date of the Registration Statement, (ii) the effective date of the most recent post-effective amendment to the Registration Statement to become effective prior to the date of this Agreement and (iii) the date of the Company's most recent Annual Report or Form 10-K filed with the Commission prior to the date of this Agreement, which will satisfy the provisions of Section 11(a) of the Act.

5. Indemnification and Contribution. (a) Nelnet Funding agrees to indemnify and hold harmless each of the Underwriters and each person, if any, who controls an Underwriter within the meaning of Section 15 of the Act or
Section 20 of the Exchange Act, from and against any and all losses, claims, damages, liabilities and expenses (or actions in respect thereof) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading and will reimburse each Underwriter for any legal or other expenses reasonably incurred by such Underwriter in connection with investigating or defending any such loss, claim, damage, liability, or action as such expenses are incurred, except insofar as such losses, claims, damages, liabilities or expenses arise out of or are based upon any untrue statement or omission or alleged untrue statement or omission which has been made therein or omitted therefrom in reliance upon and in conformity with the information relating to an Underwriter furnished in writing to Nelnet Funding by such

-9-

Underwriter through the Representatives expressly for use therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement; provided, however, that the indemnification contained in this paragraph (a) with respect to any preliminary prospectus shall not inure to the benefit of an Underwriter (or to the benefit of any person controlling an Underwriter) on account of any such loss, claim, damage, liability or expense arising from the sale of the of Notes by an Underwriter to any person if the untrue statement or alleged untrue statement or omission or alleged omission of a material fact contained in such preliminary prospectus was corrected in the final Prospectus and such Underwriter sold Notes to that person without sending or giving at or prior to the written confirmation of such sale, a copy of the final Prospectus (as then amended or supplemented but excluding documents incorporated by reference therein) if Nelnet Funding has previously furnished sufficient copies thereof to such Underwriter at a time reasonably prior to the date such Notes are sold to such person. The foregoing indemnity agreement shall be in addition to any liability which Nelnet Funding may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against Nelnet Funding, such Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party under Sections 5(a) and 5(c) hereof, except to the extent that the indemnifying party is materially prejudiced by such omission, and in no event shall the omission so to notify relieve Nelnet Funding from any liability which it may otherwise have. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless (i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both the Underwriter or such controlling person and the indemnifying parties and the Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for the Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of the Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions,

-10-

suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for each Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent (i) includes an unconditional release of each indemnified party from all liability arising out of such claim, action, suit or proceeding and (ii) does not include a statement as to, or an admission of fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) Each Underwriter, severally and not jointly, agrees to indemnify and hold harmless Nelnet Funding and its directors and officers, and any person who controls Nelnet Funding within the meaning of Section 15 of the Act or Section 20 of the Exchange Act, to the same extent as the indemnity from Nelnet Funding to the Underwriters set forth in paragraph (a) hereof, but only with respect to information relating to such Underwriter furnished in writing by such Underwriter through the Representatives expressly for use in the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus therein, it being understood that the only such information furnished by any Underwriter consists of the information described as such in Section 10 of this Agreement. If any action, suit or proceeding shall be brought against Nelnet Funding, any of its directors or officers, or any such controlling person based on the Registration Statement, the Prospectus, or any amendment or supplement thereto, or any related preliminary prospectus and in respect of which indemnity may be sought against an Underwriter pursuant to this paragraph (c), such Underwriter shall have the rights and duties given to Nelnet Funding by paragraph (b) above (except that if Nelnet Funding shall have assumed the defense thereof the Underwriter shall have the option to assume such defense but shall not be required to do so, but may employ separate counsel therein and participate in the defense thereof, but the fees and expenses of such counsel shall be at such Underwriter's expense), and Nelnet Funding, its directors and officers, and any such controlling person shall have the rights and duties given to the Underwriters by paragraph (b) above. The foregoing indemnity agreement shall be in addition to any liability which the Underwriters may otherwise have.

(d) If the indemnification provided for in this Section 5 is unavailable to an indemnified party under paragraphs (a) or (c) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to

-11-

reflect the relative benefits received by Nelnet Funding on the one hand and the applicable Underwriter on the other hand from the offering of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of Nelnet Funding on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by Nelnet Funding on the one hand and an Underwriter on the other shall be deemed to be in the same proportion as the total net proceeds from the offering of the Notes (before deducting expenses) received by the Company bear to the total underwriting discounts and commissions received by such Underwriter. The relative fault of Nelnet Funding on the one hand and the Underwriters on the other hand shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by Nelnet Funding on the one hand or by an Underwriter on the other hand and the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(e) Nelnet Funding and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Section 5 were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (d) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (d) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating any claim or defending any such action, suit or proceeding. Notwithstanding the provisions of this Section 5, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Indemnity Agreement dated as of the date hereof among the Representatives, on behalf of themselves and the other Underwriters, and Nelnet Loan Services, Inc. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation. The Underwriters' obligations in this paragraph (e) to contribute are several in proportion to their respective underwriting obligations.

(f) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Section 5 shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements contained in this Section 5 and the representations and warranties of Nelnet Funding and the Underwriters set forth in this Agreement shall remain operative and in full force and effect,

-12-

regardless of (i) any investigation made by or on behalf of the Underwriters, Nelnet Funding or any person controlling any of them or their respective directors or officers, (ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement. A successor to the Underwriters, Nelnet Funding or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Section 5.

6. Conditions of the Underwriters' Obligations. The obligations of the Underwriters to purchase the Notes hereunder are subject to the following conditions precedent:

(a) All actions required to be taken and all filings required to be made by Nelnet Funding under the Act prior to the sale of the Notes shall have been duly taken or made. At and prior to the Closing Date, no stop order suspending the effectiveness of the Registration Statement shall have been issued and no proceedings for that purpose shall have been instituted or, to the knowledge of Nelnet Funding or the Underwriters, shall be contemplated by the Commission.

(b) Subsequent to the effective date of this Agreement, there shall not have occurred (i) any change, or any development or event involving a prospective change, in or affecting the condition (financial or other), business, properties, net worth, or results of operations of Nelnet Funding, the Servicer, the Sellers or NLS not contemplated by the Registration Statement, which in the opinion of the Representatives, would materially adversely affect the market for the Notes, (ii) any downgrading in the rating of any debt securities of trusts sponsored by Nelnet Funding, the Servicer, the Sellers or NLS by any nationally recognized statistical rating organization or any public announcement that any such organization has under surveillance or review its rating of any debt securities of trusts sponsored by Nelnet Funding, the Servicer, the Sellers or NLS (other than an announcement with positive implications of a possible upgrading, and no implication of a possible downgrading, of such rating), or (iii) any event or development which makes any statement made in the Registration Statement or Prospectus untrue or which, in the opinion of Nelnet Funding and its counsel or the Underwriters and their counsel, requires the filing of any amendment to or change in the Registration Statement or Prospectus in order to state a material fact required by any law to be stated therein or necessary in order to make the statements therein not misleading, if amending or supplementing the Registration Statement or Prospectus to reflect such event or development would, in the opinion of the Representatives, materially adversely affect the market for the Notes.

(c) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel to the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the Nelnet Trust Purchase Agreement, the Servicing Agreement, Auction Agent Agreement, the Indenture, the Company Eligible Lender Agreement and this Agreement and to the validity of the Notes and such related matters as you shall reasonably request. In addition, you shall

-13-

have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for the Company, in form and substance satisfactory to you and your counsel, concerning "true sale," "non- consolidation" and "first perfected security interest" and certain other issues with respect to the transfer of the Financed Eligible Loans from the Sellers to Nelnet Funding, from Nelnet Funding to the Company and from the Company to the Trustee.

(d) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel to the effect that the statements in the Prospectus under the headings "Federal Income Tax Consequences" and "ERISA Considerations", to the extent that they constitute statements of matters of law or legal conclusions with respect thereto, have been prepared or reviewed by such counsel and are correct in all material respects.

(e) You shall have received an opinion addressed to you of Kutak Rock LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date, in form and substance satisfactory to you and your counsel with respect to the character of the Notes for federal tax purposes.

(f) You shall have received an opinion addressed to you of Stroock & Stroock & Lavan LLP, in its capacity as Underwriters' Counsel, dated the Closing Date, in form and substance satisfactory to you.

(g) You shall have received an opinion addressed to you of Ballard Spahr Andrews & Ingersoll LLP, in its capacity as counsel for Nelnet Funding and the Company, dated the Closing Date in form and substance satisfactory to you and your counsel with respect to the Prospectus and the Registration Statement and certain matters arising under the Trust Indenture Act of 1939, as amended, and the Investment Company Act of 1940, as amended.

(h) You shall have received opinions addressed to you of Perry, Guthery, Haase & Gessford, P.C. in their capacity as counsel to Nelnet, as servicer and administrator, NLS, Nelnet Funding and each of the Sellers, each dated the Closing Date and satisfactory in form and substance to you and your counsel, to the effect that:

(i) Each of Nelnet, NLS and each of the Sellers is a corporation, and Nelnet Funding is a limited liability company, in good standing under the laws of their respective states of incorporation or organization; each having the full power and authority (corporate and other) to own its properties and conduct its business, as presently conducted by it, and to enter into and perform its obligations under each of the Basic Documents to which it is a party.

(ii) The Purchase Agreements have been duly authorized, executed and delivered by the respective Seller or Nelnet Funding, as applicable, the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Agreement and this Agreement have been duly authorized, executed and delivered by Nelnet Funding, the Administration Agreement, the Servicing Agreement and the Subservicing Agreement have been duly authorized, executed and delivered by

-14-

Nelnet and the Subservicing Agreement and the NLS Custodian Agreement have been duly authorized, executed and delivered by NLS and each such agreement is the legal, valid and binding obligations of the respective Seller, Nelnet Funding, Nelnet and NLS, as the case may be, enforceable against each such Seller, Nelnet Funding, Nelnet and NLS, as the case may be, in accordance with their respective terms, except (x) the enforceability thereof may be subject to bankruptcy, insolvency, reorganization, moratorium or other similar laws now or hereafter in effect relating to creditors' rights and (y) remedy of specific performance and injunctive and other forms of equitable relief may be subject to equitable defenses and to the discretion of the court before which any proceeding therefor may be brought.

(iii) Neither the execution and delivery by Nelnet of the Administration Agreement, the Servicing Agreement or the Subservicing Agreement, or the execution and delivery by Nelnet Funding of the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Agreement or this Agreement, or the execution by each Seller of the respective NHELP Purchase Agreement, or the execution and delivery by NLS of the Subservicing Agreement or the NLS Custodian Agreement, nor the consummation by Nelnet, Nelnet Funding, each Seller or NLS of the transactions contemplated therein nor the fulfillment of the terms thereof by Nelnet, Nelnet Funding, each Seller or NLS will conflict with, result in a breach, violation or acceleration of, or constitute a default under, any term or provision of the by-laws or limited liability company agreement, as the case may be, of Nelnet, Nelnet Funding, each Seller or NLS or of any indenture or other agreement or instrument to which Nelnet, Nelnet Funding, any Seller or NLS is a party or by which Nelnet, Nelnet Funding, any Seller or NLS is bound, or result in a violation of or contravene the terms of any statute, order or regulation applicable to Nelnet, Nelnet Funding, any Seller or NLS of any court, regulatory body, administrative agency or governmental body having jurisdiction over Nelnet, Nelnet Funding, any Seller or NLS.

(iv) There are no actions, proceedings or investigations pending or, to the best of such counsel's knowledge after due inquiry and reasonable investigation, threatened against Nelnet, Nelnet Funding, any Seller or NLS before or by any governmental authority that might materially and adversely affect the performance by Nelnet, Nelnet Funding, any Seller or NLS of its obligations under, or the validity or enforceability of, any Basic Documents to which it is a party.

(v) Nothing has come to such counsel's attention that would lead such counsel to believe that the representations and warranties of Nelnet contained in the Administration Agreement, the Servicing Agreement, or the Subservicing Agreement, or the representations and warranties of Nelnet Funding and the Sellers in the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Trust Agreement or this Agreement or the representations and warranties of the Sellers contained in the Purchase Agreements or the representations and warranties of NLS contained in the Subservicing Agreement or the NLS Custodian Agreement are other than as stated therein.

-15-

(vi) No authorization, approval, or other action by, and no notice to or filing with, any governmental authority or regulatory body is required (a) for the due execution, delivery and performance by Nelnet of the Administration Agreement, the Servicing Agreement or the Subservicing Agreement, (b) for the due execution, delivery and performance by Nelnet Funding of the Purchase Agreements, the Trust Agreement, the Servicing Agreement, the Nelnet Funding Eligible Lender Trust Agreement or this Agreement, (c) for the due execution, delivery and performance by each Seller of the respective Purchase Agreement,
(d) for the due execution, delivery and performance by NLS of the Subservicing Agreement or the NLS Custodian Agreement or (e) for the perfection of the Company's and the Trustee's interest in the Student Loans sold pursuant to the Purchase Agreements or the exercise by the Company (or its permitted assigns) and the Trustee of their rights and remedies under the Purchase Agreements, including specifically the filings of any Uniform Commercial Code financing statements, except for the execution and delivery of the Guarantee Agreements. ------

(vii) The Nelnet Funding Purchase Agreement together with the related bill of sale and blanket endorsement effects a valid sale to the Trustee of the Student Loans to be sold under the Nelnet Funding Purchase Agreement enforceable against creditors of, and purchasers from, the respective Seller.

(viii) As of the date specified in a schedule to such opinion, there were no (a) UCC financing statements naming a Seller as debtor or seller and covering any Student Loans to be sold under the Purchase Agreements or interest therein or (b) notices of the filing of any federal tax lien (filed pursuant to
Section 6323 of the Internal Revenue Code) or lien of the Pension Benefit Guaranty Corporation (filed pursuant to Section 4068 of ERISA) covering any Student Loan to be sold under the Purchase Agreements or interest therein, listed in the available records in the respective offices set forth in such schedule opposite each such date (which are all of the offices that are prescribed under either the internal law of the conflict of law rules of the Nebraska UCC as the offices in which filings should be made to perfect security interests in Student Loans), except as set forth in such schedule.

(ix) As of the date of such opinion, by executing the Guarantee Agreements and upon execution and delivery of the instruments of transfer described in the Purchase Agreements and notification of the Guarantors and borrowers of the transfer contemplated thereby, and assuming that the Trustee is an eligible lender as that term is defined in 20 U.S.C.ss.1085(d)(1) of the Higher Education Act of 1965, as amended, the Trustee on behalf of the Company will be entitled to the benefit of the applicable Guarantor and/or Department of Education payments under the Act related to the Student Loans sold under the Purchase Agreements, subject to the terms and conditions of the Guarantee Agreements and the Act.

-16-

(i) You shall have received opinions addressed to you of Richards, Layton & Finger, P.A., in their capacity as counsel to the Delaware Trustee, and as Delaware counsel to the Company and Nelnet Funding, dated the Closing Date and in form and substance satisfactory to you and your counsel.

(j) You shall have received an opinion addressed to you of counsel to the Trustee, dated the Closing Date and in form and substance satisfactory to you and your counsel, to the effect that:

(i) The Trustee is a national banking association duly organized and validly existing under the laws of the United States of America.

(ii) The Trustee has the full corporate trust power to accept the office of indenture trustee under the Indenture and to enter into and perform its obligations under the Indenture, the NLS Custodian Agreement, the Sallie Mae Custodian Agreement, Auction Agent Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement.

(iii) The execution and delivery of each of the Indenture, the Custodian Agreement, the Sallie Mae Custodian Agreement, the Auction Agent Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement, and the performance by the Trustee of its obligations under the Indenture, the NLS Custodian Agreement, the Sallie Mae Custodian Agreement, the Auction Agent Agreement, the Administration Agreement, the Eligible Lender Agreements and each Guarantee Agreement, have been duly authorized by all necessary action of the Trustee and each has been duly executed and delivered by the Trustee.

(iv) The Indenture, the NLS Custodian Agreement, the Sallie Mae Custodian Agreement, the Auction Agent Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement constitute valid and binding obligations of the Trustee enforceable against the Trustee.

(v) The execution and delivery by the Trustee of the Indenture, the NLS Custodian Agreement, the Sallie Mae Custodian Agreement, the Auction Agent Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement do not require any consent, approval or authorization of, or any registration or filing with, any state or United States Federal governmental authority.

-17-

(vi) Each of the Notes has been duly authenticated by the Trustee.

(vii) Neither the consummation by the Trustee of the transactions contemplated in the Indenture, the NLS Custodian Agreement, the Sallie Mae Custodian Agreement, the Auction Agent Agreement, the Eligible Lender Agreements, the Administration Agreement and each Guarantee Agreement nor the fulfillment of the terms thereof by the Trustee will conflict with, result in a breach or violation of, or constitute a default under any law or the charter, by-laws or other organizational documents of the Trustee or the terms of any indenture or other agreement or instrument known to such counsel and to which the Trustee or any of its subsidiaries is a party or is bound or any judgment, order or decree known to such counsel to be applicable to the Trustee or any of its subsidiaries of any court, regulatory body, administrative agency, governmental body or arbitrator having jurisdiction over the Trustee or any of its subsidiaries.

(viii) There are no actions, suits or proceedings pending or, to the best of such counsel's knowledge after due inquiry, threatened against the Trustee (as indenture trustee under the Indenture or in its individual capacity) before or by any governmental authority that might materially and adversely affect the performance by the Trustee of its obligations under, or the validity or enforceability of, the Indenture, the NLS Custodian Agreement, the Sallie Mae Custodian Agreement, the Auction Agent Agreement, the Eligible Lender Agreements, the Administration Agreement or any Guarantee Agreement.

(ix) The execution, delivery and performance by the Trustee of the Indenture, the NLS Custodian Agreement, the Sallie Mae Custodian Agreement, the Auction Agent Agreement, the Eligible Lender Agreements, the Administration Agreement or any Guarantee Agreement will not subject any of the property or assets of the Company or any portion thereof, to any lien created by or arising under the Indenture that is unrelated to the transactions contemplated in such agreements.

(x) The Trustee is an "eligible lender" for purposes of the FFELP Program in its capacity as trustee with respect to Financed Eligible Loans held under the Indenture.

(k) You shall have received certificates addressed to you dated the Closing Date of any one of the Chairman of the Board, the President, any Executive Vice President, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of Nelnet Funding, each Seller and the Servicer in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of Nelnet Funding, such Seller or the Servicer, as the case may be, contained in the respective Purchase Agreement, the Servicing Agreement and the Subservicing Agreement, as applicable, are true and correct in all material respects, that each of Nelnet Funding, such Seller and the Servicer has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding Nelnet Funding, such Seller or the Servicer, as applicable, is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no

-18-

material adverse change or any development involving a prospective material adverse change, in or affecting particularly the business or properties of Nelnet Funding, such Seller or the Servicer, as applicable, has occurred.

(l) You shall have received certificates addressed to you dated the Closing Date of any one of the Chairman of the Board, the President, any Executive Vice President, Chief Financial Officer, Senior Vice President or Vice President, the Treasurer, any Assistant Treasurer, the principal financial officer or the principal accounting officer of NLS in which such officers shall state that, to the best of their knowledge after reasonable investigation, (i) the representations and warranties of NLS contained in the Subservicing Agreement and the NLS Custodian Agreement are true and correct in all material respects, that NLS has complied with all agreements and satisfied all conditions on its part to be performed or satisfied under such agreements at or prior to the Closing Date, (ii) that they have reviewed the Prospectus and that the information therein regarding NLS is fair and accurate in all material respects, and (iii) since the date set forth in such certificate, except as may be disclosed in the Prospectus, no material adverse change or any development involving a prospective material adverse change in, or affecting particularly the business or properties of, NLS has occurred.

(m) You shall have received evidence satisfactory to you that, on or before the Closing Date, UCC-1 financing statements have been or are being filed in the office of the Secretary of State of the State of Delaware reflecting the grant of the security interest by the Company in the Financed Eligible Loans and the proceeds thereof to the Trustee.

(n) You shall have received a certificate addressed to you dated the Closing Date from a responsible officer acceptable to you of the Trustee in form and substance satisfactory to you and your counsel and to which shall be attached each Guarantee Agreement.

(o) The Underwriters shall have received on the Closing Date from KPMG Peat Marwick a letter dated the Closing Date, and in form and substance satisfactory to the Representatives, to the effect that they have carried out certain specified procedures, not constituting an audit, with respect to certain information regarding the Financed Eligible Loans and setting forth the results of such specified procedures.

(p) All the representations and warranties of Nelnet Funding and the Company contained in this Agreement and the Basic Documents shall be true and correct in all material respects on and as of the date hereof and on and as of the Closing Date as if made on and as of the Closing Date and the Underwriters shall have received a certificate, dated the Closing Date and signed by an executive officer of Nelnet Funding to the effect set forth in this Section 6(p) and in Section 6(q) hereof.

(q) Neither Nelnet Funding nor the Company shall have failed at or prior to the Closing Date to have performed or complied with any of its agreements herein contained and required to be performed or complied with by it hereunder at or prior to the Closing Date.

-19-

(r) The Underwriters shall have received by instrument dated the Closing Date (at the option of the Representatives), in lieu of or in addition to the legal opinions referred to in this Section 6, the right to rely on opinions provided by such counsel and all other counsel under the terms of the Basic Documents.

(s) Each class of Class A Notes shall be rated "AAA", "AAA" and "Aaa", respectively, by Fitch, Inc. ("Fitch"), Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies ("S&P"), and Moody's Investors Service, Inc. ("Moody's"), the Class B Notes shall be rated "AA+", "AA-" and "Aa1", or higher, by Fitch, S&P and Moody's, respectively, and that neither Fitch, S&P nor Moody's have placed the Notes under surveillance or review with possible negative implications.

(t) You shall have received evidence satisfactory to you of the completion of all actions necessary to effect the transfer of the Financed Eligible Loans as described in the Prospectus and the recordation thereof on the Seller's and NLS's computer systems.

(u) You shall have received certificates addressed to you dated the Closing Date from officers of Nelnet Funding and legal opinions addressing such additional matters as you may reasonably request in form and substance satisfactory to you and your counsel.

(v) You shall have received a signed Indemnity Agreement from Nelnet Loan Services, Inc. in form and substance satisfactory to you and your counsel.

(w) You shall have received certificates dated the Closing Date of CSAC, NSLP, OSFA and USAF to the effect that the information in the Prospectus with respect to such entity is true and correct and is fair and accurate in all material respects.

(x) You shall have received such other opinions, certificates and documents as are required under the Indenture as a condition to the issuance of the Notes.

Nelnet Funding will provide or cause to be provided to you such conformed copies of such of the foregoing opinions, notes, letters and documents as you reasonably request.

7. Expenses. Nelnet Funding agrees to pay or to otherwise cause the payment of the following costs and expenses and all other costs and expenses incident to the performance by it of its obligations hereunder: (i) the preparation, printing or reproduction of the Registration Statement, the Prospectus and each amendment or supplement to any of them, this Agreement, and each other Basic Document; (ii) the printing (or reproduction) and delivery
(including postage, air freight charges and charges for counting and packaging) of such copies of the Registration Statement, the Prospectus and all amendments or supplements to, and preliminary versions of, any of them as may be reasonably requested for use in connection with the offering and sale of the Notes; (iii) the preparation, printing, authentication, issuance and delivery of definitive

-20-

certificates for the Notes; (iv) the printing (or reproduction) and delivery of this Agreement, the preliminary and supplemental Blue Sky Memoranda and all other agreements or documents printed (or reproduced) and delivered in connection with the offering of the Notes; (v) qualification of the Indenture under the Trust Indenture Act; (vi) the qualification of the Notes for offer and sale under the securities or Blue Sky laws of the several states as provided in
Section 3(h) hereof (including the reasonable fees, expenses and disbursements of counsel relating to the preparation, printing or reproduction, and delivery of the preliminary and supplemental Blue Sky Memoranda and such qualification);
(vii) the fees and disbursements of (A) the Company's counsel, (B) the Underwriters' counsel, (C) the Trustee and its counsel, (D) the Delaware Trustee and its counsel, (E) the Depository Trust Company in connection with the book-entry registration of the Notes, (F) the SEC and (G) KPMG Peat Marwick, accountants for the Company and issuer of the Comfort Letter; (viii) the financial advisory fee payable to UFS Securities, L.L.C.; and (ix) the fees charged by S&P, Fitch and Moody's for rating the Notes.

8. Effective Date of Agreement. This Agreement shall be deemed effective as of the date first above written upon the execution and delivery hereof by all the parties hereto. Until such time as this Agreement shall have become effective, it may be terminated by Nelnet Funding, by notifying each of the Representatives, or by the Representatives, by notifying Nelnet Funding.

Any notice under this Section 8 may be given by telecopy or telephone but shall be subsequently confirmed by letter.

9. Termination of Agreement. This Agreement shall be subject to termination in the absolute discretion of the Representatives, without liability on the part of the Underwriters to Nelnet Funding, by notice to Nelnet Funding, if prior to the Closing Date (i) trading in securities generally on the New York Stock Exchange, American Stock Exchange or the Nasdaq National Market shall have been suspended or materially limited, (ii) a general moratorium on commercial banking activities in New York shall have been declared by either Federal or state authorities, or (iii) there shall have occurred any outbreak or escalation of hostilities or other international or domestic calamity, crisis or change in political, financial or economic conditions, the effect of which is such as to make it, in the judgment of the Representatives, impracticable or inadvisable to commence or continue the offering of the Notes on the terms set forth in the Prospectus, as applicable, or to enforce contracts for the resale of the Notes by the Underwriters. Notice of such termination may be given to Nelnet Funding by telecopy or telephone and shall be subsequently confirmed by letter.

10. Information Furnished by the Underwriters. The statements set forth in the second, fourth and ninth paragraphs and the second table under the heading "Plan of Distribution" in the Prospectus Supplement constitute the only information furnished by or on behalf of the Underwriters as such information is referred to in Sections 3(b) and 5 hereof.

11. Default by One of the Underwriters. If any of the Underwriters shall fail on the Closing Date to purchase the Notes which it is obligated to purchase hereunder (the "Defaulted Notes"), the remaining Underwriter (the "Non-Defaulting Underwriter") shall have the right, but not the obligation, within one (1) Business Day thereafter, to make arrangements to purchase all,

-21-

but not less than all, of the Defaulted Notes upon the terms herein set forth; if, however, the Non-Defaulting Underwriter shall have not completed such arrangements within such one (1) Business Day period, then this Agreement shall terminate without liability on the part of the Non-Defaulting Underwriter.

No action taken pursuant to this Section shall relieve any defaulting Underwriter from liability in respect of its default.

In the event of any such default which does not result in a termination of this Agreement, either the Non-Defaulting Underwriters or Nelnet Funding shall have the right to postpone the Closing Date for a period not exceeding seven days in order to effect any required changes in the Registration Statement or Prospectus or in any other documents or arrangements.

12. Computational Materials. (a) It is understood that the Underwriters may prepare and provide to prospective investors certain Computational Materials (as defined below) in connection with Nelnet Funding's offering of the Notes, subject to the following conditions:

(i) The Underwriters shall comply with all applicable laws and regulations in connection with the use of Computational Materials including the No-Action Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made applicable to other issuers and underwriters by the Commission in response to the request of the Public Securities Association dated May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the Commission to the Public Securities Association (collectively, the "Kidder/PSA Letters").

(ii) As used herein, "Computational Materials" and the term "ABS Term Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but shall include only those Computational Materials that have been prepared or delivered to prospective investors by or at the direction of an Underwriter.

(iii) Each Underwriter shall provide Nelnet Funding with representative forms of all Computational Materials prior to their first use, to the extent such forms have not previously been approved by Nelnet Funding for use by such Underwriter. Each Underwriter shall provide to Nelnet Funding, for filing on Form 8-K as provided in Section 12(b), copies of all Computational Materials that are to be filed with the Commission pursuant to the Kidder/PSA Letters. Each Underwriter may provide copies of the foregoing in a consolidated or aggregated form. All Computational Materials described in this subsection
(a)(iii) must be provided to Nelnet Funding not later than 10:00
A.M., Colorado time, one business day before filing thereof is required pursuant to the terms of this Agreement.

-22-

(iv) If an Underwriter does not provide the Computational Materials to Nelnet Funding pursuant to subsection
(a)(iii) above, such Underwriter shall be deemed to have represented, as of the applicable Closing Date, that it did not provide any prospective investors with any information in written or electronic form in connection with the offering of the Notes that is required to be filed with the Commission in accordance with the Kidder/PSA Letters.

(v) In the event of any delay in the delivery by an Underwriter to Nelnet Funding of all Computational Materials required to be delivered in accordance with subsection (a)(iii) above, Nelnet Funding shall have the right to delay the release of the Prospectus to investors or to such Underwriter, to delay the Closing Date and to take other appropriate actions in each case as necessary in order to allow Nelnet Funding to comply with its agreement set forth in Section 12(b) to file the Computational Materials by the time specified therein.

(b) Nelnet Funding shall file Ithe Computational Materials (if any) provided to it by the Underwriter under Section 12(a)(iii) with the Commission pursuant to a Current Report on Form 8-K no later than 5:30 P.M., New York time, on the date required pursuant to the Kidder/PSA Letters.

13. Survival of Representations and Warranties. The respective indemnities, agreements, representations, warranties and other statements of Nelnet Funding or its officers and of the Underwriters set forth in or made pursuant to this Agreement or contained in notes of officers of Nelnet Funding submitted pursuant hereto shall remain operative and in full force and effect, regardless of any investigation or statement as to the results thereof, made by or on behalf of the Underwriters, Nelnet Funding or any of their respective representatives, officers or directors or any controlling person, and will survive delivery of and payment for the Notes.

14. Miscellaneous. Except as otherwise provided in Sections 5, 8 and 9 hereof, notice given pursuant to any provision of this Agreement shall be in writing and shall be delivered (i) if to Nelnet Funding, at 121 South 13th Street, Suite 201, Lincoln, Nebraska 68508, Attention: Terry J. Heimes, and (ii) if to the Underwriters, to the address of the respective Underwriter set forth above with a copy to Richard L. Fried, Stroock & Stroock & Lavan LLP, 180 Maiden Lane, New York, New York 10038.

This Agreement has been and is made solely for the benefit of the Underwriters, Nelnet Funding, the Company, their respective directors, officers, managers, trustees and controlling persons referred to in Section 5 hereof and their respective successors and assigns, to the extent provided herein, and no other person shall acquire or have any right under or by virtue of this Agreement. Neither the term "successor" nor the term "successors and assigns" as used in this Agreement shall include a purchaser from an Underwriter of any of the Notes in his status as such purchaser.

15. Applicable Law; Counterparts. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to contracts made and to be performed within the State of New York without giving effect to the choice of laws or conflict of laws principles thereof.

-23-

Nelnet Funding hereby submits to the non-exclusive jurisdiction of the federal and state courts in the Borough of Manhattan in The City of New York in any suit or proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.

This Agreement may be signed in various counterparts which together constitute one and the same instrument. If signed in counterparts, this Agreement shall not become effective unless at least one counterpart hereof or thereof shall have been executed and delivered on behalf of each party hereto.

-24-

Please confirm that the foregoing correctly sets forth the agreement between the Nelnet Funding and the Underwriters.

Very truly yours,

NELNET STUDENT LOAN FUNDING, LLC

By: Nelnet Student Loan Management
Corporation, as Manager and Special Member

By: /s/ Jeffrey R. Noordhoek
    ------------------------------------------
Name:  Jeffrey R. Noordhoek
Title: Vice President

Confirmed as of the date first above mentioned.

J.P. MORGAN SECURITIES INC., acting on behalf of itself and as Representative of the Underwriters

By: /s/ Anthony Hermann
   --------------------------
Name:  Anthony Hermann
Title: Vice President

MORGAN STANLEY & CO. INCORPORATED, acting on
behalf of itself and as Representative of the Underwriters

By: /s/ Gail McDonnell
   --------------------------
Name:  Gail McDonnell
Title: Managing Director

-25-

SCHEDULE A

                               Morgan
              J.P. Morgan    Stanley &    Credit Suisse                   SG Cowen
              Securities         Co.      First Boston     RBC Dain      Securities
    Notes        Inc.       Incorporated   Corporation   Rauscher Inc.   Corporation       TOTAL
-----------  ------------   ------------  -------------  -------------   -----------    ------------
Class A-1    $ 34,000,000   $ 81,000,000  $  16,000,000  $   5,000,000   $ 5,000,000    $141,000,000
             ------------   ------------  -------------  -------------   -----------    ------------
Class A-2    $ 45,000,000   $108,000,000  $  24,000,000  $   5,000,000   $ 5,000,000    $187,000,000
             ------------   ------------  -------------  -------------   -----------    ------------
Class A-3    $ 31,500,000   $ 75,000,000  $  15,000,000  $           0   $         0    $121,500,000
             ------------   ------------  -------------  -------------   -----------    ------------
Class A-4    $ 46,000,000   $111,500,000  $  20,000,000  $  10,000,000   $10,000,000    $197,500,000
             ------------   ------------  -------------  -------------   -----------    ------------
Class A-5    $ 95,000,000   $          0  $           0  $           0   $         0    $ 95,000,000
             ------------   ------------  -------------  -------------   -----------    ------------
Class A-6    $ 95,000,000   $          0  $           0  $           0   $         0    $ 95,000,000
             ------------   ------------  -------------  -------------   -----------    ------------
Class B      $ 25,885,000   $          0  $           0  $           0   $         0    $ 25,885,000
             ------------   ------------  -------------  -------------   -----------    ------------
Total        $372,385,000   $375,500,000  $  75,000,000  $  20,000,000   $20,000,000    $862,885,000
             ------------   ------------  -------------  -------------   -----------    ------------


SCHEDULE B

                                                Terms of the Notes
                                                ------------------
                                                                                  Underwriting    Proceeds to
    Class          Interest Rate         Final Maturity Date   Price to Public      Discount         Issuer
    -----          -------------         -------------------   ---------------    -------------   ------------
2003-2 A-1    3-month LIBOR plus 0.01%   4/25/2009                  100%              0.180%      $140,746,200
              -----------------------    -------------------   ---------------    -------------   ------------
2003-2 A-2    3-month LIBOR plus 0.03%   10/25/2013                 100%              0.195%      $186,635,350
              -----------------------    -------------------   ---------------    -------------   ------------
2003-2 A-3    3 month LIBOR plus 0.11%   10/26/2016                 100%              0.210%      $121,244,850
              -----------------------    -------------------   ---------------    -------------   ------------
2003-2 A-4    3 month LIBOR plus 0.20%   7/25/2022                  100%              0.240%      $197,026,000
              -----------------------    -------------------   ---------------    -------------   ------------
2003-2 A-5    Auction Rate               10/25/2038                 100%              0.200%      $ 94,810,000
              -----------------------    -------------------   ---------------    -------------   ------------
2003-2 A-6    Auction Rate               10/25/2038                 100%              0.200%      $ 94,810,000
              -----------------------    -------------------   ---------------    -------------   ------------
2003-2 B      Auction Rate               10/25/2039                 100%              0.325%      $ 25,800,874
              -----------------------    -------------------   ---------------    -------------   ------------
Total                                                                                             $861,073,274
              -----------------------    -------------------   ---------------    -------------   ------------


Exhibit 10.58

INDEMNITY AGREEMENT

AGREEMENT dated as of July 16, 2003, among J.P. Morgan Securities Inc. and Morgan Stanley & Co. Incorporated (the "Representatives") on behalf of the other underwriters listed on Schedule A to the Underwriting Agreement referred to below (each an "Underwriter" and collectively, with the Representatives, the "Underwriters") and Nelnet Loan Services, Inc., a Nebraska corporation (the "Company").

WHEREAS, the Representatives have entered into an underwriting agreement dated July 16, 2003 (the "Underwriting Agreement") with Nelnet Student Loan Funding, LLC, a Delaware limited liability company ("Nelnet Funding"), pursuant to which Nelnet Funding has agreed to cause Nelnet Student Loan Trust 2003-2, a Delaware statutory trust (the "Issuer"), to sell, and the Underwriters have agreed to purchase, subject to the conditions set forth in the Underwriting Agreement, the Issuer's Student Loan Asset-Backed Notes (the "Notes"), which Notes are being offered for sale by the Underwriters pursuant to a Prospectus dated July 2, 2003 and a Prospectus Supplement dated July 21, 2003 (collectively, the "Prospectus"), included as part of the Issuer's Registration Statement on Form S-3 (Registration No. 333-82280) (the "Registration Statement"); and

WHEREAS, the Notes will be secured by, among other things, a pool of Financed Eligible Loans that will be master serviced by Nelnet, Inc. pursuant to a Master Servicing Agreement dated as of July 1, 2003 (the "Servicing Agreement") among the Issuer, Nelnet, Inc., as master servicer and administrator, and Nelnet Funding;

WHEREAS, the parties hereto wish to set forth their understanding concerning certain matters relating to indemnification and contribution;

NOW, THEREFORE, in consideration of the foregoing premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows.

1. DEFINED TERMS. Capitalized terms used herein but not otherwise defined shall have the respective meanings set forth in the Underwriting Agreement.

2. Indemnification and Contribution.

(a) The Company agrees to indemnify and hold harmless each Underwriter, and each person, if any, who controls an Underwriter within the meaning of either Section 15 of the Securities Act of 1933 (the "1933 Act") or Section 20 of the Securities Exchange Act of 1934 (the "1934 Act") from and against any and all losses, claims, damages, liabilities and expenses arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement, the Prospectus, or in any amendment or supplement thereto, or any preliminary prospectus, or arising out of or based upon any omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not


misleading, except to the extent Nelnet Funding is not obligated to indemnify the Underwriters pursuant to Section 5 (a) of the Underwriting Agreement. The foregoing indemnity agreement shall be in addition to any liability which the Company may otherwise have.

(b) If any action, suit or proceeding shall be brought against an Underwriter or any person controlling an Underwriter in respect of which indemnity may be sought against the Company, the applicable Underwriter or such controlling person shall promptly notify the parties against whom indemnification is being sought (the "indemnifying parties"), but the omission so to notify the indemnifying party will not relieve it from any liability which it may have to any indemnified party under Sections 2(a) and 2(c) hereof except to the extent that the indemnifying party is materially prejudiced by such omission, and in no event shall the omission so to notify relieve the indemnifying party from any liability which it may otherwise have. In case any such action is brought against any indemnified party and it notifies the indemnifying party of the commencement thereof, the indemnifying party will be entitled to participate therein and, to the extent that it may wish, jointly with any other indemnifying party similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnified party (who shall not, except with the consent of the indemnified party, be counsel to the indemnifying party). The applicable Underwriter or any such controlling person shall have the right to employ separate counsel in any such action, suit or proceeding and to participate in the defense thereof, but the fees and expenses of such counsel shall be at the expense of such Underwriter or such controlling person unless
(i) the indemnifying parties have agreed in writing to pay such fees and expenses, (ii) the indemnifying parties have failed to assume the defense and employ counsel, or (iii) the named parties to any such action, suit or proceeding (including any impleaded parties) include both such Underwriter or such controlling person and the indemnifying parties and such Underwriter or such controlling person shall have been advised by its counsel that there may be one or more legal defenses available to it which are different from or additional to or in conflict with those available to the indemnifying parties and in the reasonable judgment of such counsel it is advisable for such Underwriter or such controlling person to employ separate counsel (in which case the indemnifying party shall not have the right to assume the defense of such action, suit or proceeding on behalf of such Underwriter or such controlling person). It is understood, however, that the indemnifying parties shall, in connection with any one such action, suit or proceeding or separate but substantially similar or related actions, suits or proceedings in the same jurisdiction arising out of the same general allegations or circumstances, be liable for the reasonable fees and expenses of only one separate firm of attorneys (in addition to any local counsel) at any time for an Underwriter and controlling persons not having actual or potential differing interests with such Underwriter or among themselves, which firm shall be designated in writing by such Underwriter, and that all such fees and expenses shall be reimbursed on a monthly basis as provided in paragraph (a) hereof. An indemnifying party will not, without the prior written consent of the indemnified party, settle or compromise or consent to the entry of any judgment with respect to any pending or threatened claim, action, suit or proceeding in respect of which indemnification or contribution may be sought hereunder (whether or not the indemnified parties are actual or potential parties to such claim or action) unless such settlement, compromise or consent includes an unconditional release of each

-2-

indemnified party from all liability arising out of such claim, action, suit or proceeding and does not include a statement as to, or an admission of, fault, culpability or a failure to act by or on behalf of an indemnified party.

(c) If the indemnification provided for in this Agreement is unavailable to an indemnified party under paragraph (a) hereof in respect of any losses, claims, damages, liabilities or expenses referred to therein, then an indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses (i) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the applicable Underwriter on the other hand from the sale of the Notes, or (ii) if the allocation provided by clause (i) above is not permitted by applicable law, in such proportion as is appropriate to reflect not only the relative benefits referred to in clause (i) above but also the relative fault of the Company on the one hand and the applicable Underwriter on the other in connection with the statements or omissions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the applicable Underwriter on the other shall be deemed to be in the same proportion as the total gross proceeds from the sale of the Notes bear to the total underwriting discounts and commissions received by the applicable Underwriter in connection with the sale of the Notes. The relative fault of the Company on the one hand and the applicable Underwriter on the other hand shall be determined by reference to, among other things, the parties' relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.

(d) The Company and the Underwriters agree that it would not be just and equitable if contribution pursuant to this Agreement were determined by a pro rata allocation or by any other method of allocation that does not take account of the equitable considerations referred to in paragraph (c) above. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to in paragraph (c) above shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with defending any such action, suit or proceeding. Notwithstanding the provisions of this Agreement, no Underwriter shall be required to contribute any amount in excess of the amount by which the total underwriting discounts and commissions received by such Underwriter with respect to the Notes underwritten by such Underwriter exceed the sum of the amount of any damages which such Underwriter has otherwise been required to pay by reason of such untrue or alleged untrue statement or omission or alleged omission and the amount of any damages such Underwriter has been required to pay under the Underwriting Agreement. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

(e) Any losses, claims, damages, liabilities or expenses for which an indemnified party is entitled to indemnification or contribution under this Agreement shall be paid by the indemnifying party to the indemnified party as such losses, claims, damages, liabilities or expenses are incurred. The indemnity and contribution agreements

-3-

contained in this Agreement shall remain operative and in full force and effect, regardless of (i) any investigation made by or on behalf of the Underwriters, or any person controlling it or its directors or officers,
(ii) acceptance of any Notes and payment therefor hereunder, and (iii) any termination of this Agreement and the Underwriting Agreement. A successor to an Underwriter, the Company or any person controlling any of them or their respective directors or officers, shall be entitled to the benefits of the indemnity, contribution and reimbursement agreements contained in this Agreement.

3. NOTICES. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if mailed, by registered or certified mail, return receipt requested, or, if by other means, when received by the other parties at the address set forth for such parties in the Underwriting Agreement (in the case of the Underwriters) or the Servicing Agreement (in the case of the Company), or such other address as may hereafter be furnished to the other parties by like notice. Any such demand, notice or communication hereunder shall be deemed to have been received on the date delivered to or received at the premises of the addressee (as evidenced, in the case of registered or certified mail, by the date noted on the return receipt).

4. COUNTERPARTS. For the purpose of facilitating proving this Agreement, and for other purposes, this Agreement may be executed simultaneously in any number of counterparts. Each counterpart shall be deemed to be an original, and all such counterparts shall constitute one and the same instrument.

5. GOVERNING LAW. The Agreement shall be construed in accordance with the laws of the State of New York and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with the laws of the State of New York, except to the extent preempted by Federal Law.

-4-

IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

NELNET LOAN SERVICES, INC.

By /s/ Jeffrey R. Noordhoek
   -----------------------
Name:  Jeffrey R. Noordhoek
Title: Executive Director

Indemnity Agreement


IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

J.P. MORGAN SECURITIES INC.,
acting on behalf of itself and as Representative
of the Underwriters

By /s/ Anthony Hermann
-----------------------
Name:  Anthony Hermann
Title: Vice President

Indemnity Agreement


IN WITNESS WHEREOF, the parties hereto have caused their names to be signed hereto by their respected officers thereunto duly authorize as of the date first above written.

MORGAN STANLEY & CO. INCORPORATED,
acting on behalf of itself and as
Representative of the Underwriters

By /s/ Mike Stemby
-----------------------
Name:  Mike Stemby
Title: Managing Director

Indemnity Agreement


EXHIBIT 10.59

TRUST AGREEMENT

Dated as of April 1, 2001

among

NELNET Student Loan Corporation-1
as Depositor

MELMAC LLC
as Depositor

NELnet, Inc.
as Administrator

The Chase Manhattan Bank,
as Collateral Agent, Note
Registrar and Note Paying Agent

and

Wilmington Trust Company

as Trustee, Certificate Registrar and Certificate Paying Agent

THE NELNET GROUP TRUST I


TABLE OF CONTENTS

                                                                               Page
                                    ARTICLE I

                                   DEFINITIONS

Section 1.1.   Definitions....................................................   5
Section 1.2.   Usage of Terms.................................................  18
Section 1.3.   Calculations...................................................  18
Section 1.4.   Section References.............................................  18
Section 1.5.   Action by or Consent of Noteholders and/or Subordinated
               Certificateholders.............................................  18

                                   ARTICLE II

                                CREATION OF TRUST

Section 2.1.   Creation of Trust..............................................  19
Section 2.2.   Office.........................................................  19
Section 2.3.   Purposes and Powers............................................  19
Section 2.4.   Appointment of Trustee, Certificate Paying Agent,
               Certificate Registrar, Note Paying Agent and Note Registrar....  20
Section 2.5.   Conveyance of Underlying Residual Rights, Maintenance and
               Operating Expenses and the Underlying Ancillary Rights.........  21
Section 2.6.   Declaration of Trust...........................................  25
Section 2.7.   Liability of the Noteholders and Subordinated
               Certificateholders.............................................  25
Section 2 8.   Title to Trust Property........................................  25
Section 2.9.   Situs of Trust.................................................  26
Section 2.10.  Representations and Warranties of the Depositor................  26
Section 2.11.  Federal Income Tax Allocations.................................  29
Section 2.12.  Transfer of Interest to the Holder of the Special Interest.....  30
Section 2.13.  Covenants of the Noteholders...................................  30
Section 2.14.  Covenants of the Trust, the Trustee, the Administrator and
               Subordinated Certificateholders................................  30
Section 2.15.  Note Insurer's Rights Regarding Actions, Proceedings
               or Investigations..............................................  32

                                   ARTICLE IIA

                                THE ADMINISTRATOR

Section 2.1A.  Representations and Warranties of the Administrator............  33
Section 2.2A.  Merger or Consolidation of Administrator.......................  34
Section 2.3A.  Liability and Indemnities......................................  35

1

Section 2.4A.  Administrator Not to Resign....................................  35
Section 2.5A.  Administrator Default..........................................  36
Section 2.6A.  Appointment of Successor.......................................  37
Section 2.7A.  Notification to Noteholders and Subordinated
               Certificateholders.............................................  38
Section 2.8A.  Waiver of Past Defaults........................................  38
Section 2.9A.  Sub-Administrators.............................................  38
Section 2.10A. Cash Flow Certificates.........................................  39
Section 2.11A. Perfected Security Interest....................................  39
Section 2.12A. Administrative Duties..........................................  39

                                   ARTICLE III

                   THE NOTES AND THE SUBORDINATED CERTIFICATES

Section 3.1.   Initial Ownership..............................................  40
Section 3.2.   Conditions to Issuance of the Notes and the Subordinated
               Certificates...................................................  41
Section 3.3.   The Notes and Subordinated Certificates........................  41
Section 3.4.   Unconditional Rights of Noteholders to Receive Principal
               Amount and Interest............................................  41
Section 3.5.   Authentication of Notes and Subordinated Certificates..........  41
Section 3.6.   Registration of Transfer and Exchange of Notes and
               Subordinated Certificates......................................  42
Section 3.7.   Mutilated, Destroyed, Lost or Stolen Notes or
               Subordinated Certificates......................................  46
Section 3.8.   Persons Deemed Noteholders and Subordinated
               Certificateholders.............................................  46
Section 3.9.   Access to List of Noteholders' and Subordinated
               Certificateholders' Names and Addresses........................  47
Section 3.10.  Disposition by the Holder of the Special Interest..............  48

                                   ARTICLE IV

              ADMINISTRATION OF COLLECTION ACCOUNT, RESERVE ACCOUNT
                    AND DISTRIBUTION ACCOUNT; CERTAIN DUTIES

Section 4.1.   Collection Account, Reserve Account and Distribution
               Account........................................................  48
Section 4.2.   Use of Funds in Collection Accounts, Distribution
               Account and Reserve Account....................................  50
Section 4.3.   Method of Payment or Distribution..............................  52
Section 4.4.   No Segregation of Moneys; No Interest..........................  53
Section 4.5.   Accounting; Reports; Tax Returns...............................  53
Section 4.6.   Optional Redemption of Notes...................................  53
Section 4.7.   Reports........................................................  54
Section 4.8.   Optional Advances..............................................  55
Section 4.9.   The Policies...................................................  55

2

                                    ARTICLE V

    THE TRUSTEE, THE COLLATERAL AGENT, THE NOTE PAYING AGENT, THE CERTIFICATE
         PAYING AGENT, THE NOTE REGISTRAR AND THE CERTIFICATE REGISTRAR

Section 5.1.   General Authority and Duties...................................  57
Section 5.2.   Action Upon Instruction........................................  58
Section 5.3.   No Duties Except as Specified in This Agreement or in
               Instructions; Not Acting in Individual Capacity................  60
Section 5.4.   Representations and Warranties.................................  61
Section 5.5.   Reliance; Advice of Counsel....................................  62
Section 5.6.   May Own Notes..................................................  63
Section 5.7.   Doing Business in Other Jurisdictions..........................  63
Section 5.8.   Indemnification................................................  63
Section 5.9.   Acceptance of Trusts and Duties................................  64
Section 5.10.  Trustee, Collateral Agent, Note Registrar and Note
               Paying Agent Not Liable for Subordinated Certificates or
               Underlying Certificates........................................  65
Section 5.11.  Payments from Trust Property...................................  66
Section 5.12.  Consent of the Note Insurer with Respect to Certain Matters....  66
Section 5.13.  Actions by Subordinated Certificateholders with Respect
               to Bankruptcy..................................................  68
Section 5.14.  Restrictions on the Subordinated Certificateholders' Powers....  68
Section 5.14.  Fiduciary Duties of the Trustee................................  68

                                   ARTICLE VI

                       COMPENSATION OF TRUSTEE AND OTHERS

Section 6.1.   Fees and Expenses..............................................  69

                                   ARTICLE VII

                                     DEFAULT

Section 7.1.   Events of Default..............................................  69
Section 7.2.   Rights Upon an Event of Default................................  70
Section 7.3.   Distributions..................................................  70
Section 7.4.   Restrictions on Noteholders' Power.............................  71

                                  ARTICLE VIII

                            DISSOLUTION OF THE TRUST

Section 8.1.   Dissolution of the Trust.......................................  72

3

                                   ARTICLE IX

    SUCCESSOR TRUSTEES, PAYING AGENTS AND REGISTRARS AND ADDITIONAL TRUSTEES

Section 9.1.   Eligibility Requirements for Trustee...........................  72
Section 9.2.   Resignation or Removal of Trustee and Others...................  73
Section 9.3.   Successor Trustee..............................................  74
Section 9.4.   Merger or Consolidation........................................  75
Section 9.5.   Appointment of Co-Trustee or Separate Trustee..................  75

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

Section 10.1.  Amendment......................................................  76
Section 10.2.  No Recourse....................................................  77
Section 10.3.  Governing Law..................................................  78
Section 10.4.  Severability of Provisions.....................................  78
Section 10.5.  Third-Party Beneficiaries......................................  78
Section 10.6.  Counterparts...................................................  79
Section 10.7.  Notices........................................................  79
Section 10.8.  Successors and Assigns.........................................  79
Section 10.9.  No Petition....................................................  80
Section 10.10. Headings.......................................................  80
Section 10.11. Administrator..................................................  80
Section 10.12. Furnishing Information.........................................  80
Section 10.13. Amendments to Underlying Agreements; Underlying Trusts Not
               to Issue Additional Securities.................................  81
Section 10.14. The Note Insurer...............................................  81
Section 10.15. Security Agreement.............................................  82

SCHEDULE I      Targeted Balance Schedule
SCHEDULE II     List of Underlying Agreements

EXHIBIT A  Form of Certificate of Trust
EXHIBIT B  Form of Note
EXHIBIT C  Form of Subordinated Certificate
EXHIBIT D  Form of Payment Date Report
EXHIBIT E  Form of Representation Letter and Affidavit
EXHIBIT F  Debt Service Reserve Surety Bond
EXHIBIT G  Note Insurance Policy
EXHIBIT H  Form of Cash Flow Certificate
EXHIBIT I  Form of Notice to Note Insurer
EXHIBIT J  Form of Demand for Payment to Note Insurer

4

THIS TRUST AGREEMENT dated as of April 1, 2001, is made among NELNET Student Loan Corporation-1 (formally known as Union Financial Services-1, Inc.), a Nevada corporation, as a depositor (the "NELNET Depositor"), MELMAC LLC, a Delaware limited liability company, as a depositor (the "MELMAC Depositor" and together with the NELNET Depositor, the "Depositors"), NELnet, Inc. ("NELnet"), a Nevada Corporation, as administrator (the "Administrator"), The Chase Manhattan Bank, a New York banking corporation, as collateral agent, note registrar and note paying agent (in such capacities, the "Collateral Agent," the "Note Registrar" and the "Note Paying Agent," respectively) and Wilmington Trust Company, a Delaware banking corporation and trust company headquartered in Wilmington Delaware, as trustee, certificate registrar and certificate paying agent (in such capacities, the "Trustee," "Certificate Registrar" and "Certificate Paying Agent," respectively).

In consideration of the mutual agreements herein contained, and of other good and valuable consideration, the receipt and adequacy of which are hereby acknowledged, the parties agree as follows:

ARTICLE I

DEFINITIONS

Section 1.1. Definitions.

Administration Fee: The fee payable to the Administrator on each Payment Date pursuant to Section 4.2(a)(iv) for performing its services hereunder, which fee shall equal $15,000 per year, payable semi-annually in equal installments of $7,500 each.

Administrator: Means NELnet, Inc., a Nevada corporation, and its successors and assigns.

Administrator Default: Has the meaning set forth in Section 2.5A.

Agreement: This Trust Agreement, all amendments and supplements thereto and all exhibits and schedules to any of the foregoing.

Amount Available: With respect to any Payment Date, the aggregate amount contained in the Collection Account on such Payment Date, but not including the portion thereof representing Surety Bond Payments or Insured Payments or amounts transferred from the first sub-account of the Reserve Account.

Assignment Agreements: Collectively, the MELMAC Assignment Agreement and the NELNET Assignment Agreement.

Bankruptcy Action: The meaning set forth in Section 5.12 hereof.

Beneficial Owner: With respect to any Book-Entry Note, the beneficial owner of such Book-Entry Note.

5

Book-Entry Note: Any Note registered in the name of the Depository or its nominee, beneficial ownership of which is reflected on the books of the Depository or on the books of a Direct Participant or Indirect Participant.

Business Day: Any day other than (a) a Saturday or a Sunday or (b) another day on which banking institutions in the city in which a Person is taking action hereunder are authorized or obligated by law, executive order, or governmental decree to be closed.

Business Trust Statute: Chapter 38 of Title 12 of the Delaware Code, 12 Del. Codess. 3801 et seq., as the same may be amended from time to time.

Cash Flow Certificate: Each annual certificate prepared by the Cash Flow Consultant and delivered by the Administrator to the Trustee, the Collateral Agent, the Note Insurer and the Rating Agency pursuant to Section 2.10A.

Cash Flow Consultant: Salomon Smith Barney Inc., or any successor thereto approved by the Note Insurer.

Certificate of Trust: The Certificate of Trust in the form of Exhibit A hereto filed for the Trust pursuant to Section 3810(a) of the Business Trust Statute.

Certificate Paying Agent: Initially, the Trustee or its successor in interest and any successor certificate paying agent appointed as provided in this Agreement.

Certificate Register: The Certificate Register referred to in Section 3.6(a).

Certificate Registrar: Initially, the Trustee or its successor in interest and any successor certificate registrar appointed as provided in this Agreement.

Closing Date: April 3, 2001.

Collateral Agent: The Chase Manhattan Bank, not in its individual capacity but solely as collateral agent for the Note Insurer hereunder and under the Security Agreement, and any successor appointed as provided therein or hereunder.

Collateral Agent Fee: The fee payable to the Collateral Agent as provided in a separate fee agreement between the Collateral Agent and NELnet.

Code: The Internal Revenue Code of 1986, as amended.

Collection Account: The account designated as the Collection Account in, and which is established and maintained pursuant to, Section 4.1.

6

Corporate Trust Office: With respect to the Trustee, its office at which at any particular time its corporate trust business shall be administered, which office at the Closing Date is located at Rodney Square North, 1100 North Market Street, Wilmington, Delaware 19890-0001, Attention: Corporate Trust Administration; or at such other address as the Trustee may designate by notice to the Noteholders, the Note Insurer, the Administrator and the Depositors, or the principal corporate trust office of any successor Trustee. With respect to the Collateral Agent, its office at which at any particular time its corporate trust business shall be administered, which office at the Closing Date is located at 450 West 33rd Street, New York, New York 10001, Attention: Structured Finance Services, or at such other address as the Collateral Agent may designate by notice to the Noteholders, the Note Insurer, the Administrator and the Depositors, or the principal corporate trust office of any successor Collateral Agent.

Debt Service Available Amount: For any Payment Date, an amount equal to
(i) the initial amount of the Debt Service Reserve Surety Bond, minus (ii) all Debt Service Payments made prior to such Payment Date, plus (iii) all amounts reimbursed to the Note Insurer pursuant to Section 4.2(a)(vi) (other than amounts representing interest on Surety Bond Payments) prior to such Payment Date in respect of prior Surety Bond Payments.

Debt Service Payment: For any Payment Date, an amount equal to the excess, if any, of (i) the Interest Amount for such Payment Date over (ii) the amount remaining in the Collection Account on such Payment Date, after giving effect to the receipt of Optional Advances, if any, cash transfers from the first sub-account of the Reserve Account pursuant to Section 4.1(a), and payments made pursuant to Section 4.2(a)(i), (ii), (iii) and (iv).

Debt Service Reserve Surety Bond: The debt service reserve surety bond dated the Closing Date in the initial amount of $1,822,750 and issued by the Note Insurer for the benefit of the holders of the Notes, pursuant to which the Note Insurer guarantees Surety Bond Payments, a copy of which is attached hereto as Exhibit F.

Deficiency Amount: (a) For any Payment Date, an amount equal to the excess, if any, of the Interest Amount over the Amount Available in the Collection Account to pay the Interest Amount, after giving effect to the payments made pursuant to Section 4.2(a)(i), (ii), (iii) and (iv) of this Agreement and the receipt of an Optional Advance, if any, and a Surety Bond Payment, if any, and (b) on the Maturity Date, an amount equal to the excess, if any, of the outstanding Principal Amount of the Notes over the Amount Available in the Collection Account to pay the outstanding Principal Amount of the Notes, after giving effect to the payments made pursuant to Section 4.2(a)(i), (ii)
(iii), (iv), (v), and (vi) of this Agreement.

Definitive Note: Any Note registered in the name of a Person other than the Depository or its nominee.

Depositors: Collectively, the MELMAC Depositor and the NELNET Depositor.

Depository: The Depository Trust Company, and any successor Depository hereafter named.

7

Depository Representation Letter: Letters to, or agreements with, the Depository to effectuate a book entry system with respect to the Notes registered in the Note Register under the nominee name of the Depository.

Direct Participant: Any broker-dealer, bank or other financial institution for which the Depository holds Book-Entry Notes from time to time as a securities depository.

Distribution Account: The account designated as the Distribution Account in, and which is established and maintained pursuant to, Section 4.1.

Eligible Account: An account which is any of the following: (i) an account maintained with an Eligible Institution; (ii) an account or accounts the deposits in which are fully insured by either the Bank Insurance Fund or the Savings Association Insurance Fund of the Federal Deposit Insurance Corporation;
(iii) a trust account (which shall be a "segregated trust account") maintained with the corporate trust department of a federal or state chartered depository institution or trust company with trust powers and acting in its fiduciary capacity for the benefit of the Trustee, the Note Paying Agent or the Collateral Agent hereunder, which depository institution or trust company shall have capital and surplus of not less than $50,000,000 and the obligations of such depository institution (or, if such depository institution is a subsidiary of a bank holding company system and such depository institution's securities are not rated, the obligations of the bank holding company) shall have a credit rating from each Rating Agency in one of its generic credit rating categories which signifies investment grade; or (iv) an account acceptable to the Note Insurer and that will not cause any Rating Agency to downgrade or withdraw its then current rating assigned to the Notes (without giving effect to the Note Insurance Policy), as evidenced in writing by each Rating Agency.

Eligible Institution: Any depository institution (which may be the Trustee, the Note Paying Agent or the Collateral Agent or an affiliate of the Trustee, the Note Paying Agent or the Collateral Agent) organized under the laws of the United States or any State, the deposits of which are insured to the full extent permitted by law by the Bank Insurance Fund or the Savings Association Insurance Fund of the Federal Deposit Insurance Corporation, which is subject to supervision and examination by federal or state authorities and whose short-term obligations have been rated A-1 or higher by S&P and F-1 or higher by Fitch, or whose unsecured long-term obligations has been rated one of the three highest categories by each Rating Agency.

Eligible Investments: Any of the following:

(i) direct obligations of, and obligations fully guaranteed by, the United States of America, the Federal Home Loan Mortgage Corporation, the Federal National Mortgage Association, or any agency or instrumentality of the United States of America the obligations of which are backed by the full faith and credit of the United States of America;

8

(ii)(A)demand and time deposits in, certificates of deposit of and bankers' acceptances issued by, or federal funds sold by any depository institution or trust company (including the Trustee, the Collateral Agent or their respective agents acting in their respective commercial capacities) incorporated under the laws of the United States of America or any state thereof and subject to supervision and examination by federal and/or state authorities, so long as, at the time of such investment or contractual commitment providing for such investment, such depository institution or trust company or its ultimate parent has a short-term unsecured debt rating in one of the two highest available rating categories of S&P and Fitch and the highest available rating category of Moody's and provided that each such investment has an original maturity of no more than 365 days; and (B) any other demand or time deposit or certificate of deposit which is fully insured by the Federal Deposit Insurance Corporation;

(iii) repurchase obligations with a term not to exceed 30 days with respect to any security described in clause (i) above and entered into with a depository institution or trust company (acting as a principal) rated "A" or higher by S&P and Fitch and rated "A2" or higher by Moody's; provided, however, that the collateral transferred pursuant to such repurchase obligation must be of the type described in clause (i) above and must (a) be valued daily at current market price plus accrued interest, (b) pursuant to such valuation, be equal, at all times, to 105% of the cash transferred by the Trust in exchange for such collateral and (c) be delivered to the Trustee, Note Paying Agent or Collateral Agent or, if the Trustee, Note Paying Agent or Collateral Agent is supplying the collateral, an agent for the Trustee, in such a manner as to accomplish perfection of a security interest in the collateral by possession of certificated securities;

(iv) securities bearing interest or sold at a discount issued by any corporation incorporated under the laws of the United States of America or any State thereof which has a long-term unsecured debt rating in the highest available rating category of each of S&P, Moody's and Fitch;

(v) commercial paper having an original maturity of less than 365 days and issued by an institution having a short-term unsecured debt rating in the highest available rating category of each of S&P, Moody's and Fitch at the time of such investment;

(vi) a guaranteed investment contract approved by each of S&P, Moody's and Fitch and the Note Insurer and issued by an insurance company or other corporation having a long-term unsecured debt rating in the highest available rating category of each of S&P, Moody's and Fitch (if Fitch is rating such insurance company) at the time of such investment;

(vii) money market funds having ratings in the highest available rating category of Moody's and one of the two highest available rating categories of S&P and Fitch (if Fitch is rating such money market fund) at the time of such investment which invest only in other Eligible Investments, any such money market funds which provide for demand withdrawals being conclusively deemed to satisfy any maturity requirement for Eligible Investments set forth herein; and

9

(viii) Any other investment acceptable to each Rating Agency and the Note Insurer, written confirmation of which shall be furnished by the Administrator to the Trustee.

The Trustee, the Note Paying Agent or the Collateral Agent may trade with itself or an affiliate as principal or agent, in the purchase or sale of Eligible Investments.

Event of Default: The meaning assigned to such term in Section 7.1.

Financial Guaranty Agreement: The Financial Guaranty Agreement dated as of the Closing Date by and between the Note Insurer and the Trust, as amended from time to time by the parties thereto.

Fitch: Fitch, Inc., and its successors and assigns.

Holder: A Noteholder, a Subordinated Certificateholder and the Holder of the Special Interest.

Holder of the Special Interest: Shall mean NELnet.

Indemnification Agreement: Means the Indemnification Agreement dated as of April 3, 2001 among the Note Insurer, the Depositors, the Administrator, Salomon Smith Barney Inc., UBS Warburg LLC and UFS Securities, L.L.C., as amended from time to time by the parties thereto.

Indentures: Means, collectively the NELNET Indenture and the MELMAC Indenture.

Indirect Participant: Any financial institution for whom any Direct Participant holds an interest in a Book-Entry Note.

Insolvency Event: With respect to a specified Person, (a) the filing of a decree or order for relief by a court having jurisdiction in the premises in respect of such Person or any substantial part of its property in an involuntary case under any applicable Federal or state bankruptcy, insolvency or other similar law now or hereafter in effect, or appointing a receiver (including any receiver appointed under the Financial Institutions Reform, Recovery and Enforcement Act of 1989, as amended), liquidator, assignee, custodian, trustee, sequestrator or similar official for such Person or for any substantial part of its property, or ordering the winding-up or liquidation of such Person's affairs, and such decree or order shall remain unstayed and in effect for a period of 60 consecutive days; or (b) the commencement by such Person of a voluntary case under any applicable Federal or state bankruptcy, insolvency or other similar law now or hereafter in effect, or the consent by such Person to the entry of an order for relief in an involuntary case under any such law, or the consent by such Person to the appointment of or taking possession by a receiver, liquidator, assignee, custodian, trustee, sequestrator or similar official for such Person or for any substantial part of its property, or the making by such Person of any general assignment for the benefit of creditors, or the failure by such Person generally to pay its debts as such debts become due, or the taking of action by such Person in furtherance of any of the foregoing.

10

Institutional Accredited Investor: An institutional accredited investor within the meaning of Rule 501(a)(1), (2), (3) or (7) under the Securities Act of 1933, as amended.

Insurance Agreement: The insurance agreement dated as of the Closing Date by and among the Note Insurer, the Depositors, the Administrator and the Trust, as amended from time to time by the parties thereto.

Insurance Paying Agent: The Chase Manhattan Bank, or any successor as appointed herein.

Insured Payment: (i) As of any Payment Date, any Deficiency Amount and
(ii) any Preference Amount.

Interest Amount: For any Payment Date, interest at the Interest Rate on the outstanding Principal Amount of the Notes immediately following the preceding Payment Date (or, in the case of the first Payment Date, the Closing Date) for the period beginning on the immediately preceding Payment Date (or, in the case of the first Payment Date, the Closing Date) to but not including such Payment Date, plus any Interest Shortfall with respect to prior Payment Dates together (to the extent legally permissible) with interest thereon at the Interest Rate.

Interest Rate: 6.34% per annum, payable semi-annually at one-half of the annual rate (calculated on the basis of a 360-day year of twelve 30-day months).

Interest Shortfall: With respect to any Payment Date, the amount, if any, by which the amount distributed to the Noteholders on such Payment Date is less than the Interest Amount after giving effect to Optional Advances, if any, and Surety Bond Payments and Insured Payments.

Maintenance and Operating Expenses: The NELNET Depositor's right to receive the Estimated Amount (as defined in the NELNET Indenture) from the Underlying NELNET Trust pursuant to Section 5.03 of the NELNET Indenture, which rights are being conveyed to the Trust pursuant to the NELNET Assignment Agreement and Section 2.5(b) hereof.

Maturity Date: July 2, 2020.

MELMAC Assignment Agreement: The Assignment Agreement dated as of April 1, 2001 between the MELMAC Depositor and the Trust relating to the Underlying MELMAC Residual Rights.

MELMAC Depositor: MELMAC LLC, a Delaware limited liability company.

11

MELMAC Indenture: The Amended and Restated Indenture of Trust dated as of January 1, 1999 by and between MELMAC LLC (as assignee of Maine Educational Loan Marketing Corporation), as issuer, and People's Heritage Bank, as trustee (as amended or supplemented from time to time).

Moody's: Moody's Investors Service, Inc., and its successors and assigns.

NELnet: NELnet, Inc., a Nevada corporation, and its successors and assigns.

NELNET Assignment Agreement: The Assignment Agreement dated as of April 1, 2001 between the NELNET Depositor and the Trust relating to the Underlying NELNET Residual Rights and the right to receive the Maintenance and Operating Expenses.

NELNET Depositor: NELNET Student Loan Corporation-1, a Nevada corporation.

NELNET Indenture: The Second Amended and Restated Indenture of Trust dated as of November 1, 1996 by and between the NELNET Student Loan Corporation-1 (formerly known as Union Financial Services-1, Inc.), as issuer, and Zions First National Bank, as successor trustee (as amended or supplemented from time to time).

Note: A 6.34% Student Loan Interest Margin Security evidencing the obligation of the Trust to pay the Principal Amount specified therein together with interest at the Interest Rate, substantially in the form of Exhibit B.

Noteholder: A Person in whose name a Note is registered on the Note Register. Such Person shall be a creditor of the Trust.

Note Insurance Policy: The note guaranty insurance policy dated the Closing Date and issued by the Note Insurer to the Note Paying Agent for the benefit of the Holders of the Notes, pursuant to which the Note Insurer guarantees Insured Payments, a copy of which is attached hereto as Exhibit G.

Note Insurer: MBIA Insurance Corporation, a New York stock insurance corporation, or any successor thereof, as issuer of the Note Insurance Policy and the Debt Service Reserve Surety Bond.

Note Insurer Premium: For any Payment Date, the semi-annual premium payable to the Note Insurer equal to the sum of (i) with respect to the Debt Service Reserve Surety Bond, the product of (A) the applicable percentage set forth in the Insurance Agreement and (B) the Debt Service Available Amount immediately prior to such Payment Date and (ii) with respect to the Note Insurance Policy, the product of (A) the applicable percentage set forth in the Insurance Agreement and (B) the outstanding Principal Amount of the Notes immediately prior to such Payment Date.

12

Note Paying Agent: Initially, the Collateral Agent or its successor in interest and any successor note paying agent appointed as provided in this Agreement.

Note Register: The Note Register referred to in Section 3.6(a).

Note Registrar: Initially, the Collateral Agent or its successor in interest and any successor note registrar appointed as provided in this Agreement.

Optional Advance: For any Payment Date, the amount, if any, advanced by NELnet pursuant to Section 4.8(a).

Payment Date: The second Business Day of each January and July, commencing January 3, 2002.

Payment Date Report: The report provided for by Section 4.7 and substantially in the form of Exhibit D.

Percentage Interest: With respect to any Subordinated Certificate, the percentage evidenced on such Subordinated Certificate. The aggregate Percentage Interest of all the Subordinated Certificates shall equal 100%.

Person: Any individual, corporation, partnership, joint venture, association, joint stock company, limited liability company, trust (including any beneficiary thereof), unincorporated organization or government or any agency or political subdivision thereof.

Policies: Collectively, the Debt Service Reserve Surety Bond and the Note Insurance Policy.

Preference Amount: Any amount previously distributed to a Noteholder that is recoverable and sought to be recovered as a voidable preference by a trustee in bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C.), as amended from time to time, in accordance with a final nonappealable order of a court having competent jurisdiction.

Principal Amount: With respect to any Note, as of any date of determination, the original principal amount of such Note less all amounts previously distributed on such Note in respect of principal pursuant to Section 4.2(a)(vii) and (viii).

Principal Payment Amount: With respect to any Payment Date, the amount remaining in the Collection Account after payment of all amounts set forth in
Section 4.2(a)(i), (ii), (iii), (iv), (v) and (vi) provided, however, that the Principal Payment Amount shall not exceed the lesser of (A) the amount necessary to reduce the Recalculated Targeted Amount of the Notes below the Targeted Balance for such Payment Date or (B) the outstanding Principal Amount of the Notes immediately prior to such Payment Date.

13

Principal Subsidy Payment: For any Payment Date, the amount, if any, deposited by the Trust into the Collection Account pursuant to Section 4.8(b).

Qualified Institutional Buyer: A qualified institutional buyer within the meaning of Rule 144A under the Securities Act of 1933, as amended.

Rating Agency: Each of S&P and Fitch, so long as each such agency maintains a rating on the Notes; and if any such organization no longer maintains a rating on the Notes, such other nationally recognized statistical rating organization as may be selected by the Administrator.

Recalculated Targeted Amount: For any Payment Date, the sum of (i) the Principal Amount of the Notes immediately prior to such Payment Date and (ii) all Special Principal Payments, if any, received by the Holders of the Notes on or prior to such Payment Date.

Record Date: With respect to any Payment Date, the close of business on the second Business Day immediately preceding such Payment Date.

Reimbursement Amount: To the extent not otherwise reimbursed under Sections 4.2(a)(vi) and 4.2(a)(x) hereof, all costs and expenses of the Note Insurer in connection with any action, proceeding or investigation affecting the Trust, Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents, including (without limitation) any judgment or settlement entered into affecting the Note Insurer or the Note Insurer's interests, together with interest thereon at a rate equal to the Late Payment Rate (as defined in the Insurance Agreement).

Related Documents: The Notes, the Subordinated Certificates, the Assignment Agreements, the Security Agreement, the Financial Guaranty Agreement, the Indemnification Agreement and the Insurance Agreement. The Related Documents executed by any party are referred to herein as "such party's Related Documents," "its Related Documents" or by a similar expression.

Representation Letter and Affidavit: A letter and an affidavit in substantially the form of Exhibit E executed by the Person to which is being transferred a Definitive Note or a Subordinated Certificate.

Reserve Account: The account designated as the Reserve Account in, and which is established and maintained pursuant to, Section 4.1.

Responsible Officer: When used with respect to the Trustee, the Collateral Agent, the Note Paying Agent or the Note Registrar, any officer within its respective Corporate Trust Office including any Managing Director, Vice President, Assistant Vice President, Secretary, Assistant Secretary, Treasurer, Assistant Treasurer, Financial Services Officer or any other officer customarily performing functions similar to those performed by any of the above designated officers having primary responsibility for matters relating to the Trust.

14

Secretary of State: The Secretary of State of the State of Delaware.

Securities Act of 1933: Means the Securities Act of 1933, as amended.

Security Agreement: The Security Agreement dated as of April 1, 2001 among the Trust, the Collateral Agent, the Administrator and the Note Insurer, as amended or supplemented from time to time.

S&P: Standard & Poor's Rating Services, a division of The McGraw-Hill Companies, and its successors and assigns.

Special Event: With respect to (i) the Underlying MELMAC Trust, the occurrence of an event described in Article II (Bond Details, Form of Bonds, Redemption of Bonds and Use of Proceeds of Bonds) or Article VI (Defaults and Remedies) of the MELMAC Indenture and (ii) the Underlying NELNET Trust, the occurrence of an event described in Article II (Note Details, Form of Notes, Redemption of Notes and Use of Proceeds of Notes) or Article VI (Defaults and Remedies) of the NELNET Indenture.

Specified Reserve Account Requirement: For each Payment Date, an amount equal to the sum of (i) the Interest Amount for the NEXT Payment Date and (ii) the amount necessary to reduce the Recalculated Targeted Amount of the Notes (calculated after giving effect to all payments of principal received on the Notes on the Payment Date for which such calculation is being determined) to the Targeted Balance for the NEXT Payment Date.

Special Interest: Shall have the meaning assigned to such term in
Section 2.12.

Special Principal Payments: For any Payment Date for which a Special Event has occurred since the last Payment Date (or since the Closing Date in the case of the first Payment Date) an amount equal to the least of (i) the portion, if any, of the Amount Available remaining after application of Section 4.2(a)(i)-(vii), inclusive, on such Payment Date, (ii) the portion of the Amount Available for such Payment Date representing payments received from each Underlying Trust for which a Special Event occurred and (iii) the outstanding Principal Amount of the Notes after application of Section 4.2 (a)(i)-(vii), inclusive, on such Payment Date. If a Special Event has not occurred for such period, the Special Principal Payment for such Payment Date shall be zero.

Subordinated Certificate: A Subordinated Student Loan Interest Margin Certificate evidencing a fractional undivided beneficial interest in the Trust, substantially in the form of Exhibit C.

Subordinated Certificateholder: A Person in whose name a Subordinated Certificate is registered on the Certificate Register (which shall include the Holder of the Special Interest unless the context clearly requires otherwise). Such Person shall be a beneficial owner of the Trust within the meaning of the Business Trust Statute.

15

Surety Bond Payment: An amount equal to the Debt Service Payment required to be made by the Trust under this Agreement, as certified in a Demand for Payment (as defined in the Financial Guaranty Agreement).

Targeted Balance: For any Payment Date, the amount set forth under the heading "Targeted Balance" for such Payment Date on Schedule I hereto.

Trust: The trust created by this Agreement, the estate of which consists of the Trust Property.

Trust Company: Wilmington Trust Company, or any successor thereto, in its individual capacity.

Trust Property: The property and proceeds of every description, conveyed to the Trust pursuant to Section 2.5, together with the Collection Account, the Distribution Account, the Reserve Account and the Policies (including all investments therein and all proceeds therefrom).

Trustee: Wilmington Trust Company, or its successor in interest, not in its individual capacity but solely as trustee of the Trust, and any successor trustee appointed as provided in this Agreement.

Trustee Fee: The fee payable to the Trustee as provided in a separate fee agreement between the Trustee and the Administrator.

Underlying Agreements: The Indentures and other related agreements listed on Schedule II hereto, as such Schedule II may be amended from time to time.

Underlying Ancillary Rights: Collectively, the Underlying MELMAC Ancillary Rights and the Underlying NELNET Ancillary Rights.

Underlying Bonds: Collectively, the Underlying MELMAC Bonds and the Underlying NELNET Bonds.

Underlying MELMAC Ancillary Rights: All of the following rights of the MELMAC Depositor under the MELMAC Indenture:

(a) the right to deliver or to direct the delivery of any Cash Flow Certificate and to do all other acts of the Issuer under the MELMAC Indenture (E.G., ss. 5.12 of the MELMAC Indenture) to cause the Trust to receive the proceeds of the Underlying MELMAC Residual Rights;

(b) the right to optionally redeem the Underlying MELMAC Bonds pursuant to ss.ss.2.14, 2.26, 2.33 and 2.41, it being understood that the Underlying MELMAC Ancillary Rights shall not include the right to redeem Underlying MELMAC Bonds resulting from the Underlying MELMAC Trust's inability to acquire Eligible Loans (as defined in the MELMAC Indenture) during the applicable acquisition and recycling periods; and

16

(c) the right to sell Eligible Loans (as defined in the MELMAC Indenture) pursuant to the fifth unnumbered paragraph of ss.5.02 of the MELMAC Indenture (provided, however, that the Underlying MELMAC Ancillary Rights shall not include the right to sell Eligible Loans in order to avoid a default under the MELMAC Indenture).

Underlying MELMAC Bonds: The meaning set forth in Section 10.13 hereof.

Underlying MELMAC Residual Rights: The MELMAC Depositor's rights to receive all cash payments from the Underlying MELMAC Trust, including but not limited to, pursuant to Section 5.12(a) of the MELMAC Indenture, which rights are being conveyed to the Trust pursuant to the MELMAC Assignment Agreement and
Section 2.5 (a) hereof.

Underlying MELMAC Trust: The separate master trust estate established and maintained in accordance with the MELMAC Indenture.

Underlying NELNET Ancillary Rights: All of the following rights of the NELNET Depositor under the NELNET Indenture:

(a) the right to deliver or cause the delivery of any Cash Flow Certificate and to do all other acts of the Issuer under the NELNET Indenture (e.g., ss.5.10 of the NELNET Indenture) to cause the Trust to receive the proceeds of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses;

(b) the right to optionally redeem the Underlying NELNET Bonds, it being understood that the Underlying NELNET Ancillary Rights shall not include the right to redeem the Underlying NELNET Bonds resulting from the Underlying NELNET Trust's inability to acquire Eligible Loans (as defined in the NELNET Indenture) during the applicable acquisition and recycling periods; and

(c) the right to sell Eligible Loans (as defined in the NELNET Indenture) pursuant to the sixth unnumbered paragraph of ss.5.02 of the NELNET Indenture (provided, however, that the Underlying NELNET Ancillary Rights shall not include the right to sell Eligible Loans in order to avoid a default under the NELNET Indenture).

Underlying NELNET Bonds: The meaning set forth in Section 10.13 hereof.

Underlying NELNET Residual Rights: The NELNET Depositor's rights to receive all cash payments from the Underlying NELNET Trust, including but not limited to, pursuant to Section 5.10 of the NELNET Indenture, which rights are being conveyed to the Trust pursuant to the NELNET Assignment Agreement and
Section 2.5(b) hereof.

17

Underlying NELNET Trust: The separate master trust estate established and maintained in accordance with the NELNET Indenture.

Underlying Residual Rights: Collectively, the Underlying MELMAC Residual Rights and the Underlying NELNET Residual Rights.

Underlying Trusts: Collectively, the Underlying MELMAC Trust and the Underlying NELNET Trust.

Section 1.2. Usage of Terms.

With respect to all terms used in this Agreement, the singular includes the plural and the plural the singular; words importing any gender include the other genders; references to "writing" include printing, typing, lithography, and other means of reproducing words in a visible form; references to agreements and other contractual instruments include all subsequent amendments thereto or changes therein entered into in accordance with their respective terms and not prohibited by this Agreement; references to Persons include their permitted successors and assigns; and the terms "include" or "including" mean "include without limitation" or "including without limitation". To the extent that definitions are contained in this Agreement, or in any such certificate or other document, such definitions shall control.

Section 1.3. Calculations.

All calculations of the amount of interest accrued on the Notes shall be made on the basis of a 360-day year consisting of twelve 30-day months.

Section 1.4. Section References.

All references to Articles, Sections, paragraphs, subsections, exhibits and schedules shall be to such portions of this Agreement unless otherwise specified.

Section 1.5. Action by or Consent of Noteholders and/or Subordinated Certificateholders.

Whenever any provision of this Agreement refers to action to be taken, or consented to, by Noteholders and/or Subordinated Certificateholders, such provision shall be deemed to refer to Noteholders and/or Subordinated Certificateholders of record as of the close of business on the second day immediately preceding the date on which such action is to be taken, or consent given, by Noteholders and/or Subordinated Certificateholders. Solely for the purposes of any action to be taken, or consented to, by Noteholders, any Notes registered on the Note Register in the name of the Depositors or any affiliate thereof shall be deemed not to be outstanding and the aggregate Principal Amount of the Notes represented thereby shall not be taken into account in determining whether the requisite aggregate Principal Amount of the Notes necessary to effect any such action or consent has been obtained unless the Depositors and/or its affiliates are the Holders of all the Notes; provided, however, that, solely for the purpose of determining whether the Trustee is entitled to rely upon any such action or consent, only Notes which the Trustee knows to be so owned shall be so disregarded.

18

ARTICLE II
CREATION OF TRUST

Section 2.1. Creation of Trust.

There is hereby formed a trust to be known as "The NELnet Group Trust I," in which name the Trust may, and the Trustee on behalf of the Trust shall have power and authority and is hereby authorized and empowered to, conduct business, make and execute contracts and other instruments and sue and be sued. The Trustee shall have power and authority and is hereby authorized and empowered to execute and file with the Secretary of State the Certificate of Trust.

Section 2.2. Office.

The office of the Trust shall be in care of the Trustee at its Corporate Trust Office or at such other address in Delaware as the Trustee may designate by written notice to the Noteholders, the Subordinated Certificateholders and the Depositors.

Section 2.3. Purposes and Powers.

The purpose of the Trust is, and the Trust shall have the power and authority, and the Trustee shall have power and authority and is hereby authorized and empowered in the name and on behalf of the Trust to do or cause to be done all acts and things necessary, advisable or convenient to cause the Trust, to engage in the following activities:

(i) to acquire the Underlying MELMAC Residual Rights from the MELMAC Depositor, to acquire the Maintenance and Operating Expenses and the Underlying NELNET Residual Rights from the NELNET Depositor, and to acquire from the Depositors and to exercise all of the Underlying Ancillary Rights as provided in this Agreement;

(ii) to authorize, execute, authenticate, deliver and issue the Notes, the Subordinated Certificates and the Special Interest pursuant to this Agreement to or upon the written direction of the Administrator;

(iii) to pay the organizational, start-up and transactional expenses of the Trust, to the extent not paid by the Depositors or the Administrator, and to pay the balance of any proceeds of the Notes or the Subordinated Certificates to the Depositors, pro rata based upon the fair market value of the assets contributed to the Trust by each;

(iv) to enter into, execute, deliver, and perform its obligations under the Related Documents to which it is to be a party and to consummate the transactions contemplated hereby and thereby;

19

(v) to engage in those activities, including entering into agreements, that are necessary or suitable to accomplish the foregoing or are incidental thereto or connected therewith; and

(vi) subject to compliance with the Related Documents, to engage in such other activities as may be required in connection with conservation of the Trust Property, payment of the Notes and making distributions to the Subordinated Certificateholders.

The Trust is hereby authorized to engage in the foregoing activities. The Trust shall not engage in any activity other than in connection with the foregoing or other than as required or expressly authorized by the terms of this Agreement or the Related Documents and as may be suitable or convenient to accomplish such activities.

The Administrator shall exercise all of the Underlying Ancillary Rights on behalf of the Trust; provided, however, that neither the Trust nor the Administrator may exercise any of the Underlying MELMAC Ancillary Rights or any of the Underlying NELNET Ancillary Rights described in clauses (b) or (c) of the definitions thereof without the consent of all of the Subordinated Certificateholders other than the Holder of the Special Interest and without complying with the provisions of Section 10.13 hereof.

Section 2.4. Appointment of Trustee, Certificate Paying Agent, Certificate Registrar, Note Paying Agent and Note Registrar.

(a) The Depositors hereby appoint Wilmington Trust Company as Trustee of the Trust, effective as of the date hereof, to have all the rights, powers and duties of the Trustee set forth herein, and Wilmington Trust Company accepts such appointment as Trustee.

(b) The Depositors hereby appoint Wilmington Trust Company as Certificate Paying Agent and Certificate Registrar of the Trust, effective as of the date hereof, to have all the rights, powers and duties of the Certificate Paying Agent and the Certificate Registrar, respectively, set forth herein, and Wilmington Trust Company hereby accepts such appointment as Certificate Paying Agent and Certificate Registrar. A successor Certificate Paying Agent or successor Certificate Registrar may be appointed by the Trustee. Written notice of any such appointment shall be given to the Depositors. Any successor Certificate Paying Agent or successor Certificate Registrar shall be required to deliver to the Trustee a written instrument under which such successor agrees to be subject to the obligations of the Certificate Paying Agent or Certificate Registrar, as the case may be, under this Agreement.

(c) The Depositors hereby appoint The Chase Manhattan Bank as Note Paying Agent and Note Registrar, effective as of the date hereof, to have all the rights, powers and duties of the Note Paying Agent and Note Registrar, respectively, set forth herein and The Chase Manhattan Bank hereby accepts such appointment as Note Paying Agent and Note Registrar. A successor Note Paying Agent and Note Registrar may be appointed by the Administrator, subject to the prior written consent of the Note Insurer. Written notice of any appointment shall be given to the Depositors. Any successor Note Paying Agent or successor Note Registrar shall be required to deliver to the trustee a written instrument under which such successor agrees to be subject to the obligations of the Note Paying Agent or Note Registrar, as the case may be, under this Agreement.

20

Section 2.5. Conveyance of Underlying Residual Rights, Maintenance and Operating Expenses and the Underlying Ancillary Rights.

(a) The MELMAC Depositor hereby contributes, assigns, delivers, sets over and otherwise conveys to the Trust without recourse except as otherwise set forth herein, all the MELMAC Depositor's right, title and interest, whether now owned or hereafter acquired, now existing or hereafter arising wherever located, in and to all the Underlying MELMAC Residual Rights and the Underlying MELMAC Ancillary Rights.

In that connection, the MELMAC Depositor will deliver to the Trustee on behalf of the Trust on or before the Closing Date the following instruments relating to the Underlying MELMAC Residual Rights:

(i) the MELMAC Assignment Agreement;

(ii) a copy of the MELMAC Indenture and the other Underlying Agreements relating to the Underlying MELMAC Trust listed on Schedule II hereto;

(iii) any documents required under the Indenture or the other Underlying Agreements relating to the Underlying MELMAC Trust to be delivered in connection with such transfer;

(iv) any documents required under the MELMAC Indenture or the other Underlying Agreements relating to the Underlying MELMAC Trust to be signed by the Trustee as transferee of the Underlying MELMAC Residual Rights;

(v) properly completed Uniform Commercial Code -1 Financing Statements relating to the assignment by the MELMAC Depositor to the Trust of the Underlying MELMAC Residual Rights; and

(vi) signed acknowledgments from the trustee under the MELMAC Indenture (a) to remit all amounts payable to the Collateral Agent as set forth in the related Cash Flow Certificates directly to the Collateral Agent for deposit in the Collection Account until instructed in writing to the contrary by the Administrator and the Note Insurer, which written instructions shall be consented to by the Rating Agencies, and (b) to look solely to the Trust, acting through the Administrator and the Note Insurer, to consent to certain amendments to the MELMAC Indenture.

The MELMAC Depositor also shall deliver to the Trustee on behalf of the Trust copies of each amendment or supplement to the Underlying Agreements relating to the Underlying MELMAC Trust promptly after the MELMAC Depositor receives any such copy.

21

The Trustee shall have power and authority and is hereby authorized and empowered to sign, in the name and on behalf of the Trust, each document delivered to it pursuant to clauses (iv) and (v) above as requested by the MELMAC Depositor and return such document to the MELMAC Depositor for proper filing with the trustee under the MELMAC Indenture for the Underlying MELMAC Residual Rights, or proper recording office, as the case may be, and the Trustee shall be fully protected in so doing.

The contribution of the Underlying MELMAC Residual Rights is absolute. Except as otherwise provided herein and under the Security Agreement, and to the fullest extent permitted by applicable law, the Trust shall not assign, sell, dispose of or transfer any interest in the Underlying MELMAC Residual Rights or the Underlying MELMAC Ancillary Rights or any other asset constituting the Trust Property or permit the Underlying MELMAC Residual Rights or the Underlying MELMAC Ancillary Rights or any other asset constituting the Trust Property to be subjected to any lien, claim or encumbrance arising by, through or under the Trust or any Person claiming by through or under the Trust.

It is intended that the conveyance of the Underlying MELMAC Residual Rights by the MELMAC Depositor to the Trust as provided in this Section 2.5 be, and be construed as, an absolute contribution of the Underlying MELMAC Residual Rights by the MELMAC Depositor to the Trust and thereafter for the benefit of the Subordinated Certificateholders. Nevertheless, if, notwithstanding the intent of the parties, the Underlying MELMAC Residual Rights are held to be the property of the MELMAC Depositor, or, if for any other reason this Agreement is held or deemed to create a security interest in the Underlying MELMAC Residual Rights, then it is intended that (a) this Agreement shall also be deemed to be a security agreement within the meaning of Articles 8 and 9 of the Uniform Commercial Code of any applicable jurisdiction; (b) the conveyance provided for in this Section 2.5 shall be deemed to be a grant by the MELMAC Depositor to the Trust of a security interest in all the MELMAC Depositor's right, title and interest in and to the Underlying MELMAC Residual Rights and all amounts payable to the holders of the Underlying MELMAC Residual Rights after the Closing Date in accordance with the terms thereof, all proceeds of the conversion, voluntary or involuntary, of the foregoing into cash, instruments, security or other property, including without limitation all amounts from time to time held or invested in the Collection Account, the Distribution Account or the Reserve Account, whether in the form of cash, instruments, securities or other property; and (c) the possession by the Trust or its agent of the Underlying MELMAC Residual Rights and such other items of property as constitute instruments, money, negotiable documents or chattel paper shall be deemed to be "possession by the secured party" for purposes of perfecting the security interest pursuant to the Uniform Commercial Code of any applicable jurisdiction. The Trustee, upon receipt of written direction from the Administrator or the Note Insurer, shall take such actions, including but not limited to filing Uniform Commercial Code Financing Statements and continuation statements, as the Administrator or the Note Insurer may direct as necessary to ensure that the security interests created hereby would be deemed to be a perfected security interest of first priority under applicable law and will be maintained as such throughout the term of the Agreement. Neither the Administrator nor the Note Insurer shall direct the Trustee to take any action inconsistent with this Agreement.

22

(b) The NELNET Depositor hereby contributes, assigns, delivers, sets over and otherwise conveys to the Trust without recourse except as otherwise set forth herein, all the NELNET Depositor's right, title and interest, whether now owned or hereafter acquired, now existing or hereafter arising wherever located, in and to all the Underlying NELNET Residual Rights, the Maintenance and Operating Expenses and the Underlying NELNET Ancillary Rights.

In that connection, the NELNET Depositor will deliver to the Trustee on behalf of the Trust on or before the Closing date the following instruments relating to the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses:

(i) the NELNET Assignment Agreement;

(ii) a copy of the NELNET Indenture and the other Underlying Agreements relating to the Underlying NELNET Trust listed on Schedule II hereto;

(iii) any documents required under the NELNET Indenture or the other Underlying Agreements relating to the Underlying NELNET Trust to be delivered in connection with such transfer;

(iv) any documents required under the NELNET Indenture or the other Underlying Agreements relating to the Underlying NELNET Trust to be signed by the Trustee as transferee of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses;

(v) properly completed Uniform Commercial Code - 1 Financing Statements relating to the assignment by the NELNET Depositor to the Trust of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses; and

(vi) signed acknowledgments from the trustee under the NELNET Indenture (a) to remit all amounts payable to the Collateral Agent for deposit in the Collection Account until instructed in writing to the contrary by the Administrator and the Note Insurer, which written instructions shall be consented to by the Rating Agencies, and (b) to look solely to the Trust, acting through the Administrator and the Note Insurer, to consent to certain amendments to the NELNET Indenture.

The NELNET Depositor also shall deliver to the Trustee on behalf of the Trust copies of each amendment or supplement to the Underlying Agreements relating to the Underlying NELNET Trust promptly after the NELNET Depositor receives any such copy.

The Trustee shall have power and authority and is hereby authorized and empowered to sign, in the name and on behalf of the Trust, each document delivered to it pursuant to clauses (iv) and (v) above as required by the NELNET Depositor and return such document to the NELNET Depositor for proper filing with the trustee under the NELNET Indenture for the Underlying NELNET Residual Rights, or proper recording office, as the case may be, and the Trustee shall be fully protected in so doing.

23

The contribution of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses is absolute. Except as otherwise provided herein and under the Security Agreement, the Trust shall not assign, sell, dispose of or transfer any interest in the Underlying NELNET Residual Rights, the Maintenance and Operating Expenses, or the Underlying NELNET Ancillary Rights or any other asset constituting the Trust Property or permit the Underlying NELNET Residual Rights, the Maintenance and Operating Expenses or the Underlying NELNET Ancillary Rights or any other asset constituting the Trust Property to be subjected to any lien, claim or encumbrance arising by, through or under the Trust or any Person claiming by through or under the Trust.

It is intended that the conveyance of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses by the NELNET Depositor to the Trust as provided in this Section 2.5 be, and be construed as, an absolute contribution of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses by the NELNET Depositor to the Trust and thereafter for the benefit of the Subordinated Certificateholders. Nevertheless, if, notwithstanding the intent of the parties, the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses are held to be the property of the NELNET Depositor, or, if for any other reason this Agreement is held or deemed to create a security interest in the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses, then it is intended that (a) this Agreement shall also be deemed to be a security agreement within the meaning of Articles 8 and 9 of the Uniform Commercial Code of any applicable jurisdiction; (b) the conveyance provided for in this Section 2.5 shall be deemed to be a grant by the NELNET Depositor to the Trust of a security interest in all the NELNET Depositor's right, title and interest in and to the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses and all amounts payable to the holders of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses after the Closing Date in accordance with the terms thereof, all proceeds of the conversion, voluntary or involuntary, of the foregoing into cash, instruments, security or other property, including without limitation all amounts from time to time held or invested in the Collection Account, the Distribution Account or the Reserve Account, whether in the form of cash, instruments, securities or other property; and (c) the possession by the Trust or its agent of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses and such other items of property as constitute instruments, money, negotiable documents or chattel paper shall be deemed to be "possession by the secured party" for purposes of perfecting the security interest pursuant to the Uniform Commercial Code of any applicable jurisdiction. The Trustee, upon receipt of written direction from the Administrator or the Note Insurer, shall take such actions, including but not limited to filing Uniform Commercial Code Financing Statements and continuation statements, as the Administrator or the Note Insurer may direct as necessary to ensure that the security interests created hereby would be deemed to be a perfected security interest of first priority under applicable law and will be maintained as such throughout the term of the Agreement. Neither the Administrator nor the Note Insurer shall direct the Trustee to take any action inconsistent with this Agreement.

24

Section 2.6. Declaration of Trust.

The Trustee hereby declares that it will hold the Trust Property in trust upon and subject to the conditions set forth herein first to secure the payment of the Notes and payments due and owing to the Note Insurer under this Agreement, the Insurance Agreement and the Financial Guaranty Agreement and thereafter for the use and benefit of the Subordinated Certificateholders. It is the intention and agreement of the parties hereto that the Trust constitute a business trust under the Business Trust Statute of which the Subordinated Certificateholders are the beneficial owners and that this Agreement constitute the governing instrument of such business trust. It is the intention and agreement of the parties hereto that, solely for income and franchise tax purposes, the Trust shall be treated as a grantor trust. Nevertheless, if, notwithstanding the intent of the parties the Trust is not held to be a grantor trust, solely for income and franchise tax purposes the Trust shall be treated as a partnership, with the Subordinated Certificateholders as the sole partners thereof. The parties agree that, unless otherwise required by appropriate tax authorities, the Trust will file or cause to be filed annual or other necessary returns, reports and other forms consistent with the characterization of the Trust as a grantor trust or, if necessary, a partnership for such tax purposes. Effective as of the date hereof, the Trustee shall have all rights, powers, authority, and authorization set forth herein and in the Business Trust Statute with respect to accomplishing the purposes of the Trust.

Section 2.7. Liability of the Noteholders and Subordinated Certificateholders.

Except as otherwise set forth in Section 2.12, no Noteholder or Subordinated Certificateholder shall have any personal liability for any liability or obligation of the Trust or by reason of any action taken by the parties to this Agreement pursuant to any provisions of this Agreement or any Related Document. The Subordinated Certificateholders shall be entitled to the same limitation of personal liability extended to shareholders of corporations under the General Corporation Law of the State of Delaware.

Section 2.8. Title to Trust Property.

(a) Legal title to all the Trust Property shall be vested at all times in the Trust as a separate legal entity except where applicable law in any jurisdiction requires title to any part of the Trust Property to be vested in a trustee or trustees, in which case title shall be deemed to be vested in the Trustee, a co-trustee and/or a separate trustee, as the case may be.

(b) Neither the Noteholders nor the Subordinated Certificateholders shall have legal title to any part of the Trust Property. The Noteholders shall be entitled to receive payments, and the Subordinated Certificateholders shall be entitled to receive distributions, only in accordance with Articles IV, VII and VIII. No transfer, by operation of law or otherwise, of any right, title or interest by any Noteholder or Subordinated Certificateholder of its ownership interest in any Note or Subordinated Certificate shall operate to terminate this Agreement or the trusts hereunder or entitle any transferee to an accounting or to the transfer to it of legal title to any part of the Trust Property.

25

Section 2.9. Situs of Trust.

The Trust will be located and administered in the State of Delaware. The Trust shall not have any employees; provided, however, that nothing herein shall restrict or prohibit the Trustee, the Depositors or any agent of the Trust from having employees within or without the State of Delaware. All bank accounts maintained by the Trust shall be in Delaware or New York. The only office of the Trust shall be the Corporate Trust Office in Delaware.

Section 2.10. Representations and Warranties of the Depositors.

(a) By execution of this Agreement, the MELMAC Depositor makes the following representations and warranties on which each of the Trust and the Trustee relies in accepting the Trust Property in trust and issuing the Notes and the Subordinated Certificates:

(i) Organization and Good Standing. It has been duly organized and is validly existing as a limited liability company in good standing under the laws of the State of Delaware, with power and authority to own its properties and to conduct its business as such properties are currently owned and as such business is currently conducted and is proposed to be conducted pursuant to this Agreement and the Related Documents

(ii) Due Qualification. It is duly qualified to do business as a foreign limited liability company in good standing, and has obtained all necessary licenses and approvals, in all jurisdictions in which the ownership or lease of its property, the conduct of its business and the performance of its obligations under this Agreement and the Related Documents requires such qualification.

(iii) Power and Authority. It has the power and authority to execute and deliver this Agreement and its Related Documents and to perform its obligations pursuant thereto; and the execution, delivery and performance of this Agreement and its Related Documents have been duly authorized by all necessary corporate action.

(iv) No Consent Required. No consent, license, approval or authorization or registration or declaration with, any Person or with any governmental authority, bureau or agency is required in connection with the execution, delivery or performance of this Agreement and the Related Documents and the assignment of the Underlying MELMAC Residual Rights, except for such as have been obtained, effected or made.

(v) No Violation. The consummation of the transactions contemplated by this Agreement and the Related Documents and the fulfillment of its obligations under this Agreement and its Related Documents do not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under its Certificate of

26

Formation, limited liability company agreement or any indenture (including but not limited to the MELMAC Indenture and the other Underlying Agreements relating to the MELMAC Depositor), agreement, mortgage, deed of trust or other instrument to which it is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its properties except as otherwise contemplated by this Agreement or any of its Related Documents, or violate any law, order, rule or regulation applicable to it of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over it or any of its properties.

(vi) No Proceedings. There are not any proceedings or investigations pending or, to its knowledge, threatened against it before any court, regulatory body, administrative agency or other tribunal or governmental instrumentality having jurisdiction over it or its properties (A) asserting the invalidity of this Agreement or any of its Related Documents, (B) seeking to prevent the issuance of the Notes or the Subordinated Certificates or the consummation of any of the transactions contemplated by this Agreement or any of its Related Documents, (C) seeking any determination or ruling that might materially and adversely affect its performance of its obligations under, or the validity or enforceability of, this Agreement or any of the Related Documents, or (D) seeking to adversely affect the federal income tax or other federal, state or local tax attributes of the Notes or the Subordinated Certificates.

(viii) Enforceability. It has duly executed and delivered its Related Documents and each such agreement constitutes a legal, valid and binding agreement on its part, enforceable against it in accordance with its terms.

(b) By execution of this Agreement, the NELNET Depositor makes the following representations and warranties on which the Trust and the Trustee relies in accepting the Trust Property in trust and issuing the Notes and the Subordinated Certificates:

(i) Organization and Good Standing. It has been duly organized and is validly existing as a corporation in good standing under the laws of the State of Nevada, with power and authority to own its properties and to conduct its business as such properties are currently owned and as such business is currently conducted and is proposed to be conducted pursuant to this Agreement and the Related Documents.

(ii) Due Qualification. It is duly qualified to do business as a foreign corporation in good standing, and has obtained all necessary licenses and approvals, in all jurisdictions in which the ownership or lease of its property, the conduct of its business and the performance of its obligations under this Agreement and the Related Documents requires such qualification.

27

(iii) Power and Authority. It has the power and authority to execute and deliver this Agreement and its Related Documents and to perform its obligations pursuant thereto; and the execution, delivery and performance of this Agreement and its Related Documents have been duly authorized by all necessary corporate action.

(iv) No Consent Required. No consent, license, approval or authorization or registration or declaration with, any Person or with any governmental authority, bureau or agency is required in connection with the execution, delivery or performance of this Agreement and the Related Documents and the assignment of the Underlying NELNET Residual Rights and the Maintenance and Operating Expenses, except for such as have been obtained, effected or made.

(v) No Violation. The consummation of the transactions contemplated by this Agreement and the Related Documents and the fulfillment of its obligations under this Agreement and its Related Documents do not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under its Articles of Incorporation, By-Laws, or any indenture (including but not limited to the NELNET Indenture and the other Underlying Agreements), agreement, mortgage, deed of trust or other instrument to which it is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its properties except as otherwise contemplated by this Agreement or any of its Related Documents, or violate any law, order, rule or regulation applicable to it of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over it or any of its properties.

(vi) No Proceedings. There are not any proceedings or investigations pending or, to its knowledge, threatened against it before any court, regulatory body, administrative agency or other tribunal or governmental instrumentality having jurisdiction over it or its properties (A) asserting the invalidity of this Agreement or any of its Related Documents, (B) seeking to prevent the issuance of the Notes or the Subordinated Certificates or the consummation of any of the transactions contemplated by this Agreement or any of its Related Documents, (C) seeking any determination or ruling that might materially and adversely affect its performance of its obligations under, or the validity or enforceability of, this Agreement or any of the Related Documents, or (D) seeking to adversely affect the federal income tax or other federal, state or local tax attributes of the Notes or the Subordinated Certificates.

(viii) Enforceability. It has duly executed and delivered its Related Documents and each such agreement constitutes a legal, valid and binding agreement on its part, enforceable against it in accordance with its terms.

28

Section 2.11. Federal Income Tax Allocations.

Net income of the Trust for any month as determined for federal income tax purposes (and each item of income, gain, loss, deduction and credit, if any, entering into the computation thereof) shall be allocated: to the Subordinated Certificateholders in accordance with their Percentage Interests; provided, however, if the Noteholders are deemed to be partners, together with the Subordinated Certificateholders, for federal income tax purposes:

(a) Income of the Trust shall be allocated among such Noteholders as of the first Record Date following the end of any such month in proportion to their ownership of the Notes on such date, in an amount up to the sum of the Interest Amount for such month, and the balance of the income of the Trust shall be allocated to the Subordinated Certificateholders, and, if such income is insufficient in any month for such allocations to the Noteholders, such income in subsequent months shall first be allocated to the Noteholders to make up such shortfall (and interest thereon) before being allocated to Subordinated Certificateholders.

(b) Net losses of the Trust, if any, for any month as determined for federal income tax purposes (and each item of income, gain, loss and deduction entering into the computation thereof) shall be allocated to the Subordinated Certificateholders to the extent the Subordinated Certificateholders are reasonably expected to bear the economic burden of such net losses, then net losses shall be allocated among the Noteholders as of the first Record Date following the end of such month in proportion to their ownership of the Notes on such Record Date.

(c) Notwithstanding anything in this Agreement to the contrary, the Subordinated Certificateholders shall be allocated an aggregate of at least 1% of each item of income, profit, gain or loss of the Trust.

(d) The Subordinated Certificateholders are authorized to modify the allocations in this Section if necessary or appropriate, for the allocations to reflect fairly the economic income, gain or loss to the Subordinated Certificateholders or the Noteholders or to comply with the provisions of the Code and the accompanying Treasury Regulations.

(e) All federal income tax allocations are to be calculated and prepared by the Administrator.

Section 2.12. Payment of Expenses.

NELnet, as holder of no less than 1% Percentage Interest in the Trust (the "Special Interest"), shall pay, to the extent not paid by the Administrator, organizational expenses of the Trust as they may arise or shall, upon the request of the Trustee, promptly reimburse the Trustee for any such expenses paid by the Trustee.

29

Section 2.13. Covenants of the Noteholders.

Each Noteholder by becoming an owner of a Note (and each Beneficial Owner) agrees and covenants for the benefit of each other Noteholder (and each Beneficial Owner), the Note Insurer, the Subordinated Certificateholders, the Collateral Agent and the Trustee, during this term of this Agreement, and to the fullest extent permitted by applicable law:

(a) to be bound by the terms and conditions of the Notes and of this Agreement, including any supplements or amendments hereto, for the benefit of the Trust, the Trustee, the Collateral Agent, the Note Insurer, and all other Noteholders (and Beneficial Owners of Notes) and the Subordinated Certificateholders present and future; and

(b) to treat the Trust, for purposes of federal income, state and local income and franchise and any other income taxes, as a partnership and the Subordinated Certificateholders as partners of that partnership and the Notes as debt of the Trust for all tax purposes and not to take any position inconsistent with such treatment in any tax returns filed by it.

Section 2.14. Covenants of the Trust, the Trustee, the Administrator and Subordinated Certificateholders.

The Trust, the Trustee, the Administrator and each Subordinated Certificateholder agree and covenant as follows:

(a) neither the Trustee, the Administrator nor any Subordinated Certificateholder shall cause the funds and other assets of the Trust to be commingled with those of any other individual, corporation, estate, partnership, joint venture, association, joint stock company, trust, unincorporated organization, or government or any agency or political subdivision thereof;

(b) neither the Trustee, the Administrator nor any Subordinated Certificateholder shall cause the Trust to be, become or hold itself out as being liable for the debts of any other party or guarantee any of the debts or obligations of any other party (excepting only the indemnification of the Trustee in its individual capacity under the Trust Agreement by a Subordinated Certificateholder);

(c) the Trust and the Subordinated Certificateholder shall not act as agents for each other;

(d) the Trust shall (1) act solely in its name and through its Trustee and any duly authorized officers or agents in the conduct of its business, (2) prepare all correspondence in the Trust name, and (3) conduct its business so as not to mislead others as to the identity of the entity with which they are concerned;

(e) except in the case of a Subordinated Certificateholder that is an Administrator, no Subordinated Certificateholder shall be involved in the day-to-day management of the Trust;

30

(f) the Trustee shall maintain on behalf of the Trust all business trust records and books of account of the Trust and neither the Trustee nor any Subordinated Certificateholder shall cause the Trust to commingle its business trust records and books of account with the corporate records and books of account of any other entity, and the books and records maintained by the Subordinated Certificateholders or the Trustee on behalf of the Trust shall reflect the separate existence of the Trust;

(g) the Trustee shall comply with such formalities as may be necessary under the Business Trust Statute to authorize all of the Trust's actions as may be required by law;

(h) the Trustee shall cause the Trust to (1) conduct its business in an office separate from that of each Subordinated Certificateholder and each Depositor, (2) maintain stationery separate from that of each Subordinated Certificateholder and each Depositor, (3) pay all of its own expenses, (4) observe all statutory formalities, and (5) keep in full effect its existence, rights and franchises as a business trust under the laws of the State of Delaware; and the Administrator shall cause the Trust to obtain and preserve its qualification to do business in each jurisdiction in which such qualification is or will be necessary to protect the validity and enforceability of this Trust Agreement;

(i) the persons performing financial and operational services, including, without limitation, maintenance of the books and records of the Trust or incurring expenses in connection with such services shall receive compensation for such services rendered or expenses incurred in an amount equal to the fair value of such services and expenses; to the extent that the Trust leases premises from a Subordinated Certificateholder or affiliates of a Subordinated Certificateholder, each of the foregoing shall pay appropriate reasonable compensation or rental; and the Trust shall be directly responsible for the costs of its own outside legal, auditing and other similar services and shall provide for its own operating expenses and liabilities from its own funds; and

(j) any consolidated financial statements which consolidate the assets and earnings of a Subordinated Certificateholder with those of the Trust shall contain a footnote or other statement stating that the assets of the Trust will not be available to creditors of the Subordinated Certificateholder; the financial statements (if any) of the Trust shall disclose that the assets of the Trust are not available to pay creditors of any Subordinated Certificateholder.

Section 2.15. Note Insurer's Rights Regarding Actions, Proceedings or Investigations.

Until the Noteholders have been paid in full, all amounts owed to the Note Insurer have been paid in full, the Insurance Agreement and Financial Guaranty Agreement have terminated and the Policies have been returned to the Note Insurer for cancellation, and subject to the provisions of Section 10.14, the following provisions shall apply:

(a) Notwithstanding anything contained herein or in the Related Documents to the contrary, the Note Insurer shall have the right to participate in, to direct the enforcement or defense of, and, at the Note Insurer's sole option, to institute or assume the defense of, any action, proceeding or investigation that could adversely affect the Trust or the Trust Property or the

31

rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents, including (without limitation) any insolvency or bankruptcy proceeding in respect of the Administrator, the Depositors, the Trust or any affiliate thereof. Following notice to the Trustee, the Note Insurer shall have exclusive right to determine, in its sole discretion, the actions necessary to preserve and protect the Trust and the Trust Property. All costs and expenses of the Note Insurer in connection with such action, proceeding or investigation, including (without limitation) any judgment or settlement entered into affecting the Note Insurer or the Note Insurer's interests, shall be included in Reimbursement Amount.

(b) In connection with any action, proceeding or investigation that could adversely affect the Trust, the Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents, including (without limitation) any insolvency or bankruptcy proceeding in respect of the Administrator, the Depositors, the Trust or any affiliate thereof, the Trustee hereby agrees to cooperate with, and to take such action as directed by, the Note Insurer, including (without limitation) entering into such agreements and settlements as the Note Insurer shall direct, in its sole discretion, without the consent of any Noteholder or Subordinated Certificateholder. Notwithstanding any other provision herein or in any of the other Related Documents, the Trustee shall not require any bond or indemnification from any Person for taking of any action at the direction of the Note Insurer, and the Trustee shall not be liable to the Note Insurer or any Noteholder or Subordinated Certificateholder for any such action that conforms to the direction of the Note Insurer. The Trustee's reasonable out-of-pocket costs and expenses (including attorneys' fees and expenses) with respect to any such action shall be reimbursed pursuant to Section 5.8 hereof.

(c) Any judgment or settlement entered against or affecting the Trust, the Trust Property or the Trustee, on behalf of the Noteholders or the Subordinated Certificateholders in connection with any action, proceeding or investigation shall be paid by the Trustee from the Trust Property.

(d) The Trustee hereby agrees to provide to the Note Insurer prompt written notice of any action, proceeding or investigation that names the Trust or the Trustee as a party or that could adversely affect the Trust, the Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents, including (without limitation) any insolvency or bankruptcy proceeding in respect of the Administrator, the Depositors, the Trust or any affiliate thereof.

(e) Notwithstanding anything contained herein or in any of the other Related Documents to the contrary, the Trustee shall not, without the Note Insurer's prior written consent or unless directed by the Note Insurer, undertake or join any litigation or agree to any settlement of any action, proceeding or investigation affecting the Trust, the Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents.

(f) Each Noteholder or Subordinated Certificateholder, by acceptance of its Note or Certificate as the case may be, and the Trustee agree that the Note Insurer shall have such rights as set forth in this Section, which are in addition to any rights of the Note Insurer pursuant to the other provisions of the Related Documents, that the rights set forth in this Section may be

32

exercised by the Note Insurer, in its sole discretion, without the need for the consent or approval of any Noteholder or Subordinated Certificateholder or the Trustee, notwithstanding any other provision contained herein or in any of the other Related Documents, and that nothing contained in this Section shall be deemed to be an obligation of the Note Insurer to exercise any of the rights provided for herein.

ARTICLE IIA

THE ADMINISTRATOR

Section 2.1A. Representations and Warranties of the Administrator.

By execution of this Agreement, the Administrator makes the following representations and warranties on which the Trust, the Trustee and the Note Insurer rely:

(a) Organization and Good Standing. It has been duly organized and is validly existing as a corporation in good standing under the laws of the State of Nevada, with power and authority to own its properties and to conduct its business as such properties are currently owned and as such business is currently conducted and is proposed to be conducted pursuant to this Agreement and the Related Documents.

(b) Due Qualification. It is duly qualified to do business as a foreign corporation in good standing, and has obtained all necessary licenses and approvals, in all jurisdictions in which the ownership or lease of its property, the conduct of its business and the performance of its obligations under this Agreement and the Related Documents requires such qualification.

(c) Power and Authority. It has the power and authority to execute and deliver this Agreement and its Related Documents and to perform its obligations pursuant thereto; and the execution, delivery and performance of this Agreement and its Related Documents have been duly authorized by all necessary corporate action.

(d) No Consent Required. No consent, license, approval or authorization or registration or declaration with, any Person or with any governmental authority, bureau or agency is required in connection with the execution, delivery or performance of this Agreement and its Related Documents, except for such as have been obtained, effected or made.

(e) No Violation. The consummation of the transactions contemplated by this Agreement and its Related Documents and the fulfillment of its obligations under this Agreement and its Related Documents do not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under, its Articles of Incorporation or By-Laws, or any indenture, agreement, mortgage, deed of trust or other instrument to which it is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its properties except as otherwise contemplated by this Agreement or any of its Related Documents, or violate any law, order, rule or regulation applicable to it of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over it or any of its properties.

33

(f) No Proceedings. There are not any proceedings or investigations pending or, to its knowledge, threatened against it before any court, regulatory body, administrative agency or other tribunal or governmental instrumentality having jurisdiction over it or its properties (i) asserting the invalidity of this Agreement or any of its Related Documents, (ii) seeking to prevent the issuance of the Notes or the Subordinated Certificates or the consummation of any of the transactions contemplated by this Agreement or any of its Related Documents, (iii) seeking any determination or ruling that might materially and adversely affect its performance of its obligations under, or the validity or enforceability of, this Agreement or any of its Related Documents, or (iv) seeking to adversely affect the federal income tax or other federal, state or local tax attributes of the Notes or the Subordinated Certificates.

(g) Enforceability. It has duly executed and delivered this Agreement and its Related Documents and each such agreement constitutes a legal, valid and binding agreement on its part it, enforceable against it in accordance with its terms.

Section 2.2A. Merger or Consolidation of Administrator.

Any Person (a) into which the Administrator may be merged or consolidated, (b) which may result from any merger or consolidation to which the Administrator shall be a party or (c) which may succeed to the properties and assets of the Administrator, substantially as a whole, shall be the successor to the Administrator, without the execution or filing of any document or any further act by any of the parties to this Agreement; provided, however, that the Administrator hereby covenants that it will not consummate any of the foregoing transactions except upon satisfaction of the following: (i) the surviving Administrator executes an agreement of assumption to perform every obligation of the Administrator under this Agreement, (ii) immediately after giving effect to such transaction, no Administrator Default shall have occurred and be continuing, (iii) the Administrator shall have delivered to the Trustee and the Note Insurer an officer's certificate and an opinion of counsel each stating that such consolidation, merger or succession and such agreement of assumption comply with this Section and that all conditions precedent, if any, provided for in this Agreement relating to such transaction have been complied with, and (iv) the Administrator shall have delivered to the Trustee and the Note Insurer an opinion of counsel stating that such transaction will not result in a material adverse Federal or state tax consequence to the Trust relating to its tax classification, or to the Noteholders, considered as a whole, relating to a change in the characterization of the Notes.

Section 2.3A. Liability and Indemnities.

(a) The Administrator shall be liable in accordance herewith only to the extent of the obligations specifically undertaken by the Administrator under this Agreement.

The Administrator and any of its directors, officers, employees or agents may rely in good faith on the advice of counsel or on any document of any kind, prima facie properly executed and submitted by any Person.

34

Except as provided in this Agreement, the Administrator shall not be under any obligation to appear in, prosecute or defend any legal action that shall not be incidental to its duties in accordance with this Agreement, and that in its opinion may involve it in any expense or liability; provided, however, that the Administrator may undertake any reasonable action that it may deem necessary or desirable in respect of this Agreement and its other Related Documents and the rights and duties of the parties to this Agreement and its other Related Documents and the interests of the Noteholders, the Note Insurer and the Subordinated Certificateholders under this Agreement and its other Related Documents.

(b) The Administrator shall indemnify, defend and hold harmless from its funds, the Trust, the Trustee, the Collateral Agent, the Note Insurer, the Noteholders and the Subordinated Certificateholders and the officers, directors, employees and agents of the Trust, the Trustee, the Collateral Agent, the Noteholders, the Note Insurer and the Subordinated Certificateholders from and against any and all costs, expenses, losses, claims, damages and liabilities arising out of, or imposed upon such Person through, the Administrator's willful misfeasance, bad faith or negligence in the performance of its duties under this Agreement, or by reason of reckless disregard of its obligations and duties under this Agreement; provided, however, the Administrator shall not be liable for any such costs, expenses, losses, claims, damages and liabilities imposed upon such Person to the extent that they arise out of or result from such Person's gross negligence, willful malfeasance or bad faith or a breach of the representations and warranties of such Person in this Agreement.

Section 2.4A. Administrator Not to Resign.

Subject to the provisions of Section 2.2A, NELnet shall not resign from the obligations and duties imposed on it as Administrator under this Agreement except upon determination that the performance of its duties under this Agreement shall no longer be permissible under applicable law or shall violate any final order of a court or administrative agency with jurisdiction over it or its properties. Notice of any such determination permitting resignation shall be communicated to the Trustee and the Note Insurer at the earliest practicable time (and, if such communication is not in writing, shall be confirmed in writing at the earliest practicable time) and any such determination shall be evidenced by an opinion of counsel to such effect delivered to the Trustee and the Note Insurer concurrently with or promptly after such notice. No such resignation shall become effective until the Trustee or a successor Administrator, with the consent of the Note Insurer, shall have assumed the responsibilities and obligations of NELnet in accordance with Section 2.6A.

Section 2.5A. Administrator Default.

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

(1) any failure by the Administrator to direct the Trustee or the trustee of an Underlying Trust, as applicable, to make any required distributions with respect to the Underlying Residual Rights, the

35

Maintenance and Operating Expenses or any other item of Trust Property within the time period specified herein or therein, which failure continues unremedied for three Business Days after written notice of such failure is received by the Administrator from the Trustee or the Note Insurer or after discovery of such failure by an officer of the Administrator; or

(2) any failure by the Administrator duly to observe or to perform in any material respect any other covenants or agreements of the Administrator set forth in this Agreement, which failure shall (i) materially and adversely affect the rights of the Note Insurer or Noteholders and (ii) continue unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, shall have been given (A) to the Administrator by the Trustee or the Note Insurer or (B) to the Administrator and to the Trustee and the Note Insurer by the Noteholders representing not less than 66 2/3% of the aggregate outstanding Principal Amount of the Notes with the prior written consent of the Note Insurer;

(3) an Insolvency Event shall have occurred with respect to the Administrator;

then, and in each and every case, so long as the Administrator Default shall not have been remedied, the Trustee or the Noteholders evidencing not less than 25% of the aggregate outstanding Principal Amount of the Notes, with the consent of the Note Insurer, or the Note Insurer, by notice then given in writing to the Administrator (and to the Trustee and the Note Insurer if given by the Noteholders) may terminate all the rights and obligations (other than the obligations set forth in Sections 2.3A and 5.8 hereof) of the Administrator under this Agreement. On or after the receipt by the Administrator of such written notice, all authority and power of the Administrator under this Agreement shall, without further action, pass to and be vested in the Trustee or such successor Administrator consented to by the Note Insurer as may be appointed under Section 2.6A; and, without limitation, the Trustee is hereby authorized and empowered to execute and deliver, for the benefit of the predecessor Administrator, as attorney-in-fact or otherwise, any and all documents and other instruments, and to do or accomplish all other acts or things necessary or appropriate to effect the purposes of such notice of termination. The predecessor Administrator shall cooperate with the successor Administrator and the Trustee in effecting the termination of the responsibilities and rights of the predecessor Administrator under this Agreement. All reasonable costs and expenses (including attorneys' fees) incurred in connection with amending this Agreement to reflect such succession as Administrator pursuant to this Section shall be paid by the predecessor Administrator upon presentation of reasonable documentation of such costs and expenses. Upon receipt of notice of the occurrence of an Administrator Default, the Trustee shall give notice thereof to the Rating Agencies and the Note Insurer.

Section 2.6A. Appointment of Successor.

(a) Upon receipt by the Administrator of notice of termination pursuant to Section 2.5A, or the resignation by the Administrator in accordance with the terms of this Agreement, the predecessor Administrator shall continue to perform its functions as Administrator under this Agreement in the case of termination,

36

only until the date specified in such termination notice or, if no such date is specified in a notice of termination, until receipt of such notice and, in the case of resignation, until the later of (x) the date 120 days from the delivery to the Trustee and the Note Insurer of written notice of such resignation (or written confirmation of such notice) in accordance with the terms of this Agreement and (y) the date upon which the predecessor Administrator shall become unable to act as Administrator, as specified in the notice of resignation and accompanying opinion of counsel. In the event of the termination hereunder of the Administrator, the Depositors shall appoint a successor Administrator acceptable to the Note Insurer and the Trustee, and the successor Administrator shall accept its appointment by a written assumption in form acceptable to the Note Insurer and the Trustee. In the event that a successor Administrator has not been appointed at the time when the predecessor Administrator has ceased to act as Administrator, in accordance with this Section, the Trustee without further action shall automatically be appointed the successor Administrator and the Trustee shall be entitled to the Administration Fee in accordance with the provisions of this Agreement. Notwithstanding the above, the Trustee shall, if it shall be unwilling or legally unable so to act, or if requested by the Note Insurer, appoint or petition a court of competent jurisdiction to appoint, with the consent of the Note Insurer, any established institution whose regular business shall include the servicing of student loans, as the successor to the Administrator, as the case may be, under this Agreement; provided, however, that such right to appoint or to petition for the appointment of any such successor servicer shall in no event relieve the Trustee from any obligations otherwise imposed on it until such successor has in fact assumed such appointment.

(b) Upon appointment, the successor Administrator (including the Trustee acting as successor Administrator) shall be the successor in all respects to the predecessor Administrator and shall be subject to all the responsibilities, duties and liabilities arising thereafter relating thereto placed on the predecessor Administrator and shall be entitled to an amount agreed to by such successor Administrator as the case may be (which shall not exceed the Administration Fee without the consent of the Note Insurer) and all the rights granted to the predecessor Administrator by the terms and provisions of this Agreement.

(c) The Administrator may not resign unless it is prohibited from serving as such by law as evidenced by an opinion of counsel to such effect delivered to the Trustee and the Note Insurer. Notwithstanding the foregoing or anything to the contrary herein or in the other Related Documents, the Trustee, to the extent it is acting as successor Administrator pursuant hereto shall be entitled to resign within 30 days of its appointment as successor Administrator.

Section 2.7A. Notification to Noteholders and Subordinated Certificateholders.

Upon any termination or resignation of, or appointment of a successor to, the Administrator pursuant to this Article IIA, the Trustee shall give prompt written notice thereof to Note Registrar (who shall then give prompt written notice thereof to the Noteholders), Subordinated Certificateholders, the Note Insurer and the Rating Agencies (which, in the case of any such appointment of a successor, shall consist of prior written notice thereof to the Rating Agencies).

37

Section 2.8A. Waiver of Past Defaults.

The Noteholders of Notes evidencing not less than a majority of the aggregate outstanding Principal Amount of the Notes with the consent of the Note Insurer, or the Note Insurer, may, on behalf of all Noteholders and Subordinated Certificateholders, waive in writing any default by the Administrator in the performance of its obligations hereunder and any consequences thereof, except a default in making any required deposits to or payments from the Collection Account (or giving instructions regarding the same) in accordance with this Agreement. Upon any such waiver of a past default, such default shall cease to exist, and any Administrator Default arising therefrom shall be deemed to have been remedied for every purpose of this Agreement. No such waiver shall extend to any subsequent or other default or impair any right consequent thereto.

Section 2.9A. Sub-Administrators.

(a) The Administrator, as an independent contractor, shall administer the Trust Property and shall have full power and authority, acting alone, to do any and all things in connection with such administration which the Administrator may deem necessary or desirable and consistent with the terms of this Agreement. The Administrator may enter into agreements with affiliated entities for purposes of carrying out any or all of the Administrator's duties hereunder. The Administrator shall give notice to the Note Insurer of the appointment of any such affiliate. Any such agreement shall be consistent with and not violate the provisions of this Agreement.

(b) Notwithstanding any such agreement, the Administrator shall remain obligated and primarily liable to the Trustee, the Noteholders, the Subordinated Certificateholders and the Note Insurer for the administering of the Trust Property in accordance with the provisions of this Agreement without diminution of such obligation or liability by virtue of such agreements or arrangements to the same extent and under the same terms and conditions as if the Administrator alone were servicing the administering the Trust Property.

Section 2.10A. Cash Flow Certificates.

Not more than 60 and not less than 30 days prior to each December 31, commencing with December 31, 2001, the Administrator shall cause the Cash Flow Consultant to prepare and deliver to the Administrator, the Collateral Agent and the Trustee, with a copy to the Depositors, the Note Insurer and the Rating Agencies, a Cash Flow Certificate for each of the Underlying Trusts. Each Cash Flow Certificate shall be in substantially the form set forth in Exhibit H hereto and shall set forth, the maximum amount that may be withdrawn from the applicable Underlying Trust and remitted to the Collateral Agent no later than three Business Days prior to the January 2 and July 2 next succeeding the date of such Cash Flow Certificate (the "Withdrawal Amounts") and shall set forth the assumptions and methodology used in calculating such Withdrawal Amounts. Not later than 5 Business Days following the Administrator's receipt of a Cash Flow Certificate, the Administrator shall submit to the trustee of the applicable Underlying Trust the related Cash Flow Certificate along with a request that each such trustee remit to the Collateral Agent, no later than three Business Days prior to the related January 2 and July 2 the applicable Withdrawal Amount.

38

Section 2.11A. Perfected Security Interest.

The Administrator shall provide written directions to the Trustee to take such actions, including but not limited to filing Uniform Commercial Code Financing Statements and continuation statements, as the Administrator determines to be necessary to ensure that the security interest created pursuant to Section 2.5 would be deemed a perfected security interest of first priority under applicable law and will be maintained as such throughout the term of this Agreement.

Section 2.12A. Administrative Duties

(a) The Administrator shall perform all of its duties and obligations under the Related Documents. In addition, the Administrator shall consult with the Trustee as the Administrator deems appropriate regarding the duties of the Trust under the Related Documents. The Administrator shall monitor the performance of the Trust and shall advise the Trustee when action is necessary to comply with the Administrator's duties under the Related Documents. The Administrator shall prepare for execution by the Trust or shall cause the preparation by other appropriate Persons of all such documents, reports, filings, instruments, certificates and opinions as it shall be the duty of the Administrator or the Trust to prepare, file or deliver pursuant to the Related Documents. Notwithstanding the foregoing, the Administrator shall not have any duty or obligation to make any payments with respect to the Notes or the Subordinated Certificates or to make any payments or assume any financial obligations to the Note Insurer or, except as specifically set forth in this Agreement, the Trust.

(b) The Administrator shall obtain and preserve the Trust's qualification to do business in each jurisdiction in which such qualification is or shall be necessary to protect the validity and enforceability of this Agreement and the Related Documents and each other instrument and agreement to which the Trust is a party.

(c) Notwithstanding anything in this Agreement or any of the Related Documents to the contrary, the Administrator shall be responsible for promptly notifying the Trustee, the Note Paying Agent and the Certificate Paying Agent in the event that any withholding tax is imposed on the Trust's payments (or allocations of income) to a Noteholder or Subordinated Certificateholder. Any such notice shall be in writing and specify the amount of any withholding tax required to be withheld by the Trustee, the Note Paying Agent or the Certificate Paying Agent pursuant to such provision.

(d) The Administrator shall perform any other duties expressly required to be performed by the Administrator under this Agreement or any of the Related Documents.

(e) In carrying out the foregoing duties or any of its other obligations under this Agreement, the Administrator may enter into transactions with or otherwise deal with any of its affiliates; provided, however, that the terms of any such transactions or dealings shall be in accordance with any directions received from the Trust or the Trustee and shall be, in the Administrator's opinion, no less favorable to the Trust in any material respect than could have been obtained with other non-affiliated parties.

39

(f) The Administrator shall furnish to the Trustee from time to time such additional information regarding the Trust or the Related Documents as the Trustee shall reasonably request.

ARTICLE III
THE NOTES AND THE SUBORDINATED CERTIFICATES

Section 3.1. Initial Ownership.

Upon the formation of the Trust and until the issuance of the Subordinated Certificates, the Depositors shall be the sole beneficial owners of the Trust. Upon the issuance of the Subordinated Certificates, the Holders thereof shall be the sole beneficial owners of the Trust.

Section 3.2. Conditions to Issuance of the Notes and the Subordinated Certificates.

On or before the delivery of the Notes and the Subordinated Certificates, the Depositors shall deliver or cause to be delivered to the Trustee on behalf of the Trust (i) the documents specified in Section 2.5 and
(ii) the Policies.

Section 3.3. The Notes and Subordinated Certificates.

(a) Notes, in an aggregate principal amount of $57,500,000, shall be issued in denominations of $100,000 initial Principal Amount and integral multiples of $1,000 in excess thereof.

(b) Subordinated Certificates shall be issued in minimum denominations corresponding to a Percentage Interest of 10% and multiples of 1% in excess thereof; provided, however, that Subordinated Certificates may be issued to the Holder of the Special Interest and MELMAC, Inc. in minimum denominations corresponding to a Percentage Interest of 1%.

(c) The Notes and the Subordinated Certificates shall be executed on behalf of the Trust by the Trustee by manual or facsimile signature of any authorized signatory of the Trustee. Notes and Subordinated Certificates bearing the manual or facsimile signatures of individuals who were, at the time when such signatures were affixed, authorized to sign on behalf of the Trustee shall be validly issued and entitled to the benefits of this Agreement, notwithstanding that such individuals or any of them have ceased to be so authorized prior to the authentication and delivery of such Notes and the Subordinated Certificates; provided that such Notes and Subordinated Certificates shall have been authenticated by the Registrar pursuant to Section 3.5.

40

Section 3.4. Unconditional Rights of Noteholders to Receive Principal Amount and Interest.

Subject to Sections 4.2 and 7.3, the Holder of any Note shall have the right, which is absolute and unconditional, to receive payments equal to the Principal Amount of and interest on such Note on or before the Maturity Date; provided, however, that no provisions contained herein shall restrict the right of the Trust to retire the Notes prior to the Maturity Date.

Section 3.5. Authentication of Notes and Subordinated Certificates.

On the Closing Date, the Note Registrar shall authenticate and deliver the Notes to the Persons designated by the Depositors against delivery to the Trustee and the Note Registrar, in the case of any Notes that are not Book-Entry Notes, of affidavits of such Persons substantially in the form of Exhibit E. No Note or Subordinated Certificate shall entitle its Holder to any benefit under this Agreement, or shall be valid for any purpose, unless there shall appear thereon a certificate of authentication substantially in the form set forth in
(i) Exhibit B in the case of a Note or (ii) Exhibit C in the case of a Subordinated Certificate, executed by the Note Registrar or the Certificate Registrar, as the case may be, by manual or facsimile signature; such authentication shall constitute conclusive evidence that such Note or Subordinated Certificate is entitled to the benefits of this Agreement and has been duly executed, authenticated, authorized, issued and delivered hereunder. All Notes and Subordinated Certificates shall be dated the date of their authentication. Concurrently with the contribution of the Underlying Residual Rights and the Maintenance and Operating Expenses to the Trust, and without further action by the Depositors, the Trustee, in the name and on behalf of the Trust, shall cause, and shall have power and authority and is hereby authorized and empowered to cause, the Special Interest (which shall include a 1% Percentage Interest) and a Subordinated Certificate therefor to be issued to, and registered in the name of, the Holder of the Special Interest, and the balance of the Subordinated Certificates to be executed, authenticated, issued and delivered to and in the name of, and registered in the name of the following: 98% of the Percentage Interest to NELnet, Inc. and 1% of the Percentage Interest to MELMAC, Inc. Thereupon, all such Subordinated Certificates and the Special Interest shall be duly authorized and validly issued, shall be fully paid and non-assessable interests in the Trust and shall be entitled to the benefits of this Agreement.

Section 3.6. Registration of Transfer and Exchange of Notes and Subordinated Certificates.

(a) The Certificate Registrar shall maintain, or cause to be maintained, at its Corporate Trust Office or such other location designated in writing to the Trustee, a Certificate Register in which, subject to such reasonable regulations as it may prescribe, the Certificate Registrar shall provide for the registration of the Subordinated Certificates and of transfers and exchanges as provided in this Agreement. The Note Registrar shall maintain, or cause to be maintained, at its Corporate Trust Office or such other location designated in writing to the Collateral Agent and the Note Insurer, a Note Register in which, subject to such reasonable regulations as it may prescribe, the Note Registrar shall provide for the registration of Notes and of transfers and exchanges as provided in this Agreement.

41

(b) Upon surrender of any Subordinated Certificate at the Corporate Trust Office of the Certificate Registrar, the Trustee on behalf of the Trust shall execute, and the Certificate Registrar shall authenticate and deliver one or more new Subordinated Certificates, in authorized denominations of a like Percentage Interest, dated the date of authentication and registered, in the case of a registration of transfer, in the name of the transferee or transferees or, in the case of an exchange, in the name of the Holder; provided that, upon a registration of transfer, the Certificate Registrar shall have received a Representation Letter and Affidavit.

(c) Upon surrender of any Note at the Corporate Trust Office of the Note Registrar, the Trustee on behalf of the Trust shall execute, and the Note Registrar shall authenticate and deliver, one or more new Notes, in authorized denominations of a like original Principal Amount, dated the date of authentication and registered, in the case of a registration of transfer, in the name of the designated transferee or transferees or, in the case of an exchange, in the name of the Holder; provided, that:

(i) upon the registration of transfer of a Definitive Note by delivery to the transferee of a new Definitive Note, or the transfer by a Beneficial Owner of its beneficial interest in a Book-Entry Note by delivery to the new transferee of a new Definitive Note, the Note Registrar shall have received a Representation Letter and Affidavit, and, in the case of a transferee that is identified as an Institutional Accredited Investor, the Note Registrar may, upon advice of counsel, require additional information, certifications or opinions to confirm that the proposed transfer is not required to be registered under the Securities Act of 1933;

(ii) upon the registration of transfer of a Definitive Note by delivery to the transferee of an interest in a Book-Entry Note, the Note Registrar shall have received a Representation Letter and Affidavit to the effect that the transferee is a Qualified Institutional Buyer;

(iii) a transfer by a Beneficial Owner of an interest in a Book-Entry Note to another Beneficial Owner shall be effected solely in accordance with the rules of the Depository;

(iv) a Holder of a Definitive Note may at any time exchange such Definitive Note for another Definitive Note or Definitive Notes;

(v) a Beneficial Owner of an interest in a Book-Entry Note may at any time exchange such beneficial interest for a Definitive Note or Definitive Notes; and

(vi) a Holder of a Definitive Note may exchange such Definitive Note for an interest in a Book-Entry Note by delivering to the Note Registrar a Representation Letter and Affidavit to the effect that it is a Qualified Institutional Buyer.

42

(d) Upon registration of transfer or exchange of a Definitive Note for an interest in a Book-Entry Note, the Note Registrar shall (or shall request the Depository to) endorse on the applicable Book-Entry Note an appropriate notation evidencing the increase in the original principal balance of the Book-Entry Note and the date thereof. Upon registration of transfer or exchange of an interest in a Book-Entry Note for a Definitive Note, the Note Registrar shall (or shall request the Depository to) endorse on the applicable Book-Entry Note an appropriate notation evidencing the decrease in the original principal balance of the Book-Entry Note and the date thereof.

(e) All Notes or Subordinated Certificates issued upon any registration of transfer or exchange shall be the valid obligations, or evidences of ownership, as the case may be, of the Trust, duly authorized, validly issued, and entitled to the same benefits under this Agreement as the Notes or Subordinated Certificates surrendered upon such registration of transfer or exchange.

(f) Every Note or Subordinated Certificate presented or surrendered for registration of transfer or exchange shall be accompanied by a written instrument of transfer in form satisfactory to the Note Registrar or the Certificate Registrar, as the case may be, duly executed by the Holder or his attorney duly authorized in writing. Each Note or Subordinated Certificate surrendered for registration of transfer or exchange shall be canceled and subsequently disposed of by the Trustee (or the Note Registrar or the Certificate Registrar, as the case may be, on behalf of the Trustee) in accordance with its customary practice.

(g) No service charge shall be made for any registration of transfer or exchange of Notes or Subordinated Certificates, but the Note Registrar or the Certificate Registrar, as applicable, may require payment of a sum sufficient to cover any tax or governmental charge that may be imposed in connection with any such transfer or exchange.

(h) Neither the Trustee, the Note Registrar nor the Certificate Registrar shall be responsible for determining compliance with the restrictions on transfer in this Agreement provided it receives the documents referred to above in this Section 3.6.

(i) The Holder (and Beneficial Owner) of a Note or the Holder of a Subordinated Certificate effecting transfer thereof shall be deemed to indemnify each of the Trustee, the Collateral Agent, the Note Registrar and the Note Paying Agent or the Certificate Registrar and the Certificate Paying Agent, as applicable, each in its individual and fiduciary capacities, the Depositors, the Administrator, the Note Insurer and the Subordinated Certificateholders against any liability that may result if the transfer is not exempt from the registration requirements of the Securities Act of 1933. Each Noteholder (and each Beneficial Owner) or Subordinated Certificateholder shall be deemed by its acceptance and holding of its Note or Subordinated Certificate to agree that none of the Depositors, the Trustee, the Collateral Agent, the Note Registrar, the Certificate Registrar, the Note Insurer, the Subordinated Certificateholder, the Note Paying Agent or the Certificate Paying Agent is under an obligation to register the Notes or the Subordinated Certificates under the Securities Act of 1933 or any other securities law.

43

(j) Any transfer in violation of this Section 3.6 (whether pursuant to a purchase, a transfer resulting from a default under a secured lending agreement or otherwise) to a nonresident alien or a foreign corporation shall be deemed to be of no legal force or effect whatsoever and any nonresident alien or foreign corporation shall not be deemed to be a Holder for any purpose hereunder.

(k) It is intended that the Book-Entry Notes be registered so as to participate in a global book entry system with the Depository, as set forth herein. The Book-Entry Notes shall be initially issued in the form of a single fully registered Note. Upon initial issuance, the ownership of the Book-Entry Notes shall be registered in the Note Register in the name of Cede & Co., or any successor thereto, as nominee for the Depository.

The Trustee and the Note Paying Agent in the name and on behalf of the Trust and the Note Paying Agent shall have power and authority and are hereby authorized and empowered to execute and deliver the Depository Representation Letter with the Depository.

With respect to the Book-Entry Notes registered in the Note Register in the name of Cede & Co., as nominee of the Depository, the Note Paying Agent shall have no responsibility or obligation to Direct or Indirect Participants or beneficial owners for which the Depository holds Book-Entry Notes from time to time as a Depository. Without limiting the immediately preceding sentence, the Note Paying Agent shall have no responsibility or obligation with respect to (i) the accuracy of the records of the Depository, Cede & Co., or any Direct or Indirect Participant with respect to the ownership interest in the Book-Entry Notes, (ii) the delivery to any Direct or Indirect Participant or any other Person, other than a Holder of a Note as shown in the Note Register, of any notice with respect to the Notes or (iii) the payment to any Direct or Indirect Participant or any other Person, other than a Holder of a Note as shown in the Note Register, of any amount with respect to any distribution of principal or interest on the Notes. No Person other than a Holder of a Note as shown in the Note Register shall receive a certificate evidencing such Note.

Upon delivery by the Depository to the Note Registrar of written notice to the effect that the Depository has determined to substitute a new nominee in place of Cede & Co., and subject to the provisions hereof with respect to the payment of interest by the mailing of checks or drafts to the Holders of Notes as shown in the Note Register on a Record Date, the name "Cede & Co." in this Agreement shall refer to such new nominee of the Depository. The Note Registrar shall provide a copy of such written notice to the Note Paying Agent.

(l) In the event that (i) the Depository or the Administrator advise the Note Registrar in writing that the Depository is no longer willing or able to discharge properly its responsibilities as nominee and depository with respect to the Book-Entry Notes and neither the Depositors nor the Note Registrar is able to locate a qualified successor or (ii) the Depositors at their sole option elect to terminate the book-entry system through the Depository, the Book-Entry Notes shall no longer be restricted to being registered in the Note Register in the name of Cede & Co. (or a successor nominee) as nominee of the Depository. At that time, the Depositors may determine that the Book-Entry Notes shall be registered in the name of and deposited with a successor depository operating a

44

global book-entry system, as may be acceptable to the Administrator and at their expense, or such depository's agent or designee but, if the Administrator does not select such alternative global book-entry system, then the Book-Entry Notes may be registered in whatever name or names Holders of Notes shall designate and Definitive Notes issued, in accordance with the provisions hereof. The Note Registrar shall provide a copy of such written notice to the Note Paying Agent.

(m) Notwithstanding any other provision of this Agreement to the contrary, so long as any Book-Entry Note is registered in the name of Cede & Co., as nominee of the Depository, all distributions of principal or interest on such Book-Entry Notes and all notices with respect to such Book-Entry Notes shall be made and given, respectively, in the manner provided in the Depository Representation Letter.

(n) A Person which becomes the Beneficial Owner of a Book-Entry Note shall be deemed to make the representations set forth in Exhibit E to the Trust, the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar, the Note Insurer, the other Noteholders and the Subordinated Certificateholders.

(o) No offer, sale, transfer or other disposition (including pledge) of the Subordinated Certificates shall be made to any Person which is, or is purchasing for, or on behalf of (1) an employee benefit plan, retirement arrangement, individual retirement account or Keogh plan subject to either Title I of the Employee Retirement Income Security Act of 1974, as amended, or Section 4975 of the Internal Revenue Code of 1986, as amended, or (2) an entity (including an insurance company general account) whose underlying assets include plan assets by reason of any such plan's arrangements or account's investment in any such entity.

Section 3.7. Mutilated, Destroyed, Lost or Stolen Notes or Subordinated Certificates.

If (a) any mutilated Note or Subordinated Certificate is surrendered to the Note Registrar or the Certificate Registrar, as the case may be, or (b) the Note Registrar or the Certificate Registrar, as the case may be, receives evidence to its satisfaction of the destruction, loss or theft of any Note or Subordinated Certificate and there is delivered to the Note Registrar or the Certificate Registrar, as the case may be, such security or indemnity as may be required by it to save it harmless, then, in the absence of written notice to the Registrar that such Note or Subordinated Certificate has been acquired by a bona fide purchaser, the Trustee on behalf of the Trust shall execute, and the Note Registrar or the Certificate Registrar, as the case may be, shall authenticate and deliver, in exchange for or in lieu of any such mutilated, destroyed, lost or stolen Note or Subordinated Certificate, a new Note or Subordinated Certificate of like original Principal Amount or Percentage Interest. In connection with the issuance of any new Note or Subordinated Certificate under this Section 3.7, the Note Registrar or the Certificate Registrar, as the case may be, may require the payment of a sum sufficient to cover any tax or other governmental charge that may be imposed in relation thereto and any other expenses (including the fees and expenses of the Trustee and the Note Registrar or the Certificate Registrar, as the case may be) connected therewith. Any duplicate Note or Subordinated Certificate issued pursuant to this Section 3.7 shall be duly authorized, validly issued, and entitled to the benefits of this Agreement and shall constitute conclusive evidence of ownership, as if originally issued, whether or not the lost, stolen or destroyed Note or Subordinated Certificate shall be found at any time.

45

Section 3.8. Persons Deemed Noteholders and Subordinated Certificateholders.

Prior to due presentation of a Note or Subordinated Certificate for registration of transfer, the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar or the Certificate Paying Agent and the Certificate Registrar, as the case may be and their agents may treat the person in whose name any Note or Subordinated Certificate is registered as the owner thereof for the purpose of receiving payments or distributions pursuant to Section 4.2 and for all other purposes whatsoever, and none of the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar or the Certificate Paying Agent and the Certificate Registrar, as the case may be, or any of their agents shall be affected by any notice to the contrary.

Section 3.9. Access to List of Noteholders' and Subordinated Certificateholders' Names and Addresses.

(a) The Note Registrar shall furnish or cause to be furnished to the Depositors, the Administrator, the Holder of the Special Interest or one or more Subordinated Certificateholders holding not less than 25% of the Percentage Interest of the Subordinated Certificates within 15 days after receipt by the Note Registrar of a written request therefor, a list of the names and addresses of the Noteholders as of the most recent Record Date for payments to Noteholders. If three or more Noteholders, or one or more Noteholders holding not less than 25% of the aggregate Principal Amount of the Notes (hereinafter referred to as "Applicants"), apply in writing to the Note Registrar, and such application states that the Applicants desire to communicate with other Noteholders with respect to their rights under this Agreement or under the Notes, then the Note Registrar shall, within five Business Days after the receipt of such application, afford such Applicants access, during normal business hours, to the current list of Noteholders. Every Noteholder, by receiving and holding a Note, agrees that none of the Depositors, the Trustee, the Note Insurer, the Note Paying Agent and Note Registrar or any of their agents shall be held accountable by reason of the disclosure of any such information as to the names and addresses of the Noteholders under this Agreement, regardless of the source from which such information was derived.

(b) The Certificate Registrar shall furnish or cause to be furnished to the Depositors, the Administrator, or the Holder of the Special Interest within 15 days after receipt by the Registrar of a written request therefor, a list of the names and addresses of the Subordinated Certificateholders as of the most recent Record Date for distributions to Subordinated Certificateholders. If three or more Subordinated Certificateholders, or one or more Subordinated Certificateholders holding not less than 25% of the Percentage Interests (hereinafter referred to as "Applicants"), apply in writing to the Certificate Registrar, and such application states that the Applicants desire to communicate with other Subordinated Certificateholders with respect to their rights under

46

this Agreement or under the Subordinated Certificates, then the Certificate Registrar shall, within five Business Days after the receipt of such application, afford such Applicants access, during normal business hours, to the current list of Subordinated Certificateholders. Every Subordinated Certificateholder, by receiving and holding a Subordinated Certificate, agrees that none of the Depositors, the Trustee, the Note Insurer, the Certificate Paying Agent, the Certificate Registrar or any of their agents shall be held accountable by reason of the disclosure of any such information as to the names and addresses of the Subordinated Certificateholders under this Agreement, regardless of the source from which such information was derived.

Section 3.10. Disposition by the Holder of the Special Interest.

On and after the Closing Date, the Holder of the Special Interest shall retain beneficial and record ownership of Subordinated Certificates representing at least 1% (but not more than 99%) of the Percentage Interest. To the fullest extent permitted by applicable law, any attempted transfer of any Subordinated Certificate that would reduce such interest of the Holder of the Special Interest below 1% of the Percentage Interest shall be void. The Trust Certificate representing the 1% Special Interest issued to the Holder of the Special Interest shall contain a legend stating "TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, THIS CERTIFICATE IS NOT TRANSFERABLE."

ARTICLE IV
ADMINISTRATION OF COLLECTION ACCOUNT, RESERVE ACCOUNT
AND DISTRIBUTION ACCOUNT; CERTAIN DUTIES

Section 4.1. Collection Account, Reserve Account and Distribution Account.

(a) The Collateral Agent shall establish and maintain the Collection Account in the name of the Trust, which shall be an Eligible Account and initially will be a segregated trust account maintained at the Collateral Agent or an affiliate thereof and shall be entitled "The NELnet Group Trust I Collection Account."

The Collateral Agent also shall establish and maintain the Reserve Account in the name of the Trust, which shall be an Eligible Account and initially will be a segregated trust account maintained at the Collateral Agent or an affiliate thereof and shall be entitled "The NELnet Group Trust I Reserve Account." The Reserve Account will be divided into two sub-accounts. On each Payment Date, the Collateral Agent will transfer from the Collection Account to the first sub-account of the Reserve Account the amount, if any, remaining in the Collection Account on such Payment Date, after giving effect to payments made pursuant to Section 4.2(a)(i) through (xi), inclusive, until the amount of cash in the first sub-account of the Reserve Account equals the Specified Reserve Account Requirement. For the purpose of funding the second sub-account of the Reserve Account, the Trust shall deliver the Debt Service Reserve Surety Bond to the Note Paying Agent. If on the Business Day prior to any Payment Date (other than the first Payment Date), the amount in the Collection Account is less than the amount to be paid on such Payment Date pursuant to Section 4.2(a)(i) through (vii), inclusive, the Collateral Agent shall withdraw from the first sub-account of the Reserve Account and deposit in the Collection Account

47

the lesser of (x) the amount then on deposit in the first sub-account of the Reserve Account and (y) the amount of such shortfall. If on the Business Day prior to any Payment Date (other than the first Payment Date) the amount on deposit in the first sub-account of the Reserve Account would exceed the Specified Reserve Account Requirement for such Payment Date (after giving effect to all payments to be made on such Payment Date pursuant to Section 4.2(a) (i) through (xiii), inclusive), the Collateral Agent shall withdraw from the first sub-account of the Reserve Account and deposit in the Collection Account an amount equal to such excess. For purposes of this Agreement, when the Note Paying Agent is entitled to draw on the second sub-account of the Reserve Account, the Note Paying Agent shall draw on the Debt Service Reserve Surety Bond in the manner provided in Section 4.9 of this Agreement.

The Collateral Agent shall deposit in the Collection Account (within one Business Day of receipt thereof) all amounts received on account of the Underlying Residual Rights, any Optional Advances received pursuant to Section 4.8(a) and any Principal Subsidy Payments received pursuant to Section 4.8(b). In connection therewith, the Depositors and the Administrator shall take, or cause to be taken, all actions required or permitted under the terms of the Indentures and the other Underlying Agreements so that amounts entitled to be received on account of the Underlying Residual Rights and the Maintenance and Operating Expenses are received in a timely manner to make payments on the Notes. Such actions shall include, but not be limited to, the procedures set forth in Section 2.10A.

The Trustee shall establish and maintain the Distribution Account in the name of the Trust, which shall be an Eligible Account and initially will be a segregated trust account maintained at Wilmington Trust Company or an affiliate thereof and shall be entitled "The NELnet Group Trust I Distribution Account."

On each Payment Date, the Note Paying Agent shall withdraw all amounts then on deposit in the Collection Account and apply the funds in the manner set forth in Section 4.2 of this Agreement. The Note Paying Agent also shall deposit in the Collection Account, promptly upon receipt thereof, all Surety Bond Payments and Insured Payments received from the Note Insurer.

(b) The Trust will possess all right, title and interest in all funds on deposit from time to time in the Collection Account, the Reserve Account and the Distribution Account and all proceeds thereof subject to the terms of the Security Agreement. The Note Paying Agent is authorized to draw upon the Collection Account and the Reserve Account and the Certificate Paying Agent is authorized to draw on the Distribution Account for the purposes of making all payments therefrom required or permitted by this Agreement. If, at any time, the Collection Account, the Reserve Account or the Distribution Account, ceases to be an Eligible Account, the Collateral Agent, in the case of the Collection Account and the Reserve Account, or the Trustee, in the case of the Distribution Account, shall within five Business Days after a Responsible Officer thereof shall obtain actual knowledge thereof (or such longer period, not to exceed 30 calendar days, as to which the Rating Agency may consent) establish a new Collection Account, Reserve Account or Distribution Account, as the case may be, as an Eligible Account and the Note Paying Agent shall transfer any cash and/or any investments to such new Collection Account or Reserve Account, as the case may be, or the Certificate Paying Agent shall transfer any cash and/or investments to such new Distribution Account.

48

(c) All amounts held in the Collection Account and the Reserve Account shall be invested to the extent permitted by applicable laws, rules and regulations, by the Collateral Agent at the written direction of the Administrator in Eligible Investments that are payable on demand or mature not later than one Business Day prior to the Payment Date to which such amounts relate. Amounts held in the Distribution Account shall remain uninvested. In the absence of directions by the Administrator, the Collateral Agent shall invest all such amounts in Eligible Investments as defined in clause (ii) of the definition thereof. Investments in Eligible Investments must be made in the name of the Collateral Agent for the benefit of the Noteholders and the Note Insurer, and, unless payable on demand at par, such investments may not be sold or disposed of prior to their maturity. Any investment of funds must be made in Eligible Investments held by a financial institution with respect to which (a) such institution has noted the Collateral Agent's interest therein by book entry or otherwise and (b) a confirmation of the Collateral Agent's interest has been sent to the Collateral Agent by such institution, provided that such Eligible Investments are (i) specific certificated securities, and (ii) either (A) in the possession of such institution or (B) in the possession of a clearing corporation in New York or Delaware, registered in the name of such clearing corporation, not endorsed for collection or surrender or any other purpose not involving transfer, not containing any evidence of a right or interest inconsistent with the Collateral Agent's interest therein, and held by such clearing corporation in an account of such institution. Subject to the other provisions hereof, the Collateral Agent shall have sole control over each such investment and the income thereon, and any certificate or other instrument evidencing any such investment, if any, shall be delivered directly to the Collateral Agent or its agent, together with each document of transfer, if any, necessary to transfer title to such investment to the Collateral Agent in a manner which complies with this Section 4.1. All interest, dividends, gains upon sale and other income from, or earnings on investment of funds in the Collection Account and the Reserve Account shall constitute part of the Amount Available and shall be applied on the next Payment Date pursuant to Section 4.2(a) or 4.2(c), as the case may be. All investments of amounts on deposit in the Collection Account also shall comply with the terms of the Security Agreement. Neither the Trustee, the Administrator nor the Collateral Agent shall have any liability for any losses on investments made in accordance with this Section 4.1.

Section 4.2. Use of Funds in Collection Account, Distribution Account and Reserve Account.

(a) On each Payment Date, the Note Paying Agent, based solely upon the information contained in the Payment Date Report delivered pursuant to Section 4.7, shall apply the sum of (i) the Amount Available, (ii) amounts transferred from the first sub-account of the Reserve Account pursuant to Section 4.1(a), and (iii) any Surety Bond Payments and Insured Payments received pursuant to
Section 4.9 in the following order of priority (provided, however, that (A) Optional Advances may only be used for priorities (i), (ii), (iii), (iv) and (v) below, (B) Principal Subsidy Payments may only be used for priority (vii) below and (C) Surety Bond Payments and, prior to the Maturity Date of the Notes, Insured Payments may only be used for priority (v) below):

49

(i) first, to the Trustee, an amount equal to the accrued and unpaid Trustee Fee for such period pursuant to Section 6.1;

(ii) second, to the Collateral Agent, an amount equal to the accrued and unpaid Collateral Agent Fee for such Payment Date;

(iii) third, to the Note Insurer, an amount equal to the accrued and unpaid Note Insurer Premiums for such Payment Date;

(iv) fourth, to the Administrator, an amount equal to the accrued and unpaid Administration Fees for such Payment Date;

(v) fifth, to the Noteholders, the Interest Amount; provided, however, if the portion of the amount remaining in the Collection Account after application of clauses (i), (ii), (iii) and (iv) above is less than the Interest Amount, such remaining amount shall be paid to the Noteholders on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholders;

(vi) sixth, to the Note Insurer, in respect of amounts owed on account of any Surety Bond Payments previously made, together with interest accrued thereon at the rate set forth in the Financial Guaranty Agreement;

(vii) seventh, to the Noteholders, on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholders, an amount equal to the Principal Payment Amount;

(viii) eighth, to the Noteholders, on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholder, an amount equal to the Special Principal Payment, if any, for such Payment Date;

(ix) ninth, to reimburse the Administrator for any unreimbursed Optional Advances made pursuant to Section 4.8(a);

(x) tenth, to the Note Insurer, in respect of amounts owed on account of any Insured Payments previously made, together with interest accrued thereon at the rate set forth in the Insurance Agreement;

(xi) eleventh, to the Trustee, any unpaid indemnification payments required to be made pursuant to Section 5.8;

(xii) twelfth, to the first sub-account of the Reserve Account until the amount on deposit therein equals the Specified Reserve Account Requirement for such Payment Date;

(xiii) thirteenth, to the Note Insurer, any unpaid Reimbursement Amounts; and

50

(xiv) fourteenth, any remainder to Certificate Paying Agent for deposit in the Distribution Account.

On each Payment Date, the Certificate Paying Agent shall remit all amounts it receives pursuant to clause (xiv) above to the Subordinated Certificateholders according to their respective Percentage Interests.

(b) If any withholding tax is imposed on the payments or distributions by the Trust (or allocations of income) to a Noteholder or Subordinated Certificateholder, such tax shall reduce the amount otherwise distributable to the Noteholder or Subordinated Certificateholder in accordance with this Section
4.2. The Note Paying Agent or the Certificate Paying Agent, as the case may be, is hereby authorized to retain from amounts otherwise distributable to the Noteholders or Subordinated Certificateholders sufficient funds for the payment of any tax that is legally owed by the Trust. The amount of any withholding tax so imposed shall be treated as cash paid to such Noteholder or distributed to such Subordinated Certificateholder at the time it is withheld by the Trust and remitted to the appropriate taxing authority. If there is a possibility that withholding tax is payable, the Note Paying Agent or the Certificate Paying Agent, as the case may be, may in its sole discretion withhold such amounts in accordance with this Section 4.2(b). If a Noteholder or Subordinated Certificateholder wishes to apply for a refund of any such withholding tax, the Note Paying Agent or the Certificate Paying Agent, as the case may be, shall reasonably cooperate with such Noteholder or Subordinated Certificateholder in making such claim so long as such Noteholder or Subordinated Certificateholder agrees to reimburse the Note Paying Agent or the Certificate Paying Agent, as the case may be, for any out-of-pocket expenses incurred.

(c) If on the Business Day prior to any Payment Date, the amount in the Collection Account is less than the amount to be paid on such Payment Date pursuant to Section 4.2(a)(i), (ii), (iii), (iv) and (v) (such shortfall, the "Collection Account Shortfall"), the Note Paying Agent shall be entitled to withdraw from the Reserve Account and deposit in the Collection Account the lesser of (x) the Debt Service Available Amount and (y) the Collection Account Shortfall. Such withdrawal from the Reserve Account shall be accomplished by the Note Paying Agent drawing on the Debt Service Reserve Surety Bond in the manner provided in Section 4.9 of this Agreement.

Section 4.3. Method of Payment or Distribution.

Payments required to be made to Noteholders and distributions required to be made to Subordinated Certificateholders on any Payment Date shall be made to each Holder of record on the preceding Record Date either by wire transfer, in immediately available funds, to the account of each such Holder at a bank or other entity having appropriate facilities therefor, if such Holder shall have provided to the Note Paying Agent or the Certificate Paying Agent, as applicable, appropriate written instructions at least five Business Days prior to such Payment Date (which may be represented by a single continuing request) or, if not, by check mailed to such Holder at the address of such Holder appearing in the Note Register or Certificate Register.

51

Section 4.4. No Segregation of Moneys; No Interest.

Moneys hereunder need not be segregated in any manner except to the extent required by law or by Sections 4.1 or 4.2 and may be deposited under such general conditions as may be prescribed by law, and neither the Trustee nor the Paying Agent shall be liable for any interest thereon.

Section 4.5. Accounting; Reports; Tax Returns.

(a) The Holder of the Special Interest shall (i) maintain (or cause to be maintained) the books of the Trust on a calendar-year basis on the accrual method of accounting, (ii) deliver (or cause to be delivered) to each Noteholder and Subordinated Certificateholder, as may be required by the Code and applicable Treasury Regulations, such information as may be required, including Form 1099 with respect to each Noteholder or Schedule K-l with respect to each Subordinated Certificateholder, to enable each Holder to prepare its federal and state income tax returns, (iii) file or cause to be filed such tax returns relating to the Trust (including a partnership information return, Form 1065), and make such elections as may from time to time be required or appropriate under any applicable state or federal statute or rule or regulation thereunder so as to maintain the Trust's characterization as a partnership for federal income tax purposes and (iv) collect or cause to be collected any withholding tax as described in and in accordance with Section 4.2(b) with respect to income or distributions to Noteholders or Subordinated Certificateholders.

(b) The Trustee shall sign on behalf of the Trust the tax returns of the Trust furnished to it in execution form by the Holder of the Special Interest, unless applicable law requires a Subordinated Certificateholder to sign such documents, in which case such documents shall be signed by the Holder of the Special Interest. The Holder of the Special Interest shall be the "tax matters partner" of the Trust pursuant to the Code and shall sign on behalf of the Trust the tax returns of the Trust.

Section 4.6. Optional Redemption of Notes.

(a) On any day following the Payment Date on which the outstanding Principal Amount of the Notes equals 10% or less of the original Principal Amount of the Notes, the Administrator shall have the option to purchase all of the Underlying Residual Rights and the Maintenance and Operating Expenses. To exercise such option the Administrator shall deposit into the Collection Account an amount equal to the sum of (i) the Principal Amount of the Notes, plus any unpaid interest thereon through the date of redemption, and (ii) any unreimbursed Surety Bond Payments and Insured Payments, any amounts due and owing to the Note Insurer under the Insurance Agreement and the Financial Guaranty Agreement and all other accrued and unpaid expenses of the Trust.

(b) The Note Paying Agent shall mail written notice to the Noteholders (with a copy to each Rating Agency and the Note Insurer) specifying (i) the date upon which the final payment with respect to the Notes shall be made upon presentation and surrender of the Notes at the office of the Note Paying Agent therein specified, (ii) the amount of any such final payment and (iii) that the Record Date otherwise applicable to such Payment Date is not applicable, payment being made only upon presentation and surrender of the Notes at the office of

52

the Note Paying Agent therein specified. Upon the giving of such notice and the Administrator's making provision for payment of the Notes, the Notes shall be deemed to be paid and any amounts in the Collection Account and Reserve Account not required for the payment of the Notes shall be distributable (i) first to the Note Insurer for any unreimbursed Surety Bond Payments and Insured Payments,
(ii) second, to the Administrator, to the extent of any unreimbursed Optional Advances, and then (iii) third, to the Certificate Paying Agent for distribution to the Subordinated Certificateholders according to their respective Percentage Interests. The Note Paying Agent shall cause to be paid to Noteholders the final payment with respect to the Notes only upon presentation and surrender of the Notes.

(c) If all the Noteholders shall not surrender their Notes for cancellation within six months after the date specified in the above-mentioned written notice, the Note Paying Agent shall give a second written notice to the remaining Noteholders (with a copy to each Rating Agency and the Note Insurer) to surrender their Notes for cancellation and receive the final payment with respect thereto. If within one year after the second notice all the Notes shall not have been surrendered for cancellation, the Note Paying Agent may take appropriate steps, or may appoint an agent to take appropriate steps, to contact the remaining Noteholders concerning surrender of their Notes, and the cost thereof shall be paid out of the funds and other assets that remain subject to this Agreement. Subject to applicable escheat laws, any funds remaining in the Trust which are payable to Noteholders after the Note Paying Agent shall have taken such measures shall be distributed by the Note Paying Agent to the Certificate Paying Agent for distribution to the Subordinated Certificateholders (but only upon termination of this Agreement) and the Noteholders, by acceptance of their Notes, hereby waive any rights with respect to such funds against the Trust, the Trustee, the Collateral Agent, the Note Paying Agent, the Note Insurer or the Certificate Paying Agent and shall look only to the Subordinated Certificateholders.

Section 4.7. Reports.

(a) No later than each Payment Date, the Note Paying Agent, based solely from the information provided by the Administrator, shall prepare a "Payment Date Report" substantially in the form of Exhibit D attached hereto and shall provide such Payment Date Report (together with copies of each report or notice, if any, furnished to the Note Paying Agent by the Trustee and received by the Trustee from the trustees of each of the Indentures since the last Payment Date) to each Noteholder and the Note Insurer on each such Payment Date.

(b) Within 45 days after the end of each calendar year, the Note Paying Agent shall furnish or cause to be furnished to each Person who at any time during the calendar year was the Holder of a Note and the Note Insurer a statement containing the information with respect to payments of interest on and principal of such Holder's Note made during such calendar year. Such obligation of the Note Paying Agent shall be deemed to have been satisfied to the extent that substantially comparable information shall be provided by the Note Paying Agent pursuant to any requirements of the Code as from time to time in force.

53

(c) Copies of all reports provided by the Note Paying Agent to the Noteholders shall also be provided to the Rating Agency, the Note Insurer and to the Certificate Paying Agent for distribution to the Subordinated Certificateholders.

(d) The Administrator shall cooperate with the Note Paying Agent in preparing the reports required to be provided pursuant to this Section 4.7 and, in such regard, shall provide the Note Paying Agent and the Trustee with all information necessary to prepare the Payment Date Reports no later than noon New York City time 3 Business Days prior to the related Payment Date.

Section 4.8. Optional Advances and Principal Subsidy Payments.

(a) If for any Payment Date the Interest Amount would exceed the sum of the aggregate amount in the Collection Account (less the amount to be paid on such Payment Date pursuant to Section 4.2(a)(i), (ii), (iii) and (iv) above), the Administrator, in its sole option, may elect to deposit, or have an affiliate deposit, in the Collection Account (no later than the Business Day immediately preceding such Payment Date) an amount up to the amount of such deficiency (such deposit is referred to as an "Optional Advance"). Optional Advances, if any, shall be recoverable, without interest, by the Administrator pursuant to Sections 4.2(a)(ix) and 7.3(vii) hereof.

(b) If for any Payment Date, the amount that will be remaining in the Collection Account after application of Section 4.2(a)(i), (ii), (iii), (iv),
(v) and (vi) is less than the amount needed to reduce the Recalculated Targeted Amount of the Notes to the Targeted Balance for such Payment Date, the Trust, in the Administrator's sole option, may elect to deposit in the Collection Account (no later than the Business Day immediately preceding such Payment Date) an amount up to the amount of such deficiency (such deposit is referred to as a "Principal Subsidy Payment"). Principal Subsidy Payments shall not be recoverable by the Trust.

(c) If for any Payment Date an Optional Advance or Principal Subsidy Payment will be made, the Administrator shall provide written notice thereof to each Rating Agency.

Section 4.9. The Policies.

(a) As soon as possible, and in no event later than 10:00 A.M., New York time, on the Business Day immediately preceding each Payment Date, the Note Paying Agent shall furnish the Note Insurer and the Administrator with a completed notice in the form set forth as Exhibit I hereto (the "Notice") in the case of a draw under the Note Insurance Policy and a completed demand for payment in the form set forth as Exhibit J hereto (the "Demand for Payment"), in the case of a draw under the Debt Service Reserve Surety Bond, which will be based upon the information set forth in the Administrator's report provided pursuant to Section 4.7(d), that an Insured Payment or a Surety Bond Payment will be required with respect to such Payment Date. The Notice or the Demand for Payment shall specify the total amount of the Insured Payment or Surety Bond Payment, as the case may be, to be paid on the applicable Payment Date, and shall constitute a claim for a Surety Bond Payment or an Insured Payment, as the

54

case may be, pursuant to the Debt Service Reserve Surety Bond or the Note Insurance Policy, respectively. The Note Insurer shall remit or cause to be remitted to the Insurance Paying Agent the amount of the Surety Bond Payment or Insured Payment, as the case may be. Upon receipt of such Surety Bond Payment or Insured Payment by the Insurance Paying Agent on behalf of the Noteholders, it shall remit such amounts to the Collateral Agent, who shall deposit such Surety Bond Payment or Insured Payment, as the case may be, in the Collection Account.

The Note Paying Agent shall serve as Insurance Paying Agent hereunder for so long as the Debt Service Reserve Surety Bond or the Note Insurance Policy shall remain in effect; provided, however, that the Insurance Paying Agent may be located in another jurisdiction with the written consent of the Note Insurer. The Insurance Paying Agent shall act as the agent of the Note Paying Agent and shall (i) pay Surety Bond Payments and Insured Payments received from the Note Insurer as the Note Paying Agent shall direct and (ii) take such other actions with respect to the Note Insurer and the Policies as the Note Paying Agent shall direct. The Note Paying Agent shall act initially as the Insurance Paying Agent.

The Note Paying Agent shall receive through the Insurance Paying Agent, as attorney-in-fact of each Holder of Notes, any Surety Bond Payments and Insured Payments from the Note Insurer and disburse the same to each Holder of Notes in accordance with the provisions of this Article IV. Surety Bond Payments and Insured Payments disbursed by the Note Paying Agent from proceeds of the Policies shall not be considered payment by the Trust nor shall such payments discharge the obligation of the Trust with respect to such Notes, and the Note Insurer shall become the owner of the right to receive such unpaid amounts due from the Trust in respect of the Notes. The Note Paying Agent hereby agrees on behalf of each Holder of Notes for the benefit of the Note Insurer that it recognizes that to the extent the Note Insurer makes Surety Bond Payments or Insured Payments, either directly or indirectly (as by paying through the Insurance Paying Agent), to the Noteholders, the Note Insurer will be subrogated to the rights of the Noteholders with respect to such Surety Bond Payment or Insured Payment, as the case may be, shall be deemed to the extent of the payments so made to be a registered Noteholder and shall receive available funds in accordance with Section 4.2 until all such Surety Bond Payments and Insured Payments by the Note Insurer have been fully reimbursed. To evidence such subrogation, the Note Paying Agent shall, or shall cause the Note Registrar to, note the Note Insurer's rights as subrogee on the registration books maintained by the Note Registrar upon receipt from the Note Insurer of proof of payment of any Surety Bond Payment or Insured Payment.

ARTICLE V
THE TRUSTEE, THE COLLATERAL AGENT, THE NOTE PAYING AGENT, THE CERTIFICATE
PAYING AGENT, THE NOTE REGISTRAR AND THE CERTIFICATE REGISTRAR

Section 5.1. General Authority and Duties.

(a) The Trustee shall have power and authority and hereby is authorized and empowered in the name and on behalf of the Trust to execute and deliver the Related Documents to which the Trust is to be a party and each certificate or

55

other document attached as an exhibit to or contemplated by this Agreement or the Related Documents to which the Trust is to be a party. In addition to the foregoing, the Trustee shall have power and authority and hereby is authorized and empowered in the name on behalf of the Trust, but shall not be obligated, to take all actions required of the Trust or the Trustee pursuant to this Agreement or any of the Related Documents.

(b) None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar may manage, control, use, sell, dispose of or otherwise deal with any part of the Trust Property except (i) in accordance with the powers granted to and the authority conferred pursuant to this Agreement, (ii) in accordance with the Related Documents and (iii) in accordance with any document or instruction delivered to the Trustee, the Collateral Agent, the Note Paying Agent or the Note Registrar pursuant to Section 5.2.

(c) Each of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar accepts the trusts hereby created, and agrees to perform its duties hereunder but only such duties as are specifically set forth in this Agreement. None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar shall be answerable or accountable or personally liable hereunder or under any Related Document under any circumstances, except to the Trust, the Note Insurer and the Subordinated Certificateholders (i) for its own gross negligence or bad faith, (ii) in the case of the inaccuracy of any representation or warranty made by it and contained in Section 5.4, (iii) if it is the obligor (other than in its fiduciary capacity) on an Eligible Investment or (iv) for taxes, fees or other charges on, based on or measured by, any fees, commissions or compensation received by it in connection with any of the transactions contemplated by this Agreement or any Related Document. In particular, but not by way of limitation (and subject to the exceptions set forth in the preceding sentence), none of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar shall:

(i) be liable for: (1) any error of judgment made in good faith; (2) any action taken or omitted to be taken by it in good faith in accordance with the instructions of the Subordinated Certificateholders or the Administrator or instructions otherwise pursuant to this Agreement or the Related Documents; (3) indebtedness evidenced by or arising under any of the Related Documents; or (4) the default or misconduct of the Depositors or the Administrator under this Agreement or any of the Related Documents or otherwise;

(ii) be responsible for or in respect of the validity or sufficiency of this Agreement or for the due execution hereof by the Depositors or the Administrator or for the form, character, genuineness, sufficiency, value or validity of any of the Trust Property or for or in respect of the validity or sufficiency of the Related Documents, other than the certificate of authentication on the Notes and the Subordinated Certificates, and shall not assume or incur any liability, duty, or obligation to the Depositors, the Administrator or any Noteholder or Subordinated Certificateholder, other than as expressly provided for herein and in the Related Documents; or

56

(iii) be obligated to exercise any of the rights or powers vested in it by this Agreement or any Related Document, or to institute, conduct or defend any litigation under this Agreement or otherwise or in relation to this Agreement or any Related Document, at the request, order or direction of the Noteholders or the Subordinated Certificateholders, unless the Noteholders or the Subordinated Certificateholders have offered to it security or indemnity satisfactory to it against the costs, expenses and liabilities that may be incurred by it therein or thereby.

(d) The right of the Trustee, the Collateral Agent, the Note Registrar, the Certificate Registrar, the Note Paying Agent, or the Certificate Paying Agent to perform any discretionary act enumerated in this Agreement or in any Related Document shall not be construed as a duty.

(e) Without limiting the generality of the foregoing, the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar:

(i) may rely on and shall be protected in acting in good faith upon the written instructions of the Note Insurer, or the Subordinated Certificateholders and such employees and representatives of the Note Insurer, or the Subordinated Certificateholders may hereinafter designate in writing; and

(ii) shall not be liable for any error of judgment, or for any act done or step taken or omitted by it, in good faith, or for any mistake of fact or law, or for anything that it may do or refrain from doing in connection therewith, except in the case of gross negligent performance or omission or bad faith.

Section 5.2. Action Upon Instruction.

(a) Except as otherwise set forth herein, the Note Insurer or, with the consent of the Note Insurer, the Subordinated Certificateholders shall have the exclusive right to direct the actions of the Trustee in the management of the Trust (including all rights exercisable by the Trust with respect to the Trust Property) and the actions of the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar in the performance of their duties hereunder, in each case, so long as such directions are not inconsistent with the express terms set forth herein or in any Related Document.

(b) None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar shall be required to take any action hereunder or under any Related Document if it shall have reasonably determined, or shall have been advised by counsel, that such action is contrary to the terms hereof or of any Related Document or is otherwise contrary to law or may result in liability on the part of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar

57

(c) None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar may take any action (a) that is inconsistent with the purposes of the Trust set forth in Section 2.3 or (b) that, to the actual knowledge of a Responsible Officer, would result in the Trust's becoming taxable as a corporation for federal income tax purposes. The Note Insurer and the Subordinated Certificateholders may not direct taking action that would violate the provisions of this Section. Subject to the foregoing:

(i) Whenever the Trustee receives a request for the Trustee's consent to any amendment, modification or waiver with respect to the Indentures or any document relating thereto, or receives any other solicitation for any action with respect to the Indentures or Underlying Residual Rights, the Trustee shall promptly give notice to the Noteholders, the Subordinated Certificateholders and the Note Insurer requesting instructions as to the course of action to be adopted and, to the extent it acts in good faith in accordance with any written instructions received from the Holders of a majority of the Principal Amount of the Notes, the Holders of a majority of the Percentage Interests of the Subordinated Certificates and the Note Insurer, it shall not be liable on account of such action to any Person; provided, however, that the Trustee shall not vote in favor of or consent to any matter (i) which would alter the timing or amount of any payment on the Underlying Residual Rights or (ii) which would result in the exchange or substitution of any Underlying Residual Rights pursuant to a plan for the refunding or refinancing of such Underlying Residual Rights, except in each case with the unanimous consent of the Noteholders.

(ii) Whenever the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar, is unable to decide between alternative courses of action permitted or required by the terms of this Agreement or any Related Document, it shall promptly give notice to the Note Insurer and the Subordinated Certificateholders requesting instruction as to the course of action to be adopted, and to the extent it acts in good faith in accordance with any written instruction received from the Holders of a majority of Percentage Interests of the Subordinated Certificates and the Note Insurer, it shall not be liable on account of such action to any Person.

(iii) If the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar is unsure as to the application of any provision of this Agreement or any Related Document or any such provision is ambiguous as to its application, or is, or appears to be, in conflict with any other applicable provision, or if this Agreement permits any determination by it or is silent or is incomplete as to the course of action that it is required to take with respect to a particular set of facts, it may give notice to the Note Insurer and the Subordinated Certificateholders requesting instruction and, to the extent that it acts or refrains from acting in good faith in accordance with any instruction received from the Holders of a majority of Percentage Interests of the Subordinated Certificates and the Note Insurer, it shall not be liable, on account of such action or inaction, to any Person.

58

(iv) If the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar shall not have received appropriate instruction within 10 days of any notice given pursuant to the foregoing clauses
(i), (ii) or (iii) (or within such shorter period of time as reasonably may be specified in any such notice or may be necessary under the circumstances), it may, but shall be under no duty to, take or refrain from taking such action, not inconsistent with this Agreement or the Related Documents, as it shall deem to be in the best interests of the Noteholders, the Note Insurer and, after the Notes have been paid in full, the Subordinated Certificateholders and shall have no liability to any Person for such action or inaction.

Section 5.3. No Duties Except as Specified in This Agreement or in Instructions; Not Acting in Individual Capacity.

(a) None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar shall have any duty or obligation to manage, make any payment with respect to, register, record, sell, dispose of, or otherwise deal with the Trust Property, or to otherwise take or refrain from taking any action under, or in connection with this Agreement, any Related Document, or any document contemplated hereby or thereby, except as expressly provided by the terms of this Agreement or any Related Document or in any written instruction received pursuant to Section 5.2; and no implied duties or obligations shall be read into this Agreement or any Related Document against the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar. None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar shall have any responsibility to prepare or file any Securities and Exchange Commission filing for the Trust or to record this Agreement or any Related Document.

(b) Except as otherwise expressly provided in this Article V (and particularly Section 5.1), in accepting the trusts hereby created Wilmington Trust Company acts solely as Trustee hereunder and not in an individual capacity, and all Persons having any claim against the Trustee by reason of the transactions contemplated by this Agreement or any Related Document shall look only to the Trust Property for payment or satisfaction thereof.

(c) Notwithstanding anything in this agreement to the contrary in the event of gross negligence, lack of good faith or willful misconduct (as determined by a court of competent jurisdiction) of the Collateral Agent, the Note Registrar or the Note Paying Agent or any of its directors, officers, agents or employees, the Collateral Agent, the Note Registrar and the Note Paying Agent and any of its directors, officers, agents and employees shall be liable to the Note Insurer for the amount of any Insured Payment or Surety Bond Payment and any charges, fees, costs and expenses the Note Insurer may pay or incur, including but not limited to attorneys' fees, in connection with the payment of a claim under the Policies due to the gross negligence, lack of good faith or willful misconduct of the Collateral Agent, the Note Registrar or the Note Paying Agent or any of its directors, officers, agents or employees; provided, however, in no event shall the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the

59

Certificate Registrar be liable for special, indirect or consequential loss or damage of any kind whatsoever (including but not limited to lost profits), even if the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar have been advised of the likelihood of such loss or damage and regardless of the form of action.

Section 5.4. Representations and Warranties.

(a) The Trustee hereby represents and warrants to the Depositors, the Administrator, the Noteholders and the Subordinated Certificateholders that:

(i) It is a banking corporation and trust company duly organized and validly existing in good standing under the laws of Delaware and has its principal office within the State of Delaware.

(ii) It has taken all corporate action necessary to authorize the execution and delivery by it of this Agreement and each Related Document to which the Trust is a party.

(iii) It is eligible to act as Trustee pursuant to Section 9.1(a).

(iv) Neither the execution nor the delivery by it of this Agreement, nor the performance by it of its obligations contemplated hereby nor compliance by it with any of the terms or provisions hereof will contravene any federal or Delaware state law, governmental rule or regulation governing the banking or trust powers of the Trustee or any judgment or order binding on it, or constitute any default under its charter documents or by-laws or any indenture, mortgage, contract, agreement or instrument to which it is a party or by which any of its properties may be bound.

(b) Each of the Note Registrar and the Note Paying Agent hereby represents and warrants to the Note Insurer, the Depositors, the Administrator, the Noteholders and the Subordinated Certificateholders that:

(i) It is a banking corporation and trust company duly organized and validly existing in good standing under the laws of the State of New York.

(ii) It has taken all corporate action necessary to authorize the execution and delivery by it of this Agreement and each Related Document to which it is a party.

(iii) Neither the execution nor the delivery by it of this Agreement, nor the performance by it of its obligations contemplated hereby nor compliance by it with any of the terms or provisions hereof will contravene any federal or New York State law, governmental rule or regulation governing the banking or trust powers of the Note Registrar or Note Paying Agent or any judgment or order binding on it, or constitute any default under its charter documents or by-laws or any indenture, mortgage, contract, agreement or instrument to which it is a party or by which any of its properties may be bound.

60

Section 5.5. Reliance; Advice of Counsel.

(a) Each of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar may conclusively rely on and shall be fully protected in acting upon any signature, instrument, notice, resolution, request, consent, order, certificate, report, opinion or other document or paper believed by it to be genuine and believed by it to be signed by the proper party or parties. A certified copy of a resolution of the board of directors or other governing body of any corporate party or other entity shall be conclusive evidence that such resolution has been duly adopted by such body and that the same is in full force and effect and as to any fact or matter the method of the determination of which is not specifically prescribed herein, a certificate, signed by the president or any vice president or by the treasurer or secretary or other authorized officer of the relevant party, as to such fact or matter, shall constitute full protection for any action taken or omitted to be taken by the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar in good faith in reliance thereon.

(b) In the exercise or administration of the trusts hereunder and in the performance of its duties and obligations under this Agreement or the Related Documents, each of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar (i) may, at the expense of the Holder of the Special Interest, act directly or through its agents or attorneys pursuant to agreements entered into with any of them, and shall not be liable for the conduct or misconduct of such agents or attorneys if such agents or attorneys shall have been selected by it with reasonable care and (ii) may, at the expense of the Holder of the Special Interest, consult with counsel, accountants and other skilled persons to be selected with reasonable care and employed by it. None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar shall be liable for anything done, suffered or omitted in good faith by it in accordance with the written opinion or advice of any such counsel, accountants or other such persons.

Section 5.6. May Own Notes.

Each of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar in its individual or any other capacity may become the owner or pledgee of Notes and may deal with the Depositors and the Administrator in banking or other transactions with the same rights as it would have if it were not acting in such capacity.

Section 5.7. Doing Business in Other Jurisdictions.

Notwithstanding anything contained herein to the contrary, the Trustee, the Collateral Agent, the Note Registrar and the Note Paying Agent shall not be required to take any action in any jurisdiction other than in the State of Delaware if the taking of such action will: (i) require the consent or approval

61

or authorization or order of or the giving of notice to, or the registration with or the taking of any other action in respect of, any state or other governmental authority or agency of any jurisdiction other than the State of Delaware; (ii) result in any fee, tax or other governmental charge under the laws of any jurisdiction or any political subdivisions thereof in existence on the date hereof other than the State of Delaware becoming payable by the Trustee, the Collateral Agent, the Note Registrar or the Note Paying Agent in its individual capacity; or (iii) subject the Trustee, the Collateral Agent, the Note Registrar or the Note Paying Agent in its individual capacity to personal jurisdiction in any jurisdiction other than the State of Delaware for causes of action arising from acts unrelated to the consummation of the transactions by the Trustee, the Collateral Agent, the Note Registrar or the Note Paying Agent as the case may be, contemplated hereby.

Section 5.8. Indemnification.

The Holder of the Special Interest shall indemnify, defend and hold harmless the Trustee (in its individual and trust capacities), the Collateral Agent, the Note Registrar and the Note Paying Agent and their successors, assigns, directors, officers, employees, agents and servants (collectively, the "Indemnified Parties") from and against, any and all liabilities, obligations, losses, damages, taxes (other than income taxes related to the Trustee Fees), claims, actions and suits, and any and all reasonable costs, expenses and disbursements (including reasonable legal fees and expenses) of any kind and nature whatsoever (collectively, "Expenses") which may at any time be imposed on, incurred by, or asserted against the Trustee or any Indemnified Party in any way relating to or arising out of this Agreement, the Related Documents, the Trust Property, the administration of the Trust or the Trust Property or the action or inaction of the Trustee, the Certificate Paying Agent, the Collateral Agent, the Note Registrar, the Note Paying Agent or the Certificate Registrar hereunder, except only that the Holder of the Special Interest shall not be liable for or required to indemnify the Trustee from and against Expenses arising or resulting from any of the matters described in Section 5.9 (i) or
(ii). The indemnities contained in this Section shall survive the resignation or termination of the Trustee, the Collateral Agent, the Note Registrar or the Note Paying Agent or the termination of this Agreement. In any event of any claim, action or proceeding for which indemnity will be sought pursuant to this Section, the Trustee's choice of legal counsel shall be subject to the approval of the Holder of the Special Interest, which approval shall not be unreasonably withheld.

Section 5.9. Acceptance of Trusts and Duties.

The Trustee accepts the trusts hereby created and agrees to perform its duties hereunder with respect to such trusts but only upon the terms of this Agreement. The Trustee also agrees to disburse all moneys actually received by it constituting part of the Trust Estate upon the terms of the Related Documents and this Agreement. The Trust Company shall not be answerable or accountable hereunder or under any Related Document under any circumstances, except to the Trust, the Note Insurer and the Subordinated Certificateholders (i) for its own willful misconduct, bad faith or gross negligence or (ii) in the case of the inaccuracy of any representation or warranty contained in Section 5.4 expressly made by the Trust Company. In particular, but not by way of limitation (and subject to the exceptions set forth in the preceding sentence):

62

(a) the Trust Company shall not be liable for any error of judgment;

(b) the Trust Company shall not be liable with respect to any action taken or omitted to be taken by the Trustee, the Certificate Paying Agent, or the Certificate Registrar in accordance with the instructions of the Trustee, the Administrator, the Holder of the Special Interest, or any Subordinated Certificateholder, instructions otherwise in accordance with this Agreement or any Related Document, or in reliance on any provision of this Agreement;

(c) no provision of this Agreement or any Related Document shall require the Trust Company to expend or risk funds or otherwise incur any financial liability in the performance of any rights or powers hereunder or under any Related Document if the Trust Company shall have reasonable grounds for believing that repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured or provided to it;

(d) under no circumstances shall the Trust Company be liable for the Subordinated Certificates or any amount due and owing thereon, any other interest in or indebtedness of the Trust, or indebtedness evidenced by or arising under any of the Related Documents, including the principal of and interest on the Notes;

(e) the Trust Company shall not be responsible for or in respect of the validity or sufficiency of this Agreement or for the due execution hereof by any other party hereto, or for the form, character, genuineness, sufficiency, value or validity of any of the Trust Property or for or in respect of the validity or sufficiency of the Related Documents, other than the certificate of authentication on the Subordinated Certificates, and the Trust Company shall in no event assume or incur any liability, duty or obligation to any Noteholder or to any Subordinated Certificateholder or other Person, other than as expressly provided for herein;

(f) the Trust Company shall not be liable for the default or misconduct of the Trustee or Holder of the Special Interest or the Depositors or the Administrator or the Holders or the Registrar (if not the Trustee) or the Paying Agent (if not the Trustee) under any of the Related Documents or otherwise and the Trust Company shall have no obligation or liability to monitor or insure compliance by the Trustee or the Holder of the Special Interest or the Depositors or the Administrator or the Holders or the Registrar (if not the Trustee) or the Paying Agent (if not the Trustee) with any agreement to which it is a party or to perform the obligations of the Trust under this Agreement or the Related Documents that are not expressly required to be performed by the Trustee under this Agreement; and

(g) the Trustee, Certificate Paying Agent, Collateral Agent, Note Registrar, Note Paying Agent and Certificate Registrar shall be under no obligation to exercise any of the rights or powers vested in it by this Agreement or any Related Document, or to institute, conduct or defend any litigation under this Agreement or otherwise or in relation to this Agreement or any Related Document, at the request, order or direction of any of the Administrator, the Subordinated Certificateholders or Noteholders or otherwise, unless such Administrator, Subordinated Certificateholders or Noteholders have

63

offered to the Trustee, Collateral Agent, Note Registrar or Note Paying Agent security or indemnity satisfactory to it against the costs, expenses and liabilities that may be incurred by the Trustee therein or thereby. The right of the Trustee, the Certificate Paying Agent, Collateral Agent, Note Registrar, Note Paying Agent or the Certificate Registrar to perform any discretionary act enumerated in this Agreement or in any Related Document shall not be construed as a duty, and, except as otherwise provided in Section 5.9 (i) and (ii), the Trust Company shall not be answerable in the performance of any such act.

Section 5.10. Trustee, Collateral Agent, Note Registrar and Note Paying Agent Not Liable for Subordinated Certificates or Underlying Residual Rights.

The recitals contained herein and in the Subordinated Certificates and the Notes (other than the signature and authentication of the Trustee on the Subordinated Certificates) shall be taken as the statements of the Administrator and the Trustee, Collateral Agent, Note Paying Agent and Note Registrar assume no responsibility for the correctness thereof. The Trustee, Collateral Agent, Note Paying Agent and Note Registrar make no representations or warranties as to the validity or sufficiency of this Agreement, of any Related Document or of the Subordinated Certificates (other than the signature and authentication of the Trustee on the Subordinated Certificates) or the Notes, or of any Underlying Residual Rights or related documents. The Trustee, Collateral Agent, Note Paying Agent and Note Registrar shall at no time have any responsibility or liability for or with respect to the legality, validity and enforceability of any Note, or for or with respect to the sufficiency of the Trust Property or its ability to generate the payments to be distributed to Subordinated Certificateholders or the Noteholders.

Section 5.11. Payments from Trust Property.

All payments to be made by the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent under this Agreement or any of the Related Documents to which the Trust or the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent is a party shall be made only from the income and proceeds of the Trust Property and only to the extent that the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent shall have received income or proceeds from the Trust Property to make such payments in accordance with the terms hereof. None of the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent or any successor thereto, in its individual capacity, shall be liable for any amounts payable under this Agreement or any of the Related Documents to which the Trust, the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent is a party.

Section 5.12. Consent of the Note Insurer With Respect to Certain Matters.

With respect to the following matters, neither the Trustee nor the Collateral Agent shall take action, and the Subordinated Certificateholders shall not direct the Trustee or the Collateral Agent to take any action without the prior written consent of the Note Insurer:

(a) the initiation of any claim or lawsuit by the Trust and the compromise of any action, claim or lawsuit brought by or against the Trust;

64

(b) the election by the Trust to file an amendment to the Certificate of Trust (unless such amendment is required to be filed under the Business Trust Statute);

(c) the amendment or other change to this Agreement or any Related Document in circumstances where the consent of any Noteholder or the Note Insurer is required;

(d) the amendment or other change to this Agreement or any Related Document in circumstances where the consent of any Noteholder or the Note Insurer is not required and such amendment materially adversely affects the interests of the Subordinated Certificateholders;

(e) the appointment pursuant to this Agreement of a successor Note Registrar, Certificate Registrar, Note Paying Agent or Certificate Paying Agent or the consent to the assignment by the Note Registrar, Certificate Registrar, Certificate Paying Agent or Certificate Paying Agent of its obligations under this Agreement;

(f) the consent to the calling or waiving of any default under any Related Document;

(g) the consent to the assignment by the Trustee or the Collateral Agent of its respective obligations under any Related Document;

(h) except as provided in Article VIII, dissolve, terminate or liquidate the Trust in whole or in part;

(i) merge or consolidate the Trust with or into any other entity, or convey or transfer all or substantially all of the Trust's assets to any other entity;

(j) cause the Trust to incur, assume or guaranty any indebtedness other than as set forth in this Agreement;

(k) do any act that conflicts with any other Related Document;

(l) do any act which would make it impossible to carry on the ordinary business of the Trust as described in Section 2.3 hereof;

(m) confess a judgment against the Trust;

(n) possess Trust assets, or assign the Trust's right to property, for other than a Trust purpose;

(o) cause the Trust to lend any funds to any entity; or

(p) change the Trust's purposes and powers from those set forth in this Agreement.

65

The Trustee shall not have the power, except upon the direction of the Subordinated Certificateholders with the consent of the Note Insurer, and to the extent consistent with the Related Documents, to (i) institute proceedings to have the Trust declared or adjudicated a bankrupt or insolvent, (ii) consent to the institution of bankruptcy or insolvency proceedings against the Trust, (iii) file a petition or consent to a petition seeking reorganization or relief on behalf of the Trust under any applicable federal or state law relating to bankruptcy, (iv) consent to the appointment of a receiver, liquidator, assignee, trustee, sequestrator (or any similar official) of the Trust or a substantial portion of the property of the Trust, (v) make any assignment for the benefit of the Trust's creditors, (vi) cause the Trust to admit in writing its inability to pay its debts as they generally become due or (vii) take any action, or cause the Trust to take any action, in furtherance of any of the foregoing (any of the above, a "Bankruptcy Action"). So long as the Insurance Agreement remains in effect and the Note Insurer is not in default of its payment obligations under either of the Policies, no Subordinated Certificateholder shall have the power to take, and shall not take, any Bankruptcy Action with respect to the Trust or direct the Depositors or the Trustee to take any Bankruptcy Action with respect to the Trust or the Depositors.

Section 5.13. Actions by Subordinated Certificateholders with Respect to Bankruptcy.

The Trustee shall not have the power to commence a bankruptcy action relating to the Trust without the consent and approval of the Note Insurer, the unanimous approval of all the Subordinated Certificateholders and the delivery to the Trustee by each Subordinated Certificateholder of a certificate certifying that such Subordinated Certificateholder reasonably believes the Trust to be insolvent.

Section 5.14. Restrictions on the Subordinated Certificateholders' Powers.

The Subordinated Certificateholders shall not direct the Trustee to take or refrain from taking any action if such action or inaction would be contrary to any obligation of the Trust or the Trustee under this Agreement or any of the Related Documents or would be contrary to Section 2.3 of this Agreement nor shall the Trustee be obligated to follow any such direction, if given.

Section 5.15. Fiduciary Duties of the Trustee.

(a) Notwithstanding anything contained herein or in the Related Documents to the contrary, the duties and responsibilities of the Trustee shall be limited to those expressly provided for in this Agreement, and no implied covenants, functions, responsibilities, duties, obligations or liabilities shall be read into this Agreement or the Related Documents against the Trustee. Without limiting the generality of the foregoing, the Trustee does not have, and shall not be deemed to have, any fiduciary relationship with the Collateral Agent, the Noteholders or the Note Insurer. Rather, this Agreement creates only an administrative relationship between independent contracting parties to facilitate the lending and borrowing of funds and the issuance of the Notes. With respect to the Collateral Agent, the Noteholders and the Note Insurer, the Trustee undertakes to perform or observe only such of the covenants and obligations of the Trustee as are expressly set forth in this Agreement, and no implied covenants or obligations with respect to the Collateral Agent, the

66

Noteholders or the Note Insurer shall be read into this Agreement or the other Related Documents against the Trustee. The Trustee shall not be deemed to owe any fiduciary duty to the Collateral Agent, the Noteholders or the Note Insurer, and shall not be liable to any such person for the failure of the Trust to perform its obligations to such persons other than as result of the gross negligence or willful misconduct of the Trustee in the performance of its express obligations under this Agreement.

(b) Whenever in connection with its performance under this Agreement the Trustee receives inconsistent notices or advice from the Subordinated Certificateholders, the Noteholders and the Note Insurer, the Trustee need not take any action in respect with such notices or advice unless and until Trustee receives (a) indemnification in respect of the matters noted in such notices or advice to its satisfaction or (b) written direction signed by the Subordinated Certificateholders, the Note Insurer and the Noteholders in respect thereof.

(c) In its capacity as Trustee, Wilmington Trust Company owes fiduciary and other duties (the "Duties") to the Subordinated Certificateholders under the this Agreement. The Subordinated Certificateholders, the Noteholders and the Note Insurer acknowledge and agree that the Trustee has only the duties expressly set forth herein and waive any potential or actual conflict of interest that may arise as a result thereof. In addition, the Subordinated Certificateholders acknowledge and agree that their rights under this Agreement are subordinate to the rights of the Note Insurer and the Noteholders to enforce the Trustee's duties to the Note Insurer and the Noteholders expressly set forth herein to the extent inconsistent with the Trustee's Duties to the Subordinated Certificateholders expressly set forth herein, and agree that in no event shall the Trustee be liable to the Subordinated Certificateholders as a result of the foregoing.

ARTICLE VI
COMPENSATION OF TRUSTEE AND OTHERS

Section 6.1. Fees and Expenses.

For performing its services hereunder, the Trustee shall be entitled to receive pursuant to Section 4.2(a)(i), the Trustee Fee. The Trustee shall be entitled to receive from the Holder of the Special Interest reimbursement for expenses and disbursements of such agents, representatives, experts and counsel as the Trustee may employ in connection with the exercise and performance of its rights and duties hereunder. The Trustee shall be responsible for paying any separate compensation owing to the Certificate Paying Agent and the Certificate Registrar, which compensation shall be included in any Trustee Fee. For performing its services hereunder, the Administrator shall be entitled to receive, pursuant to Section 4.2(a)(iv), the Administration Fee. For performing its services hereunder and under the Security Agreement, the Collateral Agent shall be entitled to receive, pursuant to Section 4.2(a)(ii), the Collateral Agent Fee. The Collateral Agent shall be responsible for paying any separate compensation owing to the Note Paying Agent and the Note Registrar.

67

ARTICLE VII
DEFAULT

Section 7.1. Events of Default.

"Event of Default," whenever used herein, means any one of the following:

(a) default in the payment of the Interest Amount on the Notes for a period of five Business Days after the related Payment Date; or

(b) default in payment of the entire unpaid Principal Amount of the Notes on or before the Maturity Date.

Section 7.2. Rights Upon an Event of Default.

(a) If an Event of Default shall have occurred and be continuing, with the consent of the Note Insurer the Trustee may, or with the consent of the Note Insurer the Holders of at least 25% in aggregate outstanding Principal Amount of the Notes (subject to rescission as described below) may, or the Note Insurer may, declare by written notice to the Subordinated Certificateholders (and the Trustee, if declared by the Noteholders or the Note Insurer), the entire Principal Amount of the Notes immediately due, together with accrued interest thereon. The Subordinated Certificateholders shall have no right to declare an Event of Default or to make a declaration of acceleration.

At any time after such a declaration of acceleration with respect to the Notes has been made and before a judgment or decree for payment of the money due has been obtained by the Trustee, if there has been deposited in the Collection Account, either pursuant to collections on the Trust Property or from amounts deposited with the Collateral Agent by the Subordinated Certificateholders, an amount sufficient to pay: (i) all sums paid or advanced by the Trustee, the Collateral Agent, the Note Insurer and the Note Paying Agent hereunder and the reasonable compensation, expenses and disbursements of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar, the Certificate Registrar, the Administrator, the Note Insurer and their agents and (ii) the Interest Amount with respect to the next Payment Date, such declaration and its consequences shall be rescinded and annulled.

(b) If the Notes have been declared due following an Event of Default, subject to the Security Agreement, the Trustee shall maintain possession of the Trust Property (or any portion thereof) and continue to apply collections from the Trust Property as if there had been no declaration of acceleration unless the Trustee shall be directed by the Note Insurer or, with the consent of the Note Insurer, the Holders of not less 66 2/3% of the Principal Amount of the Notes to liquidate the Trust Property, in which case the Trustee shall liquidate the Trust Property by selling all the assets of the Trust at one or more public or private sales in any manner permitted by law; provided, however, that neither the Depositors nor any of their affiliates shall be permitted to purchase any or all of the assets of the Trust.

68

Section 7.3. Distributions.

Any money collected pursuant to this Article VII, shall be distributed in the following order:

(i) first, to the Trustee, amounts due and owing and required to be distributed to the Trustee, the Certificate Paying Agent and the Certificate Registrar pursuant to this Agreement;

(ii) second, to the Collateral Agent, the amounts due and owing and required to be distributed to the Collateral Agent, the Note Paying Agent and the Note Registrar pursuant to this Agreement;

(iii) third, to the Noteholders, the Interest Amount; provided, however, if the remaining money is less than the Interest Amount, the remaining money collected shall be distributed on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholders;

(iv) fourth, to the Noteholders, an amount equal to the outstanding Principal Amount of the Notes, provided, however, if the remaining money is less than the outstanding Principal Amount of the Notes, the remaining money shall be distributed on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholders;

(v) fifth, to the Note Insurer, amounts due and owing and required to be distributed to the Note Insurer pursuant to this Agreement, the Insurance Agreement and the Financial Guaranty Agreement;

(vi) sixth, to the Administrator, amounts due and owing and required to be distributed to the Administrator pursuant to this Agreement;

(vii) seventh, to the Administrator, an amount equal to any unreimbursed Optional Advances; and

(viii) eighth, to the Trustee for distribution to the Subordinated Certificateholders, any remaining money according to their respective Percentage Interests.

Section 7.4. Restrictions on Noteholders' Power.

No Noteholder will have any right by virtue or by availing itself of any provisions of this Agreement to institute any suit, action, or proceeding in equity or at law upon or under or with respect to this Agreement or any Related Document, unless (a) a Noteholder previously has given to the Trustee a written notice of default and of the continuance thereof, as provided in this Agreement, and has obtained the consent of the Note Insurer, and (b) Noteholders

69

beneficially owning not less than 66 2/3% of the aggregate Principal Amount of the Notes have made written request upon the Trustee to institute such action, suit or proceeding in its own name as Trustee under this Agreement, have obtained the consent of the Note Insurer and have offered to the Trustee such reasonable indemnity as it may require against the costs, expenses and liabilities to be incurred therein or thereby, and the Trustee, for 30 days after its receipt of such notice, request, and offer of indemnity, has neglected or refused to institute any such action, suit, or proceeding and during such 30-day period, no request or waiver inconsistent with such written request has been given to the Trustee pursuant to and in compliance with this Section or
Section 5.2; it being understood and intended, and being expressly covenanted by each Noteholder with every other Noteholder and the Trustee, that no one or more Noteholders shall have any right in any manner whatever by virtue or by availing itself or themselves of any provisions of this Agreement to affect, disturb, or prejudice the rights of any other Noteholder, or to obtain or seek to obtain priority over or preference to any other Noteholder, or to enforce any right under this Agreement, except in the manner provided in this Agreement and for the equal, ratable, and common benefit of all Noteholders. For the protection and enforcement of the provisions of this Section 7.4, each and every other Noteholder and the Trustee will be entitled to such relief as can be given either at law or in equity.

ARTICLE VIII
DISSOLUTION OF THE TRUST

Section 8.1. Dissolution of the Trust.

(a) The Trust shall dissolve, and this Agreement will terminate, upon the later of (i) the Payment Date immediately following the retirement or other liquidation of the last item of Trust Property or (ii) following the payment in full of the Principal Amount of and accrued interest on the Notes, by vote of all the Subordinated Certificateholders, with the consent of the Note Insurer. The bankruptcy, liquidation, dissolution, termination, resignation, expulsion, withdrawal, death or incapacity of any Subordinated Certificateholder shall not
(x) operate to terminate this Agreement or the Trust, or (y) entitle such Subordinated Certificateholder to claim an accounting or to take any action or proceeding in any court for a partition or winding up of all or any part of the Trust or Trust Property or (z) otherwise affect the rights, obligations and liabilities of the parties hereto.

(b) Except as provided in Section 8.1(a), none of the Depositors, the Administrator or any Subordinated Certificateholder shall be entitled to revoke or terminate the Trust.

(c) Upon the completion of winding up and termination of the Trust, the Trustee shall cause the Certificate of Trust to be canceled by executing and filing a certificate of cancellation with the Secretary of State in accordance with the provisions of Section 3810 of the Business Trust Statute. Thereupon, this Agreement and the Trust shall terminate.

70

ARTICLE IX
SUCCESSOR TRUSTEES, PAYING AGENTS AND REGISTRARS AND ADDITIONAL TRUSTEES

Section 9.1. Eligibility Requirements for Trustee.

(a) The Trustee shall at all times be a corporation or association (i) satisfying the provisions of Section 3807(a) of the Business Trust Statute; (ii) authorized to exercise corporate trust powers; (iii) having a combined capital and surplus of at least $50,000,000 and subject to supervision or examination by Federal or State authorities; provided that with respect to the initial Trustee (but not any successor) the combined capital and surplus of the parent organization of such banking association shall be included in the determination of the combined capital and surplus of such banking association and (iv) reasonably acceptable to the Note Insurer. In case at any time any such corporation or association shall cease to be eligible in accordance with the provisions of this Section, it shall resign immediately in the manner and with the effect specified in Section 9.2. In addition, at all times the Trustee or a co-trustee shall be a Person that satisfies the requirement of Section 3807(a) of the Business Trust Statute and Section 26(a)(1) of the Investment Company Act of 1940, as amended.

(b) If the Trustee shall publish reports of condition at least annually, pursuant to law or to the requirements of a supervising or examining authority, then for the purpose of this Section, the combined capital and surplus of such corporation or association shall be deemed to be its combined capital and surplus as set forth in its most recent report of condition so published. A copy of each such report shall be provided by the Trustee to the Note Insurer.

Section 9.2. Resignation or Removal of Trustee and Others.

(a) The Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar may at any time resign and be discharged from the trusts and obligation hereby created by giving written notice thereof to the Administrator (with a copy to each Rating Agency and the Note Insurer) at least 30 days before the date specified in such notice. Upon receiving such notice of resignation, the Administrator shall promptly appoint a successor meeting (in the case of a successor Trustee) the applicable qualifications set forth in
Section 9.1 and in the case of the Note Paying Agent and the Note Registrar, acceptable to the Note Insurer, by written instrument, in duplicate, one copy of which instrument shall be delivered to the resigning Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar, and one copy to the successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar. If no successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar shall have been so appointed and have accepted appointment within 30 days after the giving of such notice of resignation, the resigning Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar may petition any court of competent jurisdiction for the appointment of a successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar.

71

(b) The Administrator (or the Note Insurer in the case of the Note Paying Agent and the Note Registrar) may at any time remove the Trustee, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar by giving written notice thereof to the Trustee (with a copy to each Rating Agency and the Note Insurer) at least 30 days before the date specified in such notice. Further, if at any time the Trustee shall cease to be eligible in accordance with the provisions of Section 9.1 and shall fail to resign after written request therefor by the Administrator or if at any time the Trustee shall be legally unable to act, or shall be adjudged bankrupt or insolvent, or a receiver of the Trustee or of its property shall be appointed, or any public officer shall take charge or control of the Trustee or of its property or affairs for the purpose of rehabilitation, conservation or liquidation, then the Administrator or the Note Insurer may remove the Trustee. If the Administrator shall remove the Trustee, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar under the authority of Section 9.2(b), the Administrator, with the consent of the Note Insurer in the case of the Trustee, Note Paying Agent or Note Registrar, shall promptly appoint a successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar meeting (in the case of a successor Trustee) the qualification requirements of Section 9.1 by written instrument, in duplicate, one copy of which instrument shall be delivered to the outgoing Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar so removed, and one copy to the successor Trustee (with a copy to each Rating Agency and the Note Insurer) and upon any such removal, the Administrator promptly shall pay all fees and other amounts owed to the outgoing Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar.

Any resignation or removal of the Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar and appointment of a successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar (consented to by the Note Insurer in the case of the Trustee, Note Paying Agent or Note Registrar) pursuant to any of the provisions of this Section shall not become effective until acceptance of appointment by the successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar pursuant to Section 9.3 and (in the case of removal only) payment of all fees and expenses owed to the outgoing party.

Section 9.3. Successor Trustee.

Any successor Trustee appointed pursuant to Section 9.2 shall execute, acknowledge and deliver to the Administrator and to its predecessor Trustee an instrument accepting such appointment under this Agreement, and thereupon the resignation or removal of its predecessor Trustee shall become effective and such successor Trustee, without any further act, deed or conveyance, shall become fully vested with all the rights, powers, duties, and obligations of its predecessor Trustee under this Agreement, with like effect as if originally named. The predecessor shall deliver to the successor Trustee all documents and statements and moneys held by it under this Agreement promptly upon such predecessor's receipt of all fees and other amounts owing to it; and the Administrator and the predecessor Trustee shall execute and deliver such instruments and do such other things as may reasonably be required for fully and certainly vesting and confirming in the successor Trustee all such rights, powers, duties, and obligations.

72

No successor Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Trustee shall be eligible pursuant to Section 9.1.

Upon acceptance of appointment by a successor Trustee pursuant to this
Section 9.3, the Administrator shall mail notice thereof to all Noteholders, Subordinated Certificateholders, the Note Insurer and the Rating Agencies. If the Administrator shall fail to mail such notice within 10 days after acceptance of appointment by a successor Trustee, the successor Trustee shall cause such notice to be mailed at the expense of the Administrator.

Upon the appointment and acceptance of a successor Trustee pursuant to this Section 9.3, such successor Trustee shall file an amendment to the Certificate of Trust with the Delaware Secretary of State pursuant to Section 3810 of the Business Trust Statute reflecting the name and principal place of business of such successor Trustee in the State of Delaware.

Section 9.4. Merger or Consolidation.

Any corporation or association into which the Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar may be merged or converted or with which it may be consolidated, or any corporation or association resulting from any merger, conversion or consolidation to which it shall be a party, or any corporation or association succeeding to all or substantially all its corporate trust business, shall be the successor hereunder; provided such corporation or association shall be eligible pursuant to Section 9.1 (in the case of the Trustee) and acceptable to the Note Insurer (in the case of the Note Paying Agent and the Note Registrar), without the execution or filing of any instrument or any further act on the part of any of the parties hereto, anything herein to the contrary notwithstanding; provided further that the Trustee shall mail notice of any merger or consolidation or conversion affecting it to the Rating Agencies and the Note Insurer at least 30 days prior to the effective date of such merger, consolidation or conversion.

Section 9.5. Appointment of Co-Trustee or Separate Trustee.

Notwithstanding any other provision of this Agreement, at any time, for the purpose of meeting any legal requirements of any jurisdiction in which any part of the Trust Property may at the time be located, the Trustee shall have the power and authority and is hereby authorized and empowered to execute and deliver all instruments to appoint one or more Persons approved by the Trustee and the Administrator to act as co-trustee, jointly with the Trustee, or separate trustee or separate trustees, of all or any part of the Trust Property, and to vest in such Person, in such capacity, such title to the Trust, or any part thereof, and, subject to the other provisions of this Section, such powers, duties, obligations, rights and trusts as the Trustee may consider necessary or desirable. No co-trustee or separate trustee under this Agreement shall be required to meet the terms of eligibility as a successor trustee pursuant to
Section 9.1 and no notice of the appointment of any co-trustee or separate trustee shall be required pursuant to Section 9.1, except that notice of such appointment shall be given to the Rating Agencies and the Note Insurer.

73

Each separate trustee and co-trustee shall, to the extent permitted by law, be appointed and act subject to the following provisions and conditions:

(i) all rights, powers, duties, and obligations conferred or imposed upon the Trustee shall be conferred upon and exercised or performed by the Trustee and such separate trustee or co-trustee jointly (it being understood that such separate trustee or co-trustee is not authorized to act separately without the Trustee joining in such act), except to the extent that under any law of any jurisdiction in which any particular act or acts are to be performed, the Trustee shall be incompetent or unqualified to perform such act or acts, in which event such rights, powers, duties, and obligations (including the holding of title to the Trust Property or any portion thereof in any such jurisdiction) shall be exercised and performed singly by such separate trustee or co-trustee, but solely at the direction of the Trustee;

(ii) no trustee under this Agreement shall be personally liable by reason of any act or omission of any other trustee under this Agreement; and

(iii) the Trustee may at any time accept the resignation of or remove any separate trustee or co-trustee.

Any notice, request or other writing given to the Trustee shall be deemed to have been given to each of the then separate trustees and co-trustees, as effectively as if given to each of them. Every instrument appointing any separate trustee or co-trustee shall refer to this Agreement and the conditions of this Article. Each separate trustee and co-trustee, upon its acceptance of the trusts conferred, shall be vested with the estates or property specified in its instrument of appointment, either jointly with the Trustee or separately, as may be provided therein, subject to all the provisions of this Agreement, specifically including every provision of this Agreement relating to the conduct of, affecting the liability of, or affording protection to, the Trustee. Each such instrument shall be filed with the Trustee and a copy thereof given to the Administrator.

Any separate trustee or co-trustee may at any time appoint the Trustee, its agent or attorney-in-fact with full power and authority, to the extent not prohibited by law, to do any lawful act under or in respect of this Agreement on its behalf and in its name. If any separate trustee or co-trustee shall die, dissolve, become incapable of acting, resign or be removed, all its estates, properties, rights, remedies and trusts shall vest in and be exercised by the Trustee, to the extent permitted by law, without the appointment of a new or successor trustee.

74

ARTICLE X
MISCELLANEOUS PROVISIONS

Section 10.1. Amendment.

(a) This Agreement may be amended by the Depositors, the Trustee and the Collateral Agent, with prior written notice to the Rating Agencies and the consent of the Note Insurer, without the consent of any of the Noteholders or the Subordinated Certificateholders (i) to cure any ambiguity or defect, (ii) to correct, supplement or modify any provisions in this Agreement or (iii) for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions in this Agreement or of modifying in any manner the rights of the Noteholders or the Subordinated Certificateholders; provided, however, in each case, that such action shall not, as evidenced by an opinion of counsel, adversely affect in any material respect the interests of any Noteholder or Subordinated Certificateholder.

(b) This Agreement may also be amended from time to time by the Depositors, the Trustee and the Collateral Agent, with the consent of the Note Insurer and the Holders of a majority of the aggregate outstanding Principal Amount of the Notes (which consent of any Holder of a Note given pursuant to this Section or pursuant to any other provision of this Agreement shall be conclusive and binding on such Holder and on all future Holders of such Note and of any Note issued upon the transfer thereof or in exchange therefore or in lieu thereof whether or not notation of such consent is made upon the Note) and to the extent that the Subordinated Certificates are affected thereby, the consent of the Holders of a majority of Percentage Interests of the Subordinated Certificates, for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of this Agreement, or of modifying in any manner the rights of the Holders of Notes or the Holders of the Subordinated Certificates; provided, however, that no such amendment shall (a) increase or reduce in any manner the amount of, or accelerate or delay the timing of, payments that shall be required to be made on any Note or the Interest Rate or (b) change the Event of Default relating to nonpayment of interest or (c) reduce the aforesaid percentage required to consent to any such amendment or any waiver hereunder, without the consent of the Holders of all the Notes then outstanding.

(c) Prior to the execution of any such amendment or consent, the Subordinated Certificateholders shall furnish written notification of the substance of such amendment or consent to each Rating Agency.

(d) Promptly after the execution of any such amendment or consent, the Trustee shall furnish written notification of the substance of such amendment or consent to the Note Registrar for distribution to each Noteholder unless such parties have previously received such notification.

(e) It shall not be necessary for the consent pursuant to Section 10.1(b) to approve the particular form of any proposed amendment or consent, but it shall be sufficient if such consent shall approve the substance thereof. The manner of obtaining such consents (and any other consents provided for in this Agreement) and of evidencing the authorization of the execution thereof shall be subject to such reasonable requirements as the Trustee may prescribe, including the establishment of record dates.

75

(f) Prior to the execution of any amendment to this Agreement, the Trustee, Note Registrar, Collateral Agent and Note Paying Agent shall be entitled to receive and rely upon an opinion of counsel, not at its own expense, stating that the execution of such amendment is authorized or permitted by this Agreement and that all conditions precedent to the execution and delivery of such amendment have been satisfied. The Trustee, Note Registrar, Collateral Agent and Note Paying Agent may, but shall not be obligated to, enter into any such amendment which affects their own rights, duties or immunities under this Agreement or otherwise.

Section 10.2. No Recourse.

Each Noteholder by accepting a Note acknowledges that its Notes represent obligations of the Trust only and do not represent interests in or obligations of the Depositors, the Administrator, the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar, the Certificate Registrar, the Subordinated Certificateholders, the Holder of the Special Interest, the Note Insurer or any affiliate of any of the foregoing. No recourse may be had against such parties or their assets, except as may be expressly set forth or contemplated in this Agreement, the Notes or the Related Documents.

Section 10.3. Governing Law.

THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE WITHOUT REGARD TO THE PRINCIPLES OF CONFLICTS OF LAWS THEREOF AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES UNDER THIS AGREEMENT SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

Section 10.4. Severability of Provisions.

If any one or more of the covenants, agreements, provisions or terms of this Agreement shall be for any reason whatsoever held invalid, then such covenants, agreements, provisions or terms shall be deemed severable from the remaining covenants, agreements, provisions or terms of this Agreement and shall in no way affect the validity or enforceability of the other provisions of this Agreement or of the Notes or the Subordinated Certificates or the rights of the Holders thereof.

Section 10.5. Third-Party Beneficiaries.

This Agreement shall inure to the benefit of and be binding upon the parties hereto, the Noteholders, the Note Insurer and the Subordinated Certificateholders and their respective successors and permitted assigns. The Noteholders, the Note Insurer, and Indemnified Parties are third party beneficiaries under this Agreement. The Trustee shall have only the duties expressly set forth herein with respect to the Noteholders and the Noteholders shall have the right to enforce the obligations of the Trustee to the same extent as if they were beneficial owners of the Trust. Except as otherwise provided in this Agreement, no other Person shall have any right or obligation hereunder. Nothing contained herein shall be construed to create any fiduciary obligation of the Trustee to the Note Insurer.

76

The Subordinated Certificateholders, Noteholders, and Beneficial Owners acknowledge and agree that the Trustee has only the duties expressly set forth herein to the Noteholders under this Agreement and waive any potential or actual conflict of interest that may arise as a result thereof. In addition, the Subordinated Certificateholders acknowledge and agree that their rights under this Agreement are subordinate to the rights of the Noteholders to enforce the Trustee's duties to the Noteholders expressly set forth herein to the extent inconsistent with the Trustee's duties to the Subordinated Certificateholders expressly set forth herein, and agree that in no event shall the Trustee be liable to the Subordinated Certificateholders as a result of the foregoing.

Section 10.6. Counterparts.

For the purpose of facilitating its execution and for other purposes, this Agreement may be executed simultaneously in any number of counterparts, each of which counterparts shall be deemed to be an original, and all of which counterparts shall constitute but one and the same instrument.

Section 10.7. Notices.

All demands, notices and communications under this Agreement shall be in writing, delivered by telecopy (with hard copy to follow by recognized overnight courier), or by recognized overnight courier or mailed by certified mail-return receipt requested, and shall be deemed to have been duly given upon receipt (a) in the case of the Administrator, at the following address: NELnet, Inc., 121 South 13th Street, Suite 301, Lincoln, Nebraska 68508, Attention: Terry J. Heimes, telecopy: (402) 458-2399, (b) in the case of the NELNET Depositor, at the following address: 121 South 13th Street, Suite 301, Lincoln, Nebraska 68508, Attention: Terry J. Heimes, telecopy: (402) 458-2399, (c) in the case of the MELMAC Depositor, at the following address: One City Center, Suite 1180, Portland, Maine 04101, Attention: Tim Sabo, telecopy: (207) 773-4159, with a copy to: 121 South 13th Street, Suite 301, Lincoln, NE 68508, Attention: Don Bouc, (d) in the case of the Trustee or the Collateral Agent, at its respective Corporate Trust Office, Trustee telecopy: (302) 651-8882, Collateral Agent telecopy: (212) 946-3916, (e) in the case of Standard & Poor's Rating Service, a division of The McGraw-Hill Companies, Inc., 55 Water Street, 40th Floor, New York, New York 10004, Attention: Asset Backed Surveillance, telecopy: (212) 438-2664, (f) in the case of Fitch, Inc., One State Street Plaza, New York, New York 10004, Attention: Asset Backed Securities Surveillance, telecopy: (212) 480-4438, and (g) in the case of the Note Insurer, 113 King Street, Armonk, New York 10504, Attention: IPM-PF ($57,500,000 THE NELNET GROUP TRUST I Student Loan Interest Margin Securities) or at such other address as shall be designated by any such party in a written notice to the other parties. Notwithstanding the foregoing, any notice required or permitted to be mailed to a Holder shall be given by first class mail, postage prepaid, at the address of such Holder as shown in the Note Register or Certificate Register, as the case may be, and any notice so mailed within the time prescribed in this Agreement shall be conclusively presumed to have been duly given, whether or not the Holder receives such notice.

77

Section 10.8. Successors and Assigns.

All covenants and agreements contained herein shall be binding upon, and inure to the benefit of, the Administrator, the Depositors, the Holder of the Special Interest, the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar, the Certificate Registrar, and their respective successors, each Subordinated Certificateholder and its successors and permitted assigns, all as herein provided. Any request, notice, direction, consent, waiver or other instrument or action by a Noteholder or a Subordinated Certificateholder shall bind the successors and assigns of such Noteholder or Subordinated Certificateholder.

Section 10.9. No Petition.

The Trustee (in its individual capacity and as Trustee), by entering into this Agreement, each Subordinated Certificateholder, by accepting a Trust Certificate, and each Noteholder by accepting the benefits of this Agreement, hereby covenants and agrees that they will not at any time institute against the Depositors or the Trust, or join in any institution against the Depositors or the Trust of, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings, or other proceedings under any United States Federal or state bankruptcy or similar law in connection with any obligations relating to the Subordinated Certificates, the Notes, this Agreement or any of the Related Documents.

Section 10.10. Headings.

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

Section 10.11. Administrator.

In carrying out its duties hereunder, the Administrator is acting on behalf of the Trust. The Administrator is authorized and empowered to execute, prepare, file and/or deliver in the name and on behalf of the Trust all such documents, reports, filings, tax returns, instruments, certificates and opinions as it shall be the duty of the Trust to prepare, file or deliver pursuant to the Related Documents. Upon written request of the Administrator, the Trustee on behalf of the Trust shall execute and deliver to the Administrator a power of attorney appointing the Administrator the Trust's agent and attorney-in-fact to execute, prepare, file and deliver all such documents, reports, filings, tax returns, instruments, certificates and opinions.

Section 10.12. Furnishing Information.

For so long as any of the Notes or Subordinated Certificates are outstanding and are "restricted securities" within the meaning of Rule 144(a)(3) of the Securities Act of 1933, as amended (the "Securities Act"), (1) the Administrator will provide or cause to be provided to any Holder of such Notes or Subordinated Certificates and any prospective purchaser thereof designated by such a Holder, upon the request of such Holder or prospective purchaser, the

78

information required to be provided to such Holder or prospective purchaser by Rule 144A(d)(4) under the Securities Act; and (2) the Administrator shall update such information from time to time in order to prevent such information from becoming false and misleading and will take such other actions as are necessary to ensure that the safe harbor exemption from the registration requirements of the Securities Act under Rule 144A is and will be available for resales of such Notes or Subordinated Certificates conducted in accordance with Rule 144A.

Section 10.13. Amendments to Underlying Agreements; Underlying Trusts Not to Issue Additional Securities.

For so long as any of the Notes are outstanding, the Administrator shall provide the Rating Agencies, the Note Insurer, the Trustee and the Collateral Agent with prior written notice (A) of any proposed amendment to or supplement of (i) an Indenture, (ii) any other Underlying Agreement, or (iii) any other contract or agreement to which a Depositor is a party or which was assigned to a Depositor relating to the servicing of student loans included in the Underlying Trusts or (B) if the Administrator, on behalf of the Trust, wishes to exercise an optional redemption for some or all of the bonds issued under the MELMAC Indenture (the "Underlying MELMAC Bonds"), or the notes issued under the NELNET Indenture (the "Underlying NELNET Bonds"). Neither Depositor (or, with respect to the Indentures and the other Underlying Agreements, the Administrator, on behalf of the Trust) shall consent to any such amendment or supplement, or exercise an optional redemption for some or all of the Underlying Bonds, unless the Note Insurer provides its written consent (and, in the case of an optional redemption of the Underlying Bonds, the holders of all the Subordinated Certificates, other than the Holder of the Special Interest, provide their written consent) and S&P indicates that such amendment, supplement or redemption would not cause it to lower or withdraw the rating then assigned by it to the Notes (without giving effect to the Note Insurance Policy). Further, neither Depositor may enter into or consent to any amendment of or supplement to the Indentures on the other Underlying Agreements without the consent of the Trust (which consent may be given by the Administrator on behalf of the Trust). Prior to entering into such amendment or supplement, or prior to optionally redeeming the Underlying Bonds, the Administrator shall provide the Trustee and the Note Insurer with a certificate, signed by its president or a vice president, attesting that such action has occurred. In no event, however, shall a Depositor (or, with respect to the Indentures and the other Underlying Agreements, the Administrator on behalf of the Trust) consent to any such amendment or supplement that would result in additional servicing or other compensation being paid, or student loans being acquired for premiums greater than permitted, under the agreements listed in (i) through (iv) above as in effect on the date hereof if, as of the Payment Date immediately prior to the effective date of such amendment or supplement, the Recalculated Targeted Amount of the Notes exceeds the Targeted Balance for such Payment Date. Notwithstanding the foregoing, the provisions of this Section 10.13 shall not apply to (i) any mandatory redemption of Underlying Bonds or (ii) any redemption of Underlying Bonds resulting from an Underlying Trust's inability to acquire Eligible Loans (as defined in the Indentures) during the applicable acquisition and recycling periods.

79

Until the Principal Amount of the Notes has been reduced to zero and the Noteholders have received all amounts to which they are entitled under this Trust Agreement, neither Depositor will permit the respective Underlying Trust to issue any additional notes, bonds or other securities or change the mode used to calculate interest on the Underlying Bonds (I.E., from an auction rate to a fixed rate or a variable rate).

Section 10.14. The Note Insurer.

Any right conferred to the Note Insurer hereunder shall be suspended during any period in which the Note Insurer is in default in its payment obligations under the Debt Service Reserve Surety Bond or the Note Insurance Policy. At such time as the Notes are no longer outstanding hereunder, and no amounts owed to the Note Insurer hereunder, under the Insurance Agreement and under the Financial Guaranty Agreement remain unpaid, the Note Insurer's rights hereunder shall terminate.

Section 10.15. Security Agreement.

Each Noteholder by becoming an owner of a Note (and each Beneficial Owner) and each Subordinated Certificateholder acknowledges that the Trust has pledged to the Note Insurer a security interest in the Underlying Residual Rights and the other Trust Property and that, unless the Note Insurer is in default in its payment obligations under the Debt Service Reserve Surety Bond or the Note Insurance Policy, upon the occurrence of a Pledgor Default (as defined in the Security Agreement) the Note Insurer may exercise certain rights with respect to the Underlying Residual Rights and the other Trust Property.

80

IN WITNESS WHEREOF, the Depositors, the Administrator, the Trustee, Certificate Registrar and Certificate Paying Agent and the Collateral Agent, Note Registrar and Note Paying Agent have caused this Trust Agreement to be duly executed by their respective officers as of the day and year first above written.

NELNET STUDENT LOAN CORPORATION-1, as Depositor

By: /s/ Ronald W. Page
--------------------------------------------------
Name: Ronald W. Page
Title: Vice President

MELMAC LLC, as Depositor

By: /s/ Don Bouc
--------------------------------------------------
Name: Don Bouc
Title: President

NELNET, INC., as Administrator and Holder of the Special Interest

By: /s/ Terry J. Heimes
--------------------------------------------------
Name: Terry J. Heimes
Title: Vice President

WILMINGTON TRUST COMPANY, as Trustee, Certificate Registrar and Certificate Paying Agent

By: /s/ Patricia Evans
--------------------------------------------------
Name:   Patricia Evans
Title:  Financial Services Officer

THE CHASE MANHATTAN BANK, as Collateral Agent, Note Registrar and Note Paying Agent

By: /s/ Karen Schluter
--------------------------------------------------
Name:   Karen Schluter
Title:  Trust Officer

81

SCHEDULE I

TARGETED BALANCE SCHEDULE

                                TARGETED PRINCIPAL           TARGETED PRINCIPAL
PAYMENT DATE                         PAYMENT*                      BALANCE
------------                         --------                      -------
January 2002                        $3,394,000                   $54,106,000
   July 2002                         2,030,000                    52,076,000
January 2003                         1,332,000                    50,744,000
   July 2003                         2,919,000                    47,825,000
January 2004                         3,306,000                    44,519,000
   July 2004                           444,000                    44,075,000
January 2005                         3,300,000                    40,775,000
   July 2005                           821,000                    39,954,000
January 2006                         4,061,000                    35,893,000
   July 2006                         1,560,000                    34,333,000
January 2007                         5,046,000                    29,287,000
   July 2007                           732,000                    28,555,000
January 2008                         1,675,000                    26,880,000
   July 2008                         1,800,000                    25,080,000
January 2009                         3,565,000                    21,515,000
   July 2009                         2,470,000                    19,045,000
January 2010                         3,398,000                    15,647,000
   July 2010                         2,068,000                    13,579,000
January 2011                         1,726,000                    11,853,000
   July 2011                         1,389,000                    10,464,000
January 2012                         1,318,000                     9,146,000
   July 2012                         1,095,000                     8,051,000
January 2013                         1,231,000                     6,820,000
   July 2013                           748,000                     6,072,000
January 2014                         1,022,000                     5,050,000
   July 2014                           782,000                     4,268,000
January 2015                           672,000                     3,596,000
   July 2015                           572,000                     3,024,000
January 2016                           397,000                     2,627,000
   July 2016                           687,000                     1,940,000
January 2017                           515,000                     1,425,000
   July 2017                           505,000                       920,000
January 2018                           495,000                       425,000
   July 2018                           425,000                             0


*If for any Payment Date the Targeted Principal Payment exceeds the actual Principal Payment Amount, the amount of such excess will be added to the Targeted Principal Payment for the next Payment Date.

I-1

SCHEDULE II

LIST OF UNDERLYING AGREEMENTS

UNDERLYING MELMAC TRUST

Amended and Restated Indenture of Trust dated as of January 1, 1999 by and between MELMAC LLC (as assignee of Maine Educational Loan Marketing Corporation) and Peoples Heritage Bank, as Trustee.

First Supplemental Indenture dated as of November 1, 1999 between MELMAC LLC (as assignee of Maine Educational Loan Marketing Corporation) and Peoples Heritage Bank, as Trustee.

Second Supplemental Indenture dated as of December 16, 1999 between MELMAC LLC (as assignee of Maine Educational Loan Marketing Corporation) and Peoples Heritage Bank, as Trustee.

Third Supplemental Indenture dated as of June 30, 2000 between MELMAC LLC (as assignee of Maine Educational Loan Marketing Corporation) and Peoples Heritage Bank, N.A., as Trustee.

Form of Fourth Supplemental Indenture to be dated as of April 1, 2001 between MELMAC LLC and Peoples Heritage Bank, N.A., as Trustee.

UNDERLYING NELNET TRUST

Second Amended and Restated Indenture of Trust dated as of November 1, 1996 by and between NELNET Student Loan Corporation-1 (formerly known as Union Financial Services-1, Inc.) and Zions First National Bank, as successor Trustee.

Series 1996C Supplemental Indenture of Trust.

First Supplement to Second Amended and Restated Indenture of Trust.

Series 1997A Supplemental Indenture of Trust.

Second Supplement to Second Amended and Restated Indenture of Trust.

Third Supplement to Second Amended and Restated Indenture of Trust.

Series 1998 Supplemental Indenture of Trust.

Series 1999 Supplemental Indenture of Trust.

II-1


EXHIBIT A

[FORM OF CERTIFICATE OF TRUST]
CERTIFICATE OF TRUST OF
THE NELNET GROUP TRUST I

This Certificate of Trust of The NELnet Group Trust I (the "Trust") dated as of April 3, 2001, is being duly executed and filed by Wilmington Trust Company, a Delaware trust company headquartered in Wilmington, Delaware, as trustee, to form a business trust under the Delaware Business Trust Act (12 Del. Code, ss. 3801 et seq.) (the "Act").

1. Name. The name of the business trust formed hereby is The NELnet Group Trust I.

2. Delaware Trustee. The name and business address of the trustee of the Trust in the State of Delaware is Wilmington Trust Company, Rodney Square North, 1100 North Market Street, Wilmington, Delaware 19890-0001, Attention: Corporate Trust Administration.

3. Effective Date. This Certificate of Trust shall be effective upon filing.

IN WITNESS WHEREOF, the undersigned, being the sole trustee of the Trust, has executed this Certificate of Trust as of the date first above written in accordance with Section 3811(a) of the Act.

WILMINGTON TRUST COMPANY, not in its
individual capacity but solely as
Trustee of the Trust.

By:

Name:


Title:

A-1

EXHIBIT B

[FORM OF NOTE]

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUST OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

NEITHER THIS NOTE NOR THE UNDERLYING RESIDUAL RIGHTS ARE INSURED OR

GUARANTEED BY ANY GOVERNMENTAL AGENCY OR ANY OTHER PERSON.

THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS. THEREFORE, THE ACTUAL OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE MAY, ON ANY DATE SUBSEQUENT TO THE FIRST PAYMENT DATE, BE LESS THAN ITS INITIAL PRINCIPAL AMOUNT.

THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR UNDER ANY STATE SECURITIES OR BLUE SKY LAW OF ANY STATE. THE HOLDER HEREOF, BY PURCHASING THIS NOTE, AGREES THAT THIS NOTE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE LAWS AND ONLY (1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT ("RULE 144A") TO A PERSON THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A (A "QIB"), PURCHASING FOR ITS OWN ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE, THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, (2) IN CERTIFICATED FORM TO AN INSTITUTIONAL "ACCREDITED INVESTOR"
(WITHIN THE MEANING OF RULE 501(a)(1)-(3) OR (7) UNDER THE SECURITIES ACT)
PURCHASING FOR INVESTMENT AND NOT FOR DISTRIBUTION IN VIOLATION OF THE SECURITIES ACT, SUBJECT TO (A) THE RECEIPT BY THE NOTE REGISTRAR OF A LETTER SUBSTANTIALLY IN THE FORM PROVIDED IN THE TRUST AGREEMENT AND (B) THE RECEIPT BY THE NOTE REGISTRAR OF SUCH OTHER EVIDENCE ACCEPTABLE TO THE NOTE REGISTRAR THAT SUCH REOFFER, RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE SECURITIES

B-1

ACT AND OTHER APPLICABLE LAWS OR IN EACH CASE IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE UNITED STATES AND SECURITIES AND BLUE SKY LAWS OF ANY STATE OF THE UNITED STATES AND ANY OTHER APPLICABLE JURISDICTION, (3) PURSUANT TO ANOTHER EXEMPTION AVAILABLE UNDER THE SECURITIES ACT AND IN ACCORDANCE WITH ANY APPLICABLE STATE SECURITIES LAWS, OR (4) PURSUANT TO A VALID REGISTRATION STATEMENT.

THIS NOTE MAY NOT BE ACQUIRED, DIRECTLY OR INDIRECTLY, FOR OR ON BEHALF OF A PERSON WHO IS NOT A UNITED STATES PERSON (AS DEFINED IN SECTION 7701 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED).

B-2

THE NELNET GROUP TRUST I
STUDENT LOAN INTEREST MARGIN SECURITY

(This Note does not represent an obligation of NELnet, Inc. or any of its affiliates)
CUSIP No. _____________ [144A]
CUSIP No. _____________ [Accredited Investors] Interest Accrual Date: ___________, 2001 Registered Holder: [Cede & Co.] [Accredited Investor] Initial Principal Amount of this Note: [$ ____________] Aggregate Principal Amount of Notes: $___________ Interest Rate: ___%
First Payment Date: January 3, 2002
Maturity Date: July 2, 2020

B-3

CERTIFICATE OF AUTHENTICATION

This is one of the 6.34% Student Loan Interest Margin Securities referred to in the within-mentioned Trust Agreement.

Date of Authentication: April 3, 2001

THE CHASE MANHATTAN BANK,
as Note Registrar

By:
Authorized Officer

THE NELNET GROUP TRUST I (the "Trust") hereby promises to pay to the Registered Holder named above, or registered assigns, from the Trust Property, the Initial Principal Amount specified above and interest on the unpaid Principal Amount of this Note at the Interest Rate specified above until this Note shall have been paid in full.

The Trust was created pursuant to a Trust Agreement dated as of April 1, 2001 (the "Trust Agreement"), among MELMAC LLC, as a depositor, NELNET Student Loan Corporation-1, as a depositor (the "NELNET Depositor" and together with MELMAC LLC, the "Depositors"), NELnet, Inc., as administrator (the "Administrator"), Wilmington Trust Company, as Trustee (the "Trustee"), and the Chase Manhattan Bank, as Collateral Agent, Note Registrar and Paying Agent, a summary of certain of the pertinent provisions of which is set forth below. To the extent not otherwise defined herein, the capitalized terms used herein have the meanings assigned to them in the Trust Agreement.

This Note is one of the duly authorized notes issued pursuant to the Trust Agreement and designated as 6.34% Student Loan Interest Margin Securities (the "Notes"). The Trust is also issuing Subordinated Certificates (the "Subordinated Certificates"). This Note is issued under and is subject to the terms, provisions and conditions of the Trust Agreement which is incorporated herein by reference and to which the holder of this Note by virtue of the acceptance hereof assents and by which such holder is bound. Payments with respect to the Notes are made solely from the assets of the Trust, which include (as more fully described in the Trust Agreement): (i) the right to receive the residual cash-flow (the "Underlying Residual Rights") from two master trust estates established under two underlying Indentures, (ii) the NELNET Depositor's right to receive certain maintenance and operating expenses and (iii) the Collection Account, Reserve Account and Distribution Account established under the Trust Agreement (collectively, the "Trust Property"). The Notes also are entitled to the benefits of a Debt Service Reserve Surety Bond and Note Insurance Policy issued by MBIA Insurance Corporation (the "Note Insurer").

Under the Trust Agreement, there will be paid semi-annually, on the second Business Day of each January and July, commencing January, 2002 (the "Payment Date"), to the person in whose name this Note is registered at the close of business on the second day immediately preceding such Payment Date (the

B-4

"Record Date"), interest on this Note at the Interest Rate set forth above (calculated on the basis of a 360-day year of twelve 30-day months) and the Principal Payment Amount and the Special Principal Payment, if any, to the extent of the funds available therefor.

As described above, the entire unpaid Principal Amount of this Note shall be due and payable on or before the Maturity Date specified above. Notwithstanding the foregoing, the entire unpaid Principal Amount of the Notes shall be due and payable on the date on which an Event of Default shall have occurred and be continuing and the Trustee or the Holders owning at least 25% in aggregate Principal Amount of the Notes with the consent of the Note Insurer, or the Note Insurer, have declared the Notes to be immediately due in the manner provided in the Trust Agreement; provided the Trustee shall maintain possession of the Trust Property and continue to apply collections therefrom as if there had been no declaration of acceleration unless the Trustee shall be directed by the Holders of not less than 66% of the Principal Amount of the Notes with the consent of the Note Insurer, or the Note Insurer, to liquidate the Trust Property. All payments with respect to the principal of the Notes shall be made pro rata to the Holders of the Notes.

It is the intent and agreement of the Subordinated Certificateholders and the Noteholders that, for purposes of federal income, state and local income and franchise and any other income taxes, the Notes will be treated as debt of the Trust. Each Noteholder, by acceptance of a Note, covenants and agrees to treat, and to take no action inconsistent with the treatment of, the Notes as debt for such tax purposes.

Payments on this Note will be made by the Note Paying Agent by check or money order mailed to the Noteholder of record in the Note Register without the presentation or surrender of this Note or the making of any notation hereon, or by wire transfer, in immediately available funds, to the account of the Noteholder at a bank or other entity having appropriate facilities therefor, if the Noteholder shall have provided to the Note Paying Agent appropriate written instructions at least five Business Days prior to a Payment Date.
Notwithstanding the above, the final payment on this Note will be made after due notice by the Note Paying Agent of the pendency of such payment and only upon presentation and surrender of this Note at the office or agency maintained for that purpose by the Note Paying Agent.

The Notes do not represent an obligation of, or an interest in, the Depositors, the Administrator, the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar, the Subordinated Certificateholders, the Note Insurer or any affiliate of any of them. The Notes are limited in right of payment to certain collections and recoveries respecting the Trust Property, all as more specifically set forth in the Trust Agreement. None of the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar, the Depositors, the Administrator, the Note Insurer or the Subordinated Certificateholders or any affiliate of any of them shall incur any personal liability in connection herewith except as provided in the Trust Agreement. A copy of the Trust Agreement may, upon request, be examined by any Noteholder during normal business hours at the principal office of the Trustee and of the Note Paying Agent and at such other places, if any, designated by the Depositors. The Trust Agreement permits, with certain exceptions therein provided, the amendment

B-5

thereof and the modification of the rights and obligations of the parties thereto under the Trust Agreement at any time by the Depositors, the Trustee and the Collateral Agent), with the consent of the Note Insurer, but without the consent of the Noteholders. In certain limited circumstances, the Trust Agreement may only be amended by the Depositors, the Trustee and the Collateral Agent, with the consent of the Note Insurer and the Holders of not less than a majority of the aggregate outstanding Principal Amount of the Notes and, in certain circumstances, all the Notes. Any such consent by the holder of this Note shall be conclusive and binding on such Holder and on all future holders of this Note and of any Note issued upon the transfer hereof or in exchange hereof or in lieu hereof whether or not notation of such consent is made upon this Notes.

As provided in the Trust Agreement and subject to certain limitations set forth therein, the transfer of this Note is registrable in the Note Register upon surrender of this Note for registration of transfer at the office or agency of the Note Registrar, accompanied by a written instrument of transfer in form satisfactory to the Note Registrar duly executed by the holder hereof or such holder's attorney duly authorized in writing, and thereupon one or more new Notes of authorized denominations shall be issued to the designated transferee.

Transfers of this Note are subject to the restrictions set forth in Article III of the Trust Agreement. The Holder of this Note shall indemnify the Trustee, the Collateral Agent, the Note Paying Agent and the Note Registrar in their individual and fiduciary capacities, the Note Insurer and the Depositors against any liability that may result if the transfer is not exempt from registration under the Securities Act of 1933. The holder of this Note shall be deemed by its acceptance and holding of its Note to agree that none of the Depositors, the Administrator, the Subordinated Certificateholders, the Trustee, the Collateral Agent, the Note Insurer, the Note Paying Agent or the Note Registrar is under an obligation to register this Note under the Securities Act of 1933 or any other securities law.

The Notes are issuable only as registered Notes in denominations of $100,000 original Principal Amount and integral multiples of $1,000 in excess thereof. As provided in the Trust Agreement and subject to certain limitations therein set forth, Notes are exchangeable for new Notes of authorized denominations, as requested by the Holder surrendering the same. No service charge will be made for any such registration of transfer or exchange, but the Note Registrar may require payment of a sum sufficient to cover any tax or governmental charges payable in connection therewith.

The obligations and responsibilities created by the Trust Agreement for the benefit of the Noteholders shall terminate upon the payment in full of all amounts required to be paid with respect to the Notes pursuant to the Trust Agreement. The Trust may redeem the Notes as provided in the Trust Agreement on a Payment Date as of which the outstanding Principal Amount of the Notes is less than 10% of the original Principal Amount of the Notes.

The recitals contained herein shall be taken as the statements of the Depositors, and the Trustee, the Collateral Agent, the Note Insurer, the Note Paying Agent and the Note Registrar assume no responsibility for the correctness thereof and make no representations as to the validity or sufficiency of this Note or of the assignment of the Trust Property or any related document.

B-6

Unless the certificate of authentication hereon shall have been executed by an authorized officer of the Note Registrar, by manual or facsimile signature, this Note shall not entitle the holder hereof to any benefit under the Trust Agreement or be valid for any purpose.

IN WITNESS WHEREOF, the Trustee on behalf of the Trust and not in its individual capacity has caused this Note to be duly executed.

Dated: April 3, 2001                THE NELNET GROUP TRUST I

                                    By: WILMINGTON TRUST COMPANY,
                                    not in its individual capacity but solely
                                    as Trustee

                                    By:
                                       --------------------------------------
                                              Authorized Officer

B-7

ASSIGNMENT

FOR VALUE RECEIVED the undersigned hereby sell(s), assign(s) and transfer(s) unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


(Please print or type name and address, including postal zip code, of assignee)


the within Note, and all rights thereunder, hereby irrevocably constituting and appointing


Attorney to transfer said Note on the books of the Note Registrar, with full power of substitution in the premises.

Dated:                                             ------------------------*
                                                   Signature Guaranteed:

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

* NOTICE: The signature to this assignment must correspond with the name as it appears upon the face of the within Note in every particular, without alteration, enlargement or any change whatever. Such signature must be guaranteed by either (a) a member or participants in the Securities Transfer Agents Medallion Program, the New York Stock Exchange Medallion Signature Program or the Stock Exchanges Medallion Program or (b) a Securities depository registered as a clearing agency with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended.

B-8

EXHIBIT C

[FORM OF SUBORDINATED CERTIFICATE]

NEITHER THIS CERTIFICATE NOR THE UNDERLYING RESIDUAL RIGHTS ARE INSURED

OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED. TRANSFER OF THIS CERTIFICATE MAY ONLY BE MADE TO QUALIFIED INSTITUTIONAL BUYERS AS DEFINED IN RULE 144A UNDER THE SECURITIES ACT OF 1933 WHICH ARE NOT EMPLOYEE PENSION PLANS AS DEFINED IN THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974 OR PLANS SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED. A TRANSFEREE IS REQUIRED TO SUBMIT A REPRESENTATION LETTER AND AFFIDAVIT IN THE FORM OF EXHIBIT E TO THE TRUST AGREEMENT REFERRED TO BELOW IN ORDER TO EFFECT A TRANSFER.

THIS CERTIFICATE MAY NOT BE ACQUIRED, DIRECTLY OR INDIRECTLY, FOR OR ON BEHALF OF A PERSON WHO IS NOT A UNITED STATES PERSON (WITHIN THE MEANING OF
SECTION 7701 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED).

[TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, THIS CERTIFICATE IS NOT TRANSFERABLE](1)

THE NELNET GROUP TRUST I
SUBORDINATED STUDENT LOAN INTEREST MARGIN CERTIFICATE

(This Certificate does not represent an obligation of, or an interest in, NELnet, INC. or any of its affiliates).

Certificate No. _ Percentage Interest: ___%

CERTIFICATE OF AUTHENTICATION

This is one of the Subordinated Certificates referred to in the within-mentioned Trust Agreement.

Date of Authentication:      WILMINGTON TRUST COMPANY, as Certificate Registrar

April 3, 2001                By:
                                ------------------------------------------------
                                               Authorized Officer

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

(1) To be inserted in the Certificate to be held by the Holder of the Special Interest.

C-1

THIS CERTIFIES THAT ___________, is the registered owner of the above specified Percentage Interest in THE NELNET GROUP TRUST I (the "Trust").

The Trust was created pursuant to a Trust Agreement dated as of April 1, 2001 (the "Trust Agreement"), among MELMAC LLC, as a depositor, NELNET Student Loan Corporation-1, as a depositor (the "NELNET Depositor and together with MELMAC LLC, the "Depositors"), NELnet, Inc., as administrator (the "Administrator"), Wilmington Trust Company, as trustee (the "Trustee"), and the Chase Manhattan Bank as Collateral Agent, Note Registrar and Note Paying Agent, a summary of certain of the pertinent provisions of which is set forth below. To the extent not otherwise defined herein, the capitalized terms used herein have the meanings assigned to them in the Trust Agreement.

This certificate is one of the duly authorized certificates designated in the Trust Agreement as Subordinated Certificates (the "Subordinated Certificates"). The Trust is also issuing 6.34% Student Loan Interest Margin Securities (the "Notes"). This Subordinated Certificate is issued under and is subject to the terms, provisions and conditions of the Trust Agreement which is incorporated herein by reference and to which the holder of this Subordinated Certificate by virtue of the acceptance hereof assents and by which such holder is bound. Distributions with respect to the Subordinated Certificates will be made, but only after payment in full of the Notes, solely from the assets of the Trust, which include (as more fully described in the Trust Agreement): (i) the right to receive the residual cash-flow (the "Underlying Residual Rights") from two master trust estates established under two underlying Indentures, (ii) the NELNET Depositor's right to receive certain maintenance and operating expenses, and (iii) the Collection Account, Reserve Account and Distribution Account established under the Trust Agreement (collectively, the "Trust Property").

Distributions will be made with respect to the Subordinated Certificates only to the extent set forth in the Trust Agreement, semi-annually, on the second Business Day of each January and July, commencing January, 2002 (the "Payment Date") to the person in whose name this Subordinated Certificate is registered at the close of business on the second day immediately preceding such Payment Date (the "Record Date").

It is the intent and agreement of the Depositors, the Subordinated Certificateholders and the Noteholders that, for purposes of federal income, state and local income and franchise and any other income taxes, the Trust will be treated as a grantor trust or, if not, as a partnership with the Subordinated Certificateholders being treated as partners in that partnership, and the Notes will be treated as debt of the Trust. The Holder of this Subordinated Certificate, by virtue of the acceptance hereof, agrees to treat, and to take no action inconsistent with the treatment of, the Subordinated Certificates for such tax purposes as partnership interests in the Trust.

Distributions on this Subordinated Certificate will be made by the Certificate Paying Agent by check or money order mailed to the Subordinated Certificateholder of record in the Certificate Register without the presentation or surrender of this Subordinated Certificate or the making of any notation hereon or by wire transfer, in immediately available funds, to the account of the Subordinated Certificateholder if the Subordinated Certificateholder shall have provided to the Certificate Paying Agent appropriate written instructions

C-2

at least five Business Days prior to a Distribution Date. Notwithstanding the above, the final distribution on this Subordinated Certificate will be made after due notice by the Certificate Paying Agent of the pendency of such distribution and only upon presentation and surrender of this Subordinated Certificate at the office or agency maintained for that purpose by the Certificate Paying Agent.

The Subordinated Certificates do not represent an obligation of, or an interest in, the Depositors, the Administrator, the Trustee, the Collateral Agent, the Certificate Paying Agent, the Certificate Registrar or any affiliate of any of them. The Subordinated Certificates are limited in right of distributions to certain collections and recoveries respecting the Trust Property, but only after payment of all amounts the Notes are entitled to receive on a Payment Date, all as more specifically set forth in the Trust Agreement. None of the Trustee, the Collateral Agent, the Certificate Paying Agent, the Certificate Registrar, the Depositors, the Administrator or the Subordinated Certificateholders shall incur any personal liability in connection herewith except as provided in the Trust Agreement. A copy of the Trust Agreement may, upon request, be examined by any Subordinated Certificateholder during normal business hours at the principal office of the Trustee and at such other places, if any, designated by the Depositors.

As provided in the Trust Agreement and subject to certain limitations set forth therein, the transfer of this Subordinated Certificate is registrable in the Certificate Register upon surrender of this Subordinated Certificate for registration of transfer at the office or agency of the Certificate Registrar, accompanied by a written instrument of transfer in form satisfactory to the Certificate Registrar duly executed by the holder hereof or such holder's attorney duly authorized in writing, and thereupon one or more new Subordinated Certificates of authorized denominations shall be issued to the designated transferee.

No transfer of this Subordinated Certificate shall be made unless the Certificate Registrar shall have received a Representation Letter and Affidavit from the transferee in the form of Exhibit E to the Trust Agreement. The Holder of this Subordinated Certificate shall indemnify the Trustee, Certificate Paying Agent the Certificate Registrar in their individual and fiduciary capacities, the Note Insurer and the Depositors against any liability that may result if the transfer is not so exempt. The holder of this Subordinated Certificate shall be deemed by its acceptance and holding of its Subordinated Certificate to agree that none of the Depositors, the Administrator, the Trustee, the Collateral Agent, the Certificate Paying Agent, the Note Insurer or the Certificate Registrar is under an obligation to register this Subordinated Certificates under the Securities Act of 1933 or any other securities law.

The recitals contained herein shall be taken as the statements of the Depositors or the Subordinated Certificateholders, as the case may be, and the Trustee assumes no responsibility for the correctness thereof. The Trustee makes no representations as to the validity or sufficiency of this Subordinated Certificate or of the assignment of the Trust Property or any related document.

C-3

Unless the certificate of authentication hereon shall have been executed by an authorized officer of the Certificate Registrar, by manual or facsimile signature, this Subordinated Certificate shall not entitle the holder hereof to any benefit under the Trust Agreement or be valid for any purpose.

IN WITNESS WHEREOF, the Trustee on behalf of the Trust and not in its individual capacity has caused this Subordinated Certificate to be duly executed.

Dated: April 3, 2001                THE NELNET GROUP TRUST I

                                    By: WILMINGTON TRUST COMPANY,
                                        not in its individual capacity
                                        but solely as Trustee

                                    By:
                                       --------------------------------------
                                       Authorized Officer

C-4

ASSIGNMENT

FOR VALUE RECEIVED the undersigned hereby sell(s), assign(s) and transfer(s) unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


(Please print or type name and address, including postal zip code, of assignee)


the within Certificate, and all rights thereunder, hereby irrevocably constituting and appointing


Attorney to transfer said Certificate on the books of the Certificate Registrar, with full power of substitution in the premises.

Dated:                                             ---------------------------*

                                                   Signature Guaranteed:

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

* NOTICE: The signature to this assignment must correspond with the name as it appears upon the face of the within Certificate in every particular, without alteration, enlargement or any change whatever. Such signature must be guaranteed by either (a) a member or participants in the Securities Transfer Agents Medallion Program, the New York Stock Exchange Medallion Signature Program or the Stock Exchanges Medallion Program or (b) a Securities depository registered as a clearing agency with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended.

C-5

EXHIBIT D

[FORM OF NOTE PAYING AGENT'S PAYMENT DATE REPORT]
THE NELNET GROUP TRUST I

6.34% STUDENT LOAN INTEREST MARGIN SECURITIES

Payment Date:

1. Amount Available for such Payment Date (Stated separately by (i) Underlying MELMAC Residual Right, (ii) Underlying NELNET Residual Right and (iii) Maintenance and Operating Expenses and in the aggregate, and listing date of each deposit into the Collection Account) $--------------------

2. Trustee Fee, Collateral Agent Fee, Note Insurer Premiums and Administration Fee $--------------------

3. Calculation of Interest Amount

(a) Interest on outstanding stated amount of Notes due on Payment Date
($--------------------)

(b) Interest Shortfall, if any, on Prior Payment Date
($--------------------)

(c) Interest on Interest Shortfall due on Payment Date
($--------------------)

(d) Total-Interest Amount $-----------------------

4. Excess, if any, of Amount Available (line 1) over the sum of (i) line 2 and (ii) the Interest Amount (line 3(d)):

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

5. Surety Bond Payments and Insured Payments, if any, for such Payment Date
(stated separately)

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

6. Amount, if any, owed to Note Insurer on account of Surety Bond Payments previously made:

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

D-1

7. Amount, if any, owed to Note Insurer as Reimburseable Amounts:

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

8. Outstanding Principal Amount of Notes immediately prior to such Payment Date:

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

9. Recalculated Targeted Amount of Notes immediately prior to such Payment Date:

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

10. Targeted Balance for such Payment Date:

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

11. Principal Payment Amount for such Payment Date:

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

12. Special Principal Payment, if any, for such Payment Date:

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

13. Specified Reserve Account Requirement for such Payment Date:

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

14. Amount on deposit in the first sub-account of the Reserve Account after giving effect to all payments made on such Payment Date:

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

The Chase Manhattan Bank, not in its individual capacity but solely as Note Paying Agent

By:
Enclosures

D-2

EXHIBIT E

[FORM OF TRANSFEREE'S REPRESENTATION LETTER AND AFFIDAVIT]

State of              )
                      ) ss:
County of             )

THE NELNET GROUP TRUST I
[Student Loan Interest Margin Securities]

[Subordinated Student Loan Interest Margin Certificates]

Wilmington Trust Company, as Trustee
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890-0001
Attn: Corporate Trust Administration

Dear Sirs:

1. In connection with our proposed purchase of the above referenced [Notes][Subordinated Certificates] (the "[Notes][Subordinated Certificates]") issued pursuant to the Trust Agreement dated as of April 1, 2001 (the "Trust Agreement"), among MELMAC LLC, as a depositor, NELNET StudentLoan Corporation-1, as a depositor (together with MELMAC LLC, the "Depositors"), as administrator (the "Administrator"), Wilmington Trust Company, as Trustee, and the Chase Manhattan Bank as Collateral Agent, Note Registrar and Note Paying Agent, the undersigned represents as follows:[He][She] is a [Title] of
[Name of Transferee] (the "Investor").

2. The Investor understands that the [Notes][Subordinated Certificates] have not been registered under the Securities Act of 1933, as amended (the "Securities Act"), and may not be sold except as permitted in the following sentence and agrees, on its own behalf and on behalf of any accounts for which it is acting as hereinafter stated, that the [Notes][Subordinated Certificates] may be resold, pledged or transferred only so long as the [Notes][Subordinated Certificates] are eligible for resale pursuant to Rule 144A under the Securities Act ("Rule 144A"), to a person whom it reasonably believes is a "qualified institutional buyer" as defined in Rule 144A (a "QIB") that purchases for its own account, or a QIB purchasing for the account of a QIB, to whom notice is given that the resale, pledge or transfer is being made in reliance on Rule 144A or an institutional "accredited investor" as defined in Rule
501(a)(1), (2), (3) or (7) under the Securities Act of 1933 (an "Institutional Accredited Investor") that represents that it is buying the [Notes][Subordinated Certificates] for investment and not with a view to the distribution thereof.

E-1

3. The Investor is (check appropriate box)

|_| a QIB; or

|_| an Accredited Investor that is buying without a view to distribution of the [Notes][Subordinated Certificates].

4. In the normal course of its business, the Investor invests in or purchases securities similar to the [Notes][Subordinated Certificates], and the Investor has such knowledge and experience in financial and business matters that it is capable of evaluating the merits and risks of which purchasing the
[Notes][Subordinated Certificates]. The Investor is aware that it (or any investor account on behalf of which the
[Notes][Subordinated Certificates] may be purchased) may be required to bear the economic risk of an investment in the
[Notes][Subordinated Certificates] for an indefinite period of time, and it is (or such account is) able to bear such risk for an indefinite period.

5. The Investor is not acquiring such [Note] [Subordinated Certificates] directly or indirectly for, or on behalf of, a "benefit plan investor" as defined in, or subject to, the plan asset regulations set forth at 29 C.F.R. Section 2510.3-101 with respect to a Plan which is subject to Title I of ERISA or
Section 4975 of the Code. [* In lieu of making the foregoing statement, the Investor may furnish to the Registrar a certification satisfactory in form and substance to the Registrar to the effect that the purchase or holding of such Note directly or indirectly for, or on behalf of, the Transferee qualifies for prohibited transaction exemptive relief under PTCE 96-23, PTCE 95-60, PTCE 91-38, PTCE 90-1, PTCE 84-14 or some other applicable exemption.]


* Available only in connection with a transfer of the Notes; the Subordinated Certificates may not be transferred to a "benefit plan investor."

E-2

6. The Investor: (a) acknowledges receipt of the Trust Agreement, the Confidential Private Placement Memorandum (the "Placement Memorandum") dated March 29, 2001, relating to the Notes and the Underlying Agreements listed on Schedule II thereto; the Investor acknowledges that the all payments will be based solely on amounts to be received on the Underlying Residual Rights and the Maintenance and Operating Expenses. The Investor understands that it is not expected that the Confidential Private Placement Memorandum will be updated to reflect the performance of the Underlying Residual Rights and the Maintenance and Operating Expenses or for any other purpose; and confirms that it has been given the opportunity to conduct such investigation of the Trust Agreement and the Underlying Residual Rights and the Maintenance and Operating Expenses and ask such questions of officers of the Depositors as it has considered necessary for purposes of its investment decision.

7. The Investor is not acquiring such [Note] [Subordinated Certificates], directly or indirectly, for or on behalf of a person who is not a United States person (as defined in Section 7701 of the Code).

Very truly yours,

[INVESTOR]

By:

Name:


Title:

E-3

EXHIBIT F

DEBT SERVICE RESERVE SURETY BOND

F-1

[MBIA LOGO]

DEBT SERVICE RESERVE
SURETY BOND

MBIA INSURANCE CORPORATION
ARMONK, NEW YORK 10504

Surety Bond No. 34836(2)

MBIA Insurance Corporation (the "Insurer"), in consideration of the payment of the premium and subject to the terms of this Surety Bond, hereby unconditionally and irrevocably guarantees the full and complete payments that are to be applied to payment of principal of and interest on the Obligations (as hereinafter defined) and that are required to be made by or on behalf of THE NELNET GROUP TRUST I, (the "Issuer") under the Trust Agreement (the "Document") to The Chase Manhattan Bank, (the "Note Paying Agent"), as such payments are due but shall not be so paid in connection with the issuance by the Issuer of $57,500,000 THE NELNET GROUP TRUST I 6.34% Student Loan Interest Margin Securities (SLIMS(SM)), (the "Obligations"), provided, that the amount available hereunder for payment pursuant to any one Demand for Payment (as hereinafter defined) shall not exceed $1,822,750 or the Debt Service Available Amount for the Obligations (as set forth in the Document), whichever is less (the "Surety Bond Limit"); provided, further, that the amount available at any particular time to be paid to the Note Paying Agent under the terms hereof (the "Surety Bond Coverage") shall be reduced and may be reinstated from time to time as set forth herein.

1. As used herein, the term "Owner" shall mean the registered owner of any Obligation as indicated in the books maintained by the applicable note paying agent, the Issuer or any designee of the Issuer for such purpose. The term "Owner" shall not include the Issuer or any person or entity whose obligation or obligations by agreement constitute the underlying security or source of payment for the Obligations.

2. Upon the later of: (i) three (3) days after [ILLEGIBLE] demand for Payment in the form attached hereto as Attachment 1 (the "Demand for [ILLEGIBLE] the Note Paying Agent; or (ii) the payment date of the Obligations as specified in the Demand for payment presented by the Note Paying Agent to the Insurer, the Insurer will make a deposit of funds in an account with State Street Bank and Trust Company, N.A., in New York, New York, or its successor, sufficient for the payment to the Note Paying Agent, of amounts that are then due to the Note Paying Agent (as specified in the Demand for Payment) subject to the Surety Bond Coverage.

3. Demand for Payment hereunder may be made by prepaid telecopy, telex, TWX or telegram of the executed Demand for Payment c/o the Insurer. If a Demand for Payment made hereunder does not, in any instance, conform to the terms and conditions of this Surety Bond, the Insurer shall give notice to the Note Paying Agent, as promptly as reasonably practicable, that such Demand for Payment was not effected in accordance with the terms and conditions of this Surety Bond and briefly state the reason(s) thereof. Upon being notified that such Demand for Payment was not effected in accordance with this Surety Bond, the Note Paying Agent may attempt to correct any such nonconforming Demand for Payment if, and to the extent that, the Note Paying Agent is entitled and able to do so.

4. The amount payable by the Insurer under this Surety Bond pursuant to a particular Demand for Payment shall be limited to the Surety Bond Coverage. The Surety Bond Coverage shall be reduced automatically to the extent of each payment made by the Insurer hereunder and will be reinstated to the extent of each reimbursement of the Insurer pursuant to the provisions of Article II of the Financial Guaranty Agreement dated the date hereof between the Insurer and the Issuer (the "Financial Guaranty Agreement"); provided, that no premium is due and unpaid on this Surety Bond and that in no event shall such reinstatement exceed the Surety Bond Limit The Insurer will notify the Note Paying Agent, in writing within five (5) days of such reimbursement, that the Surety Bond Coverage has been reinstated to the extent of such reimbursement pursuant to the Financial Guaranty Agreement and such reinstatement shall be effective as of the date the Insurer gives such notice. The notice to the Note Paying Agent will be substantially in the form attached hereto as Attachment 2.

5. Any service of process on the Insurer or notice to the Insurer may be made to the Insurer at its offices located at 1 13 King Street, Armonk, New York 10504 and such service of process shall be valid and binding.


[MBIA LOGO]

6. The term of this Surety Bond shall expire on the earlier of (i) July 2, 2020 (the maturity date of the Obligations being currently issued), or (ii) the date on which the Issuer has made all payments required to be made on the Obligations pursuant to the Document.

7. The premium payable on this Surety Bond is not refundable for any reason, including the payment prior to maturity of the Obligations.

8. This Surety Bond shall be governed by and interpreted under the laws of the State of New York. Any suit hereunder in connection with any payment may be brought only by the Note Paying Agent within one year after (i) a Demand for Payment, with respect to such payment, is made pursuant to the terms of this Surety Bond and the Insurer has failed to make such payment, or (ii) payment would otherwise have been due hereunder but for the failure on the part of the Note Paying Agent to deliver to the Insurer a Demand for Payment pursuant to the terms of this Surety Bond, whichever is earlier.

9. There shall be no acceleration payment due under this Policy unless such acceleration is at the sole option of the Insurer.

10. This policy is not covered by the Property/Casualty Insurance Security Fund specified in Article 76 of the New York Insurance Law.

In witness whereof, the Insurer has cause this Surety Bond to be executed in facsimile on its behalf by its duly authorized officers, this 3rd day of April, 2001,

MBIA INSURANCE CORPORATION

        /s/ [ILLEGIBLE]
        --------------------------------
        President

Attest: /s/ [ILLEGIBLE]
        --------------------------------
        Assistant Secretary


[MBIA LOGO]

Attachment 1
Surety Bond No. 34836(2)

DEMAND FOR PAYMENT

______,20____

MBLA Insurance Corporation
113 King Street
Armonk, New York 10504

Attention: President

Reference is made to the Surety Bond No. 34836(2) (the "Surety Bond") issued by the MB1A Insurance Corporation (the "Insurer"). The terms which are capitalized herein and not otherwise defined have the meanings specified in the Surety Bond unless the context otherwise requites.

The Note Paying Agent hereby certifies that

(a) In accordance with the provisions of the Document (attached hereto as Exhibit A), payment is due to the Owners of the Obligations on [______] (the "Payment Date") in an amount equal to $[________] (the "Interest Amount").

(b) The Debt Service Available Amount for the Obligations is $[_______].

(c) The amounts legally available to the Note Paying Agent on the Payment Date will be $[_______] less than the Interest Amount (the "Deficiency".

(d) The Note Paying Agent has not heretofore made demand under the Surety Bond for the Interest Amount or any portion thereof.

The Note Paying Agent hereby requests that payment of the Deficiency (subject to the Surety Bond Coverage) be made by the Insurer under the Surety Bond and directs that payment under the Surety Bond be made to the following account by bank wire transfer of federal or other immediately available funds in accordance with the terms of the Surety Bond:___________________________________
[Note Paying Agent's Account]

Any Person Who Knowingly And With Intent To Defraud Any Insurance Company or Other Person Files An Application For Insurance or Statement of Claim Containing Any Materially False Information, or Conceals For The Purpose of Misleading, Information Concerning Any Fact Material Thereto, Commits A Fraudulent Insurance Act, Which Is A Crime, And Shall Also Be Subject To A Civil Penalty No To Exceed Five Thousand Dollars And The Stated Value of The Claim For Each Such Violation.

[NOTE PAYING AGENT]

By ________________________

Its _______________________


[MBIA LOGO]

Attachment 2
Surety Bond No. 34836(2)

NOTICE OF REINSTATEMENT

___________, 20__

[Note Paying Agent]

[Address]

Reference is made to the Surety Bond No. 34836(2) (the "Surety Bond") issued by MBIA Insurance Corporation (the "Insurer"). The terms which are capitalized herein and not otherwise defined have the meanings specified in the Surety Bond unless the context otherwise requires.

The Insurer hereby delivers notice that it is in [ILLEGIBLE] Obligor pursuant to Article II of the Financial Guaranty Agreement and as of the date hereof the [ILLEGIBLE] Bond Coverage is $

MBIA INSURANCE CORPORATION


President

Attest: _______________________________________
Assistant Secretary

2

EXHIBIT G

NOTE INSURANCE POLICY

G-1

                                  [MBIA LOGO]

                         NOTE GUARANTY INSURANCE POLICY

OBLIGATIONS:      $57,500,000 THE NELNET GROUP TRUST I POLICY NUMBER: 34836(1)
                  6.34% Student Loan
                  Interest Margin Securities (SLIMS(SM))

MBIA Insurance Corporation (the "Insurer"), in consideration of the payment of the premium and subject to the terms of this Note Guaranty Insurance Policy (this "Policy"), hereby unconditionally and irrevocably guarantees to any Owner that an amount equal to each full and complete Insured Payment will be received from the Insurer by The Chase Manhattan Bank, or its successors, as note paying agent for the Owners (the "Note Paying Agent"), on behalf of the Owners, for distribution by the Note Paying Agent to each Owner of each Owner's proportionate share of the Insured Payment. The Insurer's obligations hereunder with respect to a particular Insured Payment shall be discharged to the extent funds equal to the applicable Insured Payment are received by the Note Paying Agent, whether or not such funds are properly applied by the Note Paying Agent. Insured Payments shall be made only at the time set forth in this Policy, and no accelerated Insured Payments shall be made regardless of any acceleration of the Obligations, unless such acceleration is at the sole option of the Insurer.

Notwithstanding the foregoing paragraph, this Policy does not cover shortfalls, if any, attributable to the liability of the Issuer or the Note Paying Agent for withholding taxes, if any (including interest and penalties in respect of any such liability).

The Insurer will pay any Insured Payment that is a Preference Amount on the Business Day following receipt on a Business Day by the Fiscal Agent (as described below) of (a) a certified copy of the order requiring the return of a preference payment, (b) an opinion of counsel satisfactory to the Insurer that such order is final and not subject to appeal, (c) an assignment in such form as is reasonably required by the Insurer, irrevocably assigning to the Insurer all rights and claims of the Owner relating to or arising under the Obligations against the debtor which made such preference payment or otherwise with respect to such preference payment and (d) appropriate instruments to effect the appointment of the Insurer as agent for such Owner in any legal proceeding related to such preference payment, such instruments being in a form satisfactory to the Insurer, provided that if such documents are received after 12:00 noon, New York City time, on such Business Day, they will be deemed to be received on the following Business Day. Such payments shall be disbursed to the receiver or trustee in bankruptcy named ' in the final order of the court exercising jurisdiction on behalf of the Owner and not to any Owner directly unless such Owner has returned principal or interest paid on the Obligations to such receiver or trustee in bankruptcy, in which case such payment shall be disbursed to such Owner.

The Insurer will pay any other amount payable hereunder no later than 12:00 noon, New York City time, on the later of the Payment Date on which the related Deficiency Amount is due or the second Business Day following receipt in New York, New York on a Business Day by State Street Bank and Trust Company, N.A., as Fiscal Agent for the Insurer, or any successor fiscal agent appointed by the Insurer (the "Fiscal Agent"), of a Notice (as described below),


[MBIA LOGO]

provided that if such Notice is received after 12:00 noon, New York City time, on such Business Day, it will be deemed to be received on the following Business Day. If any such Notice received by the Fiscal Agent is not in proper form or is otherwise insufficient for the purpose of making claim hereunder, it shall be deemed not to have been received by the Fiscal Agent for purposes of this paragraph, and the Insurer or the Fiscal Agent, as the case may be, shall promptly so advise the Note Paying Agent and the Note Paying Agent may submit an amended Notice.

Insured Payments due hereunder, unless otherwise stated herein, will be disbursed by the Fiscal Agent to the Note Paying Agent on behalf of the Owners by wire transfer of immediately available funds in the amount of the Insured Payment less, in respect of Insured Payments related to Preference Amounts, any amount held by the Note Paying Agent for the payment of such Insured Payment and legally available therefor.

The Fiscal Agent is the agent of the Insurer only, and the Fiscal Agent shall in no event be liable to Owners for any acts of the Fiscal Agent or any failure of the Insurer to deposit, or cause to be deposited, sufficient funds to make payments due under this Policy.

Subject to the terms of the Agreement, the Insurer shall be subrogated to the rights of each Owner to receive payments under the Obligations to the extent of any payment by the Insurer hereunder.

As used herein, the following terms shall have the following meanings:

"Agreement" means the Trust Agreement dated as of April 1, 2001 among NELNET Student Loan Corporation-1, as Depositor, MELMAC LLC, as Depositor, NELNET, Inc., as Administrator, The Chase Manhattan Bank, as Collateral Agent, Note Registrar and Note Paying Agent, and Wilmington Trust Company, as Trustee, Certificate Registrar and Certificate Paying Agent, without regard to any amendment or supplement thereto, unless such amendment or supplement has been approved in writing by the Insurer.

"Business Day" means any day other than (a) a Saturday or a Sunday (b) a day on which the Insurer is closed or (c) a day on which banking institutions in New York City or in the city in which the corporate trust office of the Note Paying Agent under the Agreement is located are authorized or obligated by law or executive order to close.

"Deficiency Amount" means (a) for any Payment Date, an amount equal to the excess, if any of the Interest Amount over the Amount Available in the Collection Account, after giving effect to the payments made pursuant to Section 4.2(a)(i), (ii), (iii) and (iv) of the Agreement and the receipt ,of an Optional Advance, if any, and a Surety Bond Payment, if any, and (b) on the Maturity Date, any amount equal to the excess, if any, of the outstanding principal balance of the Notes over the Amount Available in the Collection Account to pay the outstanding principal balance of the Notes, after giving effect to the payments made pursuant to Section 4.2(a)(i), (ii), (iii), (iv, (v) and (vi) of the Agreement.

2

[MBIA LOGO]

"Insured Payment" means (a) as of any Payment Date, any Deficiency Amount and (b) any Preference Amount.

"Notice" means the telephonic or telegraphic notice, promptly confirmed in writing by facsimile substantially in the form of Exhibit A attached hereto, the original of which is subsequently delivered by registered or certified mail, from the Note Paying Agent specifying the Insured Payment which shall be due and owing on the applicable Payment Date.

"Owner" means each Noteholder (as defined in the Agreement) who, on the applicable Payment Date, is entitled under the terms of the applicable Notes to payment thereunder.

"Preference Amount' means any amount previously distributed to an Owner on the Obligations that is recoverable and sought to be recovered as a voidable preference by a trustee in bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C. Sections 101 et seq.), as amended from time to time in accordance with a final nonappealable order of a court having competent jurisdiction.

Capitalized terms used herein and not otherwise defined herein shall have the respective meanings set forth in the Agreement as of the date of execution of this Policy, without giving effect to any subsequent amendment to or modification of the Agreement unless such amendment or modification has been approved in writing by the Insurer.

Any notice hereunder or service of process on the Fiscal Agent may be made at the address listed below for the Fiscal Agent or such other address as the Insurer shall specify in writing to the Note Paying Agent.

The notice address of the Fiscal Agent is 15th Floor, 61 Broadway, New York, New York 10006, Attention: Municipal Registrar and Paying Agency, or such other address as the Fiscal Agent shall specify to the Note Paying Agent in writing.

THIS POLICY IS BEING ISSUED UNDER AND PURSUANT TO, AND SHALL BE CONSTRUED UNDER, THE LAWS OF THE STATE OF NEW YORK, WITHOUT GIVING EFFECT TO THE CONFLICT OF LAWS PRINCIPLES THEREOF.

The insurance provided by this Policy is not covered by the Property/Casualty Insurance Security Fund specified in Article 76 of the New York Insurance Law.

This Policy is not cancelable for any reason. The premium on this Policy is not refundable for any reason, including payment, or provision being made for payment, prior to maturity of the Obligations.

3

[MBIA LOGO]

IN WITNESS WHEREOF, the Insurer has caused this Policy to be executed and attested this 3rd day of April 2001.

MBIA INSURANCE CORPORATION

                                            By /s/ [ILLEGIBLE]
                                               ---------------------------------
                                            Title President
Attest:

By /s/ [ILLEGIBLE]
   -------------------------------
   Secretary

4

[MBIA LOGO]

EXHIBIT A

TO NOTE GUARANTY INSURANCE
POLICY NUMBER: 34836(1)

NOTICE UNDER NOTE GUARANTY
INSURANCE POLICY NUMBER: 34836(1)

State Street Bank and Trust Company, N.A., as Fiscal Agent for MBIA Insurance Corporation
15th Floor
61 Broadway
New York, NY 10006
Attention: Municipal Registrar and
Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY 10504

The undersigned, a duly authorized officer of [NAME OF NOTE PAYING AGENT], as note paying agent (the "Note Paying Agent"), hereby certifies to State Street Bank and Trust Company, N.A. (the "Fiscal Agent") and MBIA Insurance Corporation (the "Insurer"), with reference to Note Guaranty Insurance Policy Number
[ILLEGIBLE](the "Policy") issued by the Insurer in respect of the $57,500,000 THE NELNET (GROUP TRUST I 6.34% Student Loan Interest Margin Securities (the "Obligations"), that:

(a) the Note Paying Agent is the note paying agent under the Trust Agreement dated as of April 1, 2001, among NELNET Student Loan Corporation- 1, as Depositor, MELMAC LLC, as Depositor, NELNET, Inc., as Administrator, The Chase Manhattan Bank, as Collateral Agent, Note Registrar and Note Paying Agent, and Wilmington Trust Company, as Trustee, Certificate Registrar and Certificate Paying Agent;

(b) the amount due under clause (a) of the definition of Deficiency Amount for the Payment Date occurring on [________] (the "Applicable Payment Date") is $[________];

(c) the amount due under clause (b) of the definition of Deficiency Amount for the Applicable Payment Date is $[________];

(d) the sum of the amounts listed in paragraphs (b) and (c) above is $[________] (the "Deficiency Amount");

(e) the amount of previously distributed payments on the Obligations that is recoverable and sought to be recovered as a voidable preference by a trustee in bankruptcy pursuant to the Bankruptcy Code in accordance with a final nonappealable


[MBIA LOGO]

order of a court having competent jurisdiction is $[________] (the "Preference Amount");

(f) the total Insured Payment due is $[______], which amount equals the sum of the Deficiency Amount and the Preference Amount;

(g) the Note Paying Agent is making a claim under and pursuant to the terms of the Policy for the dollar amount of the Insured Payment set forth in (d) above to be applied to the payment of the Deficiency Amount for the Applicable Payment Date in accordance with the Agreement and for the dollar amount of the Insured Payment set forth in (e) above to be applied to the payment of any Preference Amount; and

(h) the Note Paying Agent directs that payment of the Insured Payment be made to the following account by bank wire transfer of federal or other immediately available funds in accordance with the terms of the Policy: [NOTE PAYING AGENT'S ACCOUNT NUMBER].

Any capitalized term used in this Notice and not otherwise defined herein shall have the meaning assigned thereto in the Policy.

Any Person Who Knowingly And With [ILLEGIBLE] Insurance Company Or Other Person Files An Application For Insurance [ILLEGIBLE] Claim Containing Any Materially False Information, Or Conceals For The Purpose Of Misleading, Information Concerning Any Fact Material Thereto, Commits A Fraudulent Insurance Act, Which Is A Crime, And Shall Also Be Subject To A Civil Penalty Not To Exceed Five Thousand Dollars And The Stated Value Of The Claim For Each Such Violation.

IN WITNESS WHEREOF, the Note Paying Agent has executed and delivered this Notice under the Policy as of the [______] day of [_________], [__].

[NAME OF NOTE PAYING AGENT], as Note
Paying Agent

By__________________________________
Title ______________________________

A-2

Document No. 47

CROSS-RECEIPT FOR NOTES AND SUBORDINATED CERTIFICATES
AND FOR PURCHASE PRICE

Capitalized terms used herein without definition shall have the meanings set forth in the Trust Agreement dated as of April 1, 2001 (the "Trust Agreement") among NELNET Student Loan Corporation-1, as Depositor (the "NELNET Depositor"), MELMAC LLC, as Depositor (the "MELMAC Depositor"), NELnet, Inc., as Administrator ("NELnet"), The Chase Manhattan Bank, as Collateral Agent, Note Registrar and Note Paying Agent, and Wilmington Trust Company, as Trustee.

1. (a) Salomon Smith Barney Inc. acknowledges receipt of the Notes designated The NELnet Group Trust I, Student Loan Interest Margin Securities (the "Notes") registered in the names and denominations set forth below, and (b) NELnet and MELMAC, Inc. acknowledge receipt of the certificates designated The NELnet Group Trust I, Subordinated Student Loan Interest Margin Certificates (the "Subordinated Certificates"), registered in its name as set forth below:

                                               Subordinated
                                   Notes       Certificates
                                   -----       ------------
Cede & Co.                      $52,700,000        N/A
Salomon Smith Barney Inc.       $ 2,000,000        N/A
Salomon  Smith Barney Inc.      $ 1,000,000        N/A
Salomon  Smith Barney Inc.      $   700,000        N/A
Salomon Smith Barney Inc.       $   500,000        N/A
Smith Barney Inc.               $   300,000        N/A
Salomon Smith Barney Inc.       $   200,000        N/A
Salomon Smith Barney Inc.       $   100,000        N/A
NELnet                              N/A             98%
MELMAC, Inc.                        N/A            1.0%
NELnet (Special Interest)           N/A            1.0%

2. The NELNET Depositor and the MELMAC Depositor hereby acknowledge receipt, on behalf of The NELnet Group Trust I, of $56,895,675 representing the initial purchase price for the Notes as provided in the Initial Purchase Agreement dated March 29, 2001 among the NELNET Depositor, the MELMAC Depositor, the Administrator and the Initial Purchasers named therein.


THE NELNET GROUP TRUST I

By: Wilmington Trust Company,
not in its individual capacity but
solely as Trustee.

By: /s/ Patricia A. Evans
    ----------------------------------
    Name:   Patricia A. Evans
    Title:  Financial Services Officer

NELNET STUDENT LOAN CORPORATION-1

By: /s/ Ronald W.Page
    ----------------------------------
    Name:  Ronald W.Page
    Title: Vice President

MELMAC LLC

By: /s/ Don Bouc
    ----------------------------------
    Name:  Don Bouc
    Title: President

NELNET, INC.

By: /s/ Terry J. Heimes
    ----------------------------------
    Name:  Terry J. Heimes
    Title: President

SALOMON SMITH BARNEY INC.

By: /s/ MARK J. WEADILL
    ----------------------------------
    Name:  MARK J. WEADILL
    Title: DIRECTOR


MELMAC, INC.

                                          By: /s/ Don Bouc
                                              ----------------------------------
                                              Name:  Don Bouc
                                              Title: President

Dated: April 3, 2001


EXHIBIT H

FORM OF CASH FLOW CERTIFICATE

H-1

[On file with Kutak Rock LLP]


EXHIBIT I

FORM OF NOTICE

I-1

[On file with Kutak Rock LLP]


EXHIBIT J

FORM OF DEMAND FOR PAYMENT

J-1

[on file with Kutak Rock LLP]


Exhibit 10.60
TRUST AGREEMENT

Dated as of December 1, 2001

among

EMT Corp.
as Depositor

NELnet, Inc.
as Administrator

JPMorgan Chase Bank,
as Collateral Agent, Note
Registrar and Note Paying Agent

and

Wilmington Trust Company

as Trustee, Certificate Registrar and Certificate Paying Agent

THE NELNET GROUP TRUST II


TABLE OF CONTENTS

                                                                                             Page
                                                                                             ----
                                            ARTICLE I
                                           DEFINITIONS

Section 1.1.     Definitions...............................................................    1
Section 1.2.     Usage of Terms............................................................   12
Section 1.3.     Calculations..............................................................   12
Section 1.4.     Section References........................................................   12
Section 1.5.     Action by or Consent of Noteholders and/or Subordinated
                 Certificateholders........................................................   13

                                           ARTICLE II
                                        CREATION OF TRUST

Section 2.1.     Creation of Trust.........................................................   13
Section 2.2.     Office....................................................................   13
Section 2.3.     Purposes and Powers.......................................................   13
Section 2.4.     Appointment of Trustee, Certificate Paying Agent, Certificate Registrar,
                 Note Paying Agent and Note Registrar......................................   14
Section 2.5.     Conveyance of Underlying Residual Rights, Adjusted Program Expenses
                 and the Underlying Ancillary Rights.......................................   15
Section 2.6.     Declaration of Trust......................................................   17
Section 2.7.     Liability of the Noteholders and Subordinated Certificateholders..........   17
Section 2.8.     Title to Trust Property...................................................   17
Section 2.9.     Situs of Trust............................................................   18
Section 2.10.    Representations and Warranties of the Depositor...........................   18
Section 2.11.    Federal Income Tax Allocations............................................   19
Section 2.12.    Payment of Expenses.......................................................   20
Section 2.13.    Covenants of the Noteholders..............................................   20
Section 2.14.    Covenants of the Trust, the Trustee, the Administrator and Subordinated
                 Certificateholders........................................................   21
Section 2.15.    Note Insurer's Rights Regarding Actions, Proceedings or
                 Investigations............................................................   22

                                 ARTICLE IIA THE ADMINISTRATOR        23

Section 2.1A.    Representations and Warranties of the Administrator.......................   23
Section 2.2A.    Merger or Consolidation of Administrator..................................   24
Section 2.3A.    Liability and Indemnities.................................................   25
Section 2.4A.    Administrator Not to Resign...............................................   26
Section 2.5A.    Administrator Default.....................................................   26
Section 2.6A.    Appointment of Successor..................................................   27
Section 2.8A.    Waiver of Past Defaults...................................................   28

i

Section 2.9A. Sub-Administrators...........................................................   28
Section 2.10A. Cash Flow Certificates......................................................   29
Section 2.11A. Perfected Security Interest.................................................   29
Section 2.12A. Administrative Duties.......................................................   30

                                           ARTICLE III
                           THE NOTES AND THE SUBORDINATED CERTIFICATES

Section 3.1.     Initial Ownership.........................................................   31
Section 3.2.     Conditions to Issuance of the Notes and the Subordinated Certificates.....   31
Section 3.3.     The Notes and Subordinated Certificates...................................   31
Section 3.4.     Unconditional Rights of Noteholders to Receive Principal Amount and
                 Interest..................................................................   31
Section 3.5.     Authentication of Notes and Subordinated Certificates.....................   32
Section 3.6.     Registration of Transfer and Exchange of Notes and Subordinated
                 Certificates..............................................................   32
Section 3.7.     Mutilated, Destroyed, Lost or Stolen Notes or Subordinated
                 Certificates..............................................................   36
Section 3.8.     Persons Deemed Noteholders and Subordinated Certificateholders............   36
Section 3.9.     Access to List of Noteholders' and Subordinated Certificateholders'
                 Names and Addresses.......................................................   37
Section 3.10.    Disposition by the Holder of the Special Interest.........................   37

                                           ARTICLE IV
                    ADMINISTRATION OF COLLECTION ACCOUNT, RESERVE ACCOUNT AND
                              DISTRIBUTION ACCOUNT; CERTAIN DUTIES

Section 4.1.     Collection Account, Reserve Account and Distribution Account..............   38
Section 4.2.     Use of Funds in Collection Account, Distribution Account and Reserve
                 Account...................................................................   40
Section 4.3.     Method of Payment or Distribution.........................................   42
Section 4.4.     No Segregation of Moneys; No Interest.....................................   42
Section 4.5.     Accounting; Reports; Tax Returns..........................................   42
Section 4.6.     Optional Redemption of Notes..............................................   43
Section 4.7.     Reports...................................................................   44
Section 4.8.     Optional Advances and Principal Subsidy Payments..........................   44
Section 4.9.     The Policies..............................................................   45

                                            ARTICLE V
                  THE TRUSTEE, THE COLLATERAL AGENT, THE NOTE PAYING AGENT, THE
                CERTIFICATE PAYING AGENT, THE NOTE REGISTRAR AND THE CERTIFICATE
                                            REGISTRAR

Section 5.1.     General Authority and Duties..............................................   46
Section 5.2.     Action Upon Instruction...................................................   47

ii

Section 5.3.     No Duties Except as Specified in This Agreement or in Instructions; Not
                 Acting in Individual Capacity.............................................   49
Section 5.4.     Representations and Warranties............................................   50
Section 5.5.     Reliance; Advice of Counsel...............................................   51
Section 5.6.     May Own Notes.............................................................   52
Section 5.7.     Doing Business in Other Jurisdictions.....................................   52
Section 5.8.     Indemnification...........................................................   52
Section 5.9.     Acceptance of Trusts and Duties...........................................   53
Section 5.10.    Trustee, Collateral Agent, Note Registrar, Note Paying Agent, the
                 Certificate Paying Agent and Certificate Registrar Not Liable for
                 Subordinated Certificates or Underlying Residual Rights...................   54
Section 5.11.    Payments from Trust Property..............................................   55
Section 5.12.    Consent of the Note Insurer With Respect to Certain Matters...............   55
Section 5.13.    Actions by Subordinated Certificateholders with Respect to Bankruptcy.....   56
Section 5.14.    Restrictions on the Subordinated Certificateholders' Powers...............   57
Section 5.15.    Fiduciary Duties of the Trustee...........................................   57

                                           ARTICLE VI
                               COMPENSATION OF TRUSTEE AND OTHERS

Section 6.1.     Fees and Expenses.........................................................   58

                                           ARTICLE VII
                                             DEFAULT

Section 7.1.     Events of Default.........................................................   58
Section 7.2.     Rights Upon an Event of Default...........................................   58
Section 7.3.     Distributions.............................................................   59
Section 7.4.     Restrictions on Noteholders' Power........................................   60

                                          ARTICLE VIII
                                    DISSOLUTION OF THE TRUST

Section 8.1.     Dissolution of the Trust..................................................   60

                                           ARTICLE IX
                 SUCCESSOR TRUSTEES, PAYING AGENTS AND REGISTRARS AND ADDITIONAL
                                            TRUSTEES

Section 9.1.     Eligibility Requirements for Trustee......................................   61
Section 9.2.     Resignation or Removal of Trustee and Others..............................   61
Section 9.3.     Successor Trustee.........................................................   62
Section 9.4.     Merger or Consolidation...................................................   63
Section 9.5.     Appointment of Co-Trustee or Separate Trustee.............................   63

                                            ARTICLE X
                                    MISCELLANEOUS PROVISIONS

iii

Section 10.1.    Amendment.................................................................   65
Section 10.2.    No Recourse...............................................................   66
Section 10.3.    Governing Law.............................................................   66
Section 10.4.    Severability of Provisions................................................   66
Section 10.5.    Third-Party Beneficiaries.................................................   66
Section 10.6.    Counterparts..............................................................   67
Section 10.7.    Notices...................................................................   67
Section 10.8.    Successors and Assigns....................................................   68
Section 10.9.    No Petition...............................................................   68
Section 10.10.   Headings..................................................................   68
Section 10.11.   Administrator.............................................................   68
Section 10.12.   Furnishing Information....................................................   68
Section 10.13.   Amendments to Underlying Agreements; Underlying Trust Not to Issue
                 Additional Securities.....................................................   69
Section 10.14.   The Note Insurer..........................................................   70
Section 10.15.   Security Agreement........................................................   70

SCHEDULE I       Targeted Balance Schedule
SCHEDULE II      List of Underlying Agreements
EXHIBIT A        Form of Certificate of Trust
EXHIBIT B        Form of Note
EXHIBIT C        Form of Subordinated Certificate
EXHIBIT D        Form of Payment Date Report
EXHIBIT E        Form of Representation Letter and Affidavit
EXHIBIT F        Debt Service Reserve Surety Bond
EXHIBIT G        Note Insurance Policy
EXHIBIT H        Form of Cash Flow Certificate
EXHIBIT I        Form of Notice to Note Insurer
EXHIBIT J        Form of Demand for Payment to Note Insurer

iv

THIS TRUST AGREEMENT dated as of December 1, 2001, is made among EMT Corp., an Indiana corporation, as depositor (the "Depositor"), NELnet, Inc. ("NELnet"), a Nevada Corporation, as administrator (the "Administrator"), JPMorgan Chase Bank, a New York banking corporation, as collateral agent, note registrar and note paying agent (in such capacities, the "Collateral Agent," the "Note Registrar" and the "Note Paying Agent," respectively) and Wilmington Trust Company, a Delaware banking corporation and trust company headquartered in Wilmington Delaware, as trustee, certificate registrar and certificate paying agent (in such capacities, the "Trustee," "Certificate Registrar" and "Certificate Paying Agent," respectively).

In consideration of the mutual agreements herein contained, and of other good and valuable consideration, the receipt and adequacy of which are hereby acknowledged, the parties agree as follows:

ARTICLE I
DEFINITIONS

Section 1.1. Definitions.

Adjusted Program Expenses: The Depositor's right to receive the administrative fees and other Program Expenses (as defined in the Underlying Trust Agreement), exclusive of any Underlying Loan Servicing Fees, from the Underlying Trust pursuant to priority FOURTH of Section 5.3(B) of the Underlying Trust Agreement, which rights are being conveyed to the Trust pursuant to the Assignment Agreement and Section 2.5 hereof.

Administration Fee: The fee payable to the Administrator on each Payment Date pursuant to Section 4.2(a)(iv) for performing its services hereunder, which fee shall equal $15,000 per year, payable semi-annually in equal installments of $7,500 each.

Administrator: Means NELnet, Inc., a Nevada corporation, and its successors and assigns.

Administrator Default: Has the meaning set forth in Section 2.5A.

Agreement: This Trust Agreement, all amendments and supplements thereto and all exhibits and schedules to any of the foregoing.

Amount Available: With respect to any Payment Date, the aggregate amount contained in the Collection Account on such Payment Date, but not including the portion thereof representing Surety Bond Payments or Insured Payments or amounts transferred from the first sub-account of the Reserve Account.

Assignment Agreement: The Assignment Agreement dated as of December 1, 2001 between the Depositor, the Trust relating to the Underlying Residual Rights and the right to receive the Adjusted Program Expenses and the right to exercise the Underlying Ancillary Rights.

Bankruptcy Action: The meaning set forth in Section 5.12 hereof.


Beneficial Owner: With respect to any Book-Entry Note, the beneficial owner of such Book-Entry Note.

Book-Entry Note: Any Note registered in the name of the Depository or its nominee, beneficial ownership of which is reflected on the books of the Depository or on the books of a Direct Participant or Indirect Participant.

Business Day: Any day other than (a) a Saturday or a Sunday or (b) another day on which banking institutions in the city in which a Person is taking action hereunder are authorized or obligated by law, executive order, or governmental decree to be closed.

Business Trust Statute: Chapter 38 of Title 12 of the Delaware Code, 12 Del. Code Section 3801 et seq., as the same may be amended from time to time.

Cash Flow Certificate: Each semi-annual certificate prepared by the Cash Flow Consultant and delivered to the Depositor, the Administrator, the Trustee, the Collateral Agent, the Note Insurer and each Rating Agency pursuant to Section 2.10A.

Cash Flow Consultant: Salomon Smith Barney Inc., or any successor thereto approved by the Note Insurer.

Certificate of Trust: The Certificate of Trust in the form of Exhibit A hereto filed for the Trust pursuant to Section 3810(a) of the Business Trust Statute.

Certificate Paying Agent: Initially, the Trustee or its successor in interest and any successor certificate paying agent appointed as provided in this Agreement.

Certificate Register: The Certificate Register referred to in Section 3.6(a).

Certificate Registrar: Initially, the Trustee or its successor in interest and any successor certificate registrar appointed as provided in this Agreement.

Closing Date: December 28, 2001.

Collateral Agent: JPMorgan Chase Bank, not in its individual capacity but solely as collateral agent for the Note Insurer hereunder and under the Security Agreement, and any successor appointed as provided therein or hereunder.

Collateral Agent Fee: The fee payable to the Collateral Agent as provided in a separate fee agreement between the Collateral Agent and NELnet.

Code: The Internal Revenue Code of 1986, as amended.

Collection Account: The account designated as the Collection Account in, and which is established and maintained pursuant to, Section 4.1.

2

Corporate Trust Office: With respect to the Trustee, its office at which at any particular time its corporate trust business shall be administered, which office at the Closing Date is located at Rodney Square North, 1100 North Market Street, Wilmington, Delaware 19890-0001, Attention: Corporate Trust Administration; or at such other address as the Trustee may designate by notice to the Noteholders, the Note Insurer, the Administrator and the Depositor, or the principal corporate trust office of any successor Trustee. With respect to the Collateral Agent, its office at which at any particular time its corporate trust business shall be administered, which office at the Closing Date is located at 450 West 33rd Street, 14th Floor, New York, New York 10001, Attention: NELnet Group Trust II, or at such other address as the Collateral Agent may designate by notice to the Noteholders, the Note Insurer, the Administrator and the Depositor, or the principal corporate trust office of any successor Collateral Agent.

Debt Service Available Amount: For any Payment Date, an amount equal to
(i) the initial amount of the Debt Service Reserve Surety Bond, minus (ii) all Debt Service Payments made prior to such Payment Date, plus (iii) all amounts reimbursed to the Note Insurer pursuant to Section 4.2(a)(vi) (other than amounts representing interest on Surety Bond Payments) prior to such Payment Date in respect of prior Surety Bond Payments.

Debt Service Payment: For any Payment Date, an amount equal to the excess, if any, of (i) the Interest Amount for such Payment Date over (ii) the amount remaining in the Collection Account on such Payment Date, after giving effect to the receipt of Optional Advances, if any, cash transfers from the first sub-account of the Reserve Account pursuant to Section 4.1(a), and payments made pursuant to Section 4.2(a)(i), (ii), (iii) and (iv).

Debt Service Reserve Surety Bond: The debt service reserve surety bond dated the Closing Date in the initial amount of $1,900,000 and issued by the Note Insurer for the benefit of the holders of the Notes, pursuant to which the Note Insurer agrees to make Surety Bond Payments, a copy of which is attached hereto as Exhibit F.

Deficiency Amount; (a) For any Payment Date, an amount equal to the excess, if any, of the Interest Amount over the Amount Available in the Collection Account to pay the Interest Amount, after giving effect to the payments made pursuant to Section 4.2(a)(i), (ii), (iii) and (iv) of this Agreement and the receipt of an Optional Advance, if any, and a Surety Bond Payment, if any, and (b) on the Maturity Date, an amount equal to the excess, if any, of the outstanding Principal Amount of the Notes over the Amount Available in the Collection Account to pay the outstanding Principal Amount of the Notes, after giving effect to the payments made pursuant to Section 4.2(a)(i), (ii)
(iii), (iv), (v), and (vi) of this Agreement.

Definitive Note: Any Note registered in the name of a Person other than the Depository or its nominee.

Depositor: EMT Corp., an Indiana corporation, and its successors and assigns.

Depository: The Depository Trust Company, and any successor Depository hereafter named.

3

Depository Representation Letter: Letters to, or agreements with, the Depository to effectuate a book entry system with respect to the Notes registered in the Note Register under the nominee name of the Depository.

Direct Participant: Any broker-dealer, bank or other financial institution for which the Depository holds Book-Entry Notes from time to time as a securities depository.

Distribution Account: The account designated as the Distribution Account in, and which is established and maintained pursuant to, Section 4.1.

Eligible Account: An account which is any of the following: (i) an account maintained with an Eligible Institution; (ii) an account or accounts the deposits in which are fully insured by either the Bank Insurance Fund or the Savings Association Insurance Fund of the Federal Deposit Insurance Corporation;
(iii) a trust account (which shall be a "segregated trust account") maintained with the corporate trust department of a federal or state chartered depository institution or trust company with trust powers and acting in its fiduciary capacity for the benefit of the Trustee, the Note Paying Agent or the Collateral Agent hereunder, which depository institution or trust company shall have capital and surplus of not less than $50,000,000 and the obligations of such depository institution (or, if such depository institution is a subsidiary of a bank holding company system and such depository institution's securities are not rated, the obligations of the bank holding company) shall have a credit rating from each Rating Agency in one of its generic credit rating categories which signifies investment grade; or (iv) an account acceptable to the Note Insurer and that will not cause any Rating Agency to downgrade or withdraw its then current rating assigned to the Notes (without giving effect to the Note Insurance Policy), as evidenced in writing by each Rating Agency.

Eligible Institution: Any depository institution (which may be the Trustee, the Note Paying Agent or the Collateral Agent or an affiliate of the Trustee, the Note Paying Agent or the Collateral Agent) organized under the laws of the United States or any State, the deposits of which are insured to the full extent permitted by law by the Bank Insurance Fund or the Savings Association Insurance Fund of the Federal Deposit Insurance Corporation, which is subject to supervision and examination by federal or state authorities and whose short-term obligations have been rated A-1 or higher by S&P and F-l or higher by Fitch, or whose unsecured long-term obligations has been rated one of the three highest categories by each Rating Agency.

Eligible Investments: Any of the following:

(i) direct obligations of, and obligations fully guaranteed by, the United States of America, the Federal Home Loan Mortgage Corporation, the Federal National Mortgage Association, or any agency or instrumentality of the United States of America the obligations of which are backed by the full faith and credit of the United States of America;

(ii) demand and time deposits in, certificates of deposit of and bankers' acceptances issued by, or federal funds sold by any depository institution or trust company (including the Trustee, the Collateral Agent or their respective agents acting in

4

their respective commercial capacities) incorporated under the laws of the United States of America or any state thereof and subject to supervision and examination by federal and/or state authorities, so long as, at the time of such investment or contractual commitment providing for such investment, such depository institution or trust company or its ultimate parent has a short-term unsecured debt rating in one of the two highest available rating categories of S&P and Fitch and the highest available rating category of Moody's and provided that each such investment has an original maturity of no more than 365 days; and (B) any other demand or time deposit or certificate of deposit which is fully insured by the Federal Deposit Insurance Corporation;

(iii) repurchase obligations with a term not to exceed 30 days with respect to any security described in clause (i) above and entered into with a depository institution or trust company (acting as a principal) rated "A" or higher by S&P and Fitch and rated "A2" or higher by Moody's; provided, however, that the collateral transferred pursuant to such repurchase obligation must be of the type described in clause (i) above and must (a) be valued daily at current market price plus accrued interest, (b) pursuant to such valuation, be equal, at all times, to 105% of the cash transferred by the Trust in exchange for such collateral and (c) be delivered to the Trustee, Note Paying Agent or Collateral Agent or, if the Trustee, Note Paying Agent or Collateral Agent is supplying the collateral, an agent for the Trustee, in such a manner as to accomplish perfection of a security interest in the collateral by possession of certificated securities;

(iv) securities bearing interest or sold at a discount issued by any corporation incorporated under the laws of the United States of America or any State thereof which has a long-term unsecured debt rating in the highest available rating category of each of S&P, Moody's and Fitch;

(v) commercial paper having an original maturity of less than 365 days and issued by an institution having a short-term unsecured debt rating in the highest available rating category of each of S&P, Moody's and Fitch at the time of such investment;

(vi) a guaranteed investment contract approved by each of S&P, Moody's and Fitch and the Note Insurer and issued by an insurance company or other corporation having a long-term unsecured debt rating in the highest available rating category of each of S&P, Moody's and Fitch (if Fitch is rating such insurance company) at the time of such investment;

(vii) money market funds having ratings in the highest available rating category of Moody's and one of the two highest available rating categories of S&P and Fitch (if Fitch is rating such money market fund) at the time of such investment which invest only in other Eligible Investments, any such money market funds which provide for demand withdrawals being conclusively deemed to satisfy any maturity requirement for Eligible Investments set forth herein; and

5

(viii) Any other investment acceptable to each Rating Agency and the Note Insurer, written confirmation of which shall be furnished by the Administrator to the Trustee.

The Trustee, the Note Paying Agent or the Collateral Agent may trade with itself or an affiliate as principal or agent, in the purchase or sale of Eligible Investments.

Event of Default: The meaning assigned to such term in Section 7.1.

Financial Guaranty Agreement: The Financial Guaranty Agreement dated as of the Closing Date by and between the Note Insurer and the Trust, as amended from time to time by the parties thereto.

Fitch: Fitch, Inc., and its successors and assigns.

Holder: A Noteholder, a Subordinated Certificateholder and the Holder of the Special Interest.

Holder of the Special Interest: Shall mean NELnet.

Indemnification Agreement: The Indemnification Agreement dated as of December 27, 2001 among the Note Insurer, the Depositor, the Administrator and Salomon Smith Barney Inc., as amended from time to time by the parties thereto.

Indirect Participant: Any financial institution for whom any Direct Participant holds an interest in a Book-Entry Note.

Insolvency Event: With respect to a specified Person, (a) the filing of a decree or order for relief by a court having jurisdiction in the premises in respect of such Person or any substantial part of its property in an involuntary case under any applicable Federal or state bankruptcy, insolvency or other similar law now or hereafter in effect, or appointing a receiver (including any receiver appointed under the Financial Institutions Reform, Recovery and Enforcement Act of 1989, as amended), liquidator, assignee, custodian, trustee, sequestrator or similar official for such Person or for any substantial part of its property, or ordering the winding-up or liquidation of such Person's affairs, and such decree or order shall remain unstayed and in effect for a period of 60 consecutive days; or (b) the commencement by such Person of a voluntary case under any applicable Federal or state bankruptcy, insolvency or other similar law now or hereafter in effect, or the consent by such Person to the entry of an order for relief in an involuntary case under any such law, or the consent by such Person to the appointment of or taking possession by a receiver, liquidator, assignee, custodian, trustee, sequestrator or similar official for such Person or for any substantial part of its property, or the making by such Person of any general assignment for the benefit of creditors, or the failure by such Person generally to pay its debts as such debts become due, or the taking of action by such Person in furtherance of any of the foregoing.

Institutional Accredited Investor: An institutional accredited investor within the meaning of Rule 501(a)(l), (2), (3) or (7) under the Securities Act of 1933, as amended.

6

Insurance Agreement: The Insurance Agreement dated as of the Closing Date by and among the Note Insurer, the Depositor, the Administrator, the Holder of the Special Interest, the Collateral Agent, the Note Paying Agent, the Note Registrar and the Trust, as amended from time to time by the parties thereto.

Insurance Paying Agent: State Street Bank and Trust Company, N.A., or any successor as appointed herein.

Insured Payment: (i) As of any Payment Date, any Deficiency Amount and
(ii) any Preference Amount.

Interest Amount: For any Payment Date, interest at the Interest Rate on the outstanding Principal Amount of the Notes immediately following the preceding Payment Date (or, in the case of the first Payment Date, the Closing Date) for the period beginning on the immediately preceding Payment Date (or, in the case of the first Payment Date, the Closing Date) to but not including such Payment Date, plus any Interest Shortfall with respect to prior Payment Dates together (to the extent legally permissible) with interest thereon at the Interest Rate.

Interest Rate: 5.691% per annum.

Interest Shortfall: With respect to any Payment Date, the amount, if any, by which the amount distributed to the Noteholders on such Payment Date is less than the Interest Amount after giving effect to Optional Advances, if any, and Surety Bond Payments and Insured Payments.

Maturity Date: September 4, 2012.

Moody's: Moody's Investors Service, Inc., and its successors and assigns.

NELnet: NELnet, Inc., a Nevada corporation, and its successors and assigns.

Note: A 5.691% Student Loan Interest Margin Security evidencing the obligation of the Trust to pay the Principal Amount specified therein together with interest at the Interest Rate, substantially in the form of Exhibit B.

Noteholder: A Person in whose name a Note is registered on the Note Register. Such Person shall be a creditor of the Trust.

Note Insurance Policy: The note guaranty insurance policy dated the Closing Date and issued by the Note Insurer to the Note Paying Agent for the benefit of the Noteholders, pursuant to which the Note Insurer guarantees Insured Payments, a copy of which is attached hereto as Exhibit G.

Note Insurer: MBIA Insurance Corporation, a New York stock insurance corporation, or any successor thereof, as issuer of the Note Insurance Policy and the Debt Service Reserve Surety Bond.

7

Note Insurer Premium: For any Payment Date, the semi-annual premium payable to the Note Insurer equal to the sum of (i) with respect to the Debt Service Reserve Surety Bond, the product of (A) the applicable percentage set forth in the Financial Guaranty Agreement and (B) the Debt Service Available Amount immediately prior to such Payment Date and (ii) with respect to the Note Insurance Policy, the product of (A) the applicable percentage set forth in the Insurance Agreement and (B) the outstanding Principal Amount of the Notes immediately prior to such Payment Date.

Note Paying Agent: Initially, the Collateral Agent or its successor in interest and any successor note paying agent appointed as provided in this Agreement.

Note Register: The Note Register referred to in Section 3.6(a).

Note Registrar: Initially, the Collateral Agent or its successor in interest and any successor note registrar appointed as provided in this Agreement.

Optional Advance: For any Payment Date, the amount, if any, advanced by NELnet pursuant to Section 4.8(a).

Payment Date: The second Business Day of each March and September, commencing in September, 2002.

Payment Date Report: The report provided for by Section 4.7 and substantially in the form of Exhibit D.

Percentage Interest: With respect to any Subordinated Certificate, the percentage evidenced on such Subordinated Certificate. The aggregate Percentage Interest of all the Subordinated Certificates shall equal 100%.

Person: Any individual, corporation, partnership, joint venture, association, joint stock company, limited liability company, trust (including any beneficiary thereof), unincorporated organization or government or any agency or political subdivision thereof.

Policies: Collectively, the Debt Service Reserve Surety Bond and the Note Insurance Policy.

Preference Amount: Any amount previously distributed to a Noteholder that is recoverable and sought to be recovered as a voidable preference by a trustee in bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C.), as amended from time to time, in accordance with a final nonappealable order of a court having competent jurisdiction.

Principal Amount: With respect to any Note, as of any date of determination, the original principal amount of such Note less all amounts previously distributed on such Note in respect of principal pursuant to Section 4.2(a)(vii) and (viii).

Principal Payment Amount: With respect to any Payment Date, the amount remaining in the Collection Account after payment of all amounts set forth in
Section 4.2(a)(i), (ii), (iii), (iv),

8

(v) and (vi) provided, however, that the Principal Payment Amount shall not exceed the lesser of (A) the amount necessary to reduce the Recalculated Targeted Amount of the Notes below the Targeted Balance for such Payment Date or (B) the outstanding Principal Amount of the Notes immediately prior to such Payment Date.

Principal Subsidy Payment: For any Payment Date, the amount, if any, deposited by the Subordinated Certificateholders into the Collection Account pursuant to Section 4.8(b).

Qualified Institutional Buyer: A qualified institutional buyer within the meaning of Rule 144A under the Securities Act of 1933, as amended.

Rating Agency: Each of S&P and Fitch, so long as each such agency maintains a rating on the Notes; and if any such organization no longer maintains a rating on the Notes, such other nationally recognized statistical rating organization as may be selected by the Administrator.

Recalculated Targeted Amount: For any Payment Date, the sum of (i) the Principal Amount of the Notes immediately prior to such Payment Date and (ii) all Special Principal Payments, if any, received by the Holders of the Notes on or prior to such Payment Date.

Record Date: With respect to any Payment Date, the close of business on the second Business Day immediately preceding such Payment Date.

Reimbursement Amount: To the extent not otherwise reimbursed under Sections 4.2(a)(vi) and 4.2(a)(x) hereof, all costs and expenses of the Note Insurer in connection with any action, proceeding or investigation affecting the Trust, Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents, including (without limitation) any judgment or settlement entered into affecting the Note Insurer or the Note Insurer's interests, together with interest thereon at a rate equal to the Late Payment Rate (as defined in the Insurance Agreement).

Related Documents: The Notes, the Subordinated Certificates, the Assignment Agreement, the Security Agreement, the Financial Guaranty Agreement, the Indemnification Agreement and the Insurance Agreement. The Related Documents executed by any party are referred to herein as "such party's Related Documents," "its Related Documents" or by a similar expression.

Representation Letter and Affidavit: A letter and an affidavit in substantially the form of Exhibit E executed by the Person to which is being transferred a Definitive Note or a Subordinated Certificate.

Reserve Account: The account designated as the Reserve Account in, and which is established and maintained pursuant to, Section 4.1.

Responsible Officer: When used with respect to the Trustee, the Collateral Agent, the Note Paying Agent or the Note Registrar, any officer within its respective Corporate Trust Office including any Managing Director, Vice President, Assistant Vice President, Secretary, Assistant Secretary, Treasurer, Assistant Treasurer, Financial Services Officer or any other officer

9

customarily performing functions similar to those performed by any of the above designated officers having primary responsibility for matters relating to the Trust.

Secretary of State: The Secretary of State of the State of Delaware.

Securities Act of 1933: Means the Securities Act of 1933, as amended.

Security Agreement: The Security Agreement dated as of December 1, 2001 among the Trust, the Collateral Agent, the Administrator, the Holder of the Special Interest and the Note Insurer, as amended or supplemented from time to time.

S&P: Standard & Poor's Rating Services, a division of The McGraw-Hill Companies, and its successors and assigns.

Special Event: With respect to the Underlying Trust, (i) the occurrence of an event described in Article IX (Defaults, Accelerations and Remedies) of the Underlying Trust Agreement and (ii) the occurrence of any optional redemption of the Underlying Notes by the Depositor pursuant to the last sentence of Section 2.3 of the applicable supplement to the Underlying Trust Agreement.

Specified Reserve Account Requirement: For each Payment Date, an amount equal to the sum of (i) the Interest Amount for the next Payment Date and (ii) the amount necessary to reduce the Recalculated Targeted Amount of the Notes (calculated after giving effect to all payments of principal received on the Notes on the Payment Date for which such calculation is being determined) to the Targeted Balance for the next Payment Date.

Special Interest: Shall have the meaning assigned to such term in
Section 2.12.

Special Principal Payments: For any Payment Date for which a Special Event has occurred since the last Payment Date (or since the Closing Date in the case of the first Payment Date) an amount equal to the lesser of (i) the portion, if any, of the Amount Available remaining after application of Section 4.2(a)(i)-(vii), inclusive, on such Payment Date and (ii) the outstanding Principal Amount of the Notes after application of Section 4.2 (a)(i)-(vii), inclusive, on such Payment Date. If a Special Event has not occurred for such period, the Special Principal Payment for such Payment Date shall be zero.

Subordinated Certificate: A Subordinated Student Loan Interest Margin Certificate evidencing a fractional undivided beneficial interest in the Trust, substantially in the form of Exhibit C.

Subordinated Certificateholder: A Person in whose name a Subordinated Certificate is registered on the Certificate Register (which shall include the Holder of the Special Interest unless the context clearly requires otherwise). Such Person shall be a beneficial owner of the Trust within the meaning of the Business Trust Statute.

10

Surety Bond Payment: An amount equal to the Debt Service Payment required to be made by the Trust under this Agreement, as certified in a Demand for Payment (as defined in the Financial Guaranty Agreement).

Targeted Balance: For any Payment Date, the amount set forth under the heading "Targeted Principal Balance" for such Payment Date on Schedule I hereto.

Trust: The trust created by this Agreement, the estate of which consists of the Trust Property.

Trust Company: Wilmington Trust Company, or any successor thereto, in its individual capacity.

Trust Property: The property and proceeds of every description, conveyed to the Trust pursuant to Section 2.5, together with the Collection Account, the Distribution Account, the Reserve Account and the Policies (including all investments therein and all proceeds therefrom).

Trustee: Wilmington Trust Company, or its successor in interest, not in its individual capacity but solely as trustee of the Trust, and any successor trustee appointed as provided in this Agreement.

Trustee Fee: The fee payable to the Trustee as provided in a separate fee agreement between the Trustee and the Administrator.

Underlying Agreements: The Underlying Trust Agreements and other related agreements listed on Schedule II hereto, as such Schedule II may be amended from time to time.

Underlying Ancillary Rights: All of the following rights of the Depositor under the Underlying Trust Agreements:

(a) the right to do all acts of the Issuer under the Underlying Trust Agreements (e.g., under Sections 5.3 (Revenue Account) and 5.4 (Loan Account) of the Underlying Trust Agreements) to cause the Trust to receive the proceeds of the Underlying Residual Rights and the Adjusted Program Expenses;

(b) the right to defease the Underlying Notes pursuant to Section 11.1 of the Underlying Trust Agreement; and

(c) the right to sell Eligible Loans (as defined in the Underlying Trust Agreement) pursuant to Sections 5.4(B) and 6.7(C) of the Underlying Trust Agreement.

Underlying Loan Servicing Fees: The amount then due under the Underlying Trust Agreement, representing the servicing fees portion of Program Expenses (as defined in the Underlying Trust Agreement) payable to the underlying servicer pursuant to priority FIRST of Section 5.3(B) of the Underlying Trust Agreement, and certain other fees payable under the Underlying Trust Agreement, the aggregate amount of which shall be set forth on a cash flow

11

statement prepared from time to time by the Administrator, and consented and agreed to by the Rating Agencies and delivered to the Trustee, the Collateral Agent and the Note Insurer.

Underlying Notes: The meaning set forth in Section 10.13 hereof.

Underlying Residual Rights: The Depositor's rights to receive all cash payments from the Underlying Trust, including but not limited to, pursuant to
Section 5.4(E) of the Underlying Trust Agreement, which rights are being conveyed to the Trust pursuant to the Assignment Agreement and Section 2.5 hereof.

Underlying Trust: The master trust estate established and maintained in accordance with the Underlying Trust Agreement.

Underlying Trust Agreement: The Trust Agreement, dated as of May 15, 1998, between EMT Corp., as Issuer and Bank One Trust Company, N.A. (successor to NBD Bank, N.A.), as Trustee.

Underlying Trust Agreements: Collectively, the Underlying Trust Agreement, as amended and supplemented by a First Terms Supplement, dated as of May 15, 1998, a Second Terms Supplement, dated as of January 1, 1999, a Third Terms Supplement, dated as of September 1, 1999, a Fourth Terms Supplement, dated as of April 1, 2000 and a Fifth Terms Supplement, dated as of June 1, 2000, each between EMT Corp., as Issuer, and Bank One Trust Company, N.A., as Trustee.

Withdrawal Amount: The meaning set forth in Section 2.10A hereof.

Section 1.2. Usage of Terms.

With respect to all terms used in this Agreement, the singular includes the plural and the plural the singular; words importing any gender include the other genders; references to "writing" include printing, typing, lithography, and other means of reproducing words in a visible form; references to agreements and other contractual instruments include all subsequent amendments thereto or changes therein entered into in accordance with their respective terms and not prohibited by this Agreement; references to Persons include their permitted successors and assigns; and the terms "include" or "including" mean "include without limitation" or "including without limitation". To the extent that definitions are contained in this Agreement, or in any such certificate or other document, such definitions shall control.

Section 1.3. Calculations.

All calculations of the amount of interest accrued on the Notes shall be made on the basis of a 360-day year consisting of twelve 30-day months.

Section 1.4. Section References.

All references to Articles, Sections, paragraphs, subsections, exhibits and schedules shall be to such portions of this Agreement unless otherwise specified.

12

Section 1.5. Action by or Consent of Noteholders and/or Subordinated Certificateholders.

Whenever any provision of this Agreement refers to action to be taken, or consented to, by Noteholders and/or Subordinated Certificateholders, such provision shall be deemed to refer to Noteholders and/or Subordinated Certificateholders of record as of the close of business on the second day immediately preceding the date on which such action is to be taken, or consent given, by Noteholders and/or Subordinated Certificateholders. Solely for the purposes of any action to be taken, or consented to, by Noteholders, any Notes registered on the Note Register in the name of the Depositor or any affiliate thereof shall be deemed not to be outstanding and the aggregate Principal Amount of the Notes represented thereby shall not be taken into account in determining whether the requisite aggregate Principal Amount of the Notes necessary to effect any such action or consent has been obtained unless the Depositor and/or its affiliates are the Holders of all the Notes; provided, however, that, solely for the purpose of determining whether the Trustee is entitled to rely upon any such action or consent, only Notes which the Trustee knows to be so owned shall be so disregarded.

ARTICLE II
CREATION OF TRUST

Section 2.1. Creation of Trust.

There is hereby formed a trust to be known as "The NELnet Group Trust II," in which name the Trust may, and the Trustee on behalf of the Trust shall have the power and authority and is hereby authorized and empowered to, conduct business, make and execute contracts and other instruments and sue and be sued. The Trustee shall have the power and authority and is hereby authorized and empowered to execute and file with the Secretary of State the Certificate of Trust.

Section 2.2. Office.

The office of the Trust shall be in care of the Trustee at its Corporate Trust Office or at such other address in Delaware as the Trustee may designate by written notice to the Noteholders, the Subordinated Certificateholders and the Depositor.

Section 2.3. Purposes and Powers.

The purpose of the Trust is, and the Trust shall have the power and authority, and the Trustee shall have the power and authority and is hereby authorized and empowered in the name and on behalf of the Trust to do or cause to be done all acts and things necessary, advisable or convenient to cause the Trust, to engage in the following activities:

(i) to acquire the Adjusted Program Expenses, the Underlying Residual Rights and the Underlying Ancillary Rights from the Depositor, and to exercise all of the Underlying Ancillary Rights as provided in this Agreement;

13

(ii) to authorize, execute, authenticate, deliver and issue the Notes, the Subordinated Certificates and the Special Interest pursuant to this Agreement to or upon the written direction of the Administrator;

(iii) to pay the organizational, start-up and transactional expenses of the Trust, to the extent not paid by the Depositor or the Administrator, and to pay the balance of any proceeds of the Notes or the Subordinated Certificates to the Depositor;

(iv) to enter into, execute, deliver, and perform its obligations under the Related Documents to which it is to be a party and to consummate the transactions contemplated hereby and thereby;

(v) to engage in those activities, including entering into agreements, that are necessary or suitable to accomplish the foregoing or are incidental thereto or connected therewith; and

(vi) subject to compliance with the Related Documents, to engage in such other activities as may be required in connection with conservation of the Trust Property, payment of the Notes and making distributions to the Subordinated Certificateholders.

The Trust is hereby authorized to engage in the foregoing activities. The Trust shall not engage in any activity other than in connection with the foregoing or other than as required or expressly authorized by the terms of this Agreement or the Related Documents and as may be suitable or convenient to accomplish such activities.

The Administrator shall exercise all of the Underlying Ancillary Rights on behalf of the Trust; provided, however, that neither the Trust nor the Administrator may exercise any of the Underlying Ancillary Rights described in clauses (b) or (c) of the definition thereof without the consent of all of the Subordinated Certificateholders other than the Holder of the Special Interest and without complying with the provisions of Section 10.13 hereof.

Section 2.4. Appointment of Trustee, Certificate Paying Agent, Certificate Registrar, Note Paying Agent and Note Registrar.

(a) The Depositor hereby appoints Wilmington Trust Company as Trustee of the Trust, effective as of the date hereof, to have all the rights, powers and duties of the Trustee set forth herein, and Wilmington Trust Company accepts such appointment as Trustee.

(b) The Depositor hereby appoints Wilmington Trust Company as Certificate Paying Agent and Certificate Registrar of the Trust, effective as of the date hereof, to have all the rights, powers and duties of the Certificate Paying Agent and the Certificate Registrar, respectively, set forth herein, and Wilmington Trust Company hereby accepts such appointment as Certificate Paying Agent and Certificate Registrar. A successor Certificate Paying Agent or successor Certificate Registrar may be appointed by the Trustee. Written notice of any such appointment shall be given to the Depositor. Any successor Certificate Paying Agent or successor Certificate Registrar shall be required to deliver to the Trustee a written instrument under which such

14

successor agrees to be subject to the obligations of the Certificate Paying Agent or Certificate Registrar, as the case may be, under this Agreement.

(c) The Depositor hereby appoints JPMorgan Chase Bank as Note Paying Agent and Note Registrar, effective as of the date hereof, to have all the rights, powers and duties of the Note Paying Agent and Note Registrar, respectively, set forth herein and JPMorgan Chase Bank hereby accepts such appointment as Note Paying Agent and Note Registrar. A successor Note Paying Agent and Note Registrar may be appointed by the Administrator, subject to the prior written consent of the Note Insurer. Written notice of any appointment shall be given to the Depositor. Any successor Note Paying Agent or successor Note Registrar shall be required to deliver to the trustee a written instrument under which such successor agrees to be subject to the obligations of the Note Paying Agent or Note Registrar, as the case may be, under this Agreement.

Section 2.5. Conveyance of Underlying Residual Rights, Adjusted Program Expenses and the Underlying Ancillary Rights.

The Depositor hereby contributes, assigns, delivers, sets over and otherwise conveys to the Trust without recourse except as otherwise set forth herein, all the Depositor's right, title and interest, whether now owned or hereafter acquired, now existing or hereafter arising wherever located, in and to all the Underlying Residual Rights, the Adjusted Program Expenses and the Underlying Ancillary Rights.

In that connection, the Depositor will deliver to the Trustee on behalf of the Trust on or before the Closing Date the following instruments relating to the Underlying Residual Rights, the Adjusted Program Expenses and the Underlying Ancillary Rights:

(i) the Assignment Agreement;

(ii) a copy of the Underlying Trust Agreements and the other Underlying Agreements relating to the Underlying Trust listed on Schedule II hereto;

(iii) any documents required under the Underlying Trust Agreements or the other Underlying Agreements relating to the Underlying Trust to be delivered in connection with such transfer;

(iv) any documents required under the Underlying Trust Agreements or the other Underlying Agreements relating to the Underlying Trust to be signed by the Trustee as transferee of the Underlying Residual Rights and the Adjusted Program Expenses;

(v) properly completed Uniform Commercial Code -1 Financing Statements relating to the assignment by the Depositor to the Trust of the Underlying Residual Rights, the Adjusted Program Expenses and the Underlying Ancillary Rights; and

(vi) signed acknowledgments from the trustee under the Underlying Trust Agreements (a) to remit all amounts payable to the Collateral Agent as set forth in the Cash Flow Certificates directly to the Collateral Agent for deposit in the Collection

15

Account until instructed in writing to the contrary by the Administrator and the Note Insurer, which written instructions shall be consented to by the Rating Agencies, and (b) to look solely to the Trust, acting through the Administrator and the Note Insurer, to consent to certain amendments to the Underlying Trust Agreements and the Underlying Ancillary Rights.

The Depositor also shall deliver to the Trustee on behalf of the Trust copies of each amendment or supplement to the Underlying Agreements relating to the Underlying Trust promptly after the Depositor receives any such copy.

The Trustee shall have the power and authority and is hereby authorized and empowered to sign, in the name and on behalf of the Trust, each document delivered to it pursuant to clauses (iv) and (v) above as requested by the Depositor and return such document to the Depositor for proper filing with the trustee under the Underlying Trust Agreements for the Underlying Residual Rights, or proper recording office, as the case may be, and the Trustee shall be fully protected in so doing.

The assignment of the Underlying Residual Rights, the Adjusted Program Expenses and the Underlying Ancillary Rights is absolute. Except as otherwise provided herein and under the Security Agreement, and to the fullest extent permitted by applicable law, the Trust shall not assign, sell, dispose of or transfer any interest in the Underlying Residual Rights, the Adjusted Program Expenses or the Underlying Ancillary Rights or any other asset constituting the Trust Property or permit the Underlying Residual Rights, the Adjusted Program Expenses or the Underlying Ancillary Rights or any other asset constituting the Trust Property to be subjected to any lien, claim or encumbrance arising by, through or under the Trust or any Person claiming by through or under the Trust.

It is intended that the conveyance of the Underlying Residual Rights, the Adjusted Program Expenses and the Underlying Ancillary Rights by the Depositor to the Trust as provided in this Section 2.5 be, and be construed as, an absolute assignment of the Underlying Residual Rights, the Adjusted Program Expenses and the Underlying Ancillary Rights by the Depositor to the Trust and thereafter for the benefit of the Subordinated Certificateholders. Nevertheless, if, notwithstanding the intent of the parties, the Underlying Residual Rights and the Adjusted Program Expenses are held to be the property of the Depositor, or, if for any other reason this Agreement is held or deemed to create a security interest in the Underlying Residual Rights and the Adjusted Program Expenses, then it is intended that (a) this Agreement shall also be deemed to be a security agreement within the meaning of Articles 8 and 9 of the Uniform Commercial Code of any applicable jurisdiction; (b) the conveyance provided for in this Section 2.5 shall be deemed to be a grant by the Depositor to the Trust of a security interest in all the Depositor's right, title and interest in and to the Underlying Residual Rights and the Adjusted Program Expenses and all amounts payable to the holders of the Underlying Residual Rights and the Adjusted Program Expenses after the Closing Date in accordance with the terms thereof, all proceeds of the conversion, voluntary or involuntary, of the foregoing into cash, instruments, security or other property, including without limitation all amounts from time to time held or invested in the Collection Account, the Distribution Account or the Reserve Account, whether in the form of cash, instruments, securities or other property; and (c) the possession by the Trust or

16

its agent of the Underlying Residual Rights and the Adjusted Program Expenses and such other items of property as constitute instruments, money, negotiable documents or chattel paper shall be deemed to be "possession by the secured party" for purposes of perfecting the security interest pursuant to the Uniform Commercial Code of any applicable jurisdiction. The Trustee, upon receipt of written direction from the Administrator or the Note Insurer, shall take such actions, including but not limited to filing Uniform Commercial Code Financing Statements and continuation statements, as the Administrator or the Note Insurer may direct as necessary to ensure that the security interests created hereby would be deemed to be a perfected security interest of first priority under applicable law and will be maintained as such throughout the term of the Agreement. Neither the Administrator nor the Note Insurer shall direct the Trustee to take any action inconsistent with this Agreement.

Section 2.6. Declaration of Trust.

The Trustee hereby declares that it will hold the Trust Property in trust upon and subject to the conditions set forth herein first to secure the payment of the Notes and payments due and owing to the Note Insurer under this Agreement, the Insurance Agreement and the Financial Guaranty Agreement and thereafter for the use and benefit of the Subordinated Certificateholders. It is the intention and agreement of the parties hereto that the Trust constitute a business trust under the Business Trust Statute of which the Subordinated Certificateholders are the beneficial owners and that this Agreement constitute the governing instrument of such business trust. It is the intention and agreement of the parties hereto that, solely for income and franchise tax purposes, the Trust shall be treated as a grantor trust. Nevertheless, if, notwithstanding the intent of the parties the Trust is not held to be a grantor trust, solely for income and franchise tax purposes the Trust shall be treated as a partnership, with the Subordinated Certificateholders as the sole partners thereof. The parties agree that, unless otherwise required by appropriate tax authorities, the Trust will file or cause to be filed annual or other necessary returns, reports and other forms consistent with the characterization of the Trust as a grantor trust or, if necessary, a partnership for such tax purposes. Effective as of the date hereof, the Trustee shall have all rights, powers, authority, and authorization set forth herein and in the Business Trust Statute with respect to accomplishing the purposes of the Trust.

Section 2.7. Liability of the Noteholders and Subordinated Certificateholders.

Except as otherwise set forth in Section 2.12, no Noteholder or Subordinated Certificateholder shall have any personal liability for any liability or obligation of the Trust or by reason of any action taken by the parties to this Agreement pursuant to any provisions of this Agreement or any Related Document. The Subordinated Certificateholders shall be entitled to the same limitation of personal liability extended to shareholders of corporations under the General Corporation Law of the State of Delaware.

Section 2.8. Title to Trust Property.

(a) Legal title to all the Trust Property shall be vested at all times in the Trust as a separate legal entity except where applicable law in any jurisdiction requires title to any part of

17

the Trust Property to be vested in a trustee or trustees, in which case title shall be deemed to be vested in the Trustee, a co-trustee and/or a separate trustee, as the case may be.

(b) Neither the Noteholders nor the Subordinated Certificateholders shall have legal title to any part of the Trust Property. The Noteholders shall be entitled to receive payments, and the Subordinated Certificateholders shall be entitled to receive distributions, only in accordance with Articles IV, VII and VIII. No transfer, by operation of law or otherwise, of any right, title or interest by any Noteholder or Subordinated Certificateholder of its ownership interest in any Note or Subordinated Certificate shall operate to terminate this Agreement or the trusts hereunder or entitle any transferee to an accounting or to the transfer to it of legal title to any part of the Trust Property.

Section 2.9. Situs of Trust.

The Trust will be located and administered in the State of Delaware. The Trust shall not have any employees; provided, however, that nothing herein shall restrict or prohibit the Trustee, the Depositor or any agent of the Trust from having employees within or without the State of Delaware. All bank accounts maintained by the Trust shall be in the States of Delaware or New York. The only office of the Trust shall be the Corporate Trust Office in the State of Delaware.

Section 2.10. Representations and Warranties of the Depositor.

By execution of this Agreement, the Depositor makes the following representations and warranties on which the Trust and the Trustee relies in accepting the Trust Property in trust and issuing the Notes and the Subordinated Certificates:

(i) Organization and Good Standing. It has been duly organized and is validly existing as a corporation in good standing under the laws of the State of Indiana, with the power and authority to own its properties and to conduct its business as such properties are currently owned and as such business is currently conducted and is proposed to be conducted pursuant to this Agreement and its Related Documents.

(ii) Due Qualification. It is duly qualified to do business as a foreign corporation in good standing, and has obtained all necessary licenses and approvals, in all jurisdictions in which the ownership or lease of its property, the conduct of its business and the performance of its obligations under this Agreement and its Related Documents requires such qualification.

(iii) Power and Authority. It has the power and authority to execute and deliver this Agreement and its Related Documents and to perform its obligations pursuant thereto; and the execution, delivery and performance of this Agreement and its Related Documents have been duly authorized by all necessary corporate action.

(iv) No Consent Required. No consent, license, approval or authorization or registration or declaration with, any Person or with any governmental authority, bureau or agency is required in connection with the execution, delivery or performance of this Agreement and its Related Documents and the assignment of the Underlying Residual

18

Rights and the Adjusted Program Expenses, except for such as have been obtained, effected or made.

(v) No Violation. The consummation of the transactions contemplated by this Agreement and its Related Documents and the fulfillment of its obligations under this Agreement and its Related Documents do not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under its Articles of Incorporation, By-Laws, or any indenture or trust agreement (including but not limited to the Underlying Trust Agreements and the other Underlying Agreements), agreement, mortgage, deed of trust or other instrument to which it is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its properties except as otherwise contemplated by this Agreement or any of its Related Documents, or violate any law, order, rule or regulation applicable to it of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over it or any of its properties.

(vi) No Proceedings. There are not any proceedings or investigations pending or, to its knowledge, threatened against it before any court, regulatory body, administrative agency or other tribunal or governmental instrumentality having jurisdiction over it or its properties (A) asserting the invalidity of this Agreement or any of its Related Documents, (B) seeking to prevent the issuance of the Notes or the Subordinated Certificates or the consummation of any of the transactions contemplated by this Agreement or any of its Related Documents, (C) seeking any determination or ruling that might materially and adversely affect its performance of its obligations under, or the validity or enforceability of, this Agreement or any of its Related Documents, or (D) seeking to adversely affect the federal income tax or other federal, state or local tax attributes of the Notes or the Subordinated Certificates.

(vii) Enforceability. It has duly executed and delivered its Related Documents and each such agreement constitutes a legal, valid and binding agreement on its part, enforceable against it in accordance with its terms.

Section 2.11. Federal Income Tax Allocations.

Net income of the Trust for any month as determined for federal income tax purposes (and each item of income, gain, loss, deduction and credit, if any, entering into the computation thereof) shall be allocated: to the Subordinated Certificateholders in accordance with their Percentage Interests; provided, however, if the Noteholders are deemed to be partners, together with the Subordinated Certificateholders, for federal income tax purposes:

(a) Income of the Trust shall be allocated among such Noteholders as of the first Record Date following the end of any such month in proportion to their ownership of the Notes on such date, in an amount up to the sum of the Interest Amount for such month, and the balance of the income of the Trust shall be allocated to the Subordinated Certificateholders, and, if such income is insufficient in any month for such allocations to the Noteholders, such income in

19

subsequent months shall first be allocated to the Noteholders to make up such shortfall (and interest thereon) before being allocated to Subordinated Certificateholders.

(b) Net losses of the Trust, if any, for any month as determined for federal income tax purposes (and each item of income, gain, loss and deduction entering into the computation thereof) shall be allocated to the Subordinated Certificateholders to the extent the Subordinated Certificateholders are reasonably expected to bear the economic burden of such net losses, then net losses shall be allocated among the Noteholders as of the first Record Date following the end of such month in proportion to their ownership of the Notes on such Record Date.

(c) Notwithstanding anything in this Agreement to the contrary, the Subordinated Certificateholders shall be allocated an aggregate of at least 1% of each item of income, profit, gain or loss of the Trust.

(d) The Subordinated Certificateholders are authorized to modify the allocations in this Section if necessary or appropriate, for the allocations to reflect fairly the economic income, gain or loss to the Subordinated Certificateholders or the Noteholders or to comply with the provisions of the Code and the accompanying Treasury Regulations.

(e) All federal income tax allocations are to be calculated and prepared by the Administrator.

Section 2.12. Payment of Expenses.

NELnet, as holder of no less than 1% Percentage Interest in the Trust (the "Special Interest"), shall pay, to the extent not paid by the Administrator, organizational expenses of the Trust as they may arise or shall, upon the request of the Trustee, promptly reimburse the Trustee for any such expenses paid by the Trustee.

Section 2.13. Covenants of the Noteholders.

Each Noteholder by becoming an owner of a Note (and each Beneficial Owner) agrees and covenants for the benefit of each other Noteholder (and each Beneficial Owner), the Note Insurer, the Subordinated Certificateholders, the Collateral Agent and the Trustee, during this term of this Agreement, and to the fullest extent permitted by applicable law:

(a) to be bound by the terms and conditions of the Notes and of this Agreement, including any supplements or amendments hereto, for the benefit of the Trust, the Trustee, the Collateral Agent, the Note Insurer, and all other Noteholders (and Beneficial Owners of Notes) and the Subordinated Certificateholders present and future; and

(b) to treat the Trust, for purposes of federal income, state and local income and franchise and any other income taxes, as a partnership and the Subordinated Certificateholders as partners of that partnership and the Notes as debt of the Trust for all tax purposes and not to take any position inconsistent with such treatment in any tax returns filed by it.

20

Section 2.14. Covenants of the Trust, the Trustee, the Administrator and Subordinated Certificateholders.

The Trust, the Trustee, the Administrator and each Subordinated Certificateholder agree and covenant as follows:

(a) neither the Trustee, the Administrator nor any Subordinated Certificateholder shall cause the funds and other assets of the Trust to be commingled with those of any other individual, corporation, estate, partnership, joint venture, association, joint stock company, trust, unincorporated organization, or government or any agency or political subdivision thereof;

(b) neither the Trustee, the Administrator nor any Subordinated Certificateholder shall cause the Trust to be, become or hold itself out as being liable for the debts of any other party or guarantee any of the debts or obligations of any other party (excepting only the indemnification of the Trustee in its individual capacity under this Agreement by a Subordinated Certificateholder);

(c) the Trust and the Subordinated Certificateholder shall not act as agents for each other;

(d) the Trust shall (1) act solely in its name and through its Trustee and any duly authorized officers or agents in the conduct of its business, (2) prepare all correspondence in the Trust name, and (3) conduct its business so as not to mislead others as to the identity of the entity with which they are concerned;

(e) except in the case of a Subordinated Certificateholder that is an Administrator, no Subordinated Certificateholder shall be involved in the day-to-day management of the Trust;

(f) the Trustee shall maintain on behalf of the Trust all business trust records and books of account of the Trust and neither the Trustee nor any Subordinated Certificateholder shall cause the Trust to commingle its business trust records and books of account with the corporate records and books of account of any other entity, and the books and records maintained by the Subordinated Certificateholders or the Trustee on behalf of the Trust shall reflect the separate existence of the Trust;

(g) the Trustee shall comply with such formalities as may be necessary under the Business Trust Statute to authorize all of the Trust's actions as may be required by law;

(h) the Trustee shall cause the Trust to (1) conduct its business in an office separate from that of each Subordinated Certificateholder and the Depositor, (2) maintain stationery separate from that of each Subordinated Certificateholder and the Depositor, (3) pay all of its own expenses, (4) observe all statutory formalities, and (5) keep in full effect its existence, rights and franchises as a business trust under the laws of the State of Delaware; and the Administrator shall cause the Trust to obtain and preserve its qualification to do business in each jurisdiction in which such qualification is or will be necessary to protect the validity and enforceability of this Agreement;

21

(i) the persons performing financial and operational services, including, without limitation, maintenance of the books and records of the Trust or incurring expenses in connection with such services shall receive compensation for such services rendered or expenses incurred in an amount equal to the fair value of such services and expenses; to the extent that the Trust leases premises from a Subordinated Certificateholder or affiliates of a Subordinated Certificateholder, each of the foregoing shall pay appropriate reasonable compensation or rental; and the Trust shall be directly responsible for the costs of its own outside legal, auditing and other similar services and shall provide for its own operating expenses and liabilities from its own funds; and

(j) any consolidated financial statements which consolidate the assets and earnings of a Subordinated Certificateholder with those of the Trust shall contain a footnote or other statement stating that the assets of the Trust will not be available to creditors of the Subordinated Certificateholder; the financial statements (if any) of the Trust shall disclose that the assets of the Trust are not available to pay creditors of any Subordinated Certificateholder.

Section 2.15. Note Insurer's Rights Regarding Actions, Proceedings or Investigations.

Until the Noteholders have been paid in full, all amounts owed to the Note Insurer have been paid in full, the Insurance Agreement and Financial Guaranty Agreement have terminated and the Policies have been returned to the Note Insurer for cancellation, and subject to the provisions of Section 10.14, the following provisions shall apply:

(a) Notwithstanding anything contained herein or in the Related Documents to the contrary, the Note Insurer shall have the right to participate in, to direct the enforcement or defense of, and, at the Note Insurer's sole option, to institute or assume the defense of, any action, proceeding or investigation that could adversely affect the Trust or the Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents, including (without limitation) any insolvency or bankruptcy proceeding in respect of the Administrator, the Depositor, the Trust or any affiliate thereof. Following notice to the Trustee, the Note Insurer shall have exclusive right to determine, in its sole discretion, the actions necessary to preserve and protect the Trust and the Trust Property. All costs and expenses of the Note Insurer in connection with such action, proceeding or investigation, including (without limitation) any judgment or settlement entered into affecting the Note Insurer or the Note Insurer's interests, shall be included in Reimbursement Amount.

(b) In connection with any action, proceeding or investigation that could adversely affect the Trust, the Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents, including (without limitation) any insolvency or bankruptcy proceeding in respect of the Administrator, the Depositor, the Trust or any affiliate thereof, the Trustee hereby agrees to cooperate with, and to take such action as directed by, the Note Insurer, including (without limitation) entering into such agreements and settlements as the Note Insurer shall direct, in its sole discretion, without the consent of any Noteholder or Subordinated Certificateholder. Notwithstanding any other provision herein or in any of the other Related Documents, the Trustee shall not require any bond or indemnification from any Person for taking of any action at the direction of the Note Insurer, and the Trustee shall not be

22

liable to the Note Insurer or any Noteholder or Subordinated Certificateholder for any such action that conforms to the direction of the Note Insurer. The Trustee's reasonable out-of-pocket costs and expenses (including attorneys' fees and expenses) with respect to any such action shall be reimbursed pursuant to
Section 4.2(a)(xi) or Section 5.8 hereof.

(c) Any judgment or settlement entered against or affecting the Trust, the Trust Property or the Trustee, on behalf of the Noteholders or the Subordinated Certificateholders in connection with any action, proceeding or investigation shall be paid by the Trustee from the Trust Property.

(d) The Trustee hereby agrees to provide to the Note Insurer prompt written notice of any action, proceeding or investigation that names the Trust or the Trustee as a party or that could adversely affect the Trust, the Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents, including (without limitation) any insolvency or bankruptcy proceeding in respect of the Administrator, the Depositor, the Trust or any affiliate thereof.

(e) Notwithstanding anything contained herein or in any of the other Related Documents to the contrary, the Trustee shall not, without the Note Insurer's prior written consent or unless directed by the Note Insurer, undertake or join any litigation or agree to any settlement of any action, proceeding or investigation affecting the Trust, the Trust Property or the rights or obligations of the Note Insurer hereunder or under the Policies or the Related Documents.

(f) Each Noteholder or Subordinated Certificateholder, by acceptance of its Note or Certificate as the case may be, and the Trustee agree that the Note Insurer shall have such rights as set forth in this Section, which are in addition to any rights of the Note Insurer pursuant to the other provisions of the Related Documents, that the rights set forth in this Section may be exercised by the Note Insurer, in its sole discretion, without the need for the consent or approval of any Noteholder or Subordinated Certificateholder or the Trustee, notwithstanding any other provision contained herein or in any of the other Related Documents, and that nothing contained in this Section shall be deemed to be an obligation of the Note Insurer to exercise any of the rights provided for herein.

ARTICLE IIA
THE ADMINISTRATOR

Section 2.1A. Representations and Warranties of the Administrator.

By execution of this Agreement, the Administrator makes the following representations and warranties on which the Trust, the Trustee and the Note Insurer rely:

(a) Organization and Good Standing. It has been duly organized and is validly existing as a corporation in good standing under the laws of the State of Nevada, with power and authority to own its properties and to conduct its business as such properties are currently owned and as such business is currently conducted and is proposed to be conducted pursuant to this Agreement and its Related Documents.

23

(b) Due Qualification. It is duly qualified to do business as a foreign corporation in good standing, and has obtained all necessary licenses and approvals, in all jurisdictions in which the ownership or lease of its property, the conduct of its business and the performance of its obligations under this Agreement and its Related Documents requires such qualification.

(c) Power and Authority. It has the power and authority to execute and deliver this Agreement and its Related Documents and to perform its obligations pursuant thereto; and the execution, delivery and performance of this Agreement and its Related Documents have been duly authorized by all necessary corporate action.

(d) No Consent Required. No consent, license, approval or authorization or registration or declaration with, any Person or with any governmental authority, bureau or agency is required in connection with the execution, delivery or performance of this Agreement and its Related Documents, except for such as have been obtained, effected or made.

(e) No Violation. The consummation of the transactions contemplated by this Agreement and its Related Documents and the fulfillment of its obligations under this Agreement and its Related Documents do not conflict with, result in any breach of any of the terms and provisions of or constitute (with or without notice, lapse of time or both) a default under, its Articles of Incorporation or By-Laws, or any indenture, agreement, mortgage, deed of trust or other instrument to which it is a party or by which it is bound, or result in the creation or imposition of any lien upon any of its properties except as otherwise contemplated by this Agreement or any of its Related Documents, or violate any law, order, rule or regulation applicable to it of any court or of any federal or state regulatory body, administrative agency or other governmental instrumentality having jurisdiction over it or any of its properties.

(f) No Proceedings. There are not any proceedings or investigations pending or, to its knowledge, threatened against it before any court, regulatory body, administrative agency or other tribunal or governmental instrumentality having jurisdiction over it or its properties (i) asserting the invalidity of this Agreement or any of its Related Documents, (ii) seeking to prevent the issuance of the Notes or the Subordinated Certificates or the consummation of any of the transactions contemplated by this Agreement or any of its Related Documents, (iii) seeking any determination or ruling that might materially and adversely affect its performance of its obligations under, or the validity or enforceability of, this Agreement or any of its Related Documents, or (iv) seeking to adversely affect the federal income tax or other federal, state or local tax attributes of the Notes or the Subordinated Certificates.

(g) Enforceability. It has duly executed and delivered this Agreement and its Related Documents and each such agreement constitutes a legal, valid and binding agreement on its part it, enforceable against it in accordance with its terms.

Section 2.2A. Merger or Consolidation of Administrator.

Any Person (a) into which the Administrator may be merged or consolidated, (b) which may result from any merger or consolidation to which the Administrator shall be a party or (c) which may succeed to the properties and assets of the Administrator, substantially as a whole,

24

shall be the successor to the Administrator, without the execution or filing of any document or any further act by any of the parties to this Agreement; provided, however, that the Administrator hereby covenants that it will not consummate any of the foregoing transactions except upon satisfaction of the following: (i) the surviving Administrator executes an agreement of assumption to perform every obligation of the Administrator under this Agreement, (ii) immediately after giving effect to such transaction, no Administrator Default shall have occurred and be continuing, (iii) the Administrator shall have delivered to the Trustee and the Note Insurer an officer's certificate and an opinion of counsel each stating that such consolidation, merger or succession and such agreement of assumption comply with this Section and that all conditions precedent, if any, provided for in this Agreement relating to such transaction have been complied with, and (iv) the Administrator shall have delivered to the Trustee and the Note Insurer an opinion of counsel stating that such transaction will not result in a material adverse Federal or state tax consequence to the Trust relating to its tax classification, or to the Noteholders, considered as a whole, relating to a change in the characterization of the Notes.

Section 2.3A. Liability and Indemnities.

(a) The Administrator shall be liable in accordance herewith only to the extent of the obligations specifically undertaken by the Administrator under this Agreement.

The Administrator and any of its directors, officers, employees or agents may rely in good faith on the advice of counsel or on any document of any kind, prima facie properly executed and submitted by any Person.

Except as provided in this Agreement, the Administrator shall not be under any obligation to appear in, prosecute or defend any legal action that shall not be incidental to its duties in accordance with this Agreement, and that in its opinion may involve it in any expense or liability; provided, however, that the Administrator may undertake any reasonable action that it may deem necessary or desirable in respect of this Agreement and its other Related Documents and the rights and duties of the parties to this Agreement and its other Related Documents and the interests of the Noteholders, the Note Insurer and the Subordinated Certificateholders under this Agreement and its other Related Documents.

(b) The Administrator shall indemnify, defend and hold harmless from its funds, the Trust, the Trustee, the Collateral Agent, the Note Insurer, the Noteholders and the Subordinated Certificateholders and the officers, directors, employees and agents of the Trust, the Trustee, the Collateral Agent, the Noteholders, the Note Insurer and the Subordinated Certificateholders from and against any and all costs, expenses, losses, claims, damages and liabilities arising out of, or imposed upon such Person through, the Administrator's willful misfeasance, bad faith or negligence in the performance of its duties under this Agreement or by reason of reckless disregard of its obligations and duties under this Agreement, provided, however, the Administrator shall not be liable for any such costs, expenses, losses, claims, damages and liabilities imposed upon such Person to the extent that they arise out of or result from such Person's gross negligence, willful malfeasance or bad faith or a breach of the representations and warranties of such Person in this Agreement.

25

Section 2.4A. Administrator Not to Resign.

Subject to the provisions of Section 2.2A, NELnet shall not resign from the obligations and duties imposed on it as Administrator under this Agreement except upon determination that the performance of its duties under this Agreement shall no longer be permissible under applicable law or shall violate any final order of a court or administrative agency with jurisdiction over it or its properties. Notice of any such determination permitting resignation shall be communicated to the Trustee and the Note Insurer at the earliest practicable time (and, if such communication is not in writing, shall be confirmed in writing at the earliest practicable time) and any such determination shall be evidenced by an opinion of counsel to such effect delivered to the Trustee and the Note Insurer concurrently with or promptly after such notice. No such resignation shall become effective until the Trustee or a successor Administrator, with the consent of the Note Insurer, shall have assumed the responsibilities and obligations of NELnet in accordance with Section 2.6A.

Section 2.5A. Administrator Default.

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

(1) any failure by the Administrator to direct the Trustee or the trustee of the Underlying Trust, as applicable, to make any required distributions with respect to the Underlying Residual Rights, the Adjusted Program Expenses or any other item of Trust Property within the time period specified herein or therein, which failure continues unremedied for three Business Days after written notice of such failure is received by the Administrator from the Trustee or the Note Insurer or after discovery of such failure by an officer of the Administrator; or

(2) any failure by the Administrator duly to observe or to perform in any material respect any other covenants or agreements of the Administrator set forth in this Agreement, which failure shall (i) materially and adversely affect the rights of the Note Insurer or Noteholders and (ii) continue unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, shall have been given (A) to the Administrator by the Trustee or the Note Insurer or (B) to the Administrator and to the Trustee and the Note Insurer by the Noteholders representing not less than 66 2/3% of the aggregate outstanding Principal Amount of the Notes with the prior written consent of the Note Insurer;

(3) an Insolvency Event shall have occurred with respect to the Administrator;

then, and in each and every case, so long as the Administrator Default shall not have been remedied, the Trustee or the Noteholders evidencing not less than 25% of the aggregate outstanding Principal Amount of the Notes, with the consent of the Note Insurer, or the Note Insurer, by notice then given in writing to the Administrator (and to the Trustee and the Note Insurer if given by the Noteholders) may terminate all the rights and obligations (other than the obligations set forth in Sections 2.3A and 5.8 hereof) of the Administrator under this Agreement.

26

On or after the receipt by the Administrator of such written notice, all authority and power of the Administrator under this Agreement shall, without further action, pass to and be vested in the Trustee or such successor Administrator consented to by the Note Insurer as may be appointed under Section 2.6A; and, without limitation, the Trustee is hereby authorized and empowered to execute and deliver, for the benefit of the predecessor Administrator, as attorney-in-fact or otherwise, any and all documents and other instruments, and to do or accomplish all other acts or things necessary or appropriate to effect the purposes of such notice of termination. The predecessor Administrator shall cooperate with the successor Administrator and the Trustee in effecting the termination of the responsibilities and rights of the predecessor Administrator under this Agreement. All reasonable costs and expenses (including attorneys' fees) incurred in connection with amending this Agreement to reflect such succession as Administrator pursuant to this Section shall be paid by the predecessor Administrator upon presentation of reasonable documentation of such costs and expenses. Upon receipt of notice of the occurrence of an Administrator Default, the Trustee shall give notice thereof to the Rating Agencies and the Note Insurer.

Section 2.6A. Appointment of Successor.

(a) Upon receipt by the Administrator of notice of termination pursuant to Section 2.5A, or the resignation by the Administrator in accordance with the terms of this Agreement, the predecessor Administrator shall continue to perform its functions as Administrator under this Agreement in the case of termination, only until the date specified in such termination notice or, if no such date is specified in a notice of termination, until receipt of such notice and, in the case of resignation, until the later of (x) the date 120 days from the delivery to the Trustee and the Note Insurer of written notice of such resignation (or written confirmation of such notice) in accordance with the terms of this Agreement and (y) the date upon which the predecessor Administrator shall become unable to act as Administrator, as specified in the notice of resignation and accompanying opinion of counsel. In the event of the termination hereunder of the Administrator, the Depositor shall appoint a successor Administrator acceptable to the Note Insurer and the Trustee, and the successor Administrator shall accept its appointment by a written assumption in form acceptable to the Note Insurer and the Trustee. In the event that a successor Administrator has not been appointed at the time when the predecessor Administrator has ceased to act as Administrator, in accordance with this Section, the Trustee without further action shall automatically be appointed the successor Administrator and the Trustee shall be entitled to the Administration Fee in accordance with the provisions of this Agreement. Notwithstanding the above, the Trustee shall, if it shall be unwilling or legally unable so to act, or if requested by the Note Insurer, appoint or petition a court of competent jurisdiction to appoint, with the consent of the Note Insurer, any established institution whose regular business shall include the servicing of student loans, as the successor to the Administrator, as the case may be, under this Agreement; provided, however, that such right to appoint or to petition for the appointment of any such successor servicer shall in no event relieve the Trustee from any obligations otherwise imposed on it until such successor has in fact assumed such appointment.

(b) Upon appointment, the successor Administrator (including the Trustee acting as successor Administrator) shall be the successor in all respects to the predecessor Administrator and shall be subject to all the responsibilities, duties and liabilities arising thereafter relating

27

thereto placed on the predecessor Administrator and shall be entitled to an amount agreed to by such successor Administrator as the case may be (which shall not exceed the Administration Fee without the consent of the Note Insurer) and all the rights granted to the predecessor Administrator by the terms and provisions of this Agreement.

(c) The Administrator may not resign unless it is prohibited from serving as such by law as evidenced by an opinion of counsel to such effect delivered to the Trustee and the Note Insurer. Notwithstanding the foregoing or anything to the contrary herein or in the other Related Documents, the Trustee, to the extent it is acting as successor Administrator pursuant hereto shall be entitled to resign within 30 days of its appointment as successor Administrator.

Section 2.7A. Notification to Noteholders and Subordinated Certificateholders.

Upon any termination or resignation of, or appointment of a successor to, the Administrator pursuant to this Article IIA, the Trustee shall give prompt written notice thereof to Note Registrar (who shall then give prompt written notice thereof to the Noteholders), Subordinated Certificateholders, the Note Insurer and the Rating Agencies (which, in the case of any such appointment of a successor, shall consist of prior written notice thereof to the Rating Agencies).

Section 2.8A. Waiver of Past Defaults.

The Noteholders of Notes evidencing not less than a majority of the aggregate outstanding Principal Amount of the Notes with the consent of the Note Insurer, or the Note Insurer, may, on behalf of all Noteholders and Subordinated Certificateholders, waive in writing any default by the Administrator in the performance of its obligations hereunder and any consequences thereof, except a default in making any required deposits to or payments from the Collection Account (or giving instructions regarding the same) in accordance with this Agreement. Upon any such waiver of a past default, such default shall cease to exist, and any Administrator Default arising therefrom shall be deemed to have been remedied for every purpose of this Agreement. No such waiver shall extend to any subsequent or other default or impair any right consequent thereto.

Section 2.9A. Sub-Administrators.

(a) The Administrator, as an independent contractor, shall administer the Trust Property and shall have full power and authority, acting alone, to do any and all things in connection with such administration which the Administrator may deem necessary or desirable and consistent with the terms of this Agreement. The Administrator may enter into agreements with affiliated entities for purposes of carrying out any or all of the Administrator's duties hereunder. The Administrator shall give notice to the Note Insurer of the appointment of any such affiliate. Any such agreement shall be consistent with and not violate the provisions of this Agreement.

(b) Notwithstanding any such agreement, the Administrator shall remain obligated and primarily liable to the Trustee, the Noteholders, the Subordinated Certificateholders and the

28

Note Insurer for the administering of the Trust Property in accordance with the provisions of this Agreement without diminution of such obligation or liability by virtue of such agreements or arrangements to the same extent and under the same terms and conditions as if the Administrator alone were servicing the administering the Trust Property.

Section 2.10A. Cash Flow Certificates.

Not more than ten and not less than eight Business Days prior to each Payment Date, commencing with the Payment Date in September 2002, the Administrator shall cause the Cash Flow Consultant shall prepare and deliver to the Administrator, the Collateral Agent and the Trustee, with a copy to the Note Insurer and the Rating Agencies, a Cash Flow Certificate for the Underlying Trust. The Depositor and the Administrator shall provide the Cash Flow Consultant with any information requested by the Cash Flow Consultant which is necessary to prepare the Cash Flow Certificate. Each Cash Flow Certificate shall be in substantially the form set forth in Exhibit H hereto and shall set forth the maximum amount that may be withdrawn from the Underlying Trust (the "Withdrawal Amounts") and the assumptions and methodology used in calculating such Withdrawal Amounts. Not later than seven Business Days prior to each Payment Date, commencing with the Payment Date in September 2002, the Trustee shall submit the Cash Flow Certificate to the trustee of the Underlying Trust along with a request that such trustee remit to the Collateral Agent, no later than five Business Days prior to the corresponding Payment Date, the requested Withdrawal Amount.

If some or all of the Withdrawal Amount consists of Student Loans, the Depositor shall cause the Underlying Trust to sell Student Loans in accordance with the terms of the Underlying Trust Agreements in an amount, and within the time frame, such that the entire Withdrawal Amount will consist of cash.

The Depositor shall provide the Administrator, the Trustee, the Collateral Agent and the Note Insurer with a monthly accounting of the fees and expenses which are reimbursable as "Program Expenses" pursuant to Section 5.3(B) FOURTH of the Underlying Trust Agreement.

Section 2.11 A. Perfected Security Interest.

The Administrator shall provide written directions to the Trustee to take such actions, including but not limited to filing Uniform Commercial Code Financing Statements and continuation statements, as the Administrator determines to be necessary to ensure that the security interest created pursuant to Section 2.5 would be deemed a perfected security interest of first priority under applicable law and will be maintained as such throughout the term of this Agreement.

Section 2.12A. Administrative Duties

(a) The Administrator shall perform all of its duties and obligations under the Related Documents. In addition, the Administrator shall consult with the Trustee as the Administrator deems appropriate regarding the duties of the Trust under the Related Documents. The Administrator shall monitor the performance of the Trust and shall advise the Trustee when

29

action is necessary to comply with the Administrator's duties under the Related Documents. The Administrator shall prepare for execution by the Trust or shall cause the preparation by other appropriate Persons of all such documents, reports, filings, instruments, certificates and opinions as it shall be the duty of the Administrator or the Trust to prepare, file or deliver pursuant to the Related Documents. Notwithstanding the foregoing, the Administrator shall not have any duty or obligation to make any payments with respect to the Notes or the Subordinated Certificates or to make any payments or assume any financial obligations to the Note Insurer or, except as specifically set forth in this Agreement, the Trust.

(b) The Administrator shall obtain and preserve the Trust's qualification to do business in each jurisdiction in which such qualification is or shall be necessary to protect the validity and enforceability of this Agreement and the Related Documents and each other instrument and agreement to which the Trust is a party.

(c) Notwithstanding anything in this Agreement or any of its Related Documents to the contrary, the Administrator shall be responsible for promptly notifying the Trustee, the Note Paying Agent and the Certificate Paying Agent in the event that any withholding tax is imposed on the Trust's payments (or allocations of income) to a Noteholder or Subordinated Certificateholder. Any such notice shall be in writing and specify the amount of any withholding tax required to be withheld by the Trustee, the Note Paying Agent or the Certificate Paying Agent pursuant to such provision.

(d) The Administrator shall perform any other duties expressly required to be performed by the Administrator under this Agreement or any of the Related Documents.

(e) In carrying out the foregoing duties or any of its other obligations under this Agreement, the Administrator may enter into transactions with or otherwise deal with any of its affiliates; provided, however, that the terms of any such transactions or dealings shall be in accordance with any directions received from the Trust or the Trustee and shall be, in the Administrator's opinion, no less favorable to the Trust in any material respect than could have been obtained with other non-affiliated parties.

(f) The Administrator shall furnish to the Trustee from time to time such additional information regarding the Trust or the Related Documents as the Trustee shall reasonably request.

ARTICLE III
THE NOTES AND THE SUBORDINATED CERTIFICATES

Section 3.1. Initial Ownership.

Upon the formation of the Trust and until the issuance of the Subordinated Certificates, the Depositor shall be the sole beneficial owner of the Trust. Upon the issuance of the Subordinated Certificates, the Subordinated Certificateholders thereof shall be the sole beneficial owners of the Trust.

30

Section 3.2. Conditions to Issuance of the Notes and the Subordinated Certificates.

On or before the delivery of the Notes and the Subordinated Certificates, the Depositor shall deliver or cause to be delivered to the Trustee on behalf of the Trust (i) the documents specified in Section 2.5 and
(ii) the Policies.

Section 3.3. The Notes and Subordinated Certificates.

(a) Notes, in an aggregate principal amount of $60,000,000 shall be issued in denominations of $1,000,000 initial Principal Amount and integral multiples of $1,000 in excess thereof.

(b) Subordinated Certificates shall be issued in minimum denominations corresponding to a Percentage Interest of 10% and multiples of 1% in excess thereof; provided, however, that Subordinated Certificates may be issued to the Holder of the Special Interest in minimum denominations corresponding to a Percentage Interest of 1%.

(c) The Notes and the Subordinated Certificates shall be executed on behalf of the Trust by the Trustee by manual or facsimile signature of any authorized signatory of the Trustee. Notes and Subordinated Certificates bearing the manual or facsimile signatures of individuals who were, at the time when such signatures were affixed, authorized to sign on behalf of the Trustee shall be validly issued and entitled to the benefits of this Agreement, notwithstanding that such individuals or any of them have ceased to be so authorized prior to the authentication and delivery of such Notes and the Subordinated Certificates; provided that such Notes and Subordinated Certificates shall have been authenticated by the Registrar pursuant to Section 3.5.

Section 3.4. Unconditional Rights of Noteholders to Receive Principal Amount and Interest.

Subject to Sections 4.2 and 7.3, any Noteholder shall have the right, which is absolute and unconditional, to receive payments equal to the Principal Amount of and interest on such Note on or before the Maturity Date; provided, however, that no provisions contained herein shall restrict the right of the Trust to retire the Notes prior to the Maturity Date.

Section 3.5. Authentication of Notes and Subordinated Certificates.

On the Closing Date, the Note Registrar shall authenticate and deliver the Notes to the Persons designated by the Depositor against delivery to the Trustee and the Note Registrar, in the case of any Notes that are not Book-Entry Notes, of affidavits of such Persons substantially in the form of Exhibit E. No Note or Subordinated Certificate shall entitle its Holder to any benefit under this Agreement, or shall be valid for any purpose, unless there shall appear thereon a certificate of authentication substantially in the form set forth in
(i) Exhibit B in the case of a Note or (ii) Exhibit C in the case of a Subordinated Certificate, executed by the Note Registrar or the Certificate Registrar, as the case may be, by manual or facsimile signature; such authentication shall constitute conclusive evidence that such Note or Subordinated Certificate is entitled to the benefits of this Agreement and has been duly executed, authenticated, authorized, issued and delivered hereunder. All Notes and Subordinated Certificates shall be dated the date

31

of their authentication. Concurrently with the contribution of the Underlying Residual Rights and the Adjusted Program Expenses to the Trust, and without further action by the Depositor, the Trustee, in the name and on behalf of the Trust, shall cause, and shall have power and authority and is hereby authorized and empowered to cause, the Special Interest (which shall include a 1% Percentage Interest) and a Subordinated Certificate therefor to be issued to, and registered in the name of, the Holder of the Special Interest, and the balance of the Subordinated Certificates to be executed, authenticated, issued and delivered to and in the name of, and registered in the name of the following: 99% of the Percentage Interest to the Depositor. Thereupon, all such Subordinated Certificates and the Special Interest shall be duly authorized and validly issued, shall be fully paid and non-assessable interests in the Trust and shall be entitled to the benefits of this Agreement.

Section 3.6. Registration of Transfer and Exchange of Notes and Subordinated Certificates.

(a) The Certificate Registrar shall maintain, or cause to be maintained, at its Corporate Trust Office or such other location designated in writing to the Trustee, a Certificate Register in which, subject to such reasonable regulations as it may prescribe, the Certificate Registrar shall provide for the registration of the Subordinated Certificates and of transfers and exchanges as provided in this Agreement. The Note Registrar shall maintain, or cause to be maintained, at its Corporate Trust Office or such other location designated in writing to the Collateral Agent and the Note Insurer, a Note Register in which, subject to such reasonable regulations as it may prescribe, the Note Registrar shall provide for the registration of Notes and of transfers and exchanges as provided in this Agreement.

(b) Upon surrender of any Subordinated Certificate at the Corporate Trust Office of the Certificate Registrar, the Trustee on behalf of the Trust shall execute, and the Certificate Registrar shall authenticate and deliver one or more new Subordinated Certificates, in authorized denominations of a like Percentage Interest, dated the date of authentication and registered, in the case of a registration of transfer, in the name of the transferee or transferees or, in the case of an exchange, in the name of the Certificateholder; provided that, upon a registration of transfer, the Certificate Registrar shall have received a Representation Letter and Affidavit.

(c) Upon surrender of any Note at the Corporate Trust Office of the Note Registrar, the Trustee on behalf of the Trust shall execute, and the Note Registrar shall authenticate and deliver, one or more new Notes, in authorized denominations of a like original Principal Amount, dated the date of authentication and registered, in the case of a registration of transfer, in the name of the designated transferee or transferees or, in the case of an exchange, in the name of the Noteholder; provided, that:

(i) upon the registration of transfer of a Definitive Note by delivery to the transferee of a new Definitive Note, or the transfer by a Beneficial Owner of its beneficial interest in a Book-Entry Note by delivery to the new transferee of a new Definitive Note, the Note Registrar shall have received a Representation Letter and Affidavit, and, in the case of a transferee that is identified as an Institutional Accredited Investor, the Note Registrar may, upon advice of counsel, require additional information, certifications or

32

opinions to confirm that the proposed transfer is not required to be registered under the Securities Act of 1933;

(ii) upon the registration of transfer of a Definitive Note by delivery to the transferee of an interest in a Book-Entry Note, the Note Registrar shall have received a Representation Letter and Affidavit to the effect that the transferee is a Qualified Institutional Buyer;

(iii) a transfer by a Beneficial Owner of an interest in a Book-Entry Note to another Beneficial Owner shall be effected solely in accordance with the rules of the Depository;

(iv) a Holder of a Definitive Note may at any time exchange such Definitive Note for another Definitive Note or Definitive Notes;

(v) a Beneficial Owner of an interest in a Book-Entry Note may at any time exchange such beneficial interest for a Definitive Note or Definitive Notes; and

(vi) a Holder of a Definitive Note may exchange such Definitive Note for an interest in a Book-Entry Note by delivering to the Note Registrar a Representation Letter and Affidavit to the effect that it is a Qualified Institutional Buyer.

(d) Upon registration of transfer or exchange of a Definitive Note for an interest in a Book-Entry Note, the Note Registrar shall (or shall request the Depository to) endorse on the applicable Book-Entry Note an appropriate notation evidencing the increase in the original principal balance of the Book-Entry Note and the date thereof. Upon registration of transfer or exchange of an interest in a Book-Entry Note for a Definitive Note, the Note Registrar shall (or shall request the Depository to) endorse on the applicable Book-Entry Note an appropriate notation evidencing the decrease in the original principal balance of the Book-Entry Note and the date thereof.

(e) All Notes or Subordinated Certificates issued upon any registration of transfer or exchange shall be the valid obligations, or evidences of ownership, as the case may be, of the Trust, duly authorized, validly issued, and entitled to the same benefits under this Agreement as the Notes or Subordinated Certificates surrendered upon such registration of transfer or exchange.

(f) Every Note or Subordinated Certificate presented or surrendered for registration of transfer or exchange shall be accompanied by a written instrument of transfer in form satisfactory to the Note Registrar or the Certificate Registrar, as the case may be, duly executed by the Holder or his attorney duly authorized in writing. Each Note or Subordinated Certificate surrendered for registration of transfer or exchange shall be canceled and subsequently disposed of by the Trustee (or the Note Registrar or the Certificate Registrar, as the case may be, on behalf of the Trustee) in accordance with its customary practice.

(g) No service charge shall be made for any registration of transfer or exchange of Notes or Subordinated Certificates, but the Note Registrar or the Certificate Registrar, as

33

applicable, may require payment of a sum sufficient to cover any tax or governmental charge that may be imposed in connection with any such transfer or exchange.

(h) Neither the Trustee, the Note Registrar nor the Certificate Registrar shall be responsible for determining compliance with the restrictions on transfer in this Agreement provided it receives the documents referred to above in this Section 3.6.

(i) The Holder (and Beneficial Owner) of a Note or the Holder of a Subordinated Certificate effecting transfer thereof shall be deemed to indemnify each of the Trustee, the Collateral Agent, the Note Registrar and the Note Paying Agent or the Certificate Registrar and the Certificate Paying Agent, as applicable, each in its individual and fiduciary capacities, the Depositor, the Administrator, the Note Insurer and the Subordinated Certificateholders against any liability that may result if the transfer is not exempt from the registration requirements of the Securities Act of 1933. Each Noteholder (and each Beneficial Owner) or Subordinated Certificateholder shall be deemed by its acceptance and holding of its Note or Subordinated Certificate to agree that none of the Depositor, the Trustee, the Collateral Agent, the Note Registrar, the Certificate Registrar, the Note Insurer, the Subordinated Certificateholder, the Note Paying Agent or the Certificate Paying Agent is under an obligation to register the Notes or the Subordinated Certificates under the Securities Act of 1933 or any other securities law.

(j) Any transfer in violation of this Section 3.6 (whether pursuant to a purchase, a transfer resulting from a default under a secured lending agreement or otherwise) to a nonresident alien or a foreign corporation shall be deemed to be of no legal force or effect whatsoever and any nonresident alien or foreign corporation shall not be deemed to be a Holder for any purpose hereunder.

(k) It is intended that the Book-Entry Notes be registered so as to participate in a global book entry system with the Depository, as set forth herein. The Book-Entry Notes shall be initially issued in the form of a single fully registered Note. Upon initial issuance, the ownership of the Book-Entry Notes shall be registered in the Note Register in the name of Cede & Co., or any successor thereto, as nominee for the Depository.

The Trustee and the Note Paying Agent in the name and on behalf of the Trust and the Note Paying Agent shall have the power and authority and are hereby authorized and empowered to execute and deliver the Depository Representation Letter with the Depository.

With respect to the Book-Entry Notes registered in the Note Register in the name of Cede & Co., as nominee of the Depository, the Note Paying Agent shall have no responsibility or obligation to Direct or Indirect Participants or beneficial owners for which the Depository holds Book-Entry Notes from time to time as a Depository. Without limiting the immediately preceding sentence, the Note Paying Agent shall have no responsibility or obligation with respect to (i) the accuracy of the records of the Depository, Cede & Co., or any Direct or Indirect Participant with respect to the ownership interest in the Book-Entry Notes, (ii) the delivery to any Direct or Indirect Participant or any other Person, other than a Noteholder as shown in the Note Register, of any notice with respect to the Notes or (iii) the payment to any Direct or Indirect Participant or any other Person, other than a Noteholder as shown in the Note Register,

34

of any amount with respect to any distribution of principal or interest on the Notes. No Person other than a Noteholder as shown in the Note Register shall receive a certificate evidencing such Note.

Upon delivery by the Depository to the Note Registrar of written notice to the effect that the Depository has determined to substitute a new nominee in place of Cede & Co., and subject to the provisions hereof with respect to the payment of interest by the mailing of checks or drafts to the Noteholders as shown in the Note Register on a Record Date, the name "Cede & Co." in this Agreement shall refer to such new nominee of the Depository. The Note Registrar shall provide a copy of such written notice to the Note Paying Agent.

(l) In the event that (i) the Depository or the Administrator advise the Note Registrar in writing that the Depository is no longer willing or able to discharge properly its responsibilities as nominee and depository with respect to the Book-Entry Notes and neither the Depositor nor the Note Registrar is able to locate a qualified successor or (ii) the Depositor at its sole option elect to terminate the book-entry system through the Depository, the Book-Entry Notes shall no longer be restricted to being registered in the Note Register in the name of Cede & Co. (or a successor nominee) as nominee of the Depository. At that time, the Depositor may determine that the Book-Entry Notes shall be registered in the name of and deposited with a successor depository operating a global book-entry system, as may be acceptable to the Administrator and at their expense, or such depository's agent or designee but, if the Administrator does not select such alternative global book-entry system, then the Book-Entry Notes may be registered in whatever name or names Noteholders shall designate and Definitive Notes issued, in accordance with the provisions hereof. The Note Registrar shall provide a copy of such written notice to the Note Paying Agent.

(m) Notwithstanding any other provision of this Agreement to the contrary, so long as any Book-Entry Note is registered in the name of Cede & Co., as nominee of the Depository, all distributions of principal or interest on such Book-Entry Notes and all notices with respect to such Book-Entry Notes shall be made and given, respectively, in the manner provided in the Depository Representation Letter.

(n) A Person which becomes the Beneficial Owner of a Book-Entry Note shall be deemed to make the representations set forth in Exhibit E to the Trust, the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar, the Note Insurer, the other Noteholders and the Subordinated Certificateholders.

(o) No offer, sale, transfer or other disposition (including pledge) of the Subordinated Certificates shall be made to any Person which is, or is purchasing for, or on behalf of (l) an employee benefit plan, retirement arrangement, individual retirement account or Keogh plan subject to either Title I of the Employee Retirement Income Security Act of 1974, as amended, or Section 4975 of the Internal Revenue Code of 1986, as amended, or (2) an entity (including an insurance company general account) whose underlying assets include plan assets by reason of any such plan's arrangements or account's investment in any such entity.

35

Section 3.7. Mutilated, Destroyed, Lost or Stolen Notes or Subordinated Certificates.

If (a) any mutilated Note or Subordinated Certificate is surrendered to the Note Registrar or the Certificate Registrar, as the case may be, or (b) the Note Registrar or the Certificate Registrar, as the case may be, receives evidence to its satisfaction of the destruction, loss or theft of any Note or Subordinated Certificate and there is delivered to the Note Registrar or the Certificate Registrar, as the case may be, such security or indemnity as may be required by it to save it harmless, then, in the absence of written notice to the Registrar that such Note or Subordinated Certificate has been acquired by a bona fide purchaser, the Trustee on behalf of the Trust shall execute, and the Note Registrar or the Certificate Registrar, as the case may be, shall authenticate and deliver, in exchange for or in lieu of any such mutilated, destroyed, lost or stolen Note or Subordinated Certificate, a new Note or Subordinated Certificate of like original Principal Amount or Percentage Interest. In connection with the issuance of any new Note or Subordinated Certificate under this Section 3.7, the Note Registrar or the Certificate Registrar, as the case may be, may require the payment of a sum sufficient to cover any tax or other governmental charge that may be imposed in relation thereto and any other expenses (including the fees and expenses of the Trustee and the Note Registrar or the Certificate Registrar, as the case may be) connected therewith. Any duplicate Note or Subordinated Certificate issued pursuant to this Section 3.7 shall be duly authorized, validly issued, and entitled to the benefits of this Agreement and shall constitute conclusive evidence of ownership, as if originally issued, whether or not the lost, stolen or destroyed Note or Subordinated Certificate shall be found at any time.

Section 3.8. Persons Deemed Noteholders and Subordinated Certificateholders.

Prior to due presentation of a Note or Subordinated Certificate for registration of transfer, the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar or the Certificate Paying Agent and the Certificate Registrar, as the case may be and their agents may treat the person in whose name any Note or Subordinated Certificate is registered as the owner thereof for the purpose of receiving payments or distributions pursuant to Section 4.2 and for all other purposes whatsoever, and none of the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar or the Certificate Paying Agent and the Certificate Registrar, as the case may be, or any of their agents shall be affected by any notice to the contrary.

Section 3.9. Access to List of Noteholders' and Subordinated Certificateholders' Names and Addresses.

(a) The Note Registrar shall furnish or cause to be furnished to the Depositor, the Administrator, the Holder of the Special Interest or one or more Subordinated Certificateholders holding not less than 25% of the Percentage Interest of the Subordinated Certificates within 15 days after receipt by the Note Registrar of a written request therefor, a list of the names and addresses of the Noteholders as of the most recent Record Date for payments to Noteholders. If three or more Noteholders, or one or more Noteholders holding not less than 25% of the aggregate Principal Amount of the Notes (hereinafter referred to as "Applicants"), apply in writing to the Note Registrar, and such application states that the Applicants desire to communicate with other Noteholders with respect to their rights under this Agreement or under

36

the Notes, then the Note Registrar shall, within five Business Days after the receipt of such application, afford such Applicants access, during normal business hours, to the current list of Noteholders. Every Noteholder, by receiving and holding a Note, agrees that none of the Depositor, the Trustee, the Note Insurer, the Note Paying Agent and Note Registrar or any of their agents shall be held accountable by reason of the disclosure of any such information as to the names and addresses of the Noteholders under this Agreement, regardless of the source from which such information was derived.

(b) The Certificate Registrar shall furnish or cause to be furnished to the Depositor, the Administrator, or the Holder of the Special Interest within 15 days after receipt by the Registrar of a written request therefor, a list of the names and addresses of the Subordinated Certificateholders as of the most recent Record Date for distributions to Subordinated Certificateholders. If three or more Subordinated Certificateholders, or one or more Subordinated Certificateholders holding not less than 25% of the Percentage Interests (hereinafter referred to as "Applicants"), apply in writing to the Certificate Registrar, and such application states that the Applicants desire to communicate with other Subordinated Certificateholders with respect to their rights under this Agreement or under the Subordinated Certificates, then the Certificate Registrar shall, within five Business Days after the receipt of such application, afford such Applicants access, during normal business hours, to the current list of Subordinated Certificateholders. Every Subordinated Certificateholder, by receiving and holding a Subordinated Certificate, agrees that none of the Depositor, the Trustee, the Note Insurer, the Certificate Paying Agent, the Certificate Registrar or any of their agents shall be held accountable by reason of the disclosure of any such information as to the names and addresses of the Subordinated Certificateholders under this Agreement, regardless of the source from which such information was derived.

Section 3.10. Disposition by the Holder of the Special Interest.

On and after the Closing Date, the Holder of the Special Interest shall retain beneficial and record ownership of Subordinated Certificates representing at least 1% of the Percentage Interest. To the fullest extent permitted by applicable law, any attempted transfer of any Subordinated Certificate that would reduce such interest of the Holder of the Special Interest below 1% of the Percentage Interest shall be void. The Trust Certificate representing the 1% Special Interest issued TO the Holder of the Special Interest shall contain a legend stating "TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, THIS CERTIFICATE IS NOT TRANSFERABLE."

ARTICLE IV
ADMINISTRATION OF COLLECTION ACCOUNT, RESERVE ACCOUNT AND
DISTRIBUTION ACCOUNT; CERTAIN DUTIES

Section 4.1. Collection Account, Reserve Account and Distribution Account.

(a) The Collateral Agent shall establish and maintain the Collection Account in the name of the Trust, which shall be an Eligible Account and initially will be a segregated trust

37

account maintained at the Collateral Agent or an affiliate thereof and shall be entitled "The NELnet Group Trust II Collection Account."

The Collateral Agent also shall establish and maintain the Reserve Account in the name of the Trust, which shall be an Eligible Account and initially will be a segregated trust account maintained at the Collateral Agent or an affiliate thereof and shall be entitled "The NELnet Group Trust II Reserve Account." The Reserve Account will be divided into two sub-accounts. On each Payment Date, the Collateral Agent will transfer from the Collection Account to the first sub-account of the Reserve Account the amount, if any, remaining in the Collection Account on such Payment Date, after giving effect to payments made pursuant to Section 4.2(a)(i) through (xi), inclusive, until the amount of cash in the first sub-account of the Reserve Account equals the Specified Reserve Account Requirement. For the purpose of funding the second sub-account of the Reserve Account, the Trust shall deliver the Debt Service Reserve Surety Bond to the Note Paying Agent. If on the Business Day prior to any Payment Date (other than the first Payment Date), the amount in the Collection Account is less than the amount to be paid on such Payment Date pursuant to Section 4.2(a)(i) through (vii), inclusive, the Collateral Agent shall withdraw from the first sub-account of the Reserve Account and deposit in the Collection Account the lesser of (x) the amount then on deposit in the first sub-account of the Reserve Account and (y) the amount of such shortfall. If on the Business Day prior to any Payment Date (other than the first Payment Date) the amount on deposit in the first sub-account of the Reserve Account would exceed the Specified Reserve Account Requirement for such Payment Date (after giving effect to all payments to be made on such Payment Date pursuant to Section 4.2(a) (i) through (xiii), inclusive), the Collateral Agent shall withdraw from the first sub-account of the Reserve Account and deposit in the Collection Account an amount equal to such excess. For purposes of this Agreement, when the Note Paying Agent is entitled to draw on the second sub-account of the Reserve Account, the Note Paying Agent shall draw on the Debt Service Reserve Surety Bond in the manner provided in Section 4.9 of this Agreement.

The Collateral Agent shall deposit in the Collection Account (within one Business Day of receipt thereof) all amounts received on account of the Underlying Residual Rights, any Optional Advances received pursuant to Section 4.8(a) and any Principal Subsidy Payments received pursuant to Section 4.8(b). In connection therewith, the Depositor and the Administrator shall take, or cause to be taken, all actions required or permitted under the terms of the Underlying Trust Agreements and the other Underlying Agreements so that amounts entitled to be received on account of the Underlying Residual Rights and the Adjusted Program Expenses are received in a timely manner to make payments on the Notes. Such actions shall include, but not be limited to, the procedures set forth in Section 2.10A.

The Trustee shall establish and maintain the Distribution Account in the name of the Trust, which shall be an Eligible Account and initially will be a segregated trust account maintained at Wilmington Trust Company or an affiliate thereof and shall be entitled "The NELnet Group Trust II Distribution Account."

On each Payment Date, the Note Paying Agent shall withdraw all amounts then on deposit in the Collection Account and apply the funds in the manner set forth in Section 4.2 of this Agreement. The Note Paying Agent also shall deposit in the Collection Account, promptly

38

upon receipt thereof, all Surety Bond Payments and Insured Payments received from the Note Insurer.

(b) The Trust will possess all right, title and interest in all funds on deposit from time to time in the Collection Account, the Reserve Account and the Distribution Account and all proceeds thereof subject to the terms of the Security Agreement. The Note Paying Agent is authorized to draw upon the Collection Account and the Reserve Account and the Certificate Paying Agent is authorized to draw on the Distribution Account for the purposes of making all payments therefrom required or permitted by this Agreement. If, at any time, the Collection Account, the Reserve Account or the Distribution Account, ceases to be an Eligible Account, the Collateral Agent, in the case of the Collection Account and the Reserve Account, or the Trustee, in the case of the Distribution Account, shall within five Business Days after a Responsible Officer thereof shall obtain actual knowledge thereof (or such longer period, not to exceed 30 calendar days, as to which the Rating Agency may consent) establish a new Collection Account, Reserve Account or Distribution Account, as the case may be, as an Eligible Account and the Note Paying Agent shall transfer any cash and/or any investments to such new Collection Account or Reserve Account, as the case may be, or the Certificate Paying Agent shall transfer any cash and/or investments to such new Distribution Account.

(c) All amounts held in the Collection Account and the Reserve Account shall be invested to the extent permitted by applicable laws, rules and regulations, by the Collateral Agent at the written direction of the Administrator in Eligible Investments that are payable on demand or mature not later than one Business Day prior to the Payment Date to which such amounts relate. Amounts held in the Distribution Account shall remain uninvested. In the absence of directions by the Administrator, the Collateral Agent shall invest all such amounts in Eligible Investments as defined in clause (ii) of the definition thereof. Investments in Eligible Investments must be made in the name of the Collateral Agent for the benefit of the Noteholders and the Note Insurer, and, unless payable on demand at par, such investments may not be sold or disposed of prior to their maturity. Any investment of funds must be made in Eligible Investments held by a financial institution with respect to which (a) such institution has noted the Collateral Agent's interest therein by book entry or otherwise and (b) a confirmation of the Collateral Agent's interest has been sent to the Collateral Agent by such institution, provided that such Eligible Investments are (i) specific certificated securities, and (ii) either (A) in the possession of such institution or (B) in the possession of a clearing corporation in New York or Delaware, registered in the name of such clearing corporation, not endorsed for collection or surrender or any other purpose not involving transfer, not containing any evidence of a right or interest inconsistent with the Collateral Agent's interest therein, and held by such clearing corporation in an account of such institution. Subject to the other provisions hereof, the Collateral Agent shall have sole control over each such investment and the income thereon, and any certificate or other instrument evidencing any such investment, if any, shall be delivered directly to the Collateral Agent or its agent, together with each document of transfer, if any, necessary to transfer title to such investment to the Collateral Agent in a manner which complies with this Section 4.1. All interest, dividends, gains upon sale and other income from, or earnings on investment of funds in the Collection Account and the Reserve Account shall constitute part of the Amount Available and shall be applied on the next Payment Date pursuant to Section 4.2(a) or 4.2(c), as the case may be. All investments of amounts on deposit in the Collection

39

Account also shall comply with the terms of the Security Agreement. Neither the Trustee, the Administrator nor the Collateral Agent shall have any liability for any losses on investments made in accordance with this Section 4.1.

Section 4.2. Use of Funds in Collection Account, Distribution Account and Reserve Account.

(a) On each Payment Date, the Note Paying Agent, based solely upon the information contained in the Payment Date Report delivered pursuant to
Section 4.7, shall apply the sum of (i) the Amount Available, (ii) amounts transferred from the first sub-account of the Reserve Account pursuant to
Section 4.1(a), and (iii) any Surety Bond Payments and Insured Payments received pursuant to Section 4.9 in the following order of priority (provided, however, that (A) Optional Advances may only be used for priorities (i), (ii), (iii),
(iv) and (v) below, (B) Principal Subsidy Payments may only be used for priority
(vii) below and (C) Surety Bond Payments and, prior to the Maturity Date of the Notes, Insured Payments may only be used for priority (v) below):

(i) first, to the Trustee, an amount equal to the accrued and unpaid Trustee Fee for such period pursuant to Section 6.1;

(ii) second, to the Collateral Agent, an amount equal to the accrued and unpaid Collateral Agent Fee for such Payment Date;

(iii) third, to the Note Insurer, an amount equal to the accrued and unpaid Note Insurer Premiums for such Payment Date;

(iv) fourth, to the Administrator, an amount equal to the accrued and unpaid Administration Fees for such Payment Date;

(v) fifth, to the Noteholders, the Interest Amount; provided, however, if the portion of the amount remaining in the Collection Account after application of clauses (i), (ii), (iii) and
(iv) above is less than the Interest Amount, such remaining amount shall be paid to the Noteholders on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholders;

(vi) sixth, to the Note Insurer, in respect of amounts owed on account of any Surety Bond Payments previously made, together with interest accrued thereon at the rate set forth in the Financial Guaranty Agreement;

(vii) seventh, to the Noteholders, on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholders, an amount equal to the Principal Payment Amount;

(viii) eighth, to the Noteholders, on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholder, an amount equal to the Special Principal Payment, if any, for such Payment Date;

40

(ix) ninth, to reimburse the Administrator for any unreimbursed Optional Advances made pursuant to Section 4.8(a);

(x) tenth, to the Note Insurer, in respect of amounts owed on account of any Insured Payments previously made, together with interest accrued thereon at the rate set forth in the Insurance Agreement;

(xi) eleventh, to the Trustee, any unpaid indemnification payments required to be made pursuant to Section 5.8;

(xii) twelfth, to the first sub-account of the Reserve Account until the amount on deposit therein equals the Specified Reserve Account Requirement for such Payment Date;

(xiii) thirteenth, to the Note Insurer, any unpaid Reimbursement Amounts; and

(xiv) fourteenth, any remainder to Certificate Paying Agent for deposit in the Distribution Account.

On each Payment Date, the Certificate Paying Agent shall remit all amounts it receives pursuant to clause (xiv) above to the Subordinated Certificateholders according to their respective Percentage Interests.

(b) If any withholding tax is imposed on the payments or distributions by the Trust (or allocations of income) to a Noteholder or Subordinated Certificateholder, such tax shall reduce the amount otherwise distributable to the Noteholder or Subordinated Certificateholder in accordance with this Section 4.2. The Note Paying Agent or the Certificate Paying Agent, as the case maybe, is hereby authorized to retain from amounts otherwise distributable to the Noteholders or Subordinated Certificateholders sufficient funds for the payment of any tax that is legally owed by the Trust. The amount of any withholding tax so imposed shall be treated as cash paid to such Noteholder or distributed to such Subordinated Certificateholder at the time it is withheld by the Trust and remitted to the appropriate taxing authority. If there is a possibility that withholding tax is payable, the Note Paying Agent or the Certificate Paying Agent, as the case may be, may in its sole discretion withhold such amounts in accordance with this Section 4.2(b). If a Noteholder or Subordinated Certificateholder wishes to apply for a refund of any such withholding tax, the Note Paying Agent or the Certificate Paying Agent, as the case may be, shall reasonably cooperate with such Noteholder or Subordinated Certificateholder in making such claim so long as such Noteholder or Subordinated Certificateholder agrees to reimburse the Note Paying Agent or the Certificate Paying Agent, as the case may be, for any out-of-pocket expenses incurred.

(c) If on the Business Day prior to any Payment Date, the amount in the Collection Account is less than the amount to be paid on such Payment Date pursuant to Section 4.2(a)(i), (ii), (iii), (iv) and (v) (such shortfall, the "Collection Account Shortfall"), the Note Paying Agent shall be entitled to withdraw from the Reserve Account and deposit in the Collection Account the lesser of (x) the Debt Service Available Amount and (y) the Collection Account Shortfall.

41

Such withdrawal from the Reserve Account shall be accomplished by the Note Paying Agent drawing on the Debt Service Reserve Surety Bond in the manner provided in Section 4.9 of this Agreement.

Section 4.3. Method of Payment or Distribution.

Payments required to be made to Noteholders and distributions required to be made to Subordinated Certificateholders on any Payment Date shall be made to each Holder of record on the preceding Record Date either by wire transfer, in immediately available funds, to the account of each such Holder at a bank or other entity having appropriate facilities therefor, if such Holder shall have provided to the Note Paying Agent or the Certificate Paying Agent, as applicable, appropriate written instructions at least five Business Days prior to such Payment Date (which may be represented by a single continuing request) or, if not, by check mailed to such Holder at the address of such Holder appearing in the Note Register or Certificate Register.

Section 4.4. No Segregation of Moneys; No Interest.

Moneys hereunder need not be segregated in any manner except to the extent required by law or by Sections 4.1 or 4.2 and may be deposited under such general conditions as may be prescribed by law, and neither the Trustee nor the Paying Agent shall be liable for any interest thereon.

Section 4.5. Accounting; Reports; Tax Returns.

(a) The Holder of the Special Interest shall (i) maintain (or cause to be maintained) the books of the Trust on a calendar-year basis on the accrual method of accounting, (ii) deliver (or cause to be delivered) to each Noteholder and Subordinated Certificateholder, as may be required by the Code and applicable Treasury Regulations, such information as may be required, including Form 1099 with respect to each Noteholder or Schedule K-l with respect to each Subordinated Certificateholder, to enable each Holder to prepare its federal and state income tax returns, (iii) file or cause to be filed such tax returns relating to the Trust (including a partnership information return, Form 1065), and make such elections as may from time to time be required or appropriate under any applicable state or federal statute or rule or regulation thereunder so as to maintain the Trust's characterization as a partnership for federal income tax purposes and (iv) collect or cause to be collected any withholding tax as described in and in accordance with Section 4.2(b) with respect to income or distributions to Noteholders or Subordinated Certificateholders.

(b) The Trustee shall sign on behalf of the Trust the tax returns of the Trust furnished to it in execution form by the Holder of the Special Interest, unless applicable law requires a Subordinated Certificateholder to sign such documents, in which case such documents shall be signed by the Holder of the Special Interest, as the "tax matters partner" of the Trust pursuant to the Code.

42

Section 4.6. Optional Redemption of Notes.

(a) On any day following the Payment Date on which the outstanding Principal Amount of the Notes equals 10% or less of the original Principal Amount of the Notes, the Trust shall have the option (which option will be exercised by the Administrator on behalf of the Trust) to redeem all of the Notes at a redemption price equal to the Principal Amount of the Notes, plus accrued interest to the redemption date. In order to exercise such optional redemption, the Trust must also pay, or provide for the payment of, any unreimbursed Surety Bond Payments and Insured Payments, any amounts due and owing to the Note Insurer under the Insurance Agreement and the Financial Guaranty Agreement and all other accrued and unpaid expenses of the Trust.

(b) The Note Paying Agent shall mail written notice to the Noteholders, on or prior to 30 days before any such optional redemption date (with a copy to each Rating Agency and the Note Insurer), specifying (i) the date upon which the final payment with respect to the Notes shall be made upon presentation and surrender of the Notes at the office of the Note Paying Agent therein specified, (ii) the amount of any such final payment and (iii) that the Record Date otherwise applicable to such Payment Date is not applicable, payment being made only upon presentation and surrender of the Notes at the office of the Note Paying Agent therein specified. Upon the giving of such notice and the Administrator's making provision for payment of the Notes, the Notes shall be deemed to be paid and any amounts in the Collection Account and Reserve Account not required for the payment of the Notes shall be distributable (i) first to the Note Insurer for any unreimbursed Surety Bond Payments and Insured Payments,
(ii) second, to the Administrator, to the extent of any unreimbursed Optional Advances, and then (iii) third, to the Certificate Paying Agent for distribution to the Subordinated Certificateholders according to their respective Percentage Interests. The Note Paying Agent shall cause to be paid to Noteholders the final payment with respect to the Notes only upon presentation and surrender of the Notes.

(c) If all the Noteholders shall not surrender their Notes for cancellation within six months after the date specified in the above-mentioned written notice, the Note Paying Agent shall give a second written notice to the remaining Noteholders (with a copy to each Rating Agency and the Note Insurer) to surrender their Notes for cancellation and receive the final payment with respect thereto. If within one year after the second notice all the Notes shall not have been surrendered for cancellation, the Note Paying Agent may take appropriate steps, or may appoint an agent to take appropriate steps, to contact the remaining Noteholders concerning surrender of their Notes, and the cost thereof shall be paid out of the funds and other assets that remain subject to this Agreement. Subject to applicable escheat laws, any funds remaining in the Trust which are payable to Noteholders after the Note Paying Agent shall have taken such measures shall be distributed by the Note Paying Agent to the Certificate Paying Agent for distribution to the Subordinated Certificateholders (but only upon termination of this Agreement) and the Noteholders, by acceptance of their Notes, hereby waive any rights with respect to such funds against the Trust, the Trustee, the Collateral Agent, the Note Paying Agent, the Note Insurer or the Certificate Paying Agent and shall look only to the Subordinated Certificateholders.

43

Section 4.7. Reports.

(a) No later than each Payment Date, the Note Paying Agent, based solely from the information provided by the Administrator, shall prepare a "Payment Date Report" substantially in the form of Exhibit D attached hereto and shall provide such Payment Date Report (together with copies of each report or notice, if any, furnished to the Note Paying Agent by the Trustee and received by the Trustee from the trustee of the Underlying Trust Agreements since the last Payment Date) to each Noteholder and the Note Insurer on each such Payment Date.

(b) Within 45 days after the end of each calendar year, the Note Paying Agent shall furnish or cause to be furnished to each Person who at any time during the calendar year was the Holder of a Note and the Note Insurer a statement containing the information with respect to payments of interest on and principal of such Holder's Note made during such calendar year. Such obligation of the Note Paying Agent shall be deemed to have been satisfied to the extent that substantially comparable information shall be provided by the Note Paying Agent pursuant to any requirements of the Code as from time to time in force.

(c) Copies of all reports provided by the Note Paying Agent to the Noteholders shall also be provided to the Rating Agency, the Note Insurer and to the Certificate Paying Agent for distribution to the Subordinated Certificateholders.

(d) The Administrator shall cooperate with the Note Paying Agent in preparing the reports required to be provided pursuant to this Section 4.7 and, in such regard, shall provide the Note Paying Agent and the Trustee with all information necessary to prepare the Payment Date Reports no later than noon New York City time four Business Days prior to the related Payment Date.

Section 4.8. Optional Advances and Principal Subsidy Payments.

(a) If for any Payment Date the Interest Amount would exceed the sum of the aggregate amount in the Collection Account (less the amount to be paid on such Payment Date pursuant to Section 4.2(a)(i), (ii), (iii) and (iv) above), the Administrator, in its sole option, may elect to deposit, or have an affiliate deposit, in the Collection Account (no later than the Business Day immediately preceding such Payment Date) an amount up to the amount of such deficiency (such deposit is referred to as an "Optional Advance"). Optional Advances, if any, shall be recoverable, without interest, by the Administrator pursuant to Sections 4.2(a)(ix) and 7.3(vii) hereof.

(b) If for any Payment Date, the amount that will be remaining in the Collection Account after application of Section 4.2(a)(i), (ii), (iii),
(iv), (v) and (vi) is less than the amount needed to reduce the Recalculated Targeted Amount of the Notes to the Targeted Balance for such Payment Date, the Subordinated Certificateholders, in their sole option, may elect to deposit in the Collection Account (no later than the Business Day immediately preceding such Payment Date) an amount up to the amount of such deficiency (such deposit is referred to as a "Principal Subsidy Payment"). Principal Subsidy Payments shall not be recoverable by the Subordinated Certificateholders.

44

(c) If for any Payment Date an Optional Advance or Principal Subsidy Payment will be made, the Administrator or the Subordinated Certificateholders, as the case may be, shall provide written notice thereof to each Rating Agency.

Section 4.9. The Policies.

(a) As soon as possible, and in no event later than 10:00 A.M., New York time, on the Business Day immediately preceding each Payment Date, the Note Paying Agent shall furnish the Note Insurer and the Administrator with a completed notice in the form set forth as Exhibit I hereto (the "Notice") in the case of a draw under the Note Insurance Policy and a completed demand for payment in the form set forth as Exhibit J hereto (the "Demand for Payment"), in the case of a draw under the Debt Service Reserve Surety Bond, which will be based upon the information set forth in the Administrator's report provided pursuant to Section 4.7(d), that an Insured Payment or a Surety Bond Payment will be required with respect to such Payment Date. The Notice or the Demand for Payment shall specify the total amount of the Insured Payment or Surety Bond Payment, as the case may be, to be paid on the applicable Payment Date, and shall constitute a claim for a Surety Bond Payment or an Insured Payment, as the case may be, pursuant to the Debt Service Reserve Surety Bond or the Note Insurance Policy, respectively. The Note Insurer shall remit or cause to be remitted to the Insurance Paying Agent the amount of the Surety Bond Payment or Insured Payment, as the case may be. Upon receipt of such Surety Bond Payment or Insured Payment by the Insurance Paying Agent on behalf of the Noteholders, it shall remit such amounts to the Collateral Agent, who shall deposit such Surety Bond Payment or Insured Payment, as the case may be, in the Collection Account.

The Note Paying Agent shall receive through the Insurance Paying Agent, as attorney-in-fact of each Noteholder, any Surety Bond Payments and Insured Payments from the Note Insurer and disburse the same to each Noteholder in accordance with the provisions of this Article IV. Surety Bond Payments and Insured Payments disbursed by the Note Paying Agent from proceeds of the Policies shall not be considered payment by the Trust nor shall such payments discharge the obligation of the Trust with respect to such Notes, and the Note Insurer shall become the owner of the right to receive such unpaid amounts due from the Trust in respect of the Notes. The Note Paying Agent hereby agrees on behalf of each Noteholder for the benefit of the Note Insurer that it recognizes that to the extent the Note Insurer makes Surety Bond Payments or Insured Payments, either directly or indirectly (as by paying through the Insurance Paying Agent), to the Noteholders, the Note Insurer will be subrogated to the rights of the Noteholders with respect to such Surety Bond Payment or Insured Payment, as the case may be, shall be deemed to the extent of the payments so made to be a Noteholder and shall receive available funds in accordance with
Section 4.2 until all such Surety Bond Payments and Insured Payments by the Note Insurer have been fully reimbursed. To evidence such subrogation, the Note Paying Agent shall, or shall cause the Note Registrar to, note the Note Insurer's rights as subrogee on the registration books maintained by the Note Registrar upon receipt from the Note Insurer of proof of payment of any Surety Bond Payment or Insured Payment.

ARTICLE V
THE TRUSTEE, THE COLLATERAL AGENT, THE NOTE PAYING AGENT, THE

45

CERTIFICATE PAYING AGENT, THE NOTE REGISTRAR AND THE CERTIFICATE
REGISTRAR

Section 5.1. General Authority and Duties.

(a) The Trustee shall have the power and authority and hereby is authorized and empowered in the name and on behalf of the Trust to execute and deliver the Related Documents to which the Trust is to be a party and each certificate or other document attached as an exhibit to or contemplated by this Agreement or the Related Documents to which the Trust is to be a party. In addition to the foregoing, the Trustee shall have the power and authority and hereby is authorized and empowered in the name on behalf of the Trust, but shall not be obligated, to take all actions required of the Trust or the Trustee pursuant to this Agreement or any of the Related Documents.

(b) None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar may manage, control, use, sell, dispose of or otherwise deal with any part of the Trust Property except (i) in accordance with the powers granted to and the authority conferred pursuant to this Agreement, (ii) in accordance with the Related Documents and (iii) in accordance with any document or instruction delivered to the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar pursuant to Section 5.2.

(c) Each of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar accepts the trusts hereby created, and agrees to perform its duties hereunder but only such duties as are specifically set forth in this Agreement. None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar shall be answerable or accountable or personally liable hereunder or under any Related Document under any circumstances, except to the Trust, the Note Insurer, the Noteholders and the Subordinated Certificateholders (i) for its own gross negligence or bad faith, (ii) in the case of the inaccuracy of any representation or warranty made by it and contained in Section 5.4, (iii) if it is the obligor (other than in its fiduciary capacity) on an Eligible Investment or (iv) for taxes, fees or other charges on, based on or measured by, any fees, commissions or compensation received by it in connection with any of the transactions contemplated by this Agreement or any Related Document. In particular, but not by way of limitation (and subject to the exceptions set forth in the preceding sentence), none of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar shall:

(i) be liable for: (1) any error of judgment made in good faith; (2) any action taken or omitted to be taken by it in good faith in accordance with the instructions of the Subordinated Certificateholders or the Administrator or instructions otherwise pursuant to this Agreement or the Related Documents; (3) indebtedness evidenced by or arising under any of the Related Documents; or (4) the default or misconduct of the Depositor or the Administrator under this Agreement or any of the Related Documents or otherwise;

46

(ii) be responsible for or in respect of the validity or sufficiency of this Agreement or for the due execution hereof by the Depositor or the Administrator or for the form, character, genuineness, sufficiency, value or validity of any of the Trust Property or for or in respect of the validity or sufficiency of the Related Documents, other than the certificate of authentication on the Notes and the Subordinated Certificates, and shall not assume or incur any liability, duty, or obligation to the Depositor, the Administrator or any Noteholder or Subordinated Certificateholder, other than as expressly provided for herein and in the Related Documents; or

(iii) be obligated to exercise any of the rights or powers vested in it by this Agreement or any Related Document, or to institute, conduct or defend any litigation under this Agreement or otherwise or in relation to this Agreement or any Related Document, at the request, order or direction of the Noteholders or the Subordinated Certificateholders, unless the Noteholders or the Subordinated Certificateholders have offered to it security or indemnity satisfactory to it against the costs, expenses and liabilities that may be incurred by it therein or thereby.

(d) The right of the Trustee, the Collateral Agent, the Note Registrar, the Certificate Registrar, the Note Paying Agent, or the Certificate Paying Agent to perform any discretionary act enumerated in this Agreement or in any Related Document shall not be construed as a duty.

(e) Without limiting the generality of the foregoing, the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar:

(i) may rely on and shall be protected in acting in good faith upon the written instructions of the Note Insurer, or the Subordinated Certificateholders and such employees and representatives of the Note Insurer, or the Subordinated Certificateholders may hereinafter designate in writing; and

(ii) shall not be liable for any error of judgment, or for any act done or step taken or omitted by it, in good faith, or for any mistake of fact or law, or for anything that it may do or refrain from doing in connection therewith, except in the case of gross negligent performance or omission or bad faith.

Section 5.2. Action Upon Instruction.

(a) Except as otherwise set forth herein, the Note Insurer or, with the consent of the Note Insurer, the Subordinated Certificateholders shall have the exclusive right to direct the actions of the Trustee in the management of the Trust (including all rights exercisable by the Trust with respect to the Trust Property) and the actions of the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar in the performance of their duties hereunder, in each case, so long as such directions are not inconsistent with the express terms set forth herein or in any Related Document.

47

(b) None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar shall be required to take any action hereunder or under any Related Document if it shall have reasonably determined, or shall have been advised by counsel, that such action is contrary to the terms hereof or of any Related Document or is otherwise contrary to law or may result in liability on the part of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar

(c) None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar may take any action (a) that is inconsistent with the purposes of the Trust set forth in Section 2.3 or (b) that, to the actual knowledge of a Responsible Officer, would result in the Trust becoming taxable as a corporation for federal income tax purposes. The Note Insurer and the Subordinated Certificateholders may not direct taking action that would violate the provisions of this Section. Subject to the foregoing:

(i) Whenever the Trustee receives a request for the Trustee's consent to any amendment, modification or waiver with respect to the Underlying Trust Agreements or any document relating thereto, or receives any other solicitation for any action with respect to the Underlying Trust Agreements, the Underlying Residual Rights or the Adjusted Program Expenses, the Trustee shall promptly give notice to the Noteholders, the Subordinated Certificateholders and the Note Insurer requesting instructions as to the course of action to be adopted and, to the extent it acts in good faith in accordance with any written instructions received from the Holders of a majority of the Principal Amount of the Notes, the Holders of a majority of the Percentage Interests of the Subordinated Certificates and the Note Insurer, it shall not be liable on account of such action to any Person; provided, however, that the Trustee shall not vote in favor of or consent to any matter (i) which would alter the timing or amount of any payment on the Underlying Residual Rights or the Adjusted Program Expenses or (ii) which would result in the exchange or substitution of any Underlying Residual Rights pursuant to a plan for the refunding or refinancing of such Underlying Residual Rights, except in each case with the unanimous consent of the Noteholders.

(ii) Whenever the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar, is unable to decide between alternative courses of action permitted or required by the terms of this Agreement or any Related Document, it shall promptly give notice to the Note Insurer and the Subordinated Certificateholders requesting instruction as to the course of action to be adopted, and to the extent it acts in good faith in accordance with any written instruction received from the Holders of a majority of Percentage Interests of the Subordinated Certificates and the Note Insurer, it shall not be liable on account of such action to any Person.

(iii) If the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar is unsure as to the application of any provision of this Agreement or any Related Document or any such

48

provision is ambiguous as to its application, or is, or appears to be, in conflict with any other applicable provision, or if this Agreement permits any determination by it or is silent or is incomplete as to the course of action that it is required to take with respect to a particular set of facts, it may give notice to the Note Insurer and the Subordinated Certificateholders requesting instruction and, to the extent that it acts or refrains from acting in good faith in accordance with any instruction received from the Holders of a majority of Percentage Interests of the Subordinated Certificates and the Note Insurer, it shall not be liable, on account of such action or inaction, to any Person.

(iv) If the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar shall not have received appropriate instruction within 10 days of any notice given pursuant to the foregoing clauses
(i), (ii) or (iii) (or within such shorter period of time as reasonably may be specified in any such notice or may be necessary under the circumstances), it may, but shall be under no duty to, take or refrain from taking such action, not inconsistent with this Agreement or the Related Documents, as it shall deem to be in the best interests of the Noteholders, the Note Insurer and, after the Notes have been paid in full, the Subordinated Certificateholders and shall have no liability to any Person for such action or inaction.

Section 5.3. No Duties Except as Specified in This Agreement or in Instructions; Not Acting in Individual Capacity.

(a) None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar shall have any duty or obligation to manage, make any payment with respect to, register, record, sell, dispose of, or otherwise deal with the Trust Property, or to otherwise take or refrain from taking any action under, or in connection with this Agreement, any Related Document, or any document contemplated hereby or thereby, except as expressly provided by the terms of this Agreement or any Related Document or in any written instruction received pursuant to Section 5.2; and no implied duties or obligations shall be read into this Agreement or any Related Document against the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar. None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar shall have any responsibility to prepare or file any Securities and Exchange Commission filing for the Trust or to record this Agreement or any Related Document.

(b) Except as otherwise expressly provided in this Article V (and particularly Section 5.1), in accepting the trusts hereby created Wilmington Trust Company acts solely as Trustee hereunder and not in an individual capacity, and all Persons having any claim against the Trustee by reason of the transactions contemplated by this Agreement or any Related Document shall look only to the Trust Property for payment or satisfaction thereof.

(c) Notwithstanding anything in this agreement to the contrary in the event of gross negligence, lack of good faith or willful misconduct (as determined by a court of competent jurisdiction) of the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate

49

Paying Agent or the Certificate Registrar or any of its directors, officers, agents or employees, the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent or the Certificate Registrar, as the case maybe, and any of its directors, officers, agents and employees shall be liable to the Note Insurer for the amount of any Insured Payment or Surety Bond Payment and any charges, fees, costs and expenses the Note Insurer may pay or incur, including but not limited to attorneys' fees, in connection with the payment of a claim under the Policies due to the gross negligence, lack of good faith or willful misconduct of the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent or the Certificate Registrar, as the case may be, or any of its directors, officers, agents or employees; provided, however, in no event shall the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar, the Certificate Paying Agent or the Certificate Registrar be liable for special, indirect or consequential loss or damage of any kind whatsoever (including but not limited to lost profits), even if the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar, the Certificate Paying Agent or the Certificate Registrar, as the case may be, have been advised of the likelihood of such loss or damage and regardless of the form of action.

Section 5.4. Representations and Warranties.

(a) The Trustee hereby represents and warrants to the Depositor, the Administrator, the Noteholders and the Subordinated Certificateholders that:

(i) It is a banking corporation and trust company duly organized and validly existing in good standing under the laws of Delaware and has its principal office within the State of Delaware.

(ii) It has taken all corporate action necessary to authorize the execution and delivery by it of this Agreement and each Related Document to which the Trust is a party.

(iii) It is eligible to act as Trustee pursuant to Section 9.1(a).

(iv) Neither the execution nor the delivery by it of this Agreement, nor the performance by it of its obligations contemplated hereby nor compliance by it with any of the terms or provisions hereof will contravene any federal or Delaware state law, governmental rule or regulation governing the banking or trust powers of the Trustee or any judgment or order binding on it, or constitute any default under its charter documents or by-laws or any indenture, mortgage, contract, agreement or instrument to which it is a party or by which any of its properties may be bound.

(b) Each of the Note Registrar and the Note Paying Agent hereby represents and warrants to the Note Insurer, the Depositor, the Administrator, the Noteholders and the Subordinated Certificateholders that:

(i) It is a banking corporation and trust company duly organized and validly existing in good standing under the laws of the State of New York.

50

(ii) It has taken all corporate action necessary to authorize the execution and delivery by it of this Agreement and each Related Document to which it is a party.

(iii) Neither the execution nor the delivery by it of this Agreement, nor the performance by it of its obligations contemplated hereby nor compliance by it with any of the terms or provisions hereof will contravene any federal or New York State law, governmental rule or regulation governing the banking or trust powers of the Note Registrar or Note Paying Agent or any judgment or order binding on it, or constitute any default under its charter documents or by-laws or any indenture, mortgage, contract, agreement or instrument to which it is a party or by which any of its properties may be bound.

Section 5.5. Reliance; Advice of Counsel.

(a) Each of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar may conclusively rely on and shall be fully protected in acting upon any signature, instrument, notice, resolution, request, consent, order, certificate, report, opinion or other document or paper believed by it to be genuine and believed by it to be signed by the proper party or parties. A certified copy of a resolution of the board of directors or other governing body of any corporate party or other entity shall be conclusive evidence that such resolution has been duly adopted by such body and that the same is in full force and effect and as to any fact or matter the method of the determination of which is not specifically prescribed herein, a certificate, signed by the president or any vice president or by the treasurer or secretary or other authorized officer of the relevant party, as to such fact or matter, shall constitute full protection for any action taken or omitted to be taken by the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar in good faith in reliance thereon.

(b) In the exercise or administration of the trusts hereunder and in the performance of its duties and obligations under this Agreement or the Related Documents, each of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar (i) may, at the expense of the Holder of the Special Interest, act directly or through its agents or attorneys pursuant to agreements entered into with any of them, and shall not be liable for the conduct or misconduct of such agents or attorneys if such agents or attorneys shall have been selected by it with reasonable care and (ii) may, at the expense of the Holder of the Special Interest, consult with counsel, accountants and other skilled persons to be selected with reasonable care and employed by it. None of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar shall be liable for anything done, suffered or omitted in good faith by it in accordance with the written opinion or advice of any such counsel, accountants or other such persons.

Section 5.6. May Own Notes.

Each of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar and the Certificate Registrar in its individual or any other capacity may become the owner or pledgee of Notes and may deal with the Depositor and the Administrator in

51

banking or other transactions with the same rights as it would have if it were not acting in such capacity.

Section 5.7. Doing Business in Other Jurisdictions.

Notwithstanding anything contained herein to the contrary, the Trustee, the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent and Certificate Registrar shall not be required to take any action in any jurisdiction other than in the State of Delaware if the taking of such action will; (i) require the consent or approval or authorization or order of or the giving of notice to, or the registration with or the taking of any other action in respect of, any state or other governmental authority or agency of any jurisdiction other than the State of Delaware; (ii) result in any fee, tax or other governmental charge under the laws of any jurisdiction or any political subdivisions thereof in existence on the date hereof other than the State of Delaware becoming payable by the Trustee, the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent or the Certificate Registrar in its individual capacity; or (iii) subject the Trustee, the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent or Certificate Registrar in its individual capacity to personal jurisdiction in any jurisdiction other than the State of Delaware for causes of action arising from acts unrelated to the consummation of the transactions by the Trustee, the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent and Certificate Registrar, as the case may be, contemplated hereby.

Section 5.8. Indemnification.

The Holder of the Special Interest shall indemnify, defend and hold harmless the Trustee (in its individual and trust capacities), the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent and Certificate Registrar and their successors, assigns, directors, officers, employees, agents and servants (collectively, the "Indemnified Parties") from and against, any and all liabilities, obligations, losses, damages, taxes (other than income taxes related to the Trustee Fees and Collateral Agent Fees), claims, actions and suits, and any and all reasonable costs, expenses and disbursements (including reasonable legal fees and expenses) of any kind and nature whatsoever, including but not limited to reimbursement for expenses and disbursements of such agents, representatives, experts and counsel as such Indemnified Parties may employ in connection with the exercise and performance of their rights and duties hereunder (collectively, "Expenses") which may at any time be imposed on, incurred by, or asserted against the Trustee or any Indemnified Party in any way relating to or arising out of this Agreement, the Related Documents, the Trust Property, the administration of the Trust or the Trust Property or the action or inaction of the Trustee, the Certificate Paying Agent, the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent or the Certificate Registrar hereunder, except only that the Holder of the Special Interest shall not be liable for or required to indemnify the Trustee from and against Expenses arising or resulting from any of the matters described in Section 5.9 (i) or (ii). The indemnities contained in this Section shall survive the resignation or Termination of the Trustee, the Collateral Agent, the Note Registrar, the Note Paying Agent, the Certificate Paying Agent or the Certificate Registrar or the termination of this Agreement. In any event of any claim, action or proceeding for which indemnity will be sought

52

pursuant to this Section, the Trustee's choice of legal counsel shall be subject to the approval of the Holder of the Special Interest, which approval shall not be unreasonably withheld.

Section 5.9. Acceptance of Trusts and Duties.

The Trustee accepts the trusts hereby created and agrees to perform its duties hereunder with respect to such trusts but only upon the terms of this Agreement. The Trustee also agrees to disburse all moneys actually received by it constituting part of the Trust Estate upon the terms of the Related Documents and this Agreement. The Trust Company shall not be answerable or accountable hereunder or under any Related Document under any circumstances, except to the Trust, the Note insurer and the Subordinated Certificateholders (i) for its own willful misconduct, bad faith or gross negligence or (ii) in the case of the inaccuracy of any representation or warranty contained in Section 5.4 expressly made by the Trust Company. In particular, but not by way of limitation (and subject to the exceptions set forth in the preceding sentence):

(a) the Trust Company shall not be liable for any error of judgment;

(b) the Trust Company shall not be liable with respect to any action taken or omitted to be taken by the Trustee, the Certificate Paying Agent, or the Certificate Registrar in accordance with the instructions of the Administrator, the Holder of the Special Interest, or any Subordinated Certificateholder, instructions otherwise in accordance with this Agreement or any Related Document, or in reliance on any provision of this Agreement;

(c) no provision of this Agreement or any Related Document shall require the Trust Company to expend or risk funds or otherwise incur any financial liability in the performance of any rights or powers hereunder or under any Related Document if the Trust Company shall have reasonable grounds for believing that repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured or provided to it;

(d) under no circumstances shall the Trust Company be liable for the Subordinated Certificates or any amount due and owing thereon, any other interest in or indebtedness of the Trust, or indebtedness evidenced by or arising under any of the Related Documents, including the principal of and interest on the Notes;

(e) the Trust Company shall not be responsible for or in respect of the validity or sufficiency of this Agreement or for the due execution hereof by any other party hereto, or for the form, character, genuineness, sufficiency, value or validity of any of the Trust Property or for or in respect of the validity or sufficiency of the Related Documents, other than the certificate of authentication on the Subordinated Certificates, and the Trust Company shall in no event assume or incur any liability, duty or obligation to any Noteholder or to any Subordinated Certificateholder or other Person, other than as expressly provided for herein;

(f) the Trust Company shall not be liable for the default or misconduct of the Holder of the Special Interest or the Depositor or the Administrator or the Holders or the Registrar (if not the Trustee) or the Paying Agent (if not the Trustee) under any of the Related Documents or

53

otherwise and the Trust Company shall have no obligation or liability to monitor or insure compliance by the Trustee or the Holder of the Special Interest or the Depositor or the Administrator or the Holders or the Registrar (if not the Trustee) or the Paying Agent (if not the Trustee) with any agreement to which it is a party or to perform the obligations of the Trust under this Agreement or the Related Documents that are not expressly required to be performed by the Trustee under this Agreement; and

(g) the Trustee, Certificate Paying Agent, Collateral Agent, Note Registrar, Note Paying Agent, Certificate Paying Agent and Certificate Registrar shall be under no obligation to exercise any of the rights or powers vested in it by this Agreement or any Related Document, or to institute, conduct or defend any litigation under this Agreement or otherwise or in relation to this Agreement or any Related Document, at the request, order or direction of any of the Administrator, the Subordinated Certificateholders or Noteholders or otherwise, unless such Administrator, Subordinated Certificateholders or Noteholders have offered to the Trustee, Collateral Agent, Note Registrar, Note Paying Agent, Certificate Paying Agent or Certificate Registrar security or indemnity satisfactory to it against the costs, expenses and liabilities that may be incurred by the Trustee therein or thereby. The right of the Trustee, the Certificate Paying Agent, Collateral Agent, Note Registrar, Note Paying Agent, Certificate Paying Agent or the Certificate Registrar to perform any discretionary act enumerated in this Agreement or in any Related Document shall not be construed as a duty, and, except as otherwise provided in Section 5.9 (i) and (ii), the Trust Company shall not be answerable in the performance of any such act.

Section 5.10. Trustee, Collateral Agent, Note Registrar, Note Paying Agent, Certificate Paying Agent and Certificate Registrar Not Liable for Subordinated Certificates or Underlying Residual Rights.

The recitals contained herein and in the Subordinated Certificates and the Notes (other than the signature and authentication of the Trustee on the Subordinated Certificates) shall be taken as the statements of the Administrator and the Trustee, Collateral Agent, Note Paying Agent, Note Registrar, Certificate Paying Agent and Certificate Registrar, assume no responsibility for the correctness thereof. The Trustee, Collateral Agent, Note Paying Agent and Note Registrar make no representations or warranties as to the validity or sufficiency of this Agreement, of any Related Document or of the Subordinated Certificates (other than the signature and authentication of the Trustee on the Subordinated Certificates) or the Notes, or of any Underlying Residual Rights or related documents. The Trustee, Collateral Agent, Note Paying Agent, Note Registrar, Certificate Paying Agent and Certificate Registrar shall at no time have any responsibility or liability for or with respect to the legality, validity and enforceability of any Note, or for or with respect to the sufficiency of the Trust Property or its ability to generate the payments to be distributed to Subordinated Certificateholders or the Noteholders.

Section 5.11. Payments from Trust Property.

All payments to be made by the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent under this Agreement or any of the Related Documents to which the Trust or the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent is a party shall be made only from the income and proceeds of the Trust Property and only to the

54

extent that the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent shall have received income or proceeds from the Trust Property to make such payments in accordance with the terms hereof. None of the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent or any successor thereto, in its individual capacity, shall be liable for any amounts payable under this Agreement or any of the Related Documents to which the Trust, the Trustee, the Collateral Agent, the Note Paying Agent or the Certificate Paying Agent is a party.

Section 5.12. Consent of the Note Insurer With Respect to Certain Matters.

With respect to the following matters, neither the Trustee nor the Collateral Agent shall take action, and the Subordinated Certificateholders shall not direct the Trustee or the Collateral Agent to take any action without the prior written consent of the Note Insurer:

(a) the initiation of any claim or lawsuit by the Trust and the compromise of any action; claim or lawsuit brought by or against the Trust;

(b) the election by the Trust to file an amendment to the Certificate of Trust (unless such amendment is required to be filed under the Business Trust Statute);

(c) the amendment or other change to this Agreement or any Related Document in circumstances where the consent of any Noteholder or the Note Insurer is required;

(d) the amendment or other change to this Agreement or any Related Document in circumstances where the consent of any Noteholder or the Note Insurer is not required and such amendment materially adversely affects the interests of the Subordinated Certificateholders;

(e) the appointment pursuant to this Agreement of a successor Note Registrar, Certificate Registrar, Note Paying Agent or Certificate Paying Agent or the consent to the assignment by the Note Registrar, the Certificate Registrar, the Note Paying Agent or the Certificate Paying Agent of its obligations under this Agreement;

(f) the consent to the calling or waiving of any default under any Related Document;

(g) the consent to the assignment by the Trustee or the Collateral Agent of its respective obligations under any Related Document;

(h) except as provided in Article VII, dissolve, terminate or liquidate the Trust in whole or in part;

(i) merge or consolidate the Trust with or into any other entity, or convey or transfer all or substantially all of the Trust's assets to any other entity;

(j) cause the Trust to incur, assume or guaranty any indebtedness other than as set forth in this Agreement;

(k) do any act that conflicts with any other Related Document;

55

(l) do any act which would make it impossible to carry on the ordinary business of the Trust as described in Section 2.3 hereof;

(m) confess a judgment against the Trust;

(n) possess Trust assets, or assign the Trust's right to property, for other than a Trust purpose;

(o) cause the Trust to lend any funds to any entity; or

(p) change the Trust's purposes and powers from those set forth in this Agreement.

The Trustee shall not have the power, except upon the direction of the Subordinated Certificateholders with the consent of the Note Insurer, and to the extent consistent with the Related Documents, to (i) institute proceedings to have the Trust declared or adjudicated a bankrupt or insolvent, (ii) consent to the institution of bankruptcy or insolvency proceedings against the Trust, (iii) file a petition or consent to a petition seeking reorganization or relief on behalf of the Trust under any applicable federal or state law relating to bankruptcy, (iv) consent to the appointment of a receiver, liquidator, assignee, trustee, sequestrator (or any similar official) of the Trust or a substantial portion of the property of the Trust, (v) make any assignment for the benefit of the Trust's creditors, (vi) cause the Trust to admit in writing its inability to pay its debts as they generally become due or (vii) take any action, or cause the Trust to take any action, in furtherance of any of the foregoing (any of the above, a "Bankruptcy Action"). So long as the Insurance Agreement remains in effect and the Note Insurer is not in default of its payment obligations under either of the Policies, no Subordinated Certificateholder shall have the power to take, and shall not take, any Bankruptcy Action with respect to the Trust or direct the Depositor or the Trustee to take any Bankruptcy Action with respect to the Trust or the Depositor.

Section 5.13. Actions by Subordinated Certificateholders with Respect to Bankruptcy.

The Trustee shall not have the power to commence a bankruptcy action relating to the Trust without the consent and approval of the Note Insurer, the unanimous approval of all the Subordinated Certificateholders and the delivery to the Trustee by each Subordinated Certificateholder of a certificate certifying that such Subordinated Certificateholder reasonably believes the Trust to be insolvent.

Section 5.14. Restrictions on the Subordinated Certificateholders' Powers.

The Subordinated Certificateholders shall not direct the Trustee to take or refrain from taking any action if such action or inaction would be contrary to any obligation of the Trust or the Trustee under this Agreement or any of the Related Documents or would be contrary to Section 2.3 of this Agreement nor shall the Trustee be obligated to follow any such direction, if given.

56

Section 5.15. Fiduciary Duties of the Trustee.

(a) Notwithstanding anything contained herein or in the Related Documents to the contrary, the duties and responsibilities of the Trustee shall be limited to those expressly provided for in this Agreement, and no implied covenants, functions, responsibilities, duties, obligations or liabilities shall be read into this Agreement or the Related Documents against the Trustee. Without limiting the generality of the foregoing, the Trustee does not have, and shall not be deemed to have, any fiduciary relationship with the Collateral Agent, the Noteholders or the Note Insurer. Rather, this Agreement creates only an administrative relationship between independent contracting parties to facilitate the lending and borrowing of funds and the issuance of the Notes. With respect to the Collateral Agent, the Noteholders and the Note Insurer, the Trustee undertakes to perform or observe only such of the covenants and obligations of the Trustee as are expressly set forth in this Agreement, and no implied covenants or obligations with respect to the Collateral Agent, the Noteholders or the Note Insurer shall be read into this Agreement or the other Related Documents against the Trustee. The Trustee shall not be deemed to owe any fiduciary duty to the Collateral Agent, the Noteholders or the Note Insurer, and shall not be liable to any such person for the failure of the Trust to perform its obligations to such persons other than as result of the gross negligence or willful misconduct of the Trustee in the performance of its express obligations under this Agreement.

(b) Whenever in connection with its performance under this Agreement the Trustee receives inconsistent notices or advice from the Subordinated Certificateholders, the Noteholders and the Note Insurer, the Trustee need not take any action in respect with such notices or advice unless and until Trustee receives (a) indemnification in respect of the matters noted in such notices or advice to its satisfaction or (b) written direction signed by the Subordinated Certificateholders, the Note Insurer and the Noteholders in respect thereof.

(c) In its capacity as Trustee, Wilmington Trust Company owes fiduciary and other duties (the "Duties") to the Subordinated Certificateholders under the this Agreement. The Subordinated Certificateholders, the Noteholders and the Note Insurer acknowledge and agree that the Trustee has only the duties expressly set forth herein and waive any potential or actual conflict of interest that may arise as a result thereof. In addition, the Subordinated Certificateholders acknowledge and agree that their rights under this Agreement are subordinate to the rights of the Note Insurer and the Noteholders to enforce the Trustee's duties to the Note Insurer and the Noteholders expressly set forth herein to the extent inconsistent with the Trustee's Duties to the Subordinated Certificateholders expressly set forth herein, and agree that in no event shall the Trustee be liable to the Subordinated Certificateholders as a result of the foregoing.

ARTICLE VI
COMPENSATION OF TRUSTEE AND OTHERS

Section 6.1. Fees and Expenses.

For performing its services hereunder, the Trustee shall be entitled to receive pursuant to Section 4.2(a)(i), the Trustee Fee. The Trustee shall be responsible for paying any separate

57

compensation owing to the Certificate Paying Agent and the Certificate Registrar, which compensation shall be included in any Trustee Fee, For performing its services hereunder, the Administrator shall be entitled to receive, pursuant to Section 4.2(a)(iv), the Administration Fee, For performing its services hereunder and under the Security Agreement, the Collateral Agent shall be entitled to receive, pursuant to Section 4.2(a)(ii), the Collateral Agent Fee, The Collateral Agent shall be responsible for paying any separate compensation owing to the Note Paying Agent and the Note Registrar.

ARTICLE VII
DEFAULT

Section 7.1. Events of Default.

"Event of Default," whenever used herein, means any one of the following:

(a) default in the payment of the Interest Amount on the Notes for a period of five Business Days after the related Payment Date; or

(b) default in payment of the entire unpaid Principal Amount of the Notes on the Maturity Date.

Section 7.2. Rights Upon an Event of Default.

(a) If an Event of Default shall have occurred and be continuing, with the consent of the Note Insurer the Trustee may, or with the consent of the Note Insurer the Holders of at least 25% in aggregate outstanding Principal Amount of the Notes (subject to rescission as described below) may, or the Note Insurer may, declare by written notice to the Subordinated Certificateholders (and the Trustee, if declared by the Noteholders or the Note Insurer), the entire Principal Amount of the Notes immediately due, together with accrued interest thereon. The Subordinated Certificateholders shall have no right to declare an Event of Default or to make a declaration of acceleration.

At any time after such a declaration of acceleration with respect to the Notes has been made and before a judgment or decree for payment of the money due has been obtained by the Trustee, if there has been deposited in the Collection Account, either pursuant to collections on the Trust Property or from amounts deposited with the Collateral Agent by the Subordinated Certificateholders, an amount sufficient to pay: (i) all sums paid or advanced by the Trustee, the Collateral Agent, the Note Insurer and the Note Paying Agent hereunder and the reasonable compensation, expenses and disbursements of the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar, the Certificate Registrar, the Administrator, the Note Insurer and their agents and (ii) the Interest Amount with respect to the next Payment Date, such declaration and its consequences shall be rescinded and annulled.

(b) If the Notes have been declared due following an Event of Default, subject to the Security Agreement, the Trustee shall maintain possession of the Trust Property (or any portion thereof) and continue to apply collections from the Trust Property as if there had been no declaration of acceleration unless the Trustee shall be directed by the Note Insurer or, with the

58

consent of the Note Insurer, the Holders of not less 66 2/3% of the Principal Amount of the Notes to liquidate the Trust Property, in which case the Trustee shall liquidate the Trust Property by selling all the assets of the Trust at one or more public or private sales in any manner permitted by law; provided, however, that neither the Depositor nor any of their affiliates shall be permitted to purchase any or all of the assets of the Trust.

Section 7.3. Distributions.

Any money collected pursuant to this Article VII, shall be distributed in the following order:

(i) first, to the Trustee, amounts due and owing and required to be distributed to the Trustee, the Certificate Paying Agent and the Certificate Registrar pursuant to this Agreement;

(ii) second, to the Collateral Agent, the amounts due and owing and required to be distributed to the Collateral Agent, the Note Paying Agent and the Note Registrar pursuant to this Agreement;

(iii) third, to the Noteholders, the Interest Amount; provided, however, if the remaining money is less than the Interest Amount, the remaining money collected shall be distributed on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholders;

(iv) fourth, to the Noteholders, an amount equal to the outstanding Principal Amount of the Notes, provided, however, if the remaining money is less than the outstanding Principal Amount of the Notes, the remaining money shall be distributed on a pro rata basis according to the Principal Amount of the respective Notes held by such Noteholders;

(v) fifth, to the Note Insurer, amounts due and owing and required to be distributed to the Note Insurer pursuant to this Agreement, the Insurance Agreement and the Financial Guaranty Agreement;

(vi) sixth, to the Administrator, amounts due and owing and required to be distributed to the Administrator pursuant to this Agreement;

(vii) seventh, to the Administrator, an amount equal to any unreimbursed Optional Advances; and

(viii) eighth, to the Trustee for distribution to the Subordinated Certificateholders, any remaining money according to their respective Percentage Interests.

59

Section 7.4. Restrictions on Noteholders' Power.

No Noteholder will have any right by virtue or by availing itself of any provisions of this Agreement to institute any suit, action, or proceeding in equity or at law upon or under or with respect to this Agreement or any Related Document, unless (a) a Noteholder previously has given to the Trustee a written notice of default and of the continuance thereof, as provided in this Agreement, and has obtained the consent of the Note Insurer, and (b) Noteholders beneficially owning not less than 66 2/3% of the aggregate Principal Amount of the Notes have made written request upon the Trustee to institute such action, suit or proceeding in its own name as Trustee under this Agreement, have obtained the consent of the Note Insurer and have offered to the Trustee such reasonable indemnity as it may require against the costs, expenses and liabilities to be incurred therein or thereby, and the Trustee, for 30 days after its receipt of such notice, request, and offer of indemnity, has neglected or refused to institute any such action, suit, or proceeding and during such 30-day period, no request or waiver inconsistent with such written request has been given to the Trustee pursuant to and in compliance with this Section or
Section 5.2; it being understood and intended, and being expressly covenanted by each Noteholder with every other Noteholder and the Trustee, that no one or more Noteholders shall have any right in any manner whatever by virtue or by availing itself or themselves of any provisions of this Agreement to affect, disturb, or prejudice the rights of any other Noteholder, or to obtain or seek to obtain priority over or preference to any other Noteholder, or to enforce any right under this Agreement, except in the manner provided in this Agreement and for the equal, ratable, and common benefit of all Noteholders. For the protection and enforcement of the provisions of this Section 7.4, each and every other Noteholder and the Trustee will be entitled to such relief as can be given either at law or in equity.

ARTICLE VIII
DISSOLUTION OF THE TRUST

Section 8.1. Dissolution of the Trust.

(a) The Trust shall dissolve, and this Agreement will terminate, upon the later of (i) the Payment Date immediately following the retirement or other liquidation of the last item of Trust Property or (ii) following the payment in full of the Principal Amount of and accrued interest on the Notes, by vote of all the Subordinated Certificateholders, with the consent of the Note Insurer. The bankruptcy, liquidation, dissolution, termination, resignation, expulsion, withdrawal, death or incapacity of any Subordinated Certificateholder shall not (x) operate to terminate this Agreement or the Trust, or (y) entitle such Subordinated Certificateholder to claim an accounting or to take any action or proceeding in any court for a partition or winding up of all or any part of the Trust or Trust Property or (z) otherwise affect the rights, obligations and liabilities of the parties hereto.

(b) Except as provided in Section 8.1(a), none of the Depositor, the Administrator or any Subordinated Certificateholder shall be entitled to revoke or terminate the Trust.

(c) Upon the completion of winding up and termination of the Trust, the Trustee shall cause the Certificate of Trust to be canceled by executing and filing a certificate of cancellation

60

with the Secretary of State in accordance with the provisions of Section 3810 of the Business Trust Statute. Thereupon, this Agreement and the Trust shall terminate.

ARTICLE IX
SUCCESSOR TRUSTEES, PAYING AGENTS AND REGISTRARS AND ADDITIONAL
TRUSTEES

Section 9.1. Eligibility Requirements for Trustee.

(a) The Trustee shall at all times be a corporation or association
(i) satisfying the provisions of Section 3807(a) of the Business Trust Statute;
(ii) authorized to exercise corporate trust powers; (iii) having a combined capital and surplus of at least $50,000,000 and subject to supervision or examination by Federal or State authorities; provided that with respect to the initial Trustee (but not any successor) the combined capital and surplus of the parent organization of such banking association shall be included in the determination of the combined capital and surplus of such banking association and (iv) reasonably acceptable to the Note Insurer. In case at any time any such corporation or association shall cease to be eligible in accordance with the provisions of this Section, it shall resign immediately in the manner and with the effect specified in Section 9.2. In addition, at all times the Trustee or a co-trustee shall be a Person that satisfies the requirement of Section 3807(a) of the Business Trust Statute and Section 26(a)(1) of the Investment Company Act of 1940, as amended.

(b) If the Trustee shall publish reports of condition at least annually, pursuant to law or to the requirements of a supervising or examining authority, then for the purpose of this Section, the combined capital and surplus of such corporation or association shall be deemed to be its combined capital and surplus as set forth in its most recent report of condition so published. A copy of each such report shall be provided by the Trustee to the Note Insurer.

Section 9.2. Resignation or Removal of Trustee and Others.

(a) The Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar may at any time resign and be discharged from the trusts and obligation hereby created by giving written notice thereof to the Administrator (with a copy to each Rating Agency and the Note Insurer) at least 30 days before the date specified in such notice. Upon receiving such notice of resignation, the Administrator shall promptly appoint a successor meeting (in the case of a successor Trustee) the applicable qualifications set forth in
Section 9.1 and in the case of the Note Paying Agent and the Note Registrar, acceptable to the Note Insurer, by written instrument, in duplicate, one copy of which instrument shall be delivered to the resigning Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar, and one copy to the successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar. If no successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar shall have been so appointed and have accepted appointment within 30 days after the giving of such notice of resignation, the resigning Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar may petition any court of competent jurisdiction for the appointment of a successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar.

61

(b) The Administrator (or the Note Insurer in the case of the Note Paying Agent and the Note Registrar) may at any time remove the Trustee, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar by giving written notice thereof to the Trustee (with a copy to each Rating Agency and the Note Insurer) at least 30 days before the date specified in such notice. Further, if at any time the Trustee shall cease to be eligible in accordance with the provisions of Section 9.1 and shall fail to resign after written request therefor by the Administrator or if at any time the Trustee shall be legally unable to act, or shall be adjudged bankrupt or insolvent, or a receiver of the Trustee or of its property shall be appointed, or any public officer shall take charge or control of the Trustee or of its property or affairs for the purpose of rehabilitation, conservation or liquidation, then the Administrator or the Note Insurer may remove the Trustee. If the Administrator (or the Note Insurer in the case of the Note Paying Agent and the Note Registrar) shall remove the Trustee, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar under the authority of this Section 9.2(b), the Administrator, with the consent of the Note Insurer in the case of the Trustee, Note Paying Agent or Note Registrar, shall promptly appoint a successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar meeting (in the case of a successor Trustee) the qualification requirements of Section 9.1 by written instrument, in duplicate, one copy of which instrument shall be delivered to the outgoing Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar so removed, and one copy to the successor Trustee (with a copy to each Rating Agency and the Note Insurer) and upon any such removal, the Administrator promptly shall pay all fees and other amounts owed to the outgoing Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar.

Any resignation or removal of the Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar and appointment of a successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar (consented to by the Note Insurer in the case of the Trustee, Note Paying Agent or Note Registrar) pursuant to any of the provisions of this Section shall not become effective until acceptance of appointment by the successor Trustee, Note Paying Agent, Certificate Paying Agent, Note Registrar or Certificate Registrar pursuant to Section 9.3 and (in the case of removal only) payment of all fees and expenses owed to the outgoing party.

Section 9.3. Successor Trustee.

Any successor Trustee appointed pursuant to Section 9.2 shall execute, acknowledge and deliver to the Administrator and to its predecessor Trustee an instrument accepting such appointment under this Agreement, and thereupon the resignation or removal of its predecessor Trustee shall become effective and such successor Trustee, without any further act, deed or conveyance, shall become fully vested with all the rights, powers, duties, and obligations of its predecessor Trustee under this Agreement, with like effect as if originally named. The predecessor shall deliver to the successor Trustee all documents and statements and moneys held by it under this Agreement promptly upon such predecessor's receipt of all fees and other amounts owing to it; and the Administrator and the predecessor Trustee shall execute and deliver such instruments and do such other things as may reasonably be required for fully and certainly vesting and confirming in the successor Trustee all such rights, powers, duties, and obligations.

62

No successor Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Trustee shall be eligible pursuant to Section 9.1.

Upon acceptance of appointment by a successor Trustee pursuant to this
Section 9.3, the Administrator shall mail notice thereof to all Noteholders, Subordinated Certificateholders, the Note Insurer and the Rating Agencies. If the Administrator shall fail to mail such notice within 10 days after acceptance of appointment by a successor Trustee, the successor Trustee shall cause such notice to be mailed at the expense of the Administrator.

Upon the appointment and acceptance of a successor Trustee pursuant to this Section 9.3, such successor Trustee shall file an amendment to the Certificate of Trust with the Delaware Secretary of State pursuant to Section 3810 of the Business Trust Statute reflecting the name and principal place of business of such successor Trustee in the State of Delaware.

Section 9.4. Merger or Consolidation.

Any corporation or association into which the Trustee, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar or the Certificate Registrar may be merged or converted or with which it may be consolidated, or any corporation or association resulting from any merger, conversion or consolidation to which it shall be a party, or any corporation or association succeeding to all or substantially all its corporate trust business, shall be the successor hereunder; provided such corporation or association shall be eligible pursuant to Section 9.1 (in the case of the Trustee) and acceptable to the Note Insurer (in the case of the Note Paying Agent and the Note Registrar), without the execution or filing of any instrument or any further act on the part of any of the parties hereto, anything herein to the contrary notwithstanding; provided further that the Trustee shall mail notice of any merger or consolidation or conversion affecting it to the Rating Agencies and the Note Insurer at least 30 days prior to the effective date of such merger, consolidation or conversion.

Section 9.5. Appointment of Co-Trustee or Separate Trustee.

Notwithstanding any other provision of this Agreement, at any time, for the purpose of meeting any legal requirements of any jurisdiction in which any part of the Trust Property may at the time be located, the Trustee shall have the power and authority and is hereby authorized and empowered to execute and deliver all instruments to appoint one or more Persons approved by the Administrator to act as co-trustee, jointly with the Trustee, or separate trustee or separate trustees, of all or any part of the Trust Property, and to vest in such Person, in such capacity, such title to the Trust, or any part thereof, and, subject to the other provisions of this Section, such powers, duties, obligations, rights and trusts as the Trustee may consider necessary or desirable. No co-trustee or separate trustee under this Agreement shall be required to meet the terms of eligibility as a successor trustee pursuant to
Section 9.1 and no notice of the appointment of any co-trustee or separate trustee shall be required pursuant to Section 9.1, except that notice of such appointment shall be given to the Rating Agencies and the Note Insurer.

Each separate trustee and co-trustee shall, to the extent permitted by law, be appointed and act subject to the following provisions and conditions:

63

(i) all rights, powers, duties, and obligations conferred or imposed upon the Trustee shall be conferred upon and exercised or performed by the Trustee and such separate trustee or co-trustee jointly (it being understood that such separate trustee or co-trustee is not authorized to act separately without the Trustee joining in such act), except to the extent that under any law of any jurisdiction in which any particular act or acts are to be performed, the Trustee shall be incompetent or unqualified to perform such act or acts, in which event such rights, powers, duties, and obligations (including the holding of title to the Trust Property or any portion thereof in any such jurisdiction) shall be exercised and performed singly by such separate trustee or co-trustee, but solely at the direction of the Trustee;

(ii) no trustee under this Agreement shall be personally liable by reason of any act or omission of any other trustee under this Agreement; and

(iii) the Trustee may at any time accept the resignation of or remove any separate trustee or co-trustee.

Any notice, request or other writing given to the Trustee shall be deemed to have been given to each of the then separate trustees and co-trustees, as effectively as if given to each of them. Every instrument appointing any separate trustee or co-trustee shall refer to this Agreement and the conditions of this Article. Each separate trustee and co-trustee, upon its acceptance of the trusts conferred, shall be vested with the estates or property specified in its instrument of appointment, either jointly with the Trustee or separately, as may be provided therein, subject to all the provisions of this Agreement, specifically including every provision of this Agreement relating to the conduct of, affecting the liability of, or affording protection to, the Trustee. Each such instrument shall be filed with the Trustee and a copy thereof given to the Administrator.

Any separate trustee or co-trustee may at any time appoint the Trustee, its agent or attorney-in-fact with full power and authority, to the extent not prohibited by law, to do any lawful act under or in respect of this Agreement on its behalf and in its name. If any separate trustee or co-trustee shall die, dissolve, become incapable of acting, resign or be removed, all its estates, properties, rights, remedies and trusts shall vest in and be exercised by the Trustee, to the extent permitted by law, without the appointment of a new or successor trustee.

ARTICLE X
MISCELLANEOUS PROVISIONS

Section 10.1. Amendment.

(a) This Agreement may be amended by the Depositor, the Trustee and the Collateral Agent, with prior written notice to the Rating Agencies and the consent of the Note Insurer, without the consent of any of the Noteholders or the Subordinated Certificateholders (i) to cure any ambiguity or defect, (ii) to correct, supplement or modify any provisions in this Agreement or (iii) for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions in this Agreement or of modifying in any manner the rights of the Noteholders

64

or the Subordinated Certificateholders; provided, however, in each case, that such action shall not, as evidenced by an opinion of counsel, adversely affect in any material respect the interests of any Noteholder or Subordinated Certificateholder.

(b) This Agreement may also be amended from time to time by the Depositor, the Trustee and the Collateral Agent, with the consent of the Note Insurer and the Holders of a majority of the aggregate outstanding Principal Amount of the Notes (which consent of any Noteholder given pursuant to this
Section or pursuant to any other provision of this Agreement shall be conclusive and binding on such Noteholder and on all future Holders of such Note and of any Note issued upon the transfer thereof or in exchange therefore or in lieu thereof whether or not notation of such consent is made upon the Note) and to the extent that the Subordinated Certificates are affected thereby, the consent of the Holders of a majority of Percentage Interests of the Subordinated Certificates, for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of this Agreement, or of modifying in any manner the rights of the Noteholders or the Subordinated Certificateholders; provided, however, that no such amendment shall (a) increase or reduce in any manner the amount of, or accelerate or delay the timing of, payments that shall be required to be made on any Note or the Interest Rate or
(b) change the Event of Default relating to nonpayment of interest or principal or (c) reduce the aforesaid percentage required to consent to any such amendment or any waiver hereunder, without the consent of all the Noteholders then outstanding.

(c) Prior to the execution of any such amendment or consent, the Subordinated Certificateholders shall furnish written notification of the substance of such amendment or consent to each Rating Agency.

(d) Promptly after the execution of any such amendment or consent, the Trustee shall furnish written notification of the substance of such amendment or consent to the Note Registrar for distribution to each Noteholder unless such parties have previously received such notification.

(e) It shall not be necessary for the consent pursuant to Section 10.1(b) to approve the particular form of any proposed amendment or consent, but it shall be sufficient if such consent shall approve the substance thereof. The manner of obtaining such consents (and any other consents provided for in this Agreement) and of evidencing the authorization of the execution thereof shall be subject to such reasonable requirements as the Trustee may prescribe, including the establishment of record dates.

(f) Prior to the execution of any amendment to this Agreement, the Trustee, the Note Registrar, the Collateral Agent, the Note Insurer, the Note Paying Agent, the Certificate Paying Agent and the Certificate Registrar, shall be entitled to receive and rely upon an opinion of counsel, not at its own expense, stating that the execution of such amendment is authorized or permitted by this Agreement and that all conditions precedent to the execution and delivery of such amendment have been satisfied. The Trustee, the Note Registrar, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent and the Certificate Registrar may, but shall not be obligated to, enter into any such amendment which affects their own rights, duties or immunities under this Agreement or otherwise.

65

Section 10.2. No Recourse.

Each Noteholder by accepting a Note acknowledges that its Notes represent obligations of the Trust only and do not represent interests in or obligations of the Depositor, the Administrator, the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar, the Certificate Registrar, the Subordinated Certificateholders, the Holder of the Special Interest, the Note Insurer or any affiliate of any of the foregoing. No recourse may be had against such parties or their assets, except as may be expressly set forth or contemplated in this Agreement, the Notes or the Related Documents.

Section 10.3. Governing Law.

THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE WITHOUT REGARD TO THE PRINCIPLES OF CONFLICTS OF LAWS THEREOF AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES UNDER THIS AGREEMENT SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

Section 10.4. Severability of Provisions.

If any one or more of the covenants, agreements, provisions or terms of this Agreement shall be for any reason whatsoever held invalid, then such covenants, agreements, provisions or terms shall be deemed severable from the remaining covenants, agreements, provisions or terms of this Agreement and shall in no way affect the validity or enforceability of the other provisions of this Agreement or of the Notes or the Subordinated Certificates or the rights of the Holders thereof.

Section 10.5. Third-Party Beneficiaries.

This Agreement shall inure to the benefit of and be binding upon the parties hereto, the Noteholders, the Note Insurer and the Subordinated Certificateholders and their respective successors and permitted assigns. The Noteholders, the Note Insurer, and Indemnified Parties are third party beneficiaries under this Agreement. The Trustee shall have only the duties expressly set forth herein with respect to the Noteholders and the Noteholders shall have the right to enforce the obligations of the Trustee to the same extent as if they were beneficial owners of the Trust. Except as otherwise provided in this Agreement, no other Person shall have any right or obligation hereunder. Nothing contained herein shall be construed to create any fiduciary obligation of the Trustee to the Note Insurer.

The Subordinated Certificateholders, Noteholders, and Beneficial Owners acknowledge and agree that the Trustee has only the duties expressly set forth herein to the Noteholders under this Agreement and waive any potential or actual conflict of interest that may arise as a result thereof. In addition, the Subordinated Certificateholders acknowledge and agree that their rights under this Agreement are subordinate to the rights of the Noteholders to enforce the Trustee's duties to the Noteholders expressly set forth herein to the extent inconsistent with the Trustee's duties to the Subordinated Certificateholders expressly set forth herein, and agree that in no

66

event shall the Trustee be liable to the Subordinated Certificateholders as a result of the foregoing.

Section 10.6. Counterparts.

For the purpose of facilitating its execution and for other purposes, this Agreement may be executed simultaneously in any number of counterparts, each of which counterparts shall be deemed to be an original, and all of which counterparts shall constitute but one and the same instrument.

Section 10.7. Notices.

All demands, notices and communications under this Agreement shall be in writing, delivered by telecopy (with hard copy to follow by recognized overnight courier), or by recognized overnight courier or mailed by certified mail-return receipt requested, and shall be deemed to have been duly given upon receipt (a) in the case of the Administrator, at the following address: NELnet, Inc., 121 South 13th Street, Suite 301, Lincoln, Nebraska 68508, Attention:
Terry J. Heimes, telecopy: (402) 458-2399, (b) in the case of the Depositor, at the following address: EMT Corp., 8425 Woodfield Crossing Blvd., Indianapolis, IN 46240-2495, Attention: Garret Varner, telecopy: (317) 469-2088, (c) in the case of the Trustee or the Collateral Agent, at its respective Corporate Trust Office, Trustee telecopy: (302) 651-8882, Collateral Agent telecopy: (212) 946-8191, (d) in the case of Standard & Poor's Rating Service, a division of The McGraw-Hill Companies, Inc., 55 Water Street, 40th Floor, New York, New York 10004, Attention: Asset Backed Surveillance, telecopy: (212) 438-2664, (e) in the case of Fitch, Inc., One State Street Plaza, New York, New York 10004, Attention: Asset Backed Securities Surveillance, telecopy: (212) 480-4438, and (f) in the case of the Note Insurer, 113 King Street, Armonk, New York 10504, Attention: IPM-PF ($60,000,000 THE NELNET GROUP TRUST II Student Loan Interest Margin Securities) or at such other address as shall be designated by any such party in a written notice to the other parties. Notwithstanding the foregoing, any notice required or permitted to be mailed to a Holder shall be given by first class mail, postage prepaid, at the address of such Holder as shown in the Note Register or Certificate Register, as the case may be, and any notice so mailed within the time prescribed in this Agreement shall be conclusively presumed to have been duly given, whether or not the Holder receives such notice.

Section 10.8. Successors and Assigns.

All covenants and agreements contained herein shall be binding upon, and inure to the benefit of, the Administrator, the Depositor, the Holder of the Special Interest, the Trustee, the Collateral Agent, the Note Paying Agent, the Certificate Paying Agent, the Note Registrar, the Certificate Registrar, and their respective successors, each Noteholder and Subordinated Certificateholder and their respective successors and permitted assigns, all as herein provided. Any request, notice, direction, consent, waiver or other instrument or action by a Noteholder or a Subordinated Certificateholder shall bind the successors and assigns of such Noteholder or Subordinated Certificateholder.

67

Section 10.9. No Petition.

The Trustee (in its individual capacity and as Trustee), by entering into this Agreement, each Subordinated Certificateholder, by accepting a Trust Certificate, and each Noteholder by accepting the benefits of this Agreement, hereby covenants and agrees that they will not at any time institute against the Depositor or the Trust, or join in any institution against the Depositor or the Trust of, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings, or other proceedings under any United States Federal or state bankruptcy or similar law in connection with any obligations relating to the Subordinated Certificates, the Notes, this Agreement or any of the Related Documents.

Section 10.10. Headings.

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

Section 10.11. Administrator.

In carrying out its duties hereunder, the Administrator is acting on behalf of the Trust. The Administrator is authorized and empowered to execute, prepare, file and/or deliver in the name and on behalf of the Trust all such documents, reports, filings, tax returns, instruments, certificates and opinions as it shall be the duty of the Trust to prepare, file or deliver pursuant to the Related Documents. Upon written request of the Administrator, the Trustee on behalf of the Trust shall execute and deliver to the Administrator a power of attorney appointing the Administrator the Trust's agent and attorney-in-fact to execute, prepare, file and deliver all such documents, reports, filings, tax returns, instruments, certificates and opinions.

Section 10.12. Furnishing Information.

For so long as any of the Notes or Subordinated Certificates are outstanding and are "restricted securities" within the meaning of Rule 144(a)(3) of the Securities Act of 1933, as amended (the "Securities Act"), (1) the Administrator will provide or cause to be provided to any Holder of such Notes or Subordinated Certificates and any prospective purchaser thereof designated by such a Holder, upon the request of such Holder or prospective purchaser, the information required to be provided to such Holder or prospective purchaser by Rule 144A(d)(4) under the Securities Act; and (2) the Administrator shall update such information from time to time in order to prevent such information from becoming false and misleading and will take such other actions as are necessary to ensure that the safe harbor exemption from the registration requirements of the Securities Act under Rule 144A is and will be available for resales of such Notes or Subordinated Certificates conducted in accordance with Rule 144A.

Section 10.13. Amendments to Underlying Agreements; Underlying Trust Not to Issue Additional Securities.

For so long as any of the Notes are outstanding, the Administrator shall provide the Rating Agencies, the Note Insurer, the Trustee and the Collateral Agent with prior written notice (A) of any proposed amendment to or supplement of (i) the Underlying Trust Agreements, (ii)

68

any other Underlying Agreement, or (iii) any other contract or agreement to which the Depositor is a party or which was assigned to the Depositor relating to the servicing of student loans included in the Underlying Trust or (B) if the Administrator, on behalf of the Trust, wishes to exercise an optional redemption for some or all of the notes issued under the Underlying Trust Agreements (the "Underlying Notes"). The Depositor (or, with respect to the Underlying Trust Agreements and the other Underlying Agreements, the Administrator, on behalf of the Trust) shall not consent to any such amendment or supplement, or exercise an optional redemption for some or all of the Underlying Notes, or consent to any shortening of the recycling period under the Underlying Trust Agreements prior to December 1, 2003, unless the Note Insurer provides its written consent (and, in the case of an optional redemption of the Underlying Notes, the holders of all the Subordinated Certificates, other than the Holder of the Special Interest, provide their written consent) and S&P indicates that such amendment, supplement or redemption would not cause it to lower or withdraw the rating then assigned by it to the Notes (without giving effect to the Note Insurance Policy). Further, the Depositor may not enter into or consent to any amendment of or supplement to the Underlying Trust Agreements on the other Underlying Agreements without the consent of the Trust (which consent may be given by the Administrator on behalf of the Trust). Prior to entering into such amendment or supplement, or prior to optionally redeeming the Underlying Notes, the Administrator shall provide the Trustee and the Note Insurer with a certificate, signed by its president or a vice president, attesting that such action has occurred. In no event, however, shall the Depositor (or, with respect to the Underlying Trust Agreements and the other Underlying Agreements, the Administrator on behalf of the Trust) consent to any such amendment or supplement that would result in additional servicing or other compensation being paid, or student loans being acquired for premiums greater than permitted, under the agreements listed in (i) through (iv) above as in effect on the date hereof if, as of the Payment Date immediately prior to the effective date of such amendment or supplement, the Recalculated Targeted Amount of the Notes exceeds the Targeted Balance for such Payment Date. Notwithstanding the foregoing, the provisions of this Section 10.13 shall not apply to any mandatory redemption of Underlying Notes.

Until the Principal Amount of the Notes has been reduced to zero and the Noteholders have received all amounts to which they are entitled under this Agreement, the Depositor will not permit the Underlying Trust to issue any additional notes, bonds or other securities or change the mode used to calculate interest on the Underlying Notes (i.e., from an auction rate to a fixed rate or a variable rate).

Section 10.14. The Note Insurer.

Any right conferred to the Note Insurer hereunder shall be suspended during any period in which the Note Insurer is in default in its payment obligations under the Debt Service Reserve Surety Bond or the Note Insurance Policy. At such time as the Notes are no longer outstanding hereunder, and no amounts owed to the Note Insurer hereunder, under the Insurance Agreement and under the Financial Guaranty Agreement remain unpaid, the Note Insurer's rights hereunder shall terminate.

69

Section 10.15. Security Agreement.

Each Noteholder by becoming an owner of a Note (and each Beneficial Owner) and each Subordinated Certificateholder acknowledges that the Trust has pledged to the Note Insurer a security interest in the Underlying Residual Rights and the other Trust Property and that, unless the Note Insurer is in default in its payment obligations under the Debt Service Reserve Surety Bond or the Note Insurance Policy, upon the occurrence of a Pledgor Default (as defined in the Security Agreement) the Note Insurer may exercise certain rights with respect to the Underlying Residual Rights and the other Trust Property.

70

IN WITNESS WHEREOF, the Depositor, the Administrator, the Trustee, Certificate Registrar and Certificate Paying Agent and the Collateral Agent, Note Registrar and Note Paying Agent have caused this Trust Agreement to be duly executed by their respective officers as of the day and year first above written.

EMT CORP., as Depositor

By: /s/ Jeffrey R. Noordhoek
    -----------------------------------------------
    Name:  Jeffrey R. Noordhoek
    Title: Vice President

NELNET, INC., as Administrator and Holder of the Special Interest

By:
Name:

Title:

WILMINGTON TRUST COMPANY, as Trustee, Certificate
Registrar and Certificate Paying Agent

By:

Name:

Title:

JPMORGAN CHASE BANK, as Collateral Agent, Note
Registrar and Note Paying Agent

By:

Name:

Title:


IN WITNESS WHEREOF, the Depositor, the Administrator, the Trustee, Certificate Registrar and Certificate Paying Agent and the Collateral Agent, Note Registrar and Note Paying Agent have caused this Trust Agreement to be duly executed by their respective officers as of the day and year first above written.

EMT CORP., as Depositor

By:

Name:

Title:

NELNET, INC., as Administrator and Holder of the
Special Interest

By: /s/ Terry Heimes
    ----------------------------------------------
    Name:  Terry Heimes
    Title: CFO

WILMINGTON TRUST COMPANY, as Trustee, Certificate Registrar and Certificate Paying Agent

By:
Name:

Title:

JPMORGAN CHASE BANK, as Collateral Agent, Note
Registrar and Note Paying Agent

By:

Name:

Title:


IN WITNESS WHEREOF, the Depositor, the Administrator, the Trustee, Certificate Registrar and Certificate Paying Agent and the Collateral Agent, Note Registrar and Note Paying Agent have caused this Trust Agreement to be duly executed by their respective officers as of the day and year first above written.

EMT CORP., as Depositor

By:

Name:

Title:

NELNET, INC., as Administrator and Holder of the
Special Interest

By:

Name:

Title:

WILMINGTON TRUST COMPANY, as Trustee, Certificate
Registrar and Certificate Paying Agent

By: /s/ Donald G. MacKelcan
    -----------------------------------------------
    Name:  Donald G. MacKelcan
    Title:   Vice President

JPMORGAN CHASE BANK, as Collateral Agent, Note Registrar and Note Paying Agent

By:
Name:

Title:


IN WITNESS WHEREOF, the Depositor, the Administrator, the Trustee, Certificate Registrar and Certificate Paying Agent and the Collateral Agent, Note Registrar and Note Paying Agent have caused this Trust Agreement to be duly executed by their respective officers as of the day and year first above written.

EMT CORP., as Depositor

By:

Name:

Title:

NELNET, INC., as Administrator and Holder of the
Special Interest

By:

Name:

Title:

WILMINGTON TRUST COMPANY, as Trustee, Certificate
Registrar and Certificate Paying Agent

By:

Name:

Title:

JPMORGAN CHASE BANK, as Collateral Agent, Note
Registrar and Note Paying Agent

By: /s/ KAREN SCHLUTER
    ---------------------------------------------
    Name: KAREN SCHLUTER
    Title: ASSISTANT VICE PRESIDENT

71

SCHEDULE I

TARGETED BALANCE SCHEDULE

                           TARGETED PRINCIPAL        TARGETED PRINCIPAL
PAYMENT DATE                    PAYMENT*                  BALANCE
------------               ------------------        ------------------
  9/2/2002                     4,387,000                 55,613,000
  3/2/2003                     3,000,000                 52,613,000
  9/2/2003                     3,126,000                 49,487,000
  3/2/2004                     3,936,000                 45,551,000
  9/2/2004                     5,996,000                 39,555,000
  3/2/2005                     6,545,000                 33,010,000
  9/2/2005                     6,414,000                 26,596,000
  3/2/2006                     6,007,000                 20,589,000
  9/2/2006                     5,569,000                 15,020,000
  3/2/2007                     4,804,000                 10,216,000
  9/2/2007                     4,401,000                  5,815,000
  3/2/2008                     4,000,000                  1,815,000
  9/2/2008                     1,815,000                          0


* If for any Payment Date the Targeted Principal Payment exceeds the actual Principal Payment Amount, the amount of such excess will be added to the Targeted Principal Payment for the next Payment Date.

I-1

SCHEDULE II

LIST OF UNDERLYING AGREEMENTS

Trust Agreement, dated as of May 15, 1998, between EMT Corp., as Issuer and Bank One Trust Company, N.A. (successor to NBD Bank, N.A.), as Trustee.

First Terms Supplement, dated as of May 15, 1998, between EMT Corp., as Issuer, and Bank One Trust Company, N.A., as Trustee.

Second Terms Supplement, dated as of January 1, 1999, between EMT Corp., as Issuer, and Bank One Trust Company, N.A., as Trustee.

Third Terms Supplement, dated as of September 1, 1999, between EMT Corp., as Issuer, and Bank One Trust Company, N.A., as Trustee.

Fourth Terms Supplement, dated as of April 1, 2000, between EMT Corp., as Issuer, and Bank One Trust Company, N.A., as Trustee.

Fifth Terms Supplement, dated as of June 1, 2000, between EMT Corp., as Issuer, and Bank One Trust Company, N.A., as Trustee.

Servicing Agreement, dated as of May 15, 1998, between EMT Corp, and EFS Services, Inc.

II-1


EXHIBIT A

[FORM OF CERTIFICATE OF TRUST]
CERTIFICATE OF TRUST OF THE NELNET GROUP TRUST II

This Certificate of Trust of The NELnet Group Trust II (the "Trust") dated as of December_____, 2001, is being duly executed and filed by Wilmington Trust Company, a Delaware trust company headquartered in Wilmington, Delaware, as trustee, to form a business trust under the Delaware Business Trust Act (12 Del. Code, Section 3801 et seq.) (the "Act").

1. Name. The name of the business trust formed hereby is The NELnet Group Trust II.

2. Delaware Trustee. The name and business address of the trustee of the Trust in the State of Delaware is Wilmington Trust Company, Rodney Square North, 1100 North Market Street, Wilmington, Delaware 19890-0001, Attention: Corporate Trust Administration.

3. Effective Date. This Certificate of Trust shall be effective upon filing.

IN WITNESS WHEREOF, the undersigned, being the sole trustee of the Trust, has executed this Certificate of Trust as of the date first above written in accordance with Section 3811(a) of the Act.

WILMINGTON TRUST COMPANY, not in its individual capacity but solely as Trustee of the Trust.

By: _______________________________________________ Name:

Title:

A-1

EXHIBIT B

[FORM OF NOTE]

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUST OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

NEITHER THIS NOTE NOR THE UNDERLYING RESIDUAL RIGHTS OR ADJUSTED PROGRAM EXPENSES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR ANY OTHER PERSON.

THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS, THEREFORE, THE ACTUAL OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE MAY, ON ANY DATE SUBSEQUENT TO THE FIRST PAYMENT DATE, BE LESS THAN ITS INITIAL PRINCIPAL AMOUNT.

THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR UNDER ANY STATE SECURITIES OR BLUE SKY LAW OF ANY STATE. THE HOLDER HEREOF, BY PURCHASING THIS NOTE, AGREES THAT THIS NOTE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE LAWS AND ONLY (1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT ("RULE 144A") TO A PERSON THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A (A "QIB"), PURCHASING FOR ITS OWN ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE, THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, (2) IN CERTIFICATED FORM TO AN INSTITUTIONAL "ACCREDITED INVESTOR"
(WITHIN THE MEANING OF RULE 501(A)(l)-(3) OR (7) UNDER THE SECURITIES ACT)
PURCHASING FOR INVESTMENT AND NOT FOR DISTRIBUTION IN VIOLATION OF THE SECURITIES ACT, SUBJECT TO (A) THE RECEIPT BY THE NOTE REGISTRAR OF A LETTER SUBSTANTIALLY IN THE FORM PROVIDED IN THE TRUST AGREEMENT AND (B) THE RECEIPT BY THE NOTE REGISTRAR OF SUCH OTHER EVIDENCE ACCEPTABLE TO THE NOTE REGISTRAR THAT SUCH REOFFER, RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE LAWS OR IN EACH CASE IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE UNITED STATES AND SECURITIES AND BLUE SKY

B-1

LAWS OF ANY STATE OF THE UNITED STATES AND ANY OTHER APPLICABLE JURISDICTION,
(3) PURSUANT TO ANOTHER EXEMPTION AVAILABLE UNDER THE SECURITIES ACT AND IN ACCORDANCE WITH ANY APPLICABLE STATE SECURITIES LAWS, OR (4) PURSUANT TO A VALID REGISTRATION STATEMENT.

THIS NOTE MAY NOT BE ACQUIRED, DIRECTLY OR INDIRECTLY, FOR OR ON BEHALF OF A PERSON WHO IS NOT A UNITED STATES PERSON (AS DEFINED IN SECTION 7701 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED).

B-2

THE NELNET GROUP TRUST II
STUDENT LOAN INTEREST MARGIN SECURITY

(This Note does not represent an obligation of NELnet, Inc. or any of its affiliates)

CUSIP No. ___________________ [144A]
CUSIP No. ___________________ [Accredited Investors] Interest Accrual Date: ____________, 2001 Registered Holder: [Cede & Co.] [Accredited Investor] Initial Principal Amount of this Note: [$ _______________ Aggregate Principal Amount of Notes: $ _______________ Interest Rate: 5.691%
First Payment Date: September 3, 2002
Maturity Date: September 4, 2012

B-3

CERTIFICATE OF AUTHENTICATION

This is one of the 5.691% Student Loan Interest Margin Securities referred to in the within-mentioned Trust Agreement.

Date of Authentication: December_______, 2001

JPMORGAN CHASE BANK,
as Note Registrar

By: ____________________________________
Authorized Officer

THE NELNET GROUP TRUST II (the "Trust") hereby promises to pay to the Registered Holder named above, or registered assigns, from the Trust Property, the Initial Principal Amount specified above and interest on the unpaid Principal Amount of this Note at the Interest Rate specified above until this Note shall have been paid in full.

The Trust was created pursuant to a Trust Agreement dated as of December 1, 2001 (the "Trust Agreement"), among EMT Corp., as depositor (the "Depositor"), NELnet, Inc., as administrator (the "Administrator"), Wilmington Trust Company, as Trustee (the "Trustee"), Certificate Paying Agent and Certificate Registrar and the JPMorgan Chase Bank, as Collateral Agent, Note Registrar and Note Paying Agent, a summary of certain of the pertinent provisions of which is set forth below. To the extent not otherwise defined herein, the capitalized terms used herein have the meanings assigned to them in the Trust Agreement.

This Note is one of the duly authorized notes issued pursuant to the Trust Agreement and designated as 5.691% Student Loan Interest Margin Securities (the "Notes"). The Trust is also issuing Subordinated Certificates (the "Subordinated Certificates"). This Note is issued under and is subject to the terms, provisions and conditions of the Trust Agreement which is incorporated herein by reference and to which the holder of this Note by virtue of the acceptance hereof assents and by which such holder is bound. Payments with respect to the Notes are made solely from the assets of the Trust, which include (as more fully described in the Trust Agreement): (i) the right to receive the residual cash-flow (the "Underlying Residual Rights") from a master trust estate established under underlying Trust Agreements, (ii) the Depositor's right to receive certain Adjusted Program Expenses and (iii) the Collection Account, the Reserve Account and the Distribution Account established under the Trust Agreement (collectively, the "Trust Property"). The Notes also are entitled to the benefits of a Debt Service Reserve Surety Bond and a Note Insurance Policy issued by MBIA Insurance Corporation (the "Note Insurer").

Under the Trust Agreement, there will be paid semi-annually, on the second Business Day of each March and September, commencing September, 2002 (the "Payment Date"), to the person in whose name this Note is registered at the close of business on the second day immediately preceding such Payment Date (the "Record Date"), interest on this Note at the Interest Rate set forth above
(calculated on the basis of a 360-day year of twelve 30-day months)

B-4

and the Principal Payment Amount and the Special Principal Payment, if any, to the extent of the funds available therefor.

As described above, the entire unpaid Principal Amount of this Note shall be due and payable on or before the Maturity Date specified above. Notwithstanding the foregoing, the entire unpaid Principal Amount of the Notes shall be due and payable on the date on which an Event of Default shall have occurred and be continuing and the Trustee or the Holders owning at least 25% in aggregate Principal Amount of the Notes with the consent of the Note Insurer, or the Note Insurer, have declared the Notes to be immediately due in the manner provided in the Trust Agreement; provided the Trustee shall maintain possession of the Trust Property and continue to apply collections therefrom as if there had been no declaration of acceleration unless the Trustee shall be directed by the Holders of not less than 66% of the Principal Amount of the Notes with the consent of the Note Insurer, or the Note Insurer, to liquidate the Trust Property. All payments with respect to the principal of the Notes shall be made pro rata to the Noteholders.

It is the intent and agreement of the Subordinated Certificateholders and the Noteholders that, for purposes of federal income, state and local income and franchise and any other income taxes, the Notes will be treated as debt of the Trust. Each Noteholder, by acceptance of a Note, covenants and agrees to treat, and to take no action inconsistent with the treatment of, the Notes as debt for such tax purposes.

Payments on this Note will be made by the Note Paying Agent by check or money order mailed to the Noteholder of record in the Note Register without the presentation or surrender of this Note or the making of any notation hereon, or by wire transfer, in immediately available funds, to the account of the Noteholder at a bank or other entity having appropriate facilities therefor, if the Noteholder shall have provided to the Note Paying Agent appropriate written instructions at least five Business Days prior to a Payment Date.
Notwithstanding the above, the final payment on this Note will be made after due notice by the Note Paying Agent of the pendency of such payment and only upon presentation and surrender of this Note at the office or agency maintained for that purpose by the Note Paying Agent.

The Notes do not represent an obligation of, or an interest in, the Depositor, the Administrator, the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar, the Subordinated Certificateholders, the Note Insurer or any affiliate of any of them. The Notes are limited in right of payment to certain collections and recoveries respecting the Trust Property, all as more specifically set forth in the Trust Agreement. None of the Trustee, the Collateral Agent, the Note Paying Agent, the Note Registrar, the Depositor, the Administrator, the Note Insurer or the Subordinated Certificateholders or any affiliate of any of them shall incur any personal liability in connection herewith except as provided in the Trust Agreement. A copy of the Trust Agreement may, upon request, be examined by any Noteholder during normal business hours at the principal office of the Trustee and of the Note Paying Agent and at such other places, if any, designated by the Depositor. The Trust Agreement permits, with certain exceptions therein provided, the amendment thereof and the modification of the rights and obligations of the parties thereto under the Trust Agreement at any time by the Depositor, the Trustee and the Collateral Agent), with the consent of the Note Insurer, but without the consent of the Noteholders. In certain limited circumstances, the Trust Agreement may only be amended by the Depositor, the

B-5

Trustee and the Collateral Agent, with the consent of the Note Insurer and the Holders of not less than a majority of the aggregate outstanding Principal Amount of the Notes and, in certain circumstances, all the Notes. Any such consent by the Holder of this Note shall be conclusive and binding on such Holder and on all future Holders of this Note and of any Note issued upon the transfer hereof or in exchange hereof or in lieu hereof whether or not notation of such consent is made upon this Notes.

As provided in the Trust Agreement and subject to certain limitations set forth therein, the transfer of this Note is registrable in the Note Register upon surrender of this Note for registration of transfer at the office or agency of the Note Registrar, accompanied by a written instrument of transfer in form satisfactory to the Note Registrar duly executed by the Holder hereof or such Holder's attorney duly authorized in writing, and thereupon one or more new Notes of authorized denominations shall be issued to the designated transferee.

Transfers of this Note are subject to the restrictions set forth in Article III of the Trust Agreement. The Holder of this Note shall indemnify the Trustee, the Collateral Agent, the Note Paying Agent and the Note Registrar in their individual and fiduciary capacities, the Note Insurer and the Depositor against any liability that may result if the transfer is not exempt from registration under the Securities Act of 1933. The Holder of this Note shall be deemed by its acceptance and holding of this Note to agree that none of the Depositor, the Administrator, the Subordinated Certificateholders, the Trustee, the Collateral Agent, the Note Insurer, the Note Paying Agent or the Note Registrar is under an obligation to register this Note under the Securities Act of 1933 or any other securities law.

The Notes are issuable only as registered Notes in denominations of $1,000,000 original Principal Amount and integral multiples of $1,000 in excess thereof. As provided in the Trust Agreement and subject to certain limitations therein set forth, Notes are exchangeable for new Notes of authorized denominations, as requested by the Holder surrendering the same. No service charge will be made for any such registration of transfer or exchange, but the Note Registrar may require payment of a sum sufficient to cover any tax or governmental charges payable in connection therewith.

The obligations and responsibilities created by the Trust Agreement for the benefit of the Noteholders shall terminate upon the payment in full of all amounts required to be paid with respect to the Notes pursuant to the Trust Agreement. The Trust may redeem the Notes as provided in the Trust Agreement on a Payment Date as of which the outstanding Principal Amount of the Notes is less than 10% of the original Principal Amount of the Notes at a redemption price equal to the principal amount of the Notes plus accrued interest to the redemption date.

The recitals contained herein shall be taken as the statements of the Depositor, and the Trustee, the Collateral Agent, the Note Insurer, the Note Paying Agent and the Note Registrar assume no responsibility for the correctness thereof and make no representations as to the validity or sufficiency of this Note or of the assignment of the Trust Property or any related document.

B-6

Unless the certificate of authentication hereon shall have been executed by an authorized officer of the Note Registrar, by manual or facsimile signature, this Note shall not entitle the holder hereof to any benefit under the Trust Agreement or be valid for any purpose.

B-7

IN WITNESS WHEREOF, the Trustee on behalf of the Trust and not in its individual capacity has caused this Note to be duly executed.

Dated: December __, 2001              THE NELNET GROUP TRUST II

                                      By: WILMINGTON TRUST COMPANY,
                                      not in its individual capacity but solely
                                      as Trustee

                                      By: _____________________________________
                                      Authorized Officer

B-8

ASSIGNMENT

FOR VALUE RECEIVED the undersigned hereby sell(s), assign(s) and transfer(s) unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


(Please print or type name and address, including postal zip code, of assignee)


the within Note, and all rights thereunder, hereby irrevocably constituting and appointing


Attorney to transfer said Note on the books of the Note Registrar, with full power of substitution in the premises.

Dated:                                                                  *
                                                ________________________
                                                Signature Guaranteed:

                                                ________________________

* NOTICE: The signature to this assignment must correspond with the name as it appears upon the face of the within Note in every particular, without alteration, enlargement or any change whatever. Such signature must be guaranteed by either (a) a member or participants in the Securities Transfer Agents Medallion Program, the New York Stock Exchange Medallion Signature Program or the Stock Exchanges Medallion Program or (b) a Securities depository registered as a clearing agency with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended.

B-9

EXHIBIT C

[FORM OF SUBORDINATED CERTIFICATE]

NEITHER THIS CERTIFICATE NOR THE UNDERLYING RESIDUAL RIGHTS OR ADJUSTED

PROGRAM EXPENSES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED. TRANSFER OF THIS CERTIFICATE MAY ONLY BE MADE TO QUALIFIED INSTITUTIONAL BUYERS AS DEFINED IN RULE 144A UNDER THE SECURITIES ACT OF 1933 WHICH ARE NOT EMPLOYEE PENSION PLANS AS DEFINED IN THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974 OR PLANS SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED. A TRANSFEREE IS REQUIRED TO SUBMIT A REPRESENTATION LETTER AND AFFIDAVIT IN THE FORM OF EXHIBIT E TO THE TRUST AGREEMENT REFERRED TO BELOW TN ORDER TO EFFECT A TRANSFER.

THIS CERTIFICATE MAY NOT BE ACQUIRED, DIRECTLY OR INDIRECTLY, FOR OR ON BEHALF OF A PERSON WHO IS NOT A UNITED STATES PERSON (WITHIN THE MEANING OF
SECTION 7701 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED).

[TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, THIS CERTIFICATE IS NOT TRANSFERABLE](1)

THE NELNET GROUP TRUST II
SUBORDINATED STUDENT LOAN INTEREST MARGIN CERTIFICATE

(This Certificate does not represent an obligation of, or an interest in, NELnet, Inc. or any of its affiliates).

Certificate No. __                            Percentage Interest: _____%

-----------------------
1        To be inserted in the Certificate to be held by the Holder of the
         Special Interest.

C-1

CERTIFICATE OF AUTHENTICATION

This is one of the Subordinated Certificates referred to in the within-mentioned Trust Agreement.

Date of Authentication:                         WILMINGTON TRUST COMPANY, as
                                                Certificate Registrar

December ___, 2001                              By: ____________________________
                                               Authorized Officer

C-2

THIS CERTIFIES THAT _____________, is the registered owner of the above specified Percentage Interest in THE NELNET GROUP TRUST II (the "Trust").

The Trust was created pursuant to a Trust Agreement dated as of December 1, 2001 (the "Trust Agreement"), among EMT Corp., as depositor (the "Depositor"), NELnet, Inc., as administrator (the "Administrator"), Wilmington Trust Company, as trustee (the "Trustee"), Certificate Paying Agent and Certificate Registrar, and the JPMorgan Chase Bank as Collateral Agent, Note Registrar and Note Paying Agent, a summary of certain of the pertinent provisions of which is set forth below. To the extent not otherwise defined herein, the capitalized terms used herein have the meanings assigned to them in the Trust Agreement.

This certificate is one of the duly authorized certificates designated in the Trust Agreement as Subordinated Certificates (the "Subordinated Certificates"). The Trust is also issuing _____% Student Loan Interest Margin Securities (the "Notes"). This Subordinated Certificate is issued under and is subject to the terms, provisions and conditions of the Trust Agreement which is incorporated herein by reference and to which the Holder of this Subordinated Certificate by virtue of the acceptance hereof assents and by which such Holder is bound. Distributions with respect to the Subordinated Certificates will be made, but only after payment in full of the current principal and interest payment on the Notes, solely from the assets of the Trust, which include (as more fully described in the Trust Agreement): (i) the right to receive the residual cash-flow (the "Underlying Residual Rights") from a master trust estate established under underlying Trust Agreements, (ii) the Depositor's right to receive certain Adjusted Program Expenses, and (iii) the Collection Account, the Reserve Account and the Distribution Account established under the Trust Agreement (collectively, the "Trust Property").

Distributions will be made with respect to the Subordinated Certificates only to the extent set forth in the Trust Agreement, semi-annually, on the second Business Day of each March and September, commencing September, 2002 (the "Payment Date") to the person in whose name this Subordinated Certificate is registered at the close of business on the second day immediately preceding such Payment Date (the "Record Date").

It is the intent and agreement of the Depositor, the Subordinated Certificateholders and the Noteholders that, for purposes of federal income, state and local income and franchise and any other income taxes, the Trust will be treated as a grantor trust or, if not, as a partnership with the Subordinated Certificateholders being treated as partners in that partnership, and the Notes will be treated as debt of the Trust. The Holder of this Subordinated Certificate, by virtue of the acceptance hereof, agrees to treat, and to take no action inconsistent with the treatment of, the Subordinated Certificates for such tax purposes as partnership interests in the Trust.

Distributions on this Subordinated Certificate will be made by the Certificate Paying Agent by check or money order mailed to the Subordinated Certificateholder of record in the Certificate Register without the presentation or surrender of this Subordinated Certificate or the making of any notation hereon or by wire transfer, in immediately available funds, to the account of the Subordinated Certificateholder if the Subordinated Certificateholder shall have provided to the Certificate Paying Agent appropriate written instructions at least five Business Days prior to

C-3

a Distribution Date. Notwithstanding the above, the final distribution on this Subordinated Certificate will be made after due notice by the Certificate Paying Agent of the pendency of such distribution and only upon presentation and surrender of this Subordinated Certificate at the office or agency maintained for that purpose by the Certificate Paying Agent.

The Subordinated Certificates do not represent an obligation of, or an interest in, the Depositor, the Administrator, the Trustee, the Collateral Agent, the Certificate Paying Agent, the Certificate Registrar or any affiliate of any of them. The Subordinated Certificates are limited in right of distributions to certain collections and recoveries respecting the Trust Property, but only after payment of all amounts the Notes are entitled to receive on a Payment Date, all as more specifically set forth in the Trust Agreement. None of the Trustee, the Collateral Agent, the Certificate Paying Agent, the Certificate Registrar, the Depositor, the Administrator or the Subordinated Certificateholders shall incur any personal liability in connection herewith except as provided in the Trust Agreement. A copy of the Trust Agreement may, upon request, be examined by any Subordinated Certificateholder during normal business hours at the principal office of the Trustee and at such other places, if any, designated by the Depositor.

As provided in the Trust Agreement and subject to certain limitations set forth therein, the transfer of this Subordinated Certificate is registrable in the Certificate Register upon surrender of this Subordinated Certificate for registration of transfer at the office or agency of the Certificate Registrar, accompanied by a written instrument of transfer in form satisfactory to the Certificate Registrar duly executed by the Holder hereof or such Holder's attorney duly authorized in writing, and thereupon one or more new Subordinated Certificates of authorized denominations shall be issued to the designated transferee.

No transfer of this Subordinated Certificate shall be made unless the Certificate Registrar shall have received a Representation Letter and Affidavit from the transferee in the form of Exhibit E to the Trust Agreement. The Holder of this Subordinated Certificate shall indemnify the Trustee, the Certificate Paying Agent, the Certificate Registrar in their individual and fiduciary capacities, the Note Insurer and the Depositor against any liability that may result if the transfer is not so exempt. The holder of this Subordinated Certificate shall be deemed by its acceptance and holding of its Subordinated Certificate to agree that none of the Depositor, the Administrator, the Trustee, the Collateral Agent, the Certificate Paying Agent, the Note Insurer or the Certificate Registrar is under an obligation to register this Subordinated Certificates under the Securities Act of 1933 or any other securities law.

The recitals contained herein shall be taken as the statements of the Depositor or the Subordinated Certificateholders, as the case may be, and the Trustee assumes no responsibility for the correctness thereof. The Trustee makes no representations as to the validity or sufficiency of this Subordinated Certificate or of the assignment of the Trust Property or any related document.

Unless the certificate of authentication hereon shall have been executed by an authorized officer of the Certificate Registrar, by manual or facsimile signature, this Subordinated Certificate shall not entitle the holder hereof to any benefit under the Trust Agreement or be valid for any purpose.

C-4

IN WITNESS WHEREOF, the Trustee on behalf of the Trust and not in its individual capacity has caused this Subordinated Certificate to be duly executed.

Dated: December __, 2001                     THE NELNET GROUP TRUST II

                                             By: WILMINGTON TRUST COMPANY,
                                             not in its individual capacity but
                                             solely as Trustee

                                             By: _______________________________
                                             Authorized Officer

C-5

ASSIGNMENT

FOR VALUE RECEIVED the undersigned hereby sell(s), assign(s) and transfer(s) unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


(Please print or type name and address, including postal zip code, of assignee)


the within Subordinated Certificate, and all rights thereunder, hereby irrevocably constituting and appointing


Attorney to transfer said Subordinated Certificate on the books of the Certificate Registrar, with full power of substitution in the premises.

Dated:                                         ______________________________ *
                                               Signature Guaranteed:

                                               ______________________________

* NOTICE: The signature to this assignment must correspond with the name as it appears upon the face of the within Subordinated Certificate in every particular, without alteration, enlargement or any change whatever. Such signature must be guaranteed by either (a) a member or participants in the Securities Transfer Agents Medallion Program, the New York Stock Exchange Medallion Signature Program or the Stock Exchanges Medallion Program or (b) a Securities depository registered as a clearing agency with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended.

C-6

EXHIBIT D

[FORM OF NOTE PAYING AGENT'S PAYMENT DATE REPORT]
THE NELNET GROUP TRUST II
______% STUDENT LOAN INTEREST MARGIN SECURITIES

Payment Date: _______________

1. Amount Available for such Payment Date (Stated separately by (i) Underlying Residual Right and (ii) Adjusted Program Expenses and in the aggregate, and listing date of each deposit into the Collection Account) $ _____________

(a) Underlying Residual Rights
($_______________________)

(b) Adjusted Program Expenses
($______________________)

(c) Total-Underlying Residual Rights and Adjusted Program Expenses
($______________________)

2. Trustee Fee, Collateral Agent Fee, Note Insurer Premiums and Administration Fee

$___________________

3. Calculation of Interest Amount

(a) Interest on outstanding stated amount of Notes due on Payment Date
($______________________)

(b) Interest Shortfall, if any, on Prior Payment Date
($______________________)

(c) Interest on Interest Shortfall due on Payment Date
($______________________)

(d) Total-Interest Amount $________________________

4. Excess, if any, of Amount Available (line 1) over the sum of (i) line 2 and (ii) the Interest Amount (line 3(d)):

$___________________

5. Surety Bond Payments and Insured Payments, if any, for such Payment Date (stated separately)

$___________________

D-1

(a) Surety Bond Payments $________________________

(b) Insured Payments $________________________

6. Amount, if any, owed to Note Insurer on account of Surety Bond Payments previously made:

$___________________

7. Amount, if any, owed to Note Insurer as Reimburseable Amounts:

$___________________

8. Outstanding Principal Amount of Notes immediately prior to such Payment Date:

$___________________

9. Recalculated Targeted Amount of Notes immediately prior to such Payment Date:

$___________________

10. Targeted Balance for such Payment Date:

$___________________

11. Principal Payment Amount for such Payment Date:

$___________________

12. Special Principal Payment, if any, for such Payment Date:

$___________________

13. Specified Reserve Account Requirement for such Payment Date:

$___________________

D-2

14. Amount on deposit in the first sub-account of the Reserve Account after giving effect to all payments made on such Payment Date:

$___________________

JPMorgan Chase Bank, not in its individual capacity but solely as Note Paying Agent

By: _________________________________ Enclosures

D-3

EXHIBIT E

[FORM OF TRANSFEREE'S REPRESENTATION LETTER AND AFFIDAVIT]

State of        )
                )ss:
County of       )

THE NELNET GROUP TRUST II

[Student Loan Interest Margin Securities]

[Subordinated Student Loan Interest Margin Certificates]

Wilmington Trust Company, as Trustee
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890-0001
Attn: Corporate Trust Administration

Dear Sirs:

1. In connection with our proposed purchase of the above referenced [Notes] [Subordinated Certificates] (the "[Notes] [Subordinated Certificates]") issued pursuant to the Trust Agreement dated as of December 1, 2001 (the "Trust Agreement"), among EMT Corp., as depositor (the "Depositor"), NELnet, Inc., as administrator (the "Administrator"), Wilmington Trust Company, as Trustee, Certificate Paying Agent and Certificate Registrar, and the JPMorgan Chase Bank as Collateral Agent, Note Registrar and Note Paying Agent, the undersigned represents as follows: [He] [She] is a [Title] of
[Name of Transferee] (the "Investor").

2. The Investor understands that the [Notes] [Subordinated Certificates] have not been registered under the Securities Act of 1933, as amended (the "Securities Act"), and may not be sold except as permitted in the following sentence and agrees, on its own behalf and on behalf of any accounts for which it is acting as hereinafter stated, that the [Notes]
[Subordinated Certificates] may be resold, pledged or transferred only so long as the [Notes] [Subordinated Certificates] are eligible for resale pursuant to Rule 144A under the Securities Act ("Rule 144A"), to a person whom it reasonably believes is a "qualified institutional buyer" as defined in Rule 144A (a "QIB") that purchases for its own account, or a QIB purchasing for the account of a QIB, to whom notice is given that the resale, pledge or transfer is being made in reliance on Rule 144A or an institutional "accredited investor" as defined in Rule 501 (a)(1), (2), (3) or (7) under the Securities Act of 1933 (an "Institutional Accredited Investor") that represents that it is buying the
[Notes] [Subordinated Certificates] for investment and not with a view to the distribution thereof.

E-1

3. The Investor is (check appropriate box)

[ ] a QIB; or

[ ] an Accredited Investor that is buying without a view to distribution of the [Notes] [Subordinated Certificates].

4. In the normal course of its business, the Investor invests in or purchases securities similar to the [Notes] [Subordinated Certificates], and the Investor has such knowledge and experience in financial and business matters that it is capable of evaluating the merits and risks of which purchasing the [Notes] [Subordinated Certificates]. The Investor is aware that it (or any investor account on behalf of which the
[Notes] [Subordinated Certificates] may be purchased) may be required to bear the economic risk of an investment in the
[Notes] [Subordinated Certificates] for an indefinite period of time, and it is (or such account is) able to bear such risk for an indefinite period.

5. The Investor is not acquiring such [Note] [Subordinated Certificates] directly or indirectly for, or on behalf of, a "benefit plan investor" as defined in, or subject to, the plan asset regulations set forth at 29 C.F.R. Section 2510.3-101 with respect to a Plan which is subject to Title I of ERISA or
Section 4975 of the Code. [<< In lieu of making the foregoing statement, the Investor may furnish to the Registrar a certification satisfactory in form and substance to the Registrar to the effect that the purchase or holding of such Note directly or indirectly for, or on behalf of, the Transferee qualifies for prohibited transaction exemptive relief under PTCE 96-23, PTCE 95-60, PTCE 91-38, PTCE 90-1, PTCE 84-14 or some other applicable exemption.]

6. The Investor: (a) acknowledges receipt of the Trust Agreement, the Confidential Private Placement Memorandum (the "Placement Memorandum") dated December 27, 2001, relating to the Notes and the Underlying Agreements listed on Schedule II thereto; the Investor acknowledges that the all payments will be based solely on amounts to be received on the Underlying Residual Rights and the Adjusted Program Expenses. The Investor understands that it is not expected that the Confidential Private Placement Memorandum will be updated to reflect the performance of the Underlying Residual Rights and the Adjusted Program Expenses or for any other purpose; and confirms that it has been given the opportunity to conduct such investigation of the Trust Agreement and the Underlying Residual Rights and the Adjusted Program Expenses and ask such questions of officers of the Depositor as it has considered necessary for purposes of its investment decision.

E-2

7. The Investor is not acquiring such [Note] [Subordinated Certificates], directly or indirectly, for or on behalf of a person who is not a United States person (as defined in
Section 7701 of the Code).

Very truly yours,

[INVESTOR]

By: _________________________________
Name:
Title:

E-3

EXHIBIT F

DEBT SERVICE RESERVE SURETY BOND

F-1

[MBIA LOGO]

DEBT SERVICE RESERVE
SURETY BOND

MBIA INSURANCE CORPORATION
ARMONK, NEW YORK 10504

Surety Bond No. 37160(2)

MBIA Insurance Corporation (the "Insurer"), in consideration of the payment of the premium and subject to the terms of this Surety Bond, hereby unconditionally and irrevocably guarantees the full and complete payments that are to be applied to payment of principal of and interest on the Obligations (as hereinafter defined) and that are required to be made by or on behalf of THE NELNET GROUP TRUST II (the "Issuer") under the Trust Agreement (the "Document") to JPMorgan Chase Bank (the "Note Paying Agent"), as such payments are due but shall not be so paid, in connection with the issuance by the Issuer of $60,000,000 THE NELNET GROUP TRUST II 5.691% Student Loan Interest Margin Securities (SLIMS(SM)) (the "Obligations"), provided, that the amount available hereunder for payment pursuant to any one Demand for Payment (as hereinafter defined) shall not exceed $1,900,000 or the Debt Service Available Amount for the Obligations (as set forth in the Document), whichever is less (the "Surety Bond Limit"); provided, further, that the amount available at any particular time to be paid to the Note Paying Agent under the terms hereof (the "Surety bond Coverage) shall be reduced and may be reinstated from time to time as set forth herein.

1. As used herein, the term "Owner" shall mean the registered owner of any Obligation as indicated in the books maintained by the applicable note paying agent, the Issuer or any designee of the Issuer for such purpose. The term "Owner" shall not include the Issuer or any person or entity whose obligation or obligations by agreement constitute the underlying security or source of payment for the Obligations.

2. Upon the later of: (i) three (3) days after receipt by the Insurer of a demand for payment in the form attached hereto as Attachment 1 (the "Demand for Payment"), duly executed by the Note Paying Agent; or (ii) the payment date of the Obligations as specified in the Demand for Payment presented by the Note Paying Agent to the Insurer, the Insurer will make a deposit of funds in an account with State Street Bank and Trust Company, N.A., in New York, New York, or its successor, sufficient for the payment to the Note Paying Agent, of amounts that are then due to the Note Paying Agent (as specified in the Demand for Payment) subject to the Surety Bond Coverage.

3. Demand for Payment hereunder may be made by prepaid telecopy, telex, TWX or telegram of the executed Demand for Payment c/o the Insurer. If a Demand for Payment made hereunder does not, in any instance, conform to the terms and conditions of this Surety Bond, the Insurer shall give notice to the Note Paying Agent, as promptly as reasonably practicable, that such Demand for Payment was not effected in accordance with the terms and conditions of this Surety Bond and briefly state the reason(s) therefor. Upon being notified that such Demand for Payment was not effected in accordance with this Surety Bond, the Note Paying Agent may attempt to correct any such nonconforming Demand for Payment if, and to the extent that, the Note Paying Agent is entitled and able to do so.

4. The amount payable by the Insurer under this Surety Bond pursuant to a particular Demand for Payment shall be limited to the Surety Bond Coverage. The Surety Bond Coverage shall be reduced automatically to the extent of each payment made by the Insurer hereunder and will be reinstated to the extent of each reimbursement of the Insurer pursuant to the provisions of Article 11 of the Financial Guaranty Agreement dated the date hereof between the Insurer and the Issuer (the "Financial Guaranty Agreement"); provided, that no premium is due and unpaid on this Surety Bond and that in no event shall such reinstatement exceed the Surety Bond Limit. The Insurer will notify the Note Paying Agent, in writing within five (5) days of such reimbursement, that the Surety Bond Coverage has been reinstated to the extent of such reimbursement pursuant to the Financial Guaranty Agreement and such reinstatement shall be effective as of the date the Insurer gives such notice. The notice to the Note Paying Agent will be substantially in the form attached hereto as Attachment 2.

5. Any service of process on the Insurer or notice to the Insurer may be made to the Insurer at its offices located at 113 King Street. Armonk, New York 10504 and such service of process shall be valid and binding.


[MBIA LOGO]

6. The term of this Surety Bond shall expire on the earlier of (i) September 2, 2012 (the maturity date of the Obligations being currently issued), or (ii) the date on which the Issuer has made all payments required to be made on the Obligations pursuant to the Document.

7. The premium payable on this Surety Bond is not refundable for any reason, including the payment prior to maturity of the Obligations.

8. This Surety Bond shall be governed by and interpreted under the laws of the State of New York. Any suit hereunder in connection with any payment may be brought only by the Note Paying Agent within one year after (i) a Demand for Payment, with respect to such payment, is made pursuant to the terms of this Surety Bond and the Insurer has failed to make such payment, or (ii) payment would otherwise have been due hereunder but for the failure on the part of the Note Paying Agent to deliver to the Insurer a Demand for Payment pursuant to the terms of this Surety Bond, whichever is earlier.

9. There shall be no acceleration payment due under this Policy unless such acceleration is at the sole option of the Insurer.

10. This policy is not covered by the Property/Casualty Insurance Security Fund specified in Article 76 of the New York Insurance Law.

In witness whereof, the Insurer has caused this Surety Bond to be executed in facsimile on its behalf by its duly authorized officers, this 28th day of December, 2001.

MBIA INSURANCE CORPORATION

         /s/ [ILLEGIBLE]
         -----------------------------------
         President

Attest:  /s/ [ILLEGIBLE]
         -----------------------------------
         Assistant Secretary


[MBIA LOGO]

Attachment 1
Surety Bond No. 37160(2)

DEMAND FOR PAYMENT

_______, 20___

MBIA Insurance Corporation
113 King Street
Armonk, New York 10504

Attention: President

Reference is made to the Surety Bond No. 37160(2) (the "Surety Bond") issued by the MBIA Insurance Corporation (the "Insurer"). The terms which are capitalized herein and not otherwise defined have the meanings verified in the Surety Bond unless the context otherwise requires.

The Note Paying Agent hereby certifies that:

(a) In accordance with the provisions of the Document (attached hereto as Exhibit A), payment is due to the Owners of the Obligations on [_______] (the "Payment Date") in an amount equal to $[________] (the "Interest Amount").

(b) The Debt Service Available Amount for the Obligations is $[_____].

(c) The amounts legally available to the Note Paying Agent on the Payment Date will be $[___] less than the Interest Amount (the "Deficiency").

(d) The Note Paying Agent has not heretofore made demand under the Surety Bond for the Interest Amount or any portion thereof.

The Note Paying Agent hereby requests that payment of the Deficiency (subject to the Surety Bond Coverage) be made by the Insurer under the Surety Bond and directs that payment under the Surety Bond be made to the following account by bank wire transfer of federal or other immediately available funds in accordance with the terms of the Surety Bond: _____________________________

[Note Paying Agent's Account]

Any Person Who Knowingly And With Intent To Defraud Any Insurance Company Or Other person Files An Application For Insurance Or Statement Of Claim Containing Any Materially False Information, Or Conceals For The Purpose Of Misleading, Information Concerning Any Fact Material Thereto, Commits A Fraudulent Insurance Act, Which Is A Crime, And Shall Also Be Subject To A Civil Penalty No To Exceed Five Thousand Dollars And The Stated Value Of The Claim For Each Such Violation.

[NOTE PAYING AGENT]

By _____________________
Its ____________________


[MBIA LOGO]
Attachment 2
Surety Bond No. 37160(2)

NOTICE OF REINSTATEMENT

_________, 20____

[Note Paying Agent]

[Address]

Reference is made to the Surety Bond No. 37160(2) (the "Surety Bond") issued by MBIA Insurance Corporation (the "Insurer"). The terms which are capitalized herein and not otherwise defined have the meanings specified in the Surety Bond unless the context otherwise requires.

The Insurer hereby delivers notice that it is receipt of payment from the Obligor pursuant to Article II of the Financial Guaranty Agreement and as of the date hereof the Surety Bond Coverage is $

MBIA INSURANCE CORPORATION

             President

Attest:      ___________________________________
             Assistant Secretary

2

EXHIBIT G

NOTE INSURANCE POLICY

G-1

[MBIA LOGO]

NOTE GUARANTY INSURANCE POLICY

OBLIGATIONS $60,000,000 THE NELNET GROUP TRUST II POLICY NUMBER:
37160(1)
5.691% Student Loan
Interest Margin Securities (SLIMS(SM))

MBIA Insurance Corporation (the "Insurer"), in consideration of the payment of the premium and subject to the terms of this Note Guaranty Insurance Policy (this "Policy"), hereby unconditionally and irrevocably guarantees to any Owner that an amount equal to each full and complete Insured Payment will be received from the Insurer by JPMorgan Chase Bank, or its successors, as note paying agent for the Owners (the "Note Paying Agent"), on behalf of the Owners, for distribution by the Note Paying Agent to each Owner of each Owner's proportionate share of the Insured Payment. The Insurer's obligations hereunder with respect to a particular Insured Payment shall be discharged to the extent funds equal to the applicable Insured Payment are received by the Note Paying Agent, whether or not such funds are properly applied by the Note Paying Agent. Insured Payments shall be made only at the time set forth in this Policy, and no accelerated Insured Payments shall be made regardless acceleration of the Obligations, unless such acceleration is at the sole option of the Insurer.

Notwithstanding the foregoing paragraph, this Policy does not cover shortfalls, if any, attributable to the liability of the Issuer or the Note Paying Agent for withholding taxes, if any (including interest and penalties in respect of any such liability).

The Insurer will pay any Insured Payment that is a Preference Amount on the Business Day following receipt on a Business Day by the Fiscal Agent (as described below) of (a) a certified copy of the order requiring the return of a preference payment, (b) an opinion of counsel satisfactory to the Insurer that such order is final and not subject to appeal, (c) an assignment in such form as is reasonably required by the Insurer, irrevocably assigning to the Insurer all rights and claims of the Owner relating, to or arising under the Obligations against the debtor which made such preference payment or otherwise with respect to such preference payment and (d) appropriate instruments to effect the appointment of the Insurer as agent for such Owner in any legal proceeding related to such preference payment, such instruments being in a form satisfactory to the Insurer, provided that if such documents are received after 12:00 noon, New York City time, on such Business Day, they will be deemed to be received on the following Business Day. Such payments shall be disbursed to the receiver or trustee in bankruptcy named in the final order of the court exercising jurisdiction on behalf of the Owner and not to any Owner directly unless such Owner has returned principal or interest paid on the Obligations to such receiver or trustee in bankruptcy, in which case such payment shall be disbursed to such Owner.

The Insurer will pay any other amount payable hereunder no later than 12:00 noon, New York City time, on the later of the Payment Date on which the related Deficiency Amount is


[MBIA LOGO]

due or the second Business Day following receipt in New York. New York on a Business Day by State Street Bank and Trust Company. N.A., as Fiscal Agent for the Insurer, or any successor fiscal agent appointed by the Insurer (the "Fiscal Agent"), of a Notice (as described below), provided that if such Notice is received after 12:00 noon, New York City time, on such Business Day, it will be deemed to be received on the following Business Day. If any such Notice received by the Fiscal Agent is not in proper form or is otherwise insufficient for the purpose of making claim hereunder, it shall be deemed not to have been received by the Fiscal Agent for purposes of this paragraph, and the Insurer or the Fiscal Agent, as the case may be, shall promptly so advise the Note Paying Agent and the Note Paying Agent may submit an amended Notice.

Insured Payments due hereunder, unless otherwise stated herein, will be disbursed by the Fiscal Agent to the Note Paying Agent on behalf of the Owners by wire transfer of immediately available funds in the amount of the Insured Payment less, in respect of Insured Payments related to Preference Amounts, any amount held by the Note Paying Agent for the payment of such Insured Payment and legally available therefor.

The Fiscal Agent is the agent of the Insurer only, and the Fiscal Agent shall in no event be liable to Owners for any acts of the Fiscal Agent or any failure of the Insurer to deposit, or cause to be deposited, sufficient funds to make payments due under this Policy.

Subject to the terms of the Agreement, the Insurer shall be subrogated to the rights of each Owner 10 receive payments under the Obligations to the extent of any payment by the Insurer hereunder.

As used herein, the following terms shall have the following meanings:

"Agreement" means the Trust Agreement dated as of December 1, 2001 among EMT Corp.. as Depositor. NELNET, Inc.. as Administrator, JPMorgan Chase Bank, as Collateral Agent. Note Registrar and Note Paying Agent, and Wilmington Trust Company, as Trustee. Certificate Registrar and Certificate Paying Agent, without regard to any amendment or supplement thereto, unless such amendment or supplement has been approved in writing by the Insurer.

"Business Day" means any day other than (a) a Saturday or a Sunday (b) a day on which the Insurer is closed or (c) a day on which banking institutions in New York City or in the city in which the corporate trust office of the Note Paying Agent under the Agreement is located are authorized or obligated by law or executive order to close.

"Deficiency Amount" means (a) for any Payment Date, an amount equal to the excess, if any of the Interest Amount over the Amount Available in the Collection Account to pay the Interest Amount, after giving effect to the payments made pursuant to Section 4.2(a)(i), (ii), (iii) and (iv) of the Agreement and the receipt of amounts, if any, from the first sub-account of the Reserve Account, an Optional Advance, if any, and a Surety Bond Payment, if any, and (b) on the Maturity Date, any amount equal lo the excess, if any, of the outstanding Principal Amount of the Notes over the Amount Available in the Collection Account to pay the outstanding Principal

2

[MBIA LOGO]

Amount of the Notes, after giving effect to amounts, if any, received from the first sub-account of the Reserve Account and the payments made pursuant to
Section 4.2(a)(i), (ii), (iii), (iv), (v) and (vi) of the Agreement.

"Insured Payment" means (a) as of any Payment Date, any Deficiency Amount and (b) any Preference Amount.

"Notice" means the telephonic or telegraphic notice, promptly confirmed in writing by facsimile substantially in the form of Exhibit A attached hereto, the original of which is subsequently delivered by registered or certified mail, from the Note Paying Agent specifying the Insured Payment which shall be due and owing on the applicable Payment Date.

"Owner" means each Noteholder (as defined in the Agreement) who, on the applicable Payment Date, is entitled under the terms of the applicable Notes to payment thereunder.

"Preference Amount" means any amount previously distributed to an Owner on the Obligations that is recoverable and sought to be recovered as a voidable preference by a trustee in bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C.), as amended from time to time in accordance with a final nonappealable order of a court having competent jurisdiction.

Capitalized terms used herein and not otherwise defined herein shall have the respective meanings set forth in the Agreement as of the date of execution of this Policy, without giving effect 10 any subsequent amendment to or modification of the Agreement unless such amendment or modification has been approved in writing by the Insurer.

Any notice hereunder or service of process on the Fiscal Agent may be made at the address listed below for the Fiscal Agent or such other address as the Insurer shall specify in writing to the Note Paying Agent.

The notice address of the Fiscal Agent is 15th Floor, 61 Broadway, New York, New York 10006, Attention: Municipal Registrar and Paying Agency, or such other address as the Fiscal Agent shall specify to the Note Paying Agent in writing.

THIS POLICY IS BEING ISSUED UNDER AND PURSUANT TO, AND SHALL BE CONSTRUED UNDER, THE LAWS OF THE STATE OF NEW YORK, WITHOUT GIVING EFFECT TO THE CONFLICT OF LAWS PRINCIPLES THEREOF.

The insurance provided by this Policy is not covered by the Property/Casualty Insurance Security Fund specified in Article 76 of the New York Insurance Law.

This Policy is not cancelable for any reason. The premium on this Policy is not refundable for any reason, including payment, or provision being made for payment, prior to maturity of the Obligations.

3

[MBIA LOGO]

IN WITNESS WHEREOF, the Insurer has caused this Policy to be executed and attested this 28th day of December 2001.

MBIA INSURANCE CORPORATION

           /s/ [ILLEGIBLE]
           -----------------------------------
           President

Attest:    /s/ [ILLEGIBLE]
           -----------------------------------
           Assistant Secretary

4

[MBIA LOGO]

EXHIBIT A

TO NOTE GUARANTY INSURANCE
POLICY NUMBER: [_________]

NOTICE UNDER NOTE GUARANTY
INSURANCE POLICY NUMBER: [__________]

State Street Bank and Trust Company. N.A., as Fiscal Agent for MBIA Insurance Corporation
15th Floor
61 Broadway
New York, NY 10006
Attention: Municipal Registrar and
Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk,NY 10504

The undersigned, a duly authorized officer of [NAME OF NOTE PAYING AGENT], as note paying agent (the "Note Paying Agent"), hereby certifies to State Street Bank and Trust Company, N.A. (the "Fiscal Agent") and MBIA Insurance Corporation (the "Insurer"), with reference to Note Guaranty Insurance Policy Number:
[_________](the "Policy") issued by the Insurer in respect of the $60,000,000 THE NELNET GROUP TRUST II 5.691% Student Loan Interest Margin Securities (the "Obligations"), that:

(a) the Note Paying Agent is the note paying agent under the Trust Agreement dated as of December 1, 2001, among EMT Corp., as Depositor, NELNET, Inc., as Administrator, JPMorgan Chase Bank as Collateral Agent, Note Registrar and Note Paying Agent, and Wilmington Trust Company, as Trustee, Certificate Registrar and Certificate Paying Agent;

(b) the amount due under clause (a) of the definition of Deficiency Amount for the Payment Date occurring on [_______________] (the "Applicable Payment Date") is $[_______];

(c) the amount due under clause (b) of the definition of Deficiency Amount for the Applicable Payment Date is $[___________]:

(d) the sum of the amounts listed in paragraphs (b) and
(c) above is $[___________] (the "Deficiency Amount"):

(e) the amount of previously distributed payments on the Obligations that is recoverable and sought to be recovered as a voidable preference by a trustee in bankruptcy pursuant to the Bankruptcy Code in accordance with a final nonappealable


[MBIA LOGO]

order of a court having competent jurisdiction is $[___________] (the "Preference Amount");

(f) the total Insured Payment due is $[________], which amount equals the sum of the Deficiency Amount and the Preference Amount:

(g) the Note Paying Agent is making a claim under and pursuant to the terms of the Policy for the dollar amount of the Insured Payment set forth in (d) above to be applied to the payment of the Deficiency Amount for the Applicable Payment Date in accordance with the Agreement and for the dollar amount of the Insured Payment set forth in (e) above to be applied to the payment of any Preference Amount; and

(h) the Note Paying Agent directs that payment of the Insured Payment be made to the following account by bank wire transfer of federal or other immediately available funds in accordance with the terms of the Policy:[NOTE PAYING AGENT'S ACCOUNT NUMBER].

Any capitalized term used in this Notice and not otherwise defined herein shall have the meaning assigned thereto in the Policy.

Any Person Who Knowingly And With Intent To Defraud Any Insurance Company Or Other Person Files An Application For Insurance Or Statement Of Claim Containing Any Materially False Information, Or Conceals For The Purpose Of Misleading, Information Concerning Any Fact Material Thereto, Commits A Fraudulent Insurance Act. Which Is Crime, And Shall Also Be Subject To A Civil Penalty Not To Exceed Five Thousand Dollars And The Stated Value Of The Claim For Each Such Violation.

IN WITNESS WHEREOF, the Note Paying Agent has executed and delivered this Notice under the Policy as of the [_] day of [________], [____].

[NAME OF NOTE PAYING AGENT], as Note
Paying Agent

By _______________________________________
Title ____________________________________

A-2

EXHIBIT H

FORM OF CASH FLOW CERTIFICATE

[Date of Cash Flow Certificate]

Bank One Trust Company, N.A.
Bank One Tower
111 Monument Circle
Suite IN1-0152
Indianapolis, Indiana 46277
Attention: Corporate Trust Department

Pursuant to Section 5.4(E) of the Trust Agreement, dated as of May 15, 1998 (as amended and supplemented, the "Trust Agreement"), between EMT Corp. and Bank One Trust Company, N.A., as successor trustee (the "Trustee"), the undersigned hereby certifies the following:

1. There is on deposit in the Reserve Account established pursuant to Section 5.2(A)(3) of the Trust Agreement, an amount equal to the Reserve Account Requirement (as defined in the Trust Agreement).

2. There are no amounts due and payable pursuant to Section 5.4(A) of the Trust Agreement.

3. The value of the Loans (as defined in the Trust Agreement) is equal to $_____________(For purposes of this Paragraph 3, the value of each Loan has been determined to equal (i) 100% of the outstanding principal amount of the Loan plus accrued interest if such Loan is not in default and (ii) the principal amount and accrued interest thereon which is guaranteed by the applicable Guarantor (as defined in the Trust Agreement) if such Loan is in default).

4. The Value of the Investment Securities on deposit in the Accounts established pursuant to the Trust Agreement is equal to $_______________.

5. The principal amount of the Outstanding Notes (as defined in the Trust Agreement) is equal to $________.

6. The amounts listed in Paragraphs 3 and 4, exceed 101% of the amount in Paragraph 5 by $ ______________ (the "Withdrawal Amount").

In addition, the undersigned, on behalf of EMT Corp., pursuant to
Section 5.4(E)(ii) of the Trust Agreement hereby instructs the Trustee to transfer an amount equal to the Withdrawal Amount to JPMorgan Chase Bank, as collateral agent for the THE NELNET GROUP TRUST-II, a Delaware business trust (the "Trust") formed pursuant to the Trust Agreement, dated as of December 1, 2001, by and among EMT Corp., NELnet, Inc., as administrator, JPMorgan Chase Bank, as collateral agent, note registrar and note paying agent, and Wilmington Trust Company,

H-1

as trustee, certificate paying agent and certificate registrar. Such Withdrawal Amount shall be transferred to the following account:

Account Bank:         JPMorgan Chase Bank
Facsimile Number:     (212) 946-8191
Telephone Number:     (212) 946-3247
Reference:            THE NELNET GROUP TRUST II
ABA Number:           Account Number:

                          Sincerely,

                          [___________________________]

                          BY ____________________________
                          [Name and Title]

H-2

EXHIBIT I

FORM OF NOTICE

I-1

[on file with Kutak Rock LLP]


EXHIBIT J

FORM OF DEMAND FOR PAYMENT

J-1

[on file with Kutak Rock LLP]


Exhibit 10.61

(LOCAL CURRENCY--SINGLE JURISDICTION)

[ISDA(R) LOGO]

INTERNATIONAL SWAP DEALERS ASSOCIATION, INC.

MASTER AGREEMENT

DATED AS OF AUGUST 20, 2001

BANK OF AMERICA, N.A. AND UNIPAC SERVICE CORPORATION AND

NELNET, INC.

have entered and/or anticipate entering into one or more transactions (each a "Transaction") that are or will be governed by this Master Agreement, which includes the schedule (the "Schedule"), and the documents and other confirming evidence (each a "Confirmation") exchanged between the parties confirming those Transactions.

Accordingly, the parties agree as follows: --

1. INTERPRETATION

(a) DEFINITIONS. The terms defined in Section 12 and in the Schedule will have the meanings therein specified for the purpose of this Master Agreement.

(b) INCONSISTENCY. In the event of any inconsistency between the provisions of the Schedule and the other provisions of this Master Agreement, the Schedule will prevail. In the event of any inconsistency between the provisions of any Confirmation and this Master Agreement (including the Schedule), such Confirmation will prevail for the purpose of the relevant Transaction.

(c) SINGLE AGREEMENT. All Transactions are entered into in reliance on the fact that this Master Agreement and all Confirmations form a single agreement between the parties (collectively referred to as this "Agreement"), and the parties would not otherwise enter into any Transactions.

2. OBLIGATIONS

(a) GENERAL CONDITIONS.

(i) Each party will make each payment or delivery specified in each Confirmation to be made by it, subject to the other provisions of this Agreement.

(ii) Payments under this Agreement will be made on the due date for value on that date in the place of the account specified in the relevant Confirmation or otherwise pursuant to this Agreement, in freely transferable funds and in the manner customary for payments in the required currency. Where settlement is by delivery (that is, other than by payment), such delivery will be made for receipt on the due date in the manner customary for the relevant obligation unless otherwise specified in the relevant Confirmation or elsewhere in this Agreement.

(iii) Each obligation of each party under Section 2(a)(i) is subject to (1) the condition precedent that no Event of Default or Potential Event of Default with respect to the other party has occurred and is continuing, (2) The condition precedent that no Early Termination Date in respect of the relevant Transaction has occurred or been effectively designated and (3) each other applicable condition precedent specified in this Agreement.

Copyright(C)1992 by International Swap Dealers Association, Inc.


(b) CHANGE OF ACCOUNT. Either party may change its account for receiving a payment or delivery by giving notice to the other party at least five Local Business Days prior to the scheduled date for the payment or delivery to which such change applies unless such other party gives timely notice of a reasonable objection to such change.

(c) NETTING. If on any date amounts would otherwise be payable:--

(i) in the same currency; and

(ii) in respect of the same Transaction,

by each party to the other, then, on such date, each party's obligation to make payment of any such amount will be automatically satisfied and discharged and, if the aggregate amount that would otherwise have been payable by one party exceeds the aggregate amount that would otherwise have been payable by the other party, replaced by an obligation upon the party by whom the larger aggregate amount would have been payable to pay to the other party the excess of the larger aggregate amount over the smaller aggregate amount.

The parties may elect in respect of two or more Transactions that a net amount will be determined in respect of all amounts payable on the same date in the same currency in respect of such Transactions, regardless of whether such amounts are payable in respect of the same Transaction. The election may be made in the Schedule or a Confirmation by specifying that subparagraph (ii) above will not apply to the Transactions identified as being subject to the election, together with the starting date (in which case subparagraph (ii) above will not, or will cease to, apply to such Transactions from such date). This election may be made separately for different groups of Transactions and will apply separately to each pairing of branches or offices through which the parties make and receive payments or deliveries.

(d) DEFAULT INTEREST; OTHER AMOUNTS. Prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party that defaults in the performance of any payment obligation will, to the extent permitted by law and subject to Section 6(c), be required to pay interest (before as well as after judgment) on the overdue amount to the other party on demand in the same currency as such overdue amount, for the period from (and including) the original due date for payment to (but excluding) the date of actual payment, at the Default Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed. If, prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party defaults in the performance of any obligation required to be settled by delivery, it will compensate the other party on demand if and to the extent provided for in the relevant Confirmation or elsewhere in this Agreement.

3. REPRESENTATIONS

Each party represents to the other party (which representations will be deemed to be repeated by each party on each date on which a Transaction is entered into) that:--

(a) BASIC REPRESENTATIONS.

(i) STATUS. It is duly organised and validly existing under the laws of the jurisdiction of its organisation or incorporation and, if relevant under such laws, in good standing;

(ii) POWERS. It has the power to execute this Agreement and any other documentation relating to this Agreement to which it is a party, to deliver this Agreement and any other documentation relating to this Agreement that it is required by this Agreement to deliver and to perform its obligations under this Agreement and any obligations it has under any Credit Support Document to which it is a party and has taken all necessary action to authorise such execution, delivery and performance;

(iii) NO VIOLATION OR CONFLICT. Such execution, delivery and performance do not violate or conflict with any law applicable to it, any provision of its constitutional documents, any order or judgment of any court or other agency of government applicable to it or any of its assets or any contractual restriction binding on or affecting it or any of its assets;

ISDA(R)1992

2

(iv) CONSENTS. All governmental and other consents that are required to have been obtained by it with respect to this Agreement or any Credit Support Document to which it is a party have been obtained and are in full force and effect and all conditions of any such consents have been complied with; and

(v) OBLIGATIONS BINDING. Its obligations under this Agreement and any Credit Support Document to which it is a party constitute its legal, valid and binding obligations, enforceable in accordance with their respective terms (subject to applicable bankruptcy, reorganisation, insolvency, moratorium or similar laws affecting creditors' rights generally and subject, as to enforceability, to equitable principles of general application (regardless of whether enforcement is sought in a proceeding in equity or at law)).

(b) ABSENCE OF CERTAIN EVENTS. No Event of Default or Potential Event of Default or, to its knowledge, Termination. Event with respect to it has occurred and is continuing and no such event or circumstance would occur as a result of its entering into or performing its obligations under this Agreement or any Credit Support Document to which it is a party.

(c) ABSENCE OF LITIGATION. There is not pending or, to its knowledge, threatened against it or any of its Affiliates any action, suit or proceeding at law or in equity or before any court, tribunal, governmental body, agency or official or any arbitrator that is likely to affect the legality, validity or enforceability against it of this Agreement or any Credit Support Document to which it is a party or its ability to perform its obligations under this Agreement or such Credit Support Document.

(d) ACCURACY OF SPECIFIED INFORMATION. All applicable information that is furnished in writing by or on behalf of it to the other party and is identified for the purpose of this Section 3(d) in the Schedule is, as of the date of the information, true, accurate and complete in every material respect.

4. AGREEMENTS

Each party agrees with the other that, so long as either party has or may have any obligation under this Agreement or under any Credit Support Document to which it is a party:--

(a) FURNISH SPECIFIED INFORMATION. It will deliver to the other party any forms, documents or certificates specified in the Schedule or any Confirmation by the date specified in the Schedule or such Confirmation or, if none is specified, as soon as reasonably practicable.

(b) MAINTAIN AUTHORISATIONS. It will use all reasonable efforts to maintain in full force and effect all consents of any governmental or other authority that are required to be obtained by it with respect to this Agreement or any Credit Support Document to which it is a party and will use all reasonable efforts to obtain any that may become necessary in the future.

(c) COMPLY WITH LAWS. It will comply in all material respects with all applicable laws and orders to which it may be subject if failure so to comply would materially impair its ability to perform its obligations under this Agreement or any Credit Support Document to which it is a party.

5. EVENTS OF DEFAULT AND TERMINATION EVENTS

(a) EVENTS OF DEFAULT. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any of the following events constitutes an event of default (an "Event of Default") with respect to such party:--

(i) FAILURE TO PAY OR DELIVER. Failure by the party to make, when due, any payment under this Agreement or delivery under Section 2(a)(i) or 2(d) required to be made by it if such failure is not remedied on or before the third Local Business Day after notice of such failure is given to the party;

(ii) BREACH OF AGREEMENT. Failure by the party to comply with or perform any agreement or obligation (other than an obligation to make any payment under this Agreement or delivery under Section 2(a)(i) or 2(d) or to give notice of a Termination. Event or any agreement or obligation under Section 4(a)) to be complied with or performed by the party in accordance with this Agreement if

ISDA(R)1992

3

such failure is not remedied on or before the thirtieth day after notice of such failure is given to the party;

(iii) CREDIT SUPPORT DEFAULT

(1) Failure by the party or any Credit Support Provider of such party to comply with or perform any agreement or obligation to be complied with or performed by it in accordance with any Credit Support Document if such failure is continuing after any applicable grace period has elapsed;

(2) the expiration or termination of such Credit Support Document or the failing or ceasing of such Credit Support Document to be in full force and effect for the purpose of this Agreement (in either case other than in accordance with its terms) prior to the satisfaction of all obligations of such party under each Transaction to which such Credit Support Document relates without the written consent of the other party; or

(3) the party or such Credit Support Provider disaffirms, disclaims, repudiates or rejects, in whole or in part, or challenges the validity of, such Credit Support Document;

(iv) MISREPRESENTATION. A representation made or repeated or deemed to have been made or repeated by the party or any Credit Support Provider of such party in this Agreement or any Credit Support Document proves to have been incorrect or misleading in any material respect when made or repeated or deemed to have been made or repeated;

(v) DEFAULT UNDER SPECIFIED TRANSACTION. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party (1) defaults under a Specified Transaction and, after giving effect to any applicable notice requirement or grace period, there occurs a liquidation of, an acceleration of obligations under, or an early termination of, that Specified Transaction, (2) defaults, after giving effect to any applicable notice requirement or grace period, in making any payment or delivery due on the last payment, delivery or exchange date of, or any payment on early termination of, a Specified Transaction (or such default continues for at least three Local Business Days if there is no applicable notice requirement or grace period) or (3) disaffirms, disclaims, repudiates or rejects, in whole or in part, a Specified Transaction (or such action is taken by any person or entity appointed or empowered to operate it or act on its behalf);

(vi) CROSS DEFAULT. If "Cross Default" is specified in the Schedule as applying to the party, the occurrence or existence of (1) a default, event of default or other similar condition or event (however described) in respect of such party, any Credit Support Provider of such party or any applicable Specified Entity of such party under one or more agreements or instruments relating to Specified Indebtedness of any of them (individually or collectively) in an aggregate amount of not less than the applicable Threshold Amount (as specified in the Schedule) which has resulted in such Specified Indebtedness becoming, or becoming capable at such time of being declared, due and payable under such agreements or instruments, before it would otherwise have been due and payable or (2) a default by such party, such Credit Support Provider or such Specified Entity (individually or collectively) in making one or more payments on the due date thereof in an aggregate amount of not less than the applicable Threshold Amount under such agreements or instruments (after giving effect to any applicable notice requirement or grace period);

(vii) BANKRUPTCY. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party: --

(1) is dissolved (other than pursuant to a consolidation, amalgamation or merger); (2) becomes insolvent or is unable to pay its debts or fails or admits in writing its inability generally to pay its debts as they become due; (3) makes a general assignment, arrangement or composition with or for the benefit of its creditors; (4) institutes or has instituted against it a proceeding seeking a judgment of insolvency or bankruptcy or any other relief under any bankruptcy or insolvency law or other similar law affecting creditors' rights, or a petition is presented for its

ISDA(R)1992

4

winding-up or liquidation, and, in the case of any such proceeding or petition instituted or presented against it, such proceeding or petition (A) results in a judgment of insolvency or bankruptcy or the entry of an order for relief or the making of an order for its winding-up or liquidation or (B) is not dismissed, discharged, stayed or restrained in each case within 30 days of the institution or presentation thereof; (5) has a resolution passed for its winding-up, official management or liquidation (other than pursuant to a consolidation, amalgamation or merger); (6) seeks or becomes subject to the appointment of an administrator, provisional liquidator, conservator, receiver, trustee, custodian or other similar official for it or for all or substantially all its assets; (7) has a secured party take possession of all or substantially all its assets or has a distress, execution, attachment, sequestration or other legal process levied, enforced or sued on or against all or substantially all its assets and such secured party maintains possession, or any such process is not dismissed, discharged, stayed or restrained, in each case within 30 days thereafter; (8) causes or is subject to any event with respect to it which, under the applicable laws of any jurisdiction, has an analogous effect to any of the events specified in clauses (1) to (7) (inclusive); or (9) takes any action in furtherance of, or indicating its consent to, approval of, or acquiescence in, any of the foregoing acts; or

(viii) MERGER WITHOUT ASSUMPTION. The party or any Credit Support Provider of such party consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and, at the time of such consolidation, amalgamation, merger or transfer:--

(1) the resulting, surviving or transferee entity fails to assume all the obligations of such party or such Credit Support Provider under this Agreement or any Credit Support Document to which it or its predecessor was a party by operation of law or pursuant to an agreement reasonably satisfactory to the other party to this Agreement; or

(2) the benefits of any Credit Support Document fail to extend (without the consent of the other party) to the performance by such resulting, surviving or transferee entity of its obligations under this Agreement.

(b) TERMINATION EVENTS. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any event specified below constitutes an Illegality if the event is specified in (i) below, and, if specified to be applicable, a Credit Event Upon Merger if the event is specified pursuant to (ii) below or an Additional Termination Event if the event is specified pursuant to (iii) below:--

(i) ILLEGALITY. Due to the adoption of, or any change in, any applicable law after the date on which a Transaction is entered into, or due to the promulgation of, or any change in, the interpretation by any court, tribunal or regulatory authority with competent jurisdiction of any applicable law after such date, it becomes unlawful (other than as a result of a breach by the party of Section 4(b)) for such party (which will be the Affected Party):--

(1) to perform any absolute or contingent obligation to make a payment or delivery or to receive a payment or delivery in respect of such Transaction or to comply with any other material provision of this Agreement relating to such Transaction; or

(2) to perform, or for any Credit Support Provider of such party to perform, any contingent or other obligation which the party (or such Credit Support Provider) has under any Credit Support Document relating to such Transaction;

(ii) CREDIT EVENT UPON MERGER. If "Credit Event Upon Merger" is specified in the Schedule as applying to the party, such party ("X"), any Credit Support Provider of X or any applicable Specified Entity of X consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and such action does not constitute an event described in Section 5(a)(viii) but the creditworthiness of the resulting, surviving or transferee entity is materially weaker than that of X, such Credit Support Provider or such Specified Entity, as the case may be, immediately prior to such action (and, in such event, X or its successor or transferee, as appropriate, will be the Affected Party); or

ISDA(R)1992

5

(iii) ADDITIONAL TERMINATION EVENT. If any "Additional Termination Event" is specified in the Schedule or any Confirmation as applying, the occurrence of such event (and, in such event, the Affected Party or Affected Parties shall be as specified for such Additional Termination Event in the Schedule or such Confirmation).

(c) EVENT OF DEFAULT AND ILLEGALITY. If an event or circumstance which would otherwise constitute or give rise to an Event of Default also constitutes an Illegality, it will be treated as an Illegality and will not constitute an Event of Default.

6. EARLY TERMINATION

(a) RIGHT TO TERMINATE FOLLOWING EVENT OF DEFAULT. If at any time an Event of Default with respect to a party (the "Defaulting Party") has occurred and is then continuing, the other party (the "Non-defaulting Party") may, by not more than 20 days notice to the Defaulting Party specifying the relevant Event of Default, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all outstanding Transactions. If, however, "Automatic Early Termination" is specified in the. Schedule as applying to a party, then an Early Termination Date in respect of all outstanding Transactions will occur immediately upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(l), (3), (5), (6) or, to the extent analogous thereto, (8), and as of the time immediately preceding the institution of the relevant proceeding or the presentation of the relevant petition upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(4) or, to the extent analogous thereto, (8).

(b) RIGHT TO TERMINATE FOLLOWING TERMINATION EVENT.

(i) NOTICE. If a Termination Event occurs, an Affected Party will, promptly upon becoming aware of it, notify the other party, specifying the nature of that Termination Event and each Affected Transaction and will also give such other information about that Termination Event as the other party may reasonably require.

(ii) TWO AFFECTED PARTIES. If an Illegality under Section 5(b)(l) occurs and there are two Affected Parties, each party will use all reasonable efforts to reach agreement within 30 days after notice thereof is given under Section 6(b)(i) on action to avoid that Termination Event.

(iii) RIGHT TO TERMINATE. If:--

(1) an agreement under Section 6(b)(ii) has not been effected with respect to all Affected Transactions within 30 days after an Affected Party gives notice under Section
6(b)(i); or

(2) an Illegality other than that referred to in Section
6(b)(ii), a Credit Event Upon Merger or an Additional Termination Event occurs,

either party in the case of an Illegality, any Affected Party in the case of an Additional Termination Event if there is more than one Affected Party, or the party which is not the Affected Party in the case of a Credit Event Upon Merger or an Additional Termination Event if there is only one Affected Party may, by not more than 20 days notice to the other party and provided that the relevant Termination Event is then continuing, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all Affected Transactions.

(c) EFFECT OF DESIGNATION.

(i) If notice designating an Early Termination Date is given under
Section 6(a) or (b), the Early Termination Date will occur on the date so designated, whether or not the relevant Event of Default or Termination Event is then continuing.

ISDA(R)1992

6

(ii) Upon the occurrence or effective designation of an Early Termination Date, no further payments or deliveries under Section 2(a)(i) or 2(d) in respect of the Terminated Transactions will be required to be made, but without prejudice to the other provisions of this Agreement. The amount, if any, payable in respect of an Early Termination Date shall be determined pursuant to Section 6(e).

(d) CALCULATIONS.

(i) STATEMENT. On or as soon as reasonably practicable following the occurrence of an Early Termination Date, each party will make the calculations on its part, if any, contemplated by Section 6(e) and will provide to the other party a statement (1) showing, in reasonable detail, such calculations (including all relevant quotations and specifying any amount payable under Section 6(e)) and (2) giving details of the relevant account to which any amount payable to it is to be paid. In the absence of written confirmation from the source of a quotation obtained in determining a Market Quotation, the records of the party obtaining such quotation will be conclusive evidence of the existence and accuracy of such quotation.

(ii) PAYMENT DATE. An amount calculated as being due in respect of any Early Termination Date under Section 6(e) will be payable on the day that notice of the amount payable is effective (in the case of an Early Termination Date which is designated or occurs as a result of an Event of Default) and on the day which is two Local Business Days after the day on which notice of the amount payable is effective (in the case of an Early Termination Date which is designated as a result of a Termination Event). Such amount will be paid together with (to the extent permitted under applicable law) interest thereon (before as well as after judgment), from (and including) the relevant Early Termination Date to (but excluding) the date such amount is paid, at the Applicable Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed.

(e) PAYMENTS ON EARLY TERMINATION. If an Early Termination Date occurs, the following provisions shall apply based on the parties' election in the Schedule of a payment measure, either "Market Quotation" or "Loss", and a payment method, either the "First Method" or the "Second Method". If the parties fail to designate a payment measure or payment method in the Schedule, it will be deemed that "Market Quotation" or the "Second Method", as the case may be, shall apply. The amount, if any, payable in respect of an Early Termination Date and determined pursuant to this Section will be subject to any Set-off.

(i) EVENTS OF DEFAULT. If the Early Termination Date results from an Event of Default:--

(1) First Method and Market Quotation. If the First Method and Market Quotation apply, the Defaulting Party will pay to the Non-defaulting Party the excess, if a positive number, of

(A) the sum of the Settlement Amount (determined by the Non-defaulting Party) in respect of the Terminated Transactions and the Unpaid Amounts owing to the Non-defaulting Party over

(B) me Unpaid Amounts owing to the Defaulting Party.

(2) First Method and Loss. If the First Method and Loss apply, the Defaulting Party will pay to the Non-defaulting Party, if a positive number, the Non-defaulting Party's Loss in respect of this Agreement

(3) Second Method and Market Quotation. If the Second Method and Market Quotation apply, an amount will be payable equal to (A) the sum of the Settlement Amount (determined by the Non-defaulting Party) in respect of the Terminated Transactions and the Unpaid Amounts owing to the Non-defaulting Party less (B) the Unpaid Amounts owing to the Defaulting Party. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(4) Second Method and Loss. If the Second Method and Loss apply, an amount will be payable equal to the Non-defaulting Party's Loss in respect of this Agreement. If that amount is a positive number, tie Defaulting Party will pay it to the Non-defaulting Party; if it is a negative

ISDA(R)1992

7

number , the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(ii) TERMINATION EVENTS: If the Early Termination Date results from a Termination Event:--

(1) One Affected Party. If there is one Affected Party, the amount payable will be determined in accordance with
Section 6(e)(i)(3), if Market Quotation applies, or Section
6(e)(i)(4), if loss applies, except that, in either case, references to the Defaulting Party and to the Non-defaulting Party will be deemed to be references to the Affected Party and the party which is not the Affected Party, respectively, and, if Loss applies and fewer than all Transactions are being terminated, Loss shall be calculated in respect of all Terminated Transactions.

(2) Two Affected Parties. If there are two Affected Parties:--

(A) if Market Quotation applies, each party will determine a Settlement Amount in respect of the Terminated Transactions, and an amount will be payable equal to (I) the sum of (a) one-half of the difference between the Settlement Amount of the party with the higher Settlement Amount ("X") and the Settlement Amount of the party with the lower Settlement Amount ("Y") and (b) the Unpaid Amounts owing to X less (II) the Unpaid Amounts owing to Y; and

(B) if Loss applies, each party will determine its Loss in respect of this Agreement (or, if fewer than all the Transactions are being terminated, in respect of all Terminated Transactions) and an amount will be payable equal to one-half of the difference between the Loss of the party with the higher Loss ("X") and the Loss of the party with the lower Loss ("Y").

If the amount payable is a positive number, Y will pay it to X; if it is a negative number, X will pay the absolute value of that amount to Y.

(iii) ADJUSTMENT FOR BANKRUPTCY. In circumstances where an Early Termination Date occurs because "Automatic Early Termination" applies in respect of a party, the amount determined under this Section 6(e) will be subject to such adjustments as are appropriate and permitted by law to reflect any payments or deliveries made by one party to the other under this Agreement (and retained by such other party) during the period from the relevant Early Termination Date to the date for payment determined under Section 6(d)(ii).

(iv) PRE-ESTIMATE. The parties agree that if Market Quotation applies an amount recoverable under this Section 6(e) is a reasonable pre-estimate of loss and not a penalty. Such amount is payable for the loss of bargain and the loss of protection against future risks and except as otherwise provided in this Agreement neither party will be entitled to recover any additional damages as a consequence of such losses.

7. TRANSFER

Neither this Agreement nor any interest or obligation in or under this Agreement may be transferred (whether by way of security or otherwise) by either party without the prior written consent of the other party, except that:--

(a) a party may make such a transfer of this Agreement pursuant to a consolidation or amalgamation with, or merger with or into, or transfer of all or substantially all its assets to, another entity (but without prejudice to any other right or remedy under this Agreement); and

(b) a party may make such a transfer of all or any part of its interest in any amount payable to it from a Defaulting Party under Section 6(e).

Any purported transfer that is not in compliance with this Section will be void.

ISDA(R)1992

8

8. MISCELLANEOUS

(a) ENTIRE AGREEMENT This Agreement constitutes the entire agreement and understanding of the parties with respect to its subject matter and supersedes all oral communication and prior writings with respect thereto.

(b) AMENDMENTS. No amendment, modification or waiver in respect of this Agreement will be effective unless in writing (including a writing evidenced by a facsimile transmission) and executed by each of the parties or confirmed by an exchange of telexes or electronic messages on an electronic messaging system.

(c) SURVIVAL OF OBLIGATIONS. Without prejudice to Sections 2(a)(iii) and
6(c)(ii), the obligations of the parties under this Agreement will survive the termination of any Transaction.

(d) REMEDIES CUMULATIVE. Except as provided in this Agreement, the rights, powers, remedies and privileges provided in this Agreement are cumulative and not exclusive of any rights, powers, remedies and privileges provided by law.

(e) COUNTERPARTS AND CONFIRMATIONS.

(i) This Agreement (and each, amendment, modification and waiver in respect of it) may be executed and delivered in counterparts (including by facsimile transmission), each of which will be deemed an original.

(ii) The parties intend that they are legally bound by the terms of each Transaction from the moment they agree to those terms (whether orally or otherwise). A Confirmation shall be entered into as soon as practicable and may be executed and delivered in counterparts (including by facsimile transmission) or be created by an exchange of telexes or by an exchange of electronic messages on an electronic messaging system, which in each case will be sufficient for all purposes to evidence a binding supplement to this Agreement. The parties will specify therein or through another effective means that any such counterpart, telex or electronic message constitutes a Confirmation.

(f) NO WAIVER OF RIGHTS. A failure or delay in exercising any right, power or privilege in respect of this Agreement will not be presumed to operate as a waiver, and a single or partial exercise of any right, power or privilege will not be presumed to preclude any subsequent or further exercise, of that right, power or privilege or the exercise of any other right, power or privilege.

(g) HEADINGS. The headings used in this Agreement are for convenience, of reference only and are not to affect the construction of or to be taken into consideration in interpreting this Agreement

9. EXPENSES

A Defaulting Party will, on demand, indemnify and hold harmless the other party for and against all reasonable out-of-pocket expenses, including legal fees, incurred by such other party by reason of the enforcement and protection of its rights under this Agreement or any Credit Support Document to which the Defaulting Party is a party or by reason of the early termination of any Transaction, including, but not limited to, costs of collection.

10. NOTICES

(a) EFFECTIVENESS. Any notice or other communication in respect of this Agreement may be given in any manner set forth below (except that a notice or other communication under Section 5 or 6 may not be given by facsimile transmission or electronic messaging system) to the address or number or in accordance with the electronic messaging system details provided (see the Schedule) and will be deemed effective as indicated:--

(i) if in writing and delivered in person or by courier, on the date it is delivered;

(ii) if sent by telex, on the date the recipient's answerback is received;

9 ISDA(R)1992


(iii) if sent by facsimile transmission, on the date that transmission is received by a responsible employee of the recipient in legible form (it being agreed that the burden of proving receipt will be on the sender and will not be met by a transmission report generated by the sender's facsimile machine);

(iv) if sent by certified or registered mail (airmail, if overseas) or the equivalent (return receipt requested), on the date that mail is delivered or its delivery is attempted; or

(v) if sent by electronic messaging system, on the date that electronic message is received,

unless the date of that delivery (or attempted delivery) or that receipt, as applicable, is not a Local Business Day or that communication is delivered (or attempted) or received, as applicable, after the close of business on a Local Business Day, in which case that communication shall be deemed given and effective on the first following day that is a Local Business Day.

(b) CHANGE OF ADDRESSES. Either party may by notice to the other change the address, telex or facsimile number or electronic messaging system details at which notices or other communications are to be given to it.

11. GOVERNING LAW AND JURISDICTION

(a) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the law specified in the Schedule.

(b) JURISDICTION. With respect to any suit, action or proceedings relating to this Agreement ("Proceedings"), each party irrevocably:--

(i) submits to the jurisdiction of the English courts, if this Agreement is expressed to be governed by English law, or to the non-exclusive jurisdiction of the courts of the State of New York and the United States District Court located in the Borough of Manhattan in New York City, if this Agreement is expressed to be governed by the laws of the State of New York; and

(ii) waives any objection which it may have at any time to the laying of venue of any Proceedings brought in any such court, waives any claim that such Proceedings have been brought in an inconvenient forum and further waives the right to object, with respect to such Proceedings, that such court does not have any jurisdiction over such party.

Nothing in this Agreement precludes either party from bringing Proceedings in any other jurisdiction (outside, if this Agreement is expressed to be governed by English law, the Contracting States, as defined. in Section 1(3) of the Civil Jurisdiction and Judgments Act 1982 or any modification, extension or re-enactment thereof for the time being in force) nor will the bringing of Proceedings in any one or more jurisdictions preclude the bringing of Proceedings in any other jurisdiction.

(c) WAIVER OF IMMUNITIES. Each party irrevocably waives, to the fullest extent permitted by applicable law, with respect to itself and its revenues and assets (irrespective of their use or intended use), all immunity on the grounds of sovereignty or other similar grounds from (i) suit, (ii) jurisdiction of any court, (iii) relief by way of injunction, order for specific performance or for recovery of property, (iv) attachment of its assets (whether before or after judgment) and (v) execution or enforcement of any judgment to which it or its revenues or assets might otherwise be entitled in any Proceedings in the courts of any jurisdiction and irrevocably agrees, to the extent permitted by applicable law, that it will not Claim any such immunity in any Proceedings.

12. DEFINITIONS

As used in this Agreement:--

"ADDITIONAL TERMINATION EVENT" has the meaning specified in Section 5(b).

"AFFECTED PARTY" has the meaning specified in Section 5(b).

10 ISDA(R)1992


"AFFECTED TRANSACTIONS" means (a) with respect to any Termination Event consisting of an Illegality, all Transactions affected by the occurrence of such Termination Event and (b) with respect to any other Termination Event, all Transactions.

"AFFILIATE" means, subject to the Schedule, in relation to any person, any entity controlled, directly or indirectly, by the person, any entity that controls, directly or indirectly, the person or any entity directly or indirectly under common control with the person. For this purpose, "control" of any entity or person means ownership of a majority of the voting power of the entity or person.

"APPLICABLE RATE" means:--

(a) in respect of obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

(b) in respect of an obligation to pay an amount under Section 6(e) of either party from and after the date (determined in accordance with Section
6(d)(ii)) on which that amount is payable, the Default Rate;

(c) in respect of all other obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Non-defaulting Party, the Non-default Rate; and

(d) in all other cases, the Termination Rate.

"CONSENT" includes a consent, approval, action, authorisation, exemption, notice, filing, registration or exchange control consent.

"CREDIT EVENT UPON MERGER" has the meaning specified in Section 5(b).

"CREDIT SUPPORT DOCUMENT" means any agreement or instrument that is specified as such in this Agreement.

"CREDIT SUPPORT PROVIDER" has the meaning specified in the Schedule.

"DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the relevant payee (as certified by it) if it were to fund or of funding the relevant amount plus 1% per annum.

"DEFAULTING PARTY" has the meaning specified in Section 6(a).

"EARLY TERMINATION DATE" means the date determined in accordance with Section 6(a) or 6(b)(iii).

"EVENT OF DEFAULT" has the meaning specified in Section 5(a) and, if applicable, in the Schedule.

"ILLEGALITY" has the meaning specified in Section 5(b).

"LAW" includes any treaty, law, rule or regulation and "LAWFUL" and "UNLAWFUL" will be construed accordingly.

"LOCAL BUSINESS DAY" means, subject to the Schedule, a day on which commercial banks are open for business (including dealings in foreign exchange and foreign currency deposits) (a) in relation to any obligation under Section 2(a)(i), in the place(s) specified in the relevant Confirmation or, if not so specified, as otherwise agreed by the parties in writing or determined pursuant to provisions contained, or incorporated by reference, in this Agreement, (b) in relation to any other payment, in the place where the relevant account is located, (c) in relation to any notice or other communication, including notice contemplated under Section 5(a)(i), in the city specified in the address for notice provided by the recipient and, in the case of a notice contemplated by Section 2(b), in the place where the relevant new account is to be located and (d) in relation to
Section 5(a)(v)(2), in the relevant locations for performance with respect to such Specified Transaction.

"LOSS" means, with respect to this Agreement or one or more Terminated Transactions, as the case may be, and a party, an amount that party reasonably determines in good faith to be its total losses and costs (or gain, in which case expressed as a negative number) in connection with this Agreement or that Terminated Transaction or group of Terminated Transactions, as the case may be, including any loss of bargain, cost of funding or, at the election of such party but without duplication, loss or cost incurred as a result of its terminating, liquidating, obtaining or reestablishing any hedge or related trading position (or any gain

ISDA(R)1992

11

resulting from any of them). Loss includes losses and costs (or gains) in respect of any payment or delivery required to have been made (assuming satisfaction of each applicable condition precedent) on or before the relevant Early Termination Date and not made, except, so as to avoid duplication, if
Section 6(e)(i)(l) or (3) or 6(e)(ii)(2)(A) applies. Loss does not include a party's legal fees and out-of-pocket expenses referred to under Section 9. A party will determine its Loss as of the relevant Early Termination Date, or, if that is not reasonably practicable, as of the earliest date thereafter as is reasonably practicable. A party may (but need not) determine its Loss by reference to quotations of relevant rates or prices from one or more leading dealers in the relevant markets.

"MARKET QUOTATION" means, with respect to one or more Terminated Transactions and a party making the determination, an amount determined on the basis of quotations from Reference Market-makers. Each quotation will be for an amount, if any, that would be paid to such party (expressed as a negative number) or by such party (expressed as a positive number) in consideration of an agreement between such party (taking into account any existing Credit Support Document with respect to the obligations of such party) and the quoting Reference Market-maker to enter into a transaction (the "Replacement Transaction") that would have the effect of preserving for such party the economic equivalent of any payment or delivery (whether the underlying obligation was absolute or contingent and assuming the satisfaction of each applicable condition precedent) by the parties under Section 2(a)(i) in respect of such Terminated Transaction or group of Terminated Transactions that would, but for the occurrence of the relevant Early Termination Date, have been required after that date. For this purpose, Unpaid Amounts in respect of the Terminated Transaction or group of Terminated Transactions are to be excluded but, without limitation, any payment or delivery that would, but for the relevant Early Termination Date, have been required (assuming satisfaction of each applicable condition precedent) after that Early Termination Date is to be included. The Replacement Transaction would be subject to such documentation as such party and the Reference Market-maker may, in good faith, agree. The party making the determination (or its agent) will request each Reference Market-maker to provide its quotation to the extent reasonably practicable as of the same day and time without regard to different time zones) on or as soon as reasonably practicable after the relevant Early Termination Date. The day and time as of which those quotations are to be obtained will be selected in good faith by the party obliged to make a determination under Section 6(e), and, if each party is so obliged, after consultation with the other. If more than three quotations are provided, the Market Quotation will be the arithmetic mean of the quotations, without regard to the quotations having the highest and lowest values. If exactly three such quotations are provided, the Market Quotation will be the quotation remaining after disregarding the highest and lowest quotations. For this purpose, if more than one quotation has the same highest value or lowest value, then one of such quotations shall be disregarded. If fewer, than three quotations are provided, it will be deemed that the Market Quotation in respect of such Terminated Transaction or group of Terminated Transactions cannot be determined.

"Non-default Rate" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the Non-defaulting Party (as certified by it) if it were to fund the relevant amount.

"NON-DEFAULTING PARTY" has the meaning specified in Section 6(a).

"POTENTIAL EVENT OF DEFAULT" means any event which, with the giving of notice or the lapse of time or both, would constitute an Event of Default.

"REFERENCE MARKET-MAKERS" means four leading dealers in the relevant market selected by the party determining a Market Quotation in good faith (a) from among dealers of the highest credit standing which satisfy all the criteria that such party applies generally at the time in deciding whether to offer or to make an extension of credit and (b) to the extent practicable, from among such dealers having an office in the same city.

"SCHEDULED PAYMENT DATE" means a date on which a payment or delivery is to be made under Section 2(a)(i) with respect to a Transaction.

"SET-OFF" means set-off, offset, combination of accounts, right of retention or withholding or similar right or requirement to which the payer of an amount under Section 6 is entitled or subject (whether arising under

ISDA(R)1992

12

this Agreement, another contract, applicable law or otherwise) that is exercised by, or imposed on, such payer.

"SETTLEMENT AMOUNT" means, with respect to a party and any Early Termination Date, the sum of:--

(a) the Market Quotations (whether positive or negative) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation is determined; and

(b) such party's Loss (whether positive or negative and without reference to any Unpaid Amounts) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation cannot be determined or would not (in the reasonable belief of the party making the determination) produce a commercially reasonable result

"SPECIFIED ENTITY" has the meaning specified in the Schedule.

"SPECIFIED INDEBTEDNESS" means, subject to the Schedule, any obligation (whether present or future, contingent or otherwise, as principal or surety or otherwise) in respect of borrowed money.

"SPECIFIED TRANSACTION" means, subject to the Schedule, (a) any transaction (including an agreement with respect thereto) now existing or hereafter entered into between one party to this Agreement (or any Credit Support Provider of such party or any applicable Specified Entity of such party) and the other party to this Agreement (or any Credit Support Provider of such other party or any applicable Specified Entity of such other party) which is a rate swap transaction, basis swap, forward rate transaction, commodity swap, commodity option, equity or equity index swap, equity or equity index option, bond option, interest rate option, foreign exchange transaction, cap transaction, floor transaction, collar transaction, currency swap transaction, cross-currency rate swap transaction, currency option or any other similar transaction (including any option with respect to any of these transactions), (b) any combination of these transactions and (c) any other transaction identified as a Specified Transaction in this Agreement or the relevant confirmation.

"TERMINATED TRANSACTIONS" means with respect to any Early Termination Date (a) if resulting from a Termination Event, all Affected Transactions and (b) if resulting from an Event of Default, all Transactions (in either case) in effect immediately before the effectiveness of the notice designating that Early Termination Date (or, if "Automatic Early Termination" applies, immediately before that Early Termination Date).

"TERMINATION EVENT" means an Illegality or, if specified to be applicable, a Credit Event Upon Merger or an Additional Termination Event.

"TERMINATION RATE" means a rate per annum equal to the arithmetic mean of the cost (without proof or evidence of any actual cost) to each party (as certified by such party) if it were to fund or of funding such amounts.

"UNPAID AMOUNTS" owing to any party means, with respect to an Early Termination Date, the aggregate of (a) in respect of all Terminated Transactions, the amounts that became payable (or that would have become payable but for Section
2(a)(iii)) to such party under Section 2(a)(i) on or prior to such Early Termination Date and which remain unpaid as at such Early Termination Date and
(b) in respect of each Terminated Transaction, for each obligation under Section 2(a)(i) which was (or would have been but for Section 2(a)(iii)) required to be settled by delivery to such party on or prior to such Early Termination Date and which has not been so settled as at such Early Termination Date, an amount equal to the fair market value of that which was (or would have been) required to be delivered as of the originally scheduled date for delivery, in each case together with (to the extent permitted under applicable law) interest, in the currency of such amounts, from (and including) the date such amounts or obligations were or would have been required to have been paid or performed to (but excluding) such Early Termination Date, at the Applicable Rate. Such amounts of interest will be calculated on the basis of daily compounding and the actual number of days elapsed. The fair market value of any obligation referred to in clause (b) above shall be reasonably determined

ISDA(R)1992

13

by the party obliged to make the determination under Section 6(e) or, if each party is so obliged, it shall be the average of the fair market values reasonably determined by both parties.

IN WITNESS WHEREOF the parties have executed this document on the respective dates specified below with effect from the date specified on the first page of this document.

BANK OF AMERICA, N.A.                        UNIPAC SERVICE CORPORATION
------------------------------               -----------------------------------
      (Name of Party)                                  (Name of Party)

By :/s/ ROGER H. HEINTZELMAN                 By: /s/ Terry Heimes
    ------------------------                     ---------------------
    Name: ROGER H. HEINTZELMAN               Name: Terry Heimes

    Title: VICE PRESIDENT                    Title:

    Date:  10/9/01                           Date:

                                             NELNET, INC.
                                             -----------------------------------
                                                       (Name of Party)

                                             By: /s/ Terry Heimes
                                                 ----------------------

                                             Name: Terry Heimes

                                             Title:

                                             Date:

                                                                    ISDA(R) 1992

                                       14

(LOCAL CURRENCY--SINGLE JURISDICTION)
(MULTIPARTY)

[ISDA(R) LOGO]

International Swap Dealers Association, Inc.

SCHEDULE
TO THE
MASTER AGREEMENT

                           dated as of August 20, 2001

between BANK OF AMERICA, N.A.           and  UNIPAC SERVICE CORPORATION AND
                                             NELNET, INC.

             ("Party A")                     (each individually, a "Party B
                                             Group Member" and collectively,
                                             "Party B")

PART 1: TERMINATION PROVISIONS

(a) "SPECIFIED ENTITY" means in relation to Party A for; the purpose of:-

Section 5(a)(v) (Default under Specified Transaction), none;

Section 5(a)(vi) (Cross Default),                  none;

Section 5(a)(vii) (Bankruptcy),                    none; and

Section 5(b)(ii) (Credit Event Upon Merger),       none;
in relation to Party B for the purpose of:-

Section 5(a)(v) (Default under Specified
Transaction)                                       any Affiliate
                                                   of Party B;

Section 5(a)(vi) (Cross Default),                  any Affiliate
                                                   of Party B;

Section 5(a)(vii) (Bankruptcy),                    any Affiliate
                                                   of Party B; and

Section 5(b)(ii) (Credit Event Upon Merger),       any Affiliate
                                                   of Party B.

(b) "SPECIFIED TRANSACTION" will have the meaning specified in Section 12 of this Agreement, except (i) it shall also include any transaction with respect to the forward sale or delivery of any security, and (ii) clause (a) of the definition of "Specified Transaction" is revised by deleting the words "between one party to this Agreement (or any Credit Support Provider of such party or any applicable Specified Entity of such party) and the other party to this Agreement (or any Credit Support Provider of such other party or any applicable Specified Entity of such other party)".

15

(c) The "CROSS-DEFAULT" provisions of Section 5(a)(vi) will apply to Party A will apply to each Party B Group Member.

In connection therewith:

"SPECIFIED INDEBTEDNESS" will not have the meaning specified in Section 12 of this Agreement, and such definition shall be replaced by the following: "any obligation in respect of the payment of moneys (whether present or future, contingent or otherwise, as principal or surety or otherwise), except that such term shall not include obligations in respect of deposits received in the ordinary course of a party's banking business."

"THRESHOLD AMOUNT" means, with respect to Party A, an amount equal to three percent (3%) of the Shareholders' Equity of Bank of America Corporation and, with respect to Party B, $2,000,000.

"SHAREHOLDERS' EQUITY" means, with respect to an entity, at any time, the sum (as shown in its most recent annual audited financial statements) of (i) its capital stock (including preferred stock) outstanding, taken at par value, (ii) its capital surplus and (iii) its retained earnings, minus (iv) treasury stock, each to be determined in accordance with generally accepted accounting principles.

(d) The "CREDIT EVENT UPON MERGER" provisions of Section 5(b)(ii) will apply to Party A will apply to each Party B Group Member.

(e) The "AUTOMATIC EARLY TERMINATION " provision of Section 6(a) will not apply to Party A will not apply to Party B.

(f) PAYMENTS ON EARLY TERMINATION. For the purpose of Section 6(e):

(i) Loss will apply.

(ii) The Second Method will apply.

(g) "TERMINATION CURRENCY" means United States Dollars.

(h) "ADDITIONAL TERMINATION EVENT" will not apply.

PART 2: AGREEMENT TO DELIVER DOCUMENTS

For the purpose of Section 4(a) of this Agreement, Party A and each Party B Group Member agrees to deliver the following documents:-

  PARTY
REQUIRED TO                                                                COVERED BY
 DELIVER                                          DATE BY WHICH TO BE      SECTION 3(d)
 DOCUMENT      FORM/DOCUMENT/CERTIFICATE              DELIVERED           REPRESENTATION
----------------------------------------------------------------------------------------

16

  PARTY
REQUIRED TO                                                                                                           COVERED BY
 DELIVER                                                                           DATE BY WHICH TO BE                SECTION 3(d)
 DOCUMENT                      FORM/DOCUMENT/CERTIFICATE                                DELIVERED                     REPRESENTATION
------------------------------------------------------------------------------------------------------------------------------------
Each Party     Statements of Financial Condition/Net Worth of each        As soon as available and in any             Yes
B Group        Party B Group Member and audited financial statements      event within 120 days after the end
Member         of any Credit Support Provider of Party B certified by     of each fiscal year or calendar
               independent certified public accountants and prepared      year of the Party B Group Member or
               in accordance with generally accepted accounting           Credit Support Provider, as
               principles in the country in which such Credit Support     applicable.
               Provider is domiciled or organized as the case may be,
               and any other financial information and/or tax returns
               with respect to each Party B Group Member as may be
               requested by Party A from time to time.

Party A and    Certified copies of all corporate authorizations and       Upon execution and delivery of this         Yes
each Party B   any other documents with respect to the power and          Agreement
Group          authority of such person or entity to execute, deliver
Member         and perform this Agreement, any Transactions, and any
               Credit Support Document, as applicable, substantially
               in the form of Exhibit I attached hereto.

Party A and    Certificate of incumbency and/or specimen signatures of    Upon execution and delivery of this         Yes
each Party B   individuals executing this Agreement, any Credit           Agreement and thereafter upon
Group          Support Document, and Confirmations, substantially in      request of the other party
Member         the form of Exhibit I attached hereto.

Party A and    The Credit Support Annex (a Credit Support Document)       Upon execution and delivery of this         Yes
each Party B   attached hereto as Exhibit II.                             Agreement.
Group
Member

Each Party     Such other documents as Party A may reasonably request     Upon request by Party A                     Yes
B Group        from time to time.
Member

PART 3: MISCELLANEOUS

(a) ADDRESS FOR NOTICES. For the purpose of Section 10(a) of this Agreement:-

ADDRESS FOR NOTICES OR COMMUNICATIONS TO PARTY A:

17

Bank of America, N.A.
Sears Tower
233 South Wacker Drive, Suite 2800, IL1-003-27-20 Chicago, Illinois 60606
Attention: Swap Operations
Telex No.: 49663210 Answerback: NATIONSBANK CHA Reuters Dealing Code: NBCH

with a copy to:

Bank of America, N.A.

100 N. Tryon St., NC1-007-13-01
Charlotte, North Carolina 28255

Attention: Capital Markets Documentation
(Telex: 669959; Answerback: NATIONSBK CHA)
Facsimile: 704-386-4113

ADDRESS FOR FINANCIAL STATEMENTS TO PARTY A:

Address: Bank of America, N.A.
901 Main St.
Dallas, TX 75202 Attention: Shelly Harper

ADDRESS FOR NOTICES OR COMMUNICATIONS TO PARTY B:

NELnet, Inc., as agent for all Party B Group Members 121 S 13th Street, Suite 301
Lincoln, NE 68508
Attention: Terry Heimes
Telephone: 402-458-2303
Facsimile: 402-458-2399

Any notice, demand or other communication to be provided to Party B under this Agreement (including, without limitation, any notice, demand or communication pursuant to Sections 5 or 6 of this Agreement) shall be sent to the address or facsimile number provided in this Part 3 notwithstanding the death or mental incapacity, or the appointment of a guardian, conservator, executor, administrator or other similarly appointed person with respect to the affairs, of any Party B Group Member that is an individual. Any failure by any Party B Group Member or any guardian, conservator, executor, administrator or other similarly appointed person to receive any such notice, demand or communication shall in no way abrogate, invalidate or otherwise affect the validity or enforceability of the notice, demand or communication of the matters set forth therein, including, without limitation, the designation of an Early Termination Date or any other such matter.

(b) CALCULATION AGENT. The Calculation Agent is Party A.

(c) CREDIT SUPPORT DOCUMENT. Details of any Credit Support Document:-

-Each of the following, as amended, supplemented, modified, renewed, replaced, consolidated, substituted or extended from time to time, is a "Credit Support Document":

The Credit Support Annex attached hereto as Exhibit II.

18

(d) CREDIT SUPPORT PROVIDER.

Credit Support Provider means in relation to Party A: Not applicable.

Credit Support Provider means in relation to Party B: Not applicable.

(e) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the laws of the State of New York (without reference to its conflict of laws doctrine).

(f) NETTING OF PAYMENTS. All amounts payable on the same date, in the same currency and in respect of the same Transaction shall be netted in accordance with Section 2(c) of this Agreement. The election contained in the last paragraph of Section 2(c) of this Agreement shall not apply for the purposes of this Agreement

PART 4: OTHER PROVISIONS

(a) REFERENCES TO PARTIES. Except as otherwise set forth in this Agreement, references to a "party" shall refer to Party A and each Party B Group Member individually, except that if the reference to a "party" refers to that "party" taking any action or making any payment or delivery to or indemnifying the other "party", such reference shall be read to require all Party B Group Members to perform such action or make such payment or delivery or indemnity with respect to Party A only, and not with respect to the other Party B Group Members. The reference to a single agreement between the parties set forth in Section l(c) of this Agreement refers to a single agreement between Party A, on the one hand, and all the Party B Group Members as one Party B, on the other. The intent is to net obligations owing between Party A and Party B, not obligations among the Party B Group Members or between Party A and any individual Party B Group Member. Each of the representations, agreements, Events of Default and Termination Events set forth in this Agreement made by or applicable to Party B shall be deemed to be made by or applicable to each Party B Group Member individually. Each Party B Group Member agrees that this Agreement shall be enforceable against it and its heirs, distributees, executors, administrators, guardian, conservator, successors and assigns, as applicable. Any use of the terms "it" or "its" in this Agreement, when used to refer to a party herein shall be deemed, in the case of a Party B Group Member to be "he", "his" or "him" or "she" or "her", as appropriate, in the context in which such terms are used.

(b) PARTY B GROUP AGENT. Each Party B Group Member hereby appoints NELnet, Inc. (the "Party B Group Agent") to act as agent for it to receive all payments or deliveries to be made by Party A to Party B hereunder and to receive all notices, demand or communications to be sent by Party A to Party B hereunder. The Party B Group Agent will promptly transmit to each other Party B Group Member all payments and deliveries and all notices so received. Upon delivery by Party A of any payment or delivery or notice, demand or communication hereunder to the Party B Group Agent on behalf of all Party B Group Members, Party A shall be relieved of all further responsibility with respect thereto. The Party B Group Agent may be changed by a written notice, signed by all Party B Group Members, delivered to Party A. Any actions taken by Party A prior to receiving notice of a change in the agent shall be binding on all Party B Group Members. The foregoing agency designation is made for the convenience of Party A. Notwithstanding the foregoing agency designation for certain purposes, each Party B Group Member remains authorized to enter into any Transaction with Party A, to give instructions to Party A, and to negotiate the terms of this Agreement, including the terms of the Schedule and any Confirmation, on behalf of all Party B Group Members; and all Party B Group Members shall be bound by the actions of any Party B Group Member.

(c) DELIVERY OF CONFIRMATIONS. For each Transaction entered into hereunder, Party A shall promptly send to the Party B Group Agent (as defined above) a Confirmation via telex or facsimile

19

transmission. Party B agrees to respond to such Confirmation within two
(2) Business Days, either confirming agreement thereto or requesting a correction of any error(s) contained therein. Failure by Party A to send a Confirmation or of Party B to respond within such period shall not affect the validity or enforceability of such Transaction. Absent manifest error, there shall be a presumption that the terms contained in such Confirmation are the terms of the Transaction. Party A and each Party B Group Member agree that any such exchange of telexes or facsimile transmissions shall constitute a Confirmation for all purposes hereunder.

(d) ADDITIONAL REPRESENTATIONS. Party A and each Party B Group Member hereby made the following additional representations:

(i) RELATIONSHIP BETWEEN PARTIES. Party A represents to Party B and each Party B Group Member represents to Party A, on each date on which a Transaction is entered into, that (absent a written agreement between the parties that expressly imposes affirmative obligations to the contrary for that Transaction):

(A) Non-Reliance. It is acting for its own account, and it has made its own independent decisions to enter into that Transaction and as to whether that Transaction is appropriate or proper for it based upon its own judgment and upon advice from such advisers as it has deemed necessary. It is not relying on any communication (written or oral) of the other party as investment advice or as a recommendation to enter into that Transaction; it being understood that information and explanations related to the terms and conditions of a Transaction shall not be considered investment advice or a recommendation to enter into that Transaction. No communication (written or oral) received from the other party shall be deemed to be an assurance or guarantee as to the expected results of that Transaction.

(B) Assessment and Understanding. It is capable of assessing the merits of and understanding (on its own behalf or through independent professional advice), and understands and accepts, the terms, conditions and risks of that Transaction. It is also capable of assuming, and assumes, the risks of that Transaction.

(C) Status of Parties. The other party is not acting as a fiduciary for or an adviser to it in respect of that Transaction.

(ii) ELIGIBLE CONTRACT PARTICIPANT. Party A represents to Party B and each Party B Group Member represents to Party A, on each date on which a Transaction is entered into, that it is an "eligible contract participant" as that term is defined in Section la(12) of the U.S. Commodity Exchange Act, 7 U.S.C. Section la(12).

(e) ADDITIONAL REPRESENTATIONS OF EACH PARTY B GROUP MEMBER. Each Party B Group Member represents and warrants to and for the benefit of Party A, as of the date hereof and continuously until termination of this Agreement, as follows:

(i) Legal Capacity. It has the legal capacity and right to execute, deliver, and perform its obligations under, this Agreement, any Credit Support Document to which it is a party, and each Transaction.

(ii) Knowledge and Sophistication. In connection with the negotiation of, the entering into, and the execution, delivery, and performance of, this Agreement, any Credit Support Document to which it is a party, and each Transaction:
(A) it understands that the Transactions entered into hereunder and contemplated hereunder are subject to complex risks which may arise without warning and may at times be volatile, and that losses may occur quickly and in unanticipated magnitude; (B) it is a sophisticated investor able to evaluate the risks of the Transactions entered into hereunder and contemplated hereunder, is prepared to bear and is capable of bearing (financially and

20

otherwise and for an indefinite period) all risks associated with the Transactions entered into hereunder and contemplated hereunder; and (C) this Agreement and each Transaction have been and will be entered into solely in connection with the portfolio management, asset, risk, and liability management, or hedging activities of Party B.

(iii) Certain Understandings. It understands that:

(A) the "indicative" or "midmarket" valuations of a transaction that may be provided to it by Party A from time to time may not represent (1) the price at which a new Transaction may be entered into, (2) the price at which the Transaction may be liquidated or unwound, (3) the price at which the Transaction is or would be carried on such other party's books; (4) the price at which a similar Transaction might be available from another dealer in the market or (5) the calculation or estimate of an amount that would be payable following the designation of an Early Termination Date under
Section 6(e) or otherwise of this Agreement;

(B) absent an express written agreement to the contrary, neither party has undertaken an obligation to unwind or terminate a Transaction prior to its scheduled termination date and the provision by Party A of a valuation or indicative unwind price does not constitute an undertaking to unwind or terminate any Transaction at that price unless Party A expressly so indicates in connection with the provision of such price;

(C) Party A has not undertaken an obligation to quote a price or terms for entering into or unwinding or terminating a Transaction prior to its scheduled termination date, and if Party A provides such a quote, the price or other terms provided may not be the most favorable price or terms available in the market; and

(D) except as expressly agreed in writing, the price and terms on which a Transaction is entered into or unwound or terminated have been or will be individually negotiated and no representations or warranties are given with respect to such price or terms.

(f) CROSS DEFAULT. Section 5(a)(vi) of this Agreement is amended to add the following after the semicolon at the end thereof:

"provided, however, that notwithstanding the foregoing (but subject to any provision to the contrary contained in any such agreement or instrument), an Event of Default shall not occur under either (1) or (2) above if the default, event of default or other similar condition or event referred to in (1) or the failure to pay referred to in (2) is caused not (even in part) by the unavailability of funds but is caused solely due to a technical or administrative error which has been remedied within three Business Days after notice of such failure is given to the party."

(g) BANKRUPTCY. Section 5(a)(vii)(3) of this Agreement is hereby amended by the substitution of the following therefor:

"(3) sends a notice convening a meeting to propose a voluntary arrangement of creditors, or any class thereof, or makes a general assignment, arrangement or composition with or for the benefit of its creditors, or any class thereof;"

(h) SET-OFF. Any amount (the "Early Termination Amount") payable to one party (the Payee) by the other party (the Payer) under Section 6(e), in circumstances where there is a Defaulting Party or one Affected Party in the case where a Termination Event under Section 5(b)(iii) has occurred, will, at the option of the party ("X") other than the Defaulting Party or the Affected Party (and without prior notice to the Defaulting Party or the Affected Party), be reduced by its set-off against any amount(s) (the "Other Agreement Amount") payable (whether at such time or in the

21

future or upon the occurrence of a contingency) by the Payee to the Payer (irrespective of the currency, place of payment or booking office of the obligation) under any other agreement(s) between the Payee and the Payer or instrument(s) or undertaking(s) issued or executed by one party to, or in favor of, the other party (and the Other Agreement Amount will be discharged promptly and in all respects to the extent it is so set-off). X will give notice to the other party of any set-off effected under this Part 4(h).

For this purpose, either the Early Termination Amount or the Other Agreement Amount (or the relevant portion of such amounts) may be converted by X into the currency in which the other is denominated at the rate of exchange at which such party would be able, acting in a reasonable manner and in good faith, to purchase the relevant amount of such currency.

If an obligation is unascertained, X may in good faith estimate, that obligation and set-off in respect of the estimate, subject to the relevant party accounting to the other when the obligation is ascertained.

Nothing in this Part 4(h) shall be effective to create a charge or other security interest. This Part 4(h) shall be without prejudice and in addition to any right of set-off, combination of accounts, lien or other right to which any party is at any time otherwise entitled (whether by operation of law, contract or otherwise).

(i) NOTICE BY FACSIMILE TRANSMISSION. Section 10(a) is hereby amended by inserting the words "2(b)," between the word "Section" and the number "5".

(j) WAIVER OF RIGHT TO TRIED BY JURY. PARTY A AND EACH PARTY B GROUP MEMBER HEREBY IRREVOCABLY WAIVES ANY AND ALL RIGHTS TO TRIAL BY JURY WITH RESPECT TO ANY LEGAL PROCEEDING ARISING OUT OF OR RELATING TO THIS AGREEMENT OR ANY TRANSACTION CONTEMPLATED HEREBY.

(k) RECORDING OF CONVERSATIONS. Party A and each Party B Group Member acknowledges and agrees to the tape recording of conversations between them, whether by one or the other or all of them or their agents, and that any such tape recordings may be submitted in evidence in any proceedings relating to the Agreement.

(l) JOINT AND SEVERAL LIABILITY. Each Party B Group Member agrees that it shall be jointly and severally liable for the performance of all obligations of Party B and each other Party B Group Member under this Agreement (including, without limitation, for the payment of all amounts due Party A hereunder). Each Party Group Member further agrees as follows:

(i) The obligations of each Party B Group Member hereunder are independent of the obligations of each other Party B Group Member, and a separate action or actions may be brought and prosecuted against any Party B Group Member, whether action is brought against any other Party B Group Member or whether any Party B Group Member is joined in any such action. Each Party B Group Member waives the benefit of any statute of limitations affecting its liability hereunder or the enforcement thereof.

(ii) Each Party B Group Member authorizes Party A, without notice of demand and without affecting its liability hereunder, from time to time, to (A) renew, compromise, extend, terminate early or otherwise change the time for payment of, or otherwise change the terms of this Agreement, including the payment terms; (B) take and hold security for the payment of the obligations hereunder and exchange, enforce, waive, release, fail to perfect, sell or otherwise dispose of any such security; (C) apply such security and direct the order or manner of sale thereof as Party A in its discretion may determine; and (D) release or substitute any Party B Group Member.

22

(iii) Each Party B Group Member waives any right to require Party A to (A) proceed against any other Party B Group Member; (B) proceed against or exhaust any security held for the obligations of Party B; or (C) pursue any other remedy in Party A's power whatsoever. Each Party B Group Member hereby waives any defense arising by reason of any disability or other defense of any other Party B Group Member, or the cessation of any cause whatsoever of the liability of Party B, or any claim that the obligations of one Party B Group Member exceed or are more burdensome than those of another Party B Group Member. Until all obligations hereunder of Party B to Party A have been paid in full, no Party B Group Member shall have any right of subrogation, and each Party B Group Member waives any right to enforce any remedy which Party B now has or may hereafter have against Party A, and waives any benefit of and any right to participate in any security now or hereafter held by Party A. Each Party B Group Member waives all presentments, demands for performance, notices of non-performance, protests, notices of protests and notices of dishonor with respect to the. obligations of each other Party B Group Member hereunder.

(iv) Each Party B Group Member acknowledges that it has the sole responsibility for obtaining from the other Party B Group Members such information concerning such other Party B Group Members' financial conditions or business operations as may be required by such Party B Group Member, and that Party A has no duty at any time to disclose to Party B any information relating to the business operations or financial conditions of any Party B Group Member.

ACCEPTED AND AGREED:

BANK OF AMERICA, N.A.                        UNIPAC SERVICE CORPORATION

By : /s/ ROGER H. HEINTZELMAN                By: /s/ Terry Heimes
     --------------------------                  -----------------------------
Name: ROGER H. HEINTZELMAN                   Name: Terry Heimes
Title: VICE PRESIDENT                        Title:
Date: [ILLEGIBLE]                                  -----------------------------
                                             Date:
                                                   -----------------------------

                                             NELNET, INC.

                                             By: /s/ Terry Heimes
                                                 -----------------------------
                                             Name: Terry Heimes
                                                   -----------------------------
                                             Title:
                                                   -----------------------------
                                             Date:
                                                   -----------------------------
                                               23


ARTICLES OF AMENDMENT TO

ARTICLES OF INCORPORATION

OF

UNIPAC SERVICE CORPORATION

Pursuant to the provisions of Section 21-20,116 Neb.Rev.Stat (Reissue 1997) the above corporation adopts the following Articles of Amendment to its Articles of Incorporation:

1. The name of the corporation is UNIPAC Service Corporation.

2. The following amendments to the Articles of Incorporation were adopted by the stockholders of the corporation in the manner prescribed by the Nebraska Business Corporation Act:

A. Article I, of the Articles of Incorporation is hereby deleted in its entirety and the following inserted in lien thereof:

The name of the Corporation shall be Nelnet Loan Services, Inc.

3. The number of shares of the corporation common stock outstanding at the time of the adoption of the above amendment was 2,859.99 shares; and the number of shares entitled to vote thereon was 2,859.99 shares. All outstanding shares at such time were common stock of the same class and entitled to the same standing.

4. The date that the amendments as set forth above were adopted was November 13, 2001.

5. The number of votes cast for the amendments set forth above by the only voting group entitled to vote, the common stock holders, was sufficient for approval by that voting group.

Dated as of this 16th day of November, 2001.

UNIPAC Service Corporation

By: /s/ Michael S. Dunlap
    ------------------------------
    Michael S. Dunlap, Chairman of the Board

Articles of Amendment


EXHIBIT II

(BILATERAL FORM) (ISDA AGREEMENTS SUBJECT TO NEW YORK LAW ONLY)

[ISDA (R) LOGO]

INTERNATIONAL SWAP DEALERS ASSOCIATION, INC.

CREDIT SUPPORT ANNEX

to the Schedule to the

MASTER AGREEMENT

                           dated as of August 20,2001

                                    between

BANK OF AMERICA, NA.                  and         UNIPAC SERVICE CORPORATION AND
                                                           NELNET, INC.

   ("Party A")                                             ("Party B")

This Annex supplements, forms part of, and is subject to, the above-referenced Agreement, is part of its Schedule and is a Credit Support Document under this Agreement with respect to each party.

Accordingly, the parties agree as follows:

PARAGRAPH 1. INTERPRETATION

(a) DEFINITIONS AND INCONSISTENCY. Capitalized terms not otherwise defined herein or elsewhere in this Agreement have the meanings specified pursuant to Paragraph 12, and all references in this Annex to Paragraphs are to Paragraphs of this Annex. In the event of any inconsistency between this Annex and the other provisions of this Schedule, this Annex will prevail, and in the event of any inconsistency between Paragraph 13 and the other provisions of this Annex, Paragraph 13 will prevail.

(b) SECURED PARTY AND PLEDGOR. All references in this Annex to the "Secured Party" will be to either party when acting in that capacity and all corresponding references to me "Pledgor" will be to the other party when acting in that capacity; provided, however, that if Other Posted Support is held by a party to this Annex, all references herein to that party as the Secured Party with respect to that Other Posted Support will be to that party as the beneficiary thereof and will not subject that support or that party as the beneficiary thereof to provisions of law generally relating to security interests and secured parties.

PARAGRAPH 2. SECURITY INTEREST

Each party, as the Pledgor, hereby pledges to the other party, as the Secured Party, as security for its Obligations, and grants to the Secured Party a first priority continuing security interest in, lien on and right of Set-off against all Posted Collateral Transferred to or received by the Secured Party hereunder. Upon the Transfer by the Secured Party to the Pledgor of Posted Collateral, the security interest and lien granted hereunder on that Posted Collateral will be released immediately and, to the extent possible, without any further action by either party.


Copyright(C)1994 by International Swaps and Derivatives Association, Inc.

PARAGRAPH 3. CREDIT SUPPORT OBLIGATIONS

(a) DELIVERY AMOUNT. Subject to Paragraphs 4 and 5, upon a demand made by the Secured Party on or promptly following a Valuation Date, if the Delivery Amount for that Valuation Date equals or exceeds the Pledgor's Minimum Transfer Amount, then the Pledgor will Transfer to the Secured Party Eligible Credit Support having a Value as of the date of Transfer at least equal to the applicable Delivery Amount (rounded pursuant to Paragraph 13). Unless otherwise specified in Paragraph 13, the "DELIVERY AMOUNT" applicable to the Pledgor for any Valuation Date will equal the amount by which:

(i) the Credit Support Amount

exceeds

(ii) the Value as of that Valuation Date of all Posted Credit Support held by the Secured Party.

(b) RETURN AMOUNT. Subject to Paragraphs 4 and 5, upon a demand made by the Pledgor on or promptly following a Valuation Date, if the Return Amount for that Valuation Date equals or exceeds the Secured Party's Minimum Transfer Amount, then the Secured Party will Transfer to the Pledgor Posted Credit Support specified by the Pledgor in that demand having a Value as of the date of Transfer as close as practicable to the applicable Return Amount (rounded pursuant to Paragraph 13). Unless otherwise specified in Paragraph 13, the "RETURN AMOUNT" applicable to the Secured Party for any Valuation Date will equal the amount by which:

(i) the Value as of that Valuation Date of all Posted Credit Support held by the Secured Party

exceeds

(ii) the Credit Support Amount

"CREDIT SUPPORT AMOUNT" means, unless otherwise specified in Paragraph 13, for any Valuation Date (i) the Secured Party's Exposure for that Valuation Date plus (ii) the aggregate of all Independent Amounts applicable to the Pledgor, if any, minus (iii) all Independent Amounts applicable to the Secured Party, if any, minus (iv) the Pledgor's Threshold; provided, however, that the Credit Support Amount will be deemed to be zero whenever the calculation of Credit Support Amount yields a number less than zero.

PARAGRAPH 4. CONDITIONS PRECEDENT, TRANSFER TIMING, CALCULATIONS AND SUBSTITUTIONS

(a) CONDITIONS PRECEDENT. Each Transfer obligation of the Pledgor under Paragraphs 3(a) and 5 and of the Secured Party under Paragraphs 3(b),
4(d)(ii), 5 and 6(d) is subject to the conditions precedent that:

(i) no Event of Default, Potential Event of Default or Specified Condition has occurred and is continuing with respect to the other party; and

(ii) no Early Termination Date for which any unsatisfied payment obligations exist has occurred or been designated as the result of an Event of Default or Specified Condition with respect to the other party.

(b) TRANSFER TIMING. Subject to Paragraphs 4(a) and 5 and unless otherwise specified, if a demand for the Transfer of Eligible Credit Support or Posted Credit Support is made by the Notification Time, then the relevant Transfer will be made not later than the close of business on the next Local Business Day; if a demand is made after the Notification Time, then the relevant Transfer will be made not later than the close of business on the second Local Business Day thereafter.

(c) CALCULATIONS. All calculations of Value and Exposure for purposes of Paragraphs 3 and 6(d) will be made by

ISDA(R) 1994

2

the Valuation Agent as of the Valuation Time. The Valuation Agent will notify each party (or the other party, if the Valuation Agent is a party) of its calculations not later than the Notification Time on the Local Business Day following the applicable Valuation Date (or in the case of Paragraph 6(d), following the date of calculation).

(d) SUBSTITUTIONS.

(i) Unless otherwise specified in Paragraph 13, upon notice to the Secured Party specifying the items of Posted Credit Support to be exchanged, the Pledgor may, on any Local Business Day, Transfer to the Secured Party substitute Eligible Credit Support (the "Substitute Credit Support"); and

(ii) subject to Paragraph 4(a), the Secured Party will Transfer to the Pledgor the items of Posted Credit Support specified by the Pledgor in its notice not later than the Local Business Day following the date on which the Secured Party receives the Substitute Credit Support, unless otherwise specified in Paragraph 13 (the "Substitution Date"); provided that the Secured Party only will be obligated to Transfer Posted Credit Support with a Value as of the date of Transfer of that Posted Credit Support equal to the Value as of that date of the Substitute Credit Support.

PARAGRAPH 5. DISPUTE RESOLUTION

If a party (a "Disputing Party") disputes (I) the Valuation Agent's calculation of a Delivery Amount or a Return Amount or (II) the Value of any Transfer of Eligible Credit Support or Posted Credit Support, then (1) the Disputing Party will notify the Valuation Agent (if the Valuation Agent is not the Disputing Party) and the other party (if the Valuation Agent is not that other party) not later than the close of business on the Local Business Day following (X) the date that the demand is made under Paragraph 3 in the case of (I) above or (Y) the date of Transfer in the case of (II) above, (2) subject to Paragraph 4(a), the appropriate party will Transfer the undisputed amount to the other party not later than the close of business on the Local Business Day following (X) the date that the demand is made under Paragraph 3 in the case of (I) above or (Y) the date of Transfer in the case of (II) above, (3) the parties will consult with each other in an attempt to resolve the dispute and (4) if they fail to resolve the dispute by the Resolution Time, then:

(i) In the case of a dispute involving a Delivery Amount or Return Amount, unless otherwise specified in Paragraph 13, the Valuation Agent will recalculate the Exposure and the Value as of the Recalculation Date by:

(A) utilizing any calculations of Exposure for the Transactions (or Swap Transactions) that the parties have agreed are not in dispute;

(B) calculating the Exposure for the Transactions (or Swap Transactions) in dispute by seeking four actual quotations at mid-market from Reference Market-makers for purposes of calculating Market Quotation, and taking the arithmetic average of those obtained; provided that if four quotations are not available for a particular Transaction (or Swap Transaction), then fewer than four quotations may be used for that Transaction (or Swap Transaction); and if no quotations are available for a particular Transaction (or Swap Transaction), then the Valuation Agent's original calculations will be used for that Transaction (or Swap Transaction); and

(C) utilizing the procedures specified in Paragraph 13 for calculating the Value, if disputed, of Posted Credit Support

(ii) In the case of a dispute involving the Value of any Transfer of Eligible Credit Support or Posted Credit Support, the Valuation Agent will recalculate the Value as of the date of Transfer pursuant to Paragraph 13.

Following a recalculation pursuant to this Paragraph, the Valuation Agent will notify each parry (or the other party, if the Valuation Agent is a party) not later than the Notification Time on the Local Business Day following the Resolution Time. The appropriate party will, upon demand following that notice by the Valuation Agent or a resolution pursuant to (3) above and subject to Paragraphs 4(a) and 4(b), make the appropriate Transfer.

ISDA(R) 1994

3

PARAGRAPH 6. HOLDING AND USING POSTED COLLATERAL

(a) CARE OF POSTED COLLATERAL. Without limiting the Secured Party's rights under Paragraph 6(c), the Secured Party will exercise reasonable care to assure the safe custody of all Posted Collateral to the extent required by applicable law, and in any event the Secured Party will be deemed to have exercised reasonable care if it exercises at least the same degree of care as it would exercise with respect to its own property. Except as specified in the preceding sentence, the Secured Party will have no duty with respect to Posted Collateral, including, without limitation, any duty to collect any Distributions, or enforce or preserve any rights pertaining thereto.

(b) ELIGIBILITY TO HOLD POSTED COLLATERAL; CUSTODIANS.

(i) GENERAL. Subject to the satisfaction of any conditions specified in Paragraph 13 for holding Posted Collateral, the Secured Party will be entitled to hold Posted Collateral or to appoint an agent (a "Custodian") to hold Posted Collateral for the Secured Party. Upon notice by the Secured Party to the Pledgor of the appointment of a Custodian, the Pledgor's obligations to make any Transfer will be discharged by making the Transfer to that Custodian. The holding of Posted Collateral by a Custodian will be deemed to be the holding of that Posted Collateral by the Secured Party for which the Custodian is acting.

(ii) FAILURE TO SATISFY CONDITIONS. If the Secured Party or its Custodian fails to satisfy any conditions for holding Posted Collateral, then upon a demand made by the Pledgor, the Secured Party will, not later than five Local Business Days after the demand, Transfer or cause its Custodian to Transfer all Posted Collateral held by it to a Custodian that satisfies those conditions or to the Secured Party if it satisfies those conditions.

(iii) LIABILITY. The Secured Party will be liable for the acts or omissions of its Custodian to the same extent that the Secured Party would be liable hereunder for its own acts or omissions.

(c) USE OF POSTED COLLATERAL. Unless otherwise specified in Paragraph 13 and without limiting the rights and obligations of the parties under Paragraphs 3, 4(d)(ii), 5, 6(d) and 8, if the Secured Party is not a Defaulting Party or an Affected Party with respect to a Specified Condition and no Early Termination Date has occurred or been designated as the result of an Event of Default or Specified Condition with respect to the Secured Party, then me Secured Party will, notwithstanding Section 9-207 of the New York Uniform Commercial Code, have the right to:

(i) sell, pledge, rehypothecate, assign, invest, use, commingle or otherwise dispose of, or otherwise use in its business any Posted Collateral it holds, free from any claim or right of any nature whatsoever of the Pledgor, including any equity or right of redemption by the Pledgor; and

(ii) register any Posted Collateral in the name of the Secured Party, its Custodian or a nominee for either.

For purposes of the obligation to Transfer Eligible Credit Support or Posted Credit Support pursuant to Paragraphs 3 and 5 and any rights or remedies authorized under this Agreement, the Secured Party will be deemed to continue to hold all Posted Collateral and to receive Distributions made thereon, regardless of whether the Secured Party has exercised any rights with respect to any Posted Collateral pursuant to (i) or (ii) above.

(d) DISTRIBUTIONS AND INTEREST AMOUNT.

(i) DISTRIBUTIONS. Subject to Paragraph 4(a), if the Secured Party receives or is deemed to receive Distributions on a Local Business Day, it will Transfer to the Pledgor not later than the following Local Business Day any Distributions it receives or is deemed to receive to the extent that a Delivery Amount would not be created or increased by that Transfer, as calculated by the Valuation Agent (and the date of calculation will be deemed to be a Valuation Date for this purpose).

ISDA(R) 1994

4

(ii) INTEREST AMOUNT. Unless otherwise specified in Paragraph 13 and subject to Paragraph 4(a), in lieu of any interest, dividends or other amounts paid or deemed to have been paid with respect to Posted Collateral in the form of Cash (all of which may be retained by the Secured Party), the Secured Party will Transfer to the Pledgor at the times specified in Paragraph 13 the Interest Amount to the extent that a Delivery Amount would not be created or increased by that Transfer, as calculated by the Valuation Agent (and the date of calculation will be deemed to be a Valuation Date for this purpose). The Interest Amount or portion thereof not Transferred pursuant to this Paragraph will constitute Posted Collateral in the form of Cash and will be subject to the security interest granted under Paragraph 2.

PARAGRAPH 7. EVENTS OF DEFAULT

For purposes of Section 5(a)(iii)(l) of this Agreement, an Event of Default will exist with respect to a parry if:

(i) that party fails (or fails to cause its Custodian) to make, when due, any Transfer of Eligible Collateral, Posted Collateral or the Interest Amount, as applicable, required to be made by it and that failure continues for two Local Business Days after notice of that failure is given to that party;

(ii) that party fails to comply with any restriction or prohibition specified in this Annex with respect to any of the rights specified in Paragraph 6(c) and that failure continues for five Local Business Days after notice of that failure is given to that party; or

(iii) that party fails to comply with or perform any agreement or obligation other than those specified in Paragraphs 7(i) and 7(ii) and that failure continues for 30 days after notice of that failure is given to that party.

PARAGRAPH 8. CERTAIN RIGHTS AND REMEDIES

(a) SECURED PARTY'S RIGHTS AND REMEDIES. If at any time (1) an Event of Default or Specified Condition with respect to the Pledgor has occurred and is continuing or (2) an Early Termination Date has occurred or been designated as the result of an Event of Default or Specified Condition with respect to the Pledgor, then, unless the Pledgor has paid in full all of its Obligations that are then due, the Secured Party may exercise one or more of the following rights and remedies:

(i) all rights and remedies available to a secured party under applicable law with respect to Posted Collateral held by the Secured Party;

(ii) any other rights and remedies available to the Secured Party under the terms of Other Posted Support, if any;

(iii) the right to Set-off any amounts payable by the Pledgor with respect to any Obligations against any Posted Collateral or the Cash equivalent of any Posted Collateral held by the Secured Party (or any obligation of the Secured Party to Transfer that Posted Collateral); and

(iv) the right to liquidate any Posted Collateral held by the Secured Party through one or more public or private sales or other dispositions with such notice, if any, as may be required by applicable law, free from any claim or right of any nature whatsoever of the Pledgor, including any equity or right of redemption by the Pledgor (with the Secured Party having the right to purchase any or all of the Posted Collateral to be sold) and to apply the proceeds (or the Cash equivalent thereof) from the liquidation of the Posted Collateral to any amounts payable by the Pledgor with respect to any Obligations in that order as the Secured Party may elect.

Each party acknowledges and agrees that Posted Collateral in the form of securities may decline speedily in value and is of a type customarily sold on a recognized market, and, accordingly, the Pledgor is not entitled to prior notice of any sale of that Posted Collateral by the Secured Party, except any notice that is required by law and cannot be waived.

ISDA(R) 1994

5

(b) PLEDGOR'S RIGHTS AND REMEDIES. If at any time an Early Termination Date has occurred or been designated as the result of an Event of Default or Specified Condition with respect to the Secured Party, then (except in the case of an Early Termination Date relating to less than all Transactions (or Swap Transactions) where the Secured Party has paid in full all of its obligations that are then due under Section 6(e) of this Agreement):

(i) the Pledgor may exercise all rights and remedies available to a pledgor under applicable law with respect to Posted Collateral held by the Secured Party;

(ii) the Pledgor may exercise any other rights and remedies available to the Pledgor under the terms of Other Posted Support, if any;

(iii) the Secured Party will be obligated immediately to Transfer all Posted Collateral and the Interest Amount to the Pledgor, and

(iv) to the extent that Posted Collateral or the Interest Amount is not so Transferred pursuant to (iii) above, the Pledgor may:

(A) Set-off any amounts payable by the Pledgor with respect to any Obligations against any Posted Collateral or the Cash equivalent of any Posted Collateral held by the Secured Party (or any obligation of the Secured Party to Transfer that Posted Collateral); and

(B) to the extent that the Pledgor does not Set-off under
(iv)(A) above, withhold payment of any remaining amounts payable by the Pledgor with respect to any Obligations, up to the Value of any remaining Posted Collateral held by the Secured Party, until that Posted Collateral is Transferred to the Pledgor.

(c) DEFICIENCIES AND EXCESS PROCEEDS. The Secured Party will Transfer to the Pledgor any proceeds and Posted Credit Support remaining after liquidation, Set-off and/or application under Paragraphs 8(a) and 8(b) after satisfaction in full of all amounts payable by the Pledgor with respect to any Obligations; the Pledgor in all events will remain liable for any amounts remaining unpaid after any liquidation, Set-off and/or application under Paragraphs 8(a) and 8(b).

(d) FINAL RETURNS. When no amounts are or thereafter may become payable by the Pledgor with respect to any Obligations (except for any potential liability under Section 2(d) of this Agreement), the Secured Party will Transfer to the Pledgor all Posted Credit Support and the Interest Amount, if any.

PARAGRAPH 9. REPRESENTATIONS

Each party represents to the other party (which representations will be deemed to be repeated as of each date on which it, as the Pledgor, Transfers Eligible Collateral) that:

(i) it has the power to grant a security interest in and lien on any Eligible Collateral it Transfers as the Pledgor and has taken all necessary actions to authorize the granting of that security interest and lien;

(ii) it is the sole owner of or otherwise has the right to Transfer all Eligible Collateral Transferred to the Secured Party hereunder, free and clear of any security interest, lien, encumbrance or other restrictions other than the security interest and lien granted under Paragraph 2;

(iii) upon the Transfer of any Eligible Collateral to the Secured Party under the terms of this Annex, the Secured Party will have a valid and perfected first priority security interest therein (assuming that any central clearing corporation or any third-party financial intermediary or other entity not within the control of the Pledgor involved in the Transfer of that Eligible Collateral gives the notices and takes the action required of it under relevant law for perfection of that interest); and

(iv) the performance by it of its obligations under this Annex will not result in the creation of any security interest, lien or other encumbrance on any Posted Collateral other than the security interest and lien granted under Paragraph 2.

ISDA(R) 1994

6

PARAGRAPH 10. EXPENSES

(a) GENERAL. Except as otherwise provided in Paragraphs 10(b) and 10(c), each party will pay its own costs and expenses in connection with performing its obligations under this Annex and neither party will be liable for any costs and expenses incurred by the other party in connection herewith.

(b) POSTED CREDIT SUPPORT. The Pledgor will promptly pay when due all taxes, assessments or charges of any nature that are imposed with respect to Posted Credit Support held by the Secured Party upon becoming aware of the same, regardless of whether any portion of that Posted Credit Support is subsequently disposed of under Paragraph 6(c), except for those taxes, assessments and charges that result from the exercise of the Secured Party's rights under Paragraph 6(c).

(c) LIQUIDATION/APPLICATION OF POSTED CREDIT SUPPORT. All reasonable costs and expenses incurred by or on behalf of the Secured Party or the Pledgor in connection with the liquidation and/or application of any Posted Credit Support under Paragraph 8 will be payable, on demand and pursuant to the Expenses
Section of this Agreement, by the Defaulting Party or, if there is no Defaulting Party, equally by the parties.

PARAGRAPH 11. MISCELLANEOUS

(a) DEFAULT. INTEREST. A Secured Party that fails to make, when due, any Transfer of Posted Collateral or the Interest Amount will be obligated to pay the Pledgor (to the extent permitted under applicable law) an amount equal to interest at the Default Rate multiplied by the Value of the items of property that were required to be Transferred, from (and including) the date that Posted Collateral or Interest Amount was required to be Transferred to (but excluding) the date of Transfer of that Posted Collateral or Interest Amount. This interest will be calculated on the basis of daily compounding and the actual number of days elapsed.

(b) FURTHER ASSURANCES. Promptly following a demand made by a party, the other party will execute, deliver, file and record any financing statement, specific assignment or other document and take any other action that may be necessary or desirable and reasonably requested by that party to create, preserve, perfect or validate any security interest or lien granted under Paragraph 2, to enable that party to exercise or enforce its rights under this Annex with respect to Posted Credit Support or an Interest Amount or to effect or document a release of a security interest on Posted Collateral or an Interest Amount.

(c) FURTHER PROTECTION. The Pledgor promptly will give notice to the Secured Party of, and defend against, any suit, action, proceeding or lien that involves Posted Credit Support Transferred by the Pledgor or that could adversely affect the security interest and lien granted by it under Paragraph 2, unless that suit, action, proceeding or lien results from the exercise of the Secured Party's rights under Paragraph 6(c).

(d) GOOD FAITH AND COMMERCIALLY REASONABLE MANNER. Performance of all obligations under this Annex including, but not limited to, all calculations, valuations and determinations made by either parry, will be made in good faith and in a commercially reasonable manner.

(e) DEMANDS AND NOTICES. All demands and notices made by a party under this Annex will be made as specified in the Notices Section of this Agreement, except as otherwise provided in Paragraph 13.

(f) SPECIFICATIONS OF CERTAIN MATTERS. Anything referred to in this Annex as being specified in Paragraph 13 also may be specified in one or more Confirmations or other documents and this Annex will be construed accordingly.

ISDA(R) 1994

7

PARAGRAPH 12. DEFINITIONS

As used in this Annex:-

"CASH" means the lawful currency of the United States of America.

"CREDIT SUPPORT AMOUNT" has the meaning specified in Paragraph 3.

"CUSTODIAN" has the meaning specified in Paragraphs 6(b)(i) and 13.

"DELIVERY AMOUNT" has the meaning specified in Paragraph 3(a).

"DISPUTING PARTY" has the meaning specified in Paragraph 5.

"DISTRIBUTIONS" means with respect to Posted Collateral other than Cash, all principal, interest and other payments and distributions of cash or other property with respect thereto, regardless of whether the Secured Party has disposed of that Posted Collateral under Paragraph 6(c). Distributions will not include any item of property acquired by the Secured Party upon any disposition or liquidation of Posted Collateral or, with respect to any Posted Collateral in the form of Cash, any distributions on that collateral, unless otherwise specified herein.

"ELIGIBLE COLLATERAL" means, with respect to a party, the items, if any, specified as such for that party in Paragraph 13.

"ELIGIBLE CREDIT SUPPORT" means Eligible Collateral and Other Eligible Support.

"EXPOSURE" means for any Valuation Date or other date for which Exposure is calculated and subject to Paragraph 5 in the case of a dispute, the amount, if any, that would be payable to a party that is the Secured Party by the other party (expressed as a positive number) or by a party that is the Secured Party to the other party (expressed as a negative number) pursuant to Section 6(e)(ii)(2)(A) of this Agreement as if all Transactions (or Swap Transactions) were being terminated as of the relevant Valuation Time; provided that Market Quotation will be determined by the Valuation Agent using its estimates at mid-market of the amounts that would be paid for Replacement Transactions (as that term is defined in the definition of "Market Quotation").

"INDEPENDENT AMOUNT" means, with respect to a party, the amount specified as such for that party in Paragraph 13; if no amount is specified, zero.

"INTEREST AMOUNT" means, with respect to an Interest Period, the aggregate sum of the amounts of interest calculated for each day in that Interest Period on the principal amount of Posted Collateral in the form of Cash held by the Secured Party on that day, determined by the Secured Party for each such day as follows:

(x) the amount of that Cash on that day; multiplied by

(y) the Interest Rate in effect for that day; divided by

(z) 360.

"INTEREST PERIOD" means the period from (and including) the last Local Business Day on which an Interest Amount was Transferred (or, if no Interest Amount has yet been Transferred, the Local Business Day on which Posted Collateral in the form of Cash was Transferred to or received by the Secured Party) to (but excluding) the Local Business Day on which the current Interest Amount is to be Transferred.

"INTEREST SATE" means the rate specified in Paragraph 13.

"LOCAL BUSINESS DAY", unless otherwise specified in Paragraph 13, has the meaning specified in the Definitions Section of this Agreement, except that references to a payment in clause (b) thereof will be deemed to include a Transfer under this Annex.

ISDA(R) 1994

8

"MINIMUM TRANSFER AMOUNT" means, with respect to a party, the amount specified as such for that party in Paragraph 13; if no amount is specified, zero.

"NOTIFICATION TIME" has the meaning specified in Paragraph 13.

"OBLIGATIONS" means, with respect to a party, all present and future obligations of that party under this Agreement and any additional obligations specified for that party in Paragraph 13.

"OTHER ELIGIBLE SUPPORT" means, with respect to a party, the items, if any, specified as such for that party in Paragraph 13.

"OTHER POSTED SUPPORT" means all Other Eligible Support Transferred to the Secured Party that remains in effect for the benefit of that Secured Party.

"PLEDGOR" means either party, when that party (i) receives a demand for or is required to Transfer Eligible Credit Support under Paragraph 3(a) or (ii) has Transferred Eligible Credit Support under Paragraph 3(a).

"POSTED COLLATERAL" means all Eligible Collateral, other property, Distributions, and all proceeds thereof that have been Transferred to or received by the Secured Party under this Annex and not Transferred to the Pledgor pursuant to Paragraph 3(b), 4(d)(ii) or 6(d)(i) or released by the Secured Party under Paragraph 8. Any Interest Amount or portion thereof not Transferred pursuant to Paragraph 6(d)(ii) will constitute Posted Collateral in the form of Cash.

"POSTED CREDIT SUPPORT" means Posted Collateral and Other Posted Support.

"RECALCULATION DATE" means the Valuation Date that gives rise to the dispute under Paragraph 5;provided, however, that if a subsequent Valuation Date occurs under Paragraph 3 prior to the resolution of the dispute, then the "Recalculation Date" means the most recent Valuation Date under Paragraph 3.

"RESOLUTION TIME" has the meaning specified in Paragraph 13.

"RETURN AMOUNT" has the meaning specified in Paragraph 3(b).

"SECURED PARTY" means either party, when that party (i) makes a demand for or is entitled to receive Eligible Credit Support under Paragraph 3(a) or (ii) holds or is deemed to hold Posted Credit Support.

"SPECIFIED CONDITION" means, with respect to a party, any event specified as such for that party in Paragraph 13.

"SUBSTITUTE CREDIT SUPPORT" has the meaning specified in Paragraph 4(d)(i).

"SUBSTITUTION DATE" has the meaning specified in Paragraph 4(d)(ii).

"THRESHOLD" means, with respect to a party, the amount specified as such for that party in Paragraph 13; if no amount is specified, zero.

"TRANSFER" means, with respect to any Eligible Credit Support, Posted Credit Support or Interest Amount, and in accordance with the instructions of the Secured Party, Pledgor or Custodian, as applicable:

(i) in the case of Cash, payment or delivery by wire transfer into one or more bank accounts specified by the recipient;

(ii) in the case of certificated securities that cannot be paid or delivered by book-entry, payment or delivery in appropriate physical form to the recipient or its account accompanied by any duly executed instruments of transfer, assignments in blank, transfer tax stamps and any other documents necessary to constitute a legally valid transfer to the recipient;

(iii) in the case of securities that can be paid or delivered by book-entry, the giving of written instructions to the relevant depository institution or other entity specified by the recipient, together with a written copy thereof to the recipient, sufficient if complied with to result in a legally effective transfer of the relevant interest to the recipient; and

(iv) in the case of Other Eligible Support or Other Posted Support, as specified in Paragraph 13.

"VALUATION AGENT" has the meaning specified in Paragraph 13.

ISDA (R) 1994

9

"VALUATION DATE" means each date specified in or otherwise determined pursuant to Paragraph 13.

"VALUATION PERCENTAGE" means, for any item of Eligible Collateral, the percentage specified in Paragraph 13.

"VALUATION TIME" has the meaning specified in Paragraph 13.

"VALUE" means for any Valuation Date or other date for which Value is calculated and subject to Paragraph 5 in the case of a dispute, with respect to:

(i) Eligible Collateral or Posted Collateral that is:

(A) Cash, the amount thereof; and

(B) a security, the bid price obtained by the Valuation Agent multiplied by the applicable Valuation Percentage, if any;

(ii) Posted Collateral that consists of items that are not specified as Eligible Collateral, zero; and

(iii) Other Eligible Support and Other Posted Support, as specified in Paragraph 13.

ISDA(R) 1994

10

PARAGRAPH 13. ELECTIONS AND VARIABLES

(a) Security Interest for "Obligations". The term "Obligations" as used in this Annex includes no additional obligations with respect to Party A or Party B.

(b) Credit Support Obligations.

(i) "Delivery Amount", "Return Amount" and "Credit Support Amount" will have the meanings specified in Paragraphs 3(a), 3(b) and 3, respectively.

(ii) The following items will qualify as "Eligible Collateral" for Party A and Party B:

                                                                                   Valuation
                                                                                   Percentage
(A)      Cash (U.S. Dollars)                                                           100%

(B)      U.S. Treasury Obligations and U.S. Government Agency Fixed Rate Fixed        99.5%
         Maturity Securities, and U.S. Government Agency Single Class
         Mortgage-Backed Securities, having, in each case, remaining stated
         maturity as of the relevant Valuation Date of not more than one year

(C)      U.S. Treasury Obligations and U.S. Government Agency Fixed Rate Fixed          98%
         Maturity Securities, and U.S. Government Agency Single Class
         Mortgage-Backed Securities, having, in each case, remaining stated
         maturity as of the relevant Valuation Date of more than one year but
         not more than 5 years

(D)      U.S. Treasury Obligations and U.S. Government. Agency Fixed Rate Fixed         95%
         Maturity Securities, and U.S. Government Agency Single Class
         Mortgage-Backed Securities, having, in each case, remaining stated
         maturity as of the relevant Valuation Date of more than 5 years

(E)      U.S. Treasury STRIPS                                                           90%

(F)      Other U.S. Government Agency Mortgage-Backed Securities                        90%

(G)      Other collateral as agreed to by the parties in any Confirmation         As specified
                                                                                     in the
                                                                                    relevant
                                                                                  Confirmation

For purposes of this Paragraph 13(b)(ii):

ISDA(R) 1994

11

(I) A "U.S. Treasury Obligation" means a negotiable obligation issued by the United States Treasury Department which meets all of the requirements numbered (1) through (4) of the definition of "U.S. Government Agency Fixed Rate Fixed Maturity Security". (However, for purposes of this Paragraph 13(b)(ii), a "U.S. Treasury Obligation" does not include "U.S. Treasury STRIPS", as defined hereinbelow.)

(II) A "U.S. Government Agency Fixed Rate Fixed Maturity Security" means a negotiable obligation which (x) is issued by the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation or is issued on behalf of all of the Federal Home Loan Banks in the Federal Home Loan Bank System and constitutes the joint and several obligation of all of the Federal Home Loan Banks and (y) meets all of the following requirements:

(1) it is a debt obligation in a stated fixed U.S. dollar principal amount and its stated fixed U.S. dollar principal amount has a non-variable fixed maturity and cannot be called for redemption by its issuer before its maturity and cannot be put to its issuer for redemption before its maturity;

(2) it bears interest on its stated fixed U.S. dollar principal amount at a non-variable fixed rate throughout its life until its maturity (or, in the case of an obligation with an original maturity at issuance of one year or less, bears no interest at all);

(3) it is the unconditional direct obligation of its issuer or is the unconditional direct joint and several obligation of all of the Federal Home Loan Banks; and

(4) it is issued in uncertificated form and is transferable only on the securities transfer system of the Federal Reserve System.

(III) "U.S. Treasury STRIPS" means securities which are interest components or principal components stripped from U.S. Treasury Obligations (as defined hereinabove) under the program of the United States Department of Treasury called "Separate Trading of Registered Interest and Principal Securities".

(IV) A "U.S. Government Agency Single Class Mortgage-Backed Security" means a negotiable obligation which is issued or guaranteed by the Government National Mortgage Association, the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation (each, an "Agency") and which meets all of the following requirements:

(1) it represents the right to receive payment of principal and interest payable under first lien single family residential mortgage loans (the "Loans") in one or more pools and it either is an undivided interest in the Loans or is directly or indirectly secured by the Loans;

(2) all such obligations issued with respect to any such pools of Loans constitute a single class of such obligations and each such obligation represents the right to receive a prorata share of all principal and interest payable under all Loans in such pools;

(3) full payment of principal and interest payable under the obligation is either the unconditional direct obligation of one of the Agencies or is unconditionally and fully guaranteed by one of the Agencies; and
ISDA(R) 1994

12

(4) either (x) it is issued in uncertificated form and is transferable only on the securities transfer system of the Federal Reserve System or (y) it is issued in the form of a certificate which is held by the Participants Trust Corporation ("PTC") or PTC's nominee and interests therein are transferable only by entry on the books of PTC or PTC's nominee (or the custodian or transfer agent for PTC or PTC's nominee), or (z) it is issued in the form of a certificate which is held by the Depository Trust Company ("DTC") or DTC's nominee and interests therein are transferable only by entry on the books of DTC or DTC's nominee (or the custodian or transfer agent for DTC or DTC's nominee).

(V) An "Other U.S. Government Agency Mortgage-Backed Security" means a negotiable obligation which is issued or guaranteed by an Agency and which is not a U.S. Government Agency Single Class Mortgage-Backed Security and which meets all of the following requirements:

(1) it represents the right to receive payment of principal and interest payable under first lien single family residential mortgage loans (the "Loans") in one or more pools and it either is an undivided interest in the Loans or is directly or indirectly secured by the Loans;

(2) market prices for it are (at the time of Transfer to Secured Party and on each Valuation Date thereafter) obtained from independent third party pricing vendors;

(3) full payment of principal and interest payable under the obligation is either the unconditional direct obligation of one of the Agencies or is unconditionally and fully guaranteed by one of the Agencies; and

(4) either (x) it is issued in uncertificated form and is transferable only on the securities transfer system of the Federal Reserve System or (y) it is issued in the form of a certificate which is held by the Participants Trust Corporation ("PTC") or PTC's nominee and interests therein are transferable only by entry on the books of PTC or PTC's nominee (or the custodian or transfer agent for PTC or PTC's nominee), or (z) it is issued in the form of a certificate which is held by the Depository Trust Company ("DTC") or DTC's nominee and interests therein are transferable only by entry on the books of DTC or DTC's nominee (or the custodian or transfer agent for DTC or DTC's nominee).

(iii) There shall be no "Other Eligible Support" for Party A or Party B for purposes of this Annex.

(iv) Thresholds.

(A) "Independent Amount" means with respect to Party A: $0 "Independent Amount" means, with respect to Party B: $0

(B) "Threshold" means with respect to Party A: $ 5,000,000 "Threshold" means with respect to Party B: $ 5,000,000

Provided, that the Threshold with respect to Party A and Party B shall be zero ($0), so long as an Event of Default is continuing with respect to such party.

(C) "Minimum Transfer Amount" means with respect to Party A:
$250,000
"Minimum Transfer Amount" means with respect to Party B:
$250,000

ISDA(R) 1994

13

(D) Rounding. The Delivery Amount will be rounded up and the Return Amount will be rounded down to the nearest integral multiple of $100,000.00, respectively.

(c) Valuation and Timing.

(i) "Valuation Agent" means, for the purposes of Paragraphs 3 and 5, the party making the demand under Paragraph 3, and, for the purposes of Paragraph 6(d), the Secured Party receiving or deemed to receive the Distributions or the Interest Amount, as applicable.

(ii) "Valuation Date" means: Each and every Local Business Day commencing on the first such date following the date hereof.

(iii) "Valuation Time" means:

[ ] the close of business in the city of the Valuation Agent on the Valuation Date or date of calculation, as applicable;

[X] the close of business on the Local Business Day before the Valuation Date or date of calculation, as applicable;

provided that the calculations of Value and Exposure will be made as of approximately the same time on the same date.

(iv) "Notification Time" means 1:00 p.m., New York time, on a Local Business Day.

(d) Conditions Precedent and Secured Party's Rights and Remedies. The following Termination Event(s) will be a "Specified Condition" for each party (that party being the Affected Party if the Termination Event occurs with respect to that party) for the purposes of the Paragraphs specified below:

                                 Paragraph 4(a)        Paragraph 6(c). 8(a) and (b)
                                 --------------        ----------------------------
Illegality                            [X]                          [ ]
Tax Event                             [X]                          [ ]
Tax Event Upon Merger                 [X]                          [ ]
Credit Event Upon Merger              [X]                          [X]
Additional Termination Event          [X]                          [X]

(e) Substitution.

(i) "Substitution Date" means the Local Business Day in New York on which the Secured Party is able to confirm irrevocable receipt of the Substitute Credit Support, provided that (x) such receipt is confirmed before 3:00 p.m. (New York time) on such Local Business Day in New York and (y) the Secured Party has received, before 1:00 p.m. (New York time) on the immediately preceding Local Business Day in New York, the notice of substitution described in Paragraph 4(d)(i).

(ii) Consent. The Pledgor is not required to obtain the Secured Party's consent for any substitution pursuant to Paragraph 4(d).

(f) Dispute Resolution.

ISDA(R) 1994

14

(i) "Resolution Time" means 1:00 p.m., New York time, on the Local Business Day following the date on which a notice is given that gives rise to a dispute under Paragraph 5.

(ii) Value. For the purpose of Paragraphs 5(i)(C) and 5(ii), the Value of Posted Credit Support will be calculated as follows: for Cash, the U.S. dollar value thereof, and for each item of Eligible Collateral (except for Cash), an amount in U.S. dollars equal to the product of
(i) either (A) the bid price for such security quoted on such day by a principal market-maker for such security selected in good faith by the Secured Party or (B) the most recent publicly available bid price for such security as reported by a quotation service or in a medium selected in good faith and in a commercially reasonable manner by Secured Party, multiplied by (ii) the percentage figure listed in Paragraph 13(b)(ii) hereof with respect to such security.

(iii) Alternative. The provisions of Paragraph 5 will apply.

(g) Holding and Using Posted Collateral.

(i) Eligibility to Hold Posted Collateral; Custodians. Party A and its Custodian, and Party B and its Custodian, will be entitled to hold Posted Collateral, as applicable, pursuant to Paragraph 6(b); provided that the following conditions applicable to each party are satisfied:

(A) Party A, as the Secured Party, is not a Defaulting Party.

(B) Party B, as the Secured Party, is not a Defaulting Party.

(C) Each party hereby covenants and agrees that it will cause all Posted Collateral received from the other party to be entered in one or more accounts (each, a "Collateral Account") with a domestic office of a commercial bank, trust company or financial institution organized under the laws of the United States (or any state or a political subdivision thereof) having assets of at least $10 Billion and a long term debt or deposit rating of at least (i) Baa2 from Moody's Investors Services, Inc. and (ii) BBB from Standard and Poor's (a "Qualified Institution"), each of which accounts may include property of other parties but will bear a title indicating the Secured Party's interest in said account and the Posted Collateral in such account. In addition the Secured Party may direct the Pledgor to transfer or deliver Eligible Collateral directly into the Secured Party's Collateral Account(s). If otherwise qualified, the Secured Party may act as such Qualified Institution and the Secured Party may move the Collateral Accounts from one Qualified Institution to another upon reasonable notice to the Pledgor. The Secured Party shall cause statements concerning the Posted Collateral transferred or delivered by the Pledgor to be sent to the Pledgor on request, which may not be made more frequently than once in each calendar month.

Initially the Custodian, for Party A and Party B is:- Not applicable.

(ii) Use of Posted Collateral. The provisions of Paragraph 6(c) will apply to Party A and will not apply to Party B.

(h) Distributions and Interest Amount.

(i) The "Interest Rate", with respect to cash Collateral, will be the Federal Funds Rate which means, for any day, the simple interest rate per annum (rounded upward, if necessary, to the nearest 1/lOOth of 1%) equal to the weighted average of the rates on overnight Federal funds transactions with members of the Federal Reserve System arranged by Federal funds brokers on such day, as

ISDA(R) 1994

15

published by the Federal Reserve Bank of New York on the Local Business Day next succeeding such day, provided that (a) if such day is not a Local Business Day, the Federal Funds Rate for such day shall be such rate on such transactions on the next preceding Local Business Day, and
(b) if no such rate is so published on such next succeeding Local Business Day, the Federal Funds Rate for such day shall be the arithmetic mean of the rates for the last transaction in overnight Federal funds arranged by three leading brokers of Federal funds transactions in New York City selected by Bank of America in good faith on such day.

(ii) The "Transfer of Interest Amount" will be made within 3 Local Business Days after the last Local Business Day of each calendar month.

(iii) Alternative Interest Amount. The provisions of Paragraph 6(d)(ii) will apply.

(i) Additional Representations. None.

(j) Other Eligible Support and Other Posted Support. Not Applicable

(k) Demands and Notices. All demands, specifications and notices made by a party to this Annex will be made pursuant to the Notices Section of this Agreement.

Party A: Bank of America, N. A.


Sears Tower
233 South Wacker Drive, Suite 2800
Chicago, Illinois 60606-6306

Telephone No.: (312)234-3030
Facsimile: (312)234-2731

Party B: NELnet, Inc., as agent for all Party B Group Members 121 S 13th St., Suite 301 Lincoln, NE 68508
Attn: Terry Heimes Telephone No.: (402)458-2303 Facsimile: (402)458-2399

(1) Addresses for Transfers.

Party A: Cash/Interest Payments: (USD Only) Bank of America--Chicago, IL
ABA# 071 000 039

FOR: Bank of America, N.A. ARB Account
Account# 8188311449

Eligible Collateral (other than cash):
BK AMERICA NC/DEALER
ABA #053 000 196

Party B: Cash:

ISDA(R) 1994

16

Eligible Collateral (other than cash):

(m) Other Provisions.

(i) This Credit Support Annex is a Security Agreement under the New York UCC.

(ii) Paragraph 8(d) is hereby amended by striking the words "or thereafter may become" in line 1 thereof.

ACCEPTED AND AGREED:

BANK OF AMERICA, N.A.                                 UNIPAC SERVICE CORPORATION

BY: /s/ Roger H. Heintzelman                          BY: /s/ Terry Heimes
    ----------------------------------                    ----------------------
    Name:  Roger H. Heintzelman                           Name: Terry Heimes
    Title: Vice President                                 Title:
    Date:  10/1/01                                        Date:

                                                      NELNET, INC.

                                                      BY: /s/ Terry Heimes
                                                          ----------------------
                                                          Name: Terry Heimes
                                                          Title:
                                                          Date:

                                                                    ISDA(R) 1994

17

Exhibit 10.62

(MULTICURRENCY -- CROSS BORDER)

[ISDA (R) LOGO]

INTERNATIONAL SWAP DEALERS ASSOCIATION, INC.

MASTER AGREEMENT

dated as of May 20, 2002

JPMORGAN CHASE BANK and NELNET, INC. and

NELNET LOAN SERVICES, INC.

have entered and/or anticipate entering into one or more transactions (each a "Transaction") that are or will be governed by this Master Agreement, which includes the schedule (the "Schedule"), and the documents and other confirming evidence (each a "Confirmation") exchanged between the parties confirming those Transactions.

Accordingly, the parties agree as follows: --

1. INTERPRETATION

(a) DEFINITIONS. The terms defined in Section 14 and in the Schedule will have the meanings therein specified for the purpose of this Master Agreement.

(b) INCONSISTENCY. In the event of any inconsistency between the provisions of the Schedule and the other provisions of this Master Agreement, the Schedule will prevail. In the event of any inconsistency between the provisions of any Confirmation and this Master Agreement (including the Schedule), such Confirmation will prevail for the purpose of the relevant Transaction.

(c) SINGLE AGREEMENT. All Transactions are entered into in reliance on the fact that this Master Agreement and all Confirmations form a single agreement between the parties (collectively referred to as this "Agreement"), and the parties would not otherwise enter into any Transactions.

2. OBLIGATIONS

(a) GENERAL CONDITIONS.

(i) Each party will make each payment or delivery specified in each Confirmation to be made by it, subject to the other provisions of this Agreement.

(ii) Payments under this Agreement will be made on the due date for value on that date in the place of the account specified in the relevant Confirmation or otherwise pursuant to this Agreement, in freely transferable funds and in the manner customary for payments in the required currency. Where settlement is by delivery (that is, other than by payment), such delivery will be made for receipt on the due date in the manner customary for the relevant obligation unless otherwise specified in the relevant Confirmation or elsewhere in this Agreement.

(iii) Each obligation of each party under Section 2(a)(i) is subject to (1) the condition precedent that no Event of Default or Potential Event of Default with respect to the other party has occurred and is continuing, (2) the condition precedent that no Early Termination Date in respect of the relevant Transaction has occurred or been effectively designated and (3) each other applicable condition precedent specified in this Agreement.

Copyright(C)1992 by International Swap Dealers Association, Inc.


(b) CHANGE OF ACCOUNT. Either party may change its account for receiving a payment or delivery by giving notice to the other party at least five Local Business Days prior to the scheduled date for the payment or delivery to which such change applies unless such other party gives timely notice of a reasonable objection to such change.

(c) NETTING. If on any date amounts would otherwise be payable:--

(i) in the same currency; and

(ii) in respect of the same Transaction,

by each party to the other, then, on such date, each party's obligation to make payment of any such amount will be automatically satisfied and discharged and, if the aggregate amount that would otherwise have been payable by one party exceeds the aggregate amount that would otherwise have been payable by the other party, replaced by an obligation upon the party by whom the larger aggregate amount would have been payable to pay to the other party the excess of the larger aggregate amount over the smaller aggregate amount.

The parties may elect in respect of two or more Transactions that a net amount will be determined in respect of all amounts payable on the same date in the same currency in respect of such Transactions, regardless of whether such amounts are payable in respect of the same Transaction. The election may be made in the Schedule or a Confirmation by specifying that subparagraph (ii) above will not apply to the Transactions identified as being subject to the election, together with the starting date (in which case subparagraph (ii) above will not, or will cease to, apply to such Transactions from such date). This election may be made separately for different groups of Transactions and will apply separately to each pairing of Offices through which the parties make and receive payments or deliveries.

(d) DEDUCTION OR WITHHOLDING FOR TAX.

(i) GROSS-UP. All payments under this Agreement will be made without any deduction or withholding for or on account of any Tax unless such deduction or withholding is required by any applicable law, as modified by the practice of any relevant governmental revenue authority, then in effect. If a party is so required to deduct or withhold, then that party ("X") will:--

(1) promptly notify the other party ("Y") of such requirement;

(2) pay to the relevant authorities the full amount required to be deducted or withheld (including the full amount required to be deducted or withheld from any additional amount paid by X to Y under this Section 2(d)) promptly upon the earlier of determining that such deduction or withholding is required or receiving notice that such amount has been assessed against Y;

(3) promptly forward to Y an official receipt (or a certified copy), or other documentation reasonably acceptable to Y, evidencing such payment to such authorities; and

(4) if such Tax is an Idemnifiable Tax, pay to Y, in addition to the payment to which Y is otherwise entitled under this Agreement, such additional amount as is necessary to ensure that the net amount actually received by Y (free and clear of Indemnifiable Taxes, whether assessed against X or Y) will equal the full amount Y would have received had no such deduction or withholding been required. However, X will not be required to pay any additional amount to Y to the extent that it would not be required to be paid but for:--

(A) the failure by Y to comply with or perform any agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d); or

(B) the failure of a representation made by Y pursuant to Section 3(f) to be accurate and true unless such failure would not have occurred but for
(I) any action taken by a taxing authority, or brought in a court of competent jurisdiction, on or after the date on which a Transaction is entered into (regardless of whether such action is taken or brought with respect to a party to this Agreement) or
(II) a Change in Tax Law.

ISDA(R) 1992

2

(II) LIABILITY. IF:--

(1) X is required by any applicable law, as modified by the practice of any relevant governmental revenue authority, to make any deduction or withholding in respect of which X would not be required to pay an additional amount to Y under
Section 2(d)(i)(4);

(2) X does not so deduct or withhold; and

(3) a liability resulting from such Tax is assessed directly against X,

then, except to the extent Y has satisfied or then satisfies the liability resulting from such Tax, Y will promptly pay to X the amount of such liability (including any related liability for interest, but including any related liability for penalties only if Y has failed to comply with or perform any agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d)).

(e) DEFAULT INTEREST; OTHER AMOUNTS. Prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party that defaults in the performance of any payment obligation will, to the extent permitted by law and subject to Section 6(c), be required to pay interest (before as well as after judgment) on the overdue amount to the other party on demand in the same currency as such overdue amount, for the period from (and including) the original due date for payment to (but excluding) the date of actual payment, at the Default Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed. If, prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party defaults in the performance of any obligation required to be settled by delivery, it will compensate the other party on demand if and to the extent provided for in the relevant Confirmation or elsewhere in this Agreement.

3. REPRESENTATIONS

Each party represents to the other party (which representations will be deemed to be repeated by each party on each date on which a Transaction is entered into and, in the case of the representations in Section 3(f), at all times until the termination of this Agreement) that:--

(a) BASIC REPRESENTATIONS.

(i) STATUS. It is duly organised and validly existing under the laws of the jurisdiction of its organisation or incorporation and, if relevant under such laws, in good standing;

(ii) POWERS. It has the power to execute this Agreement and any other documentation relating to this Agreement to which it is a party, to deliver this Agreement and any other documentation relating to this Agreement that it is required by this Agreement to deliver and to perform its obligations under this Agreement and any obligations it has under any Credit Support Document to which it is a party and has taken all necessary action to authorise such execution, delivery and performance;

(iii) NO VIOLATION OR CONFLICT. Such execution, delivery and performance do not violate or conflict with any law applicable to it, any provision of its constitutional documents, any order or judgment of any court or other agency of government applicable to it or any of its assets or any contractual restriction binding on or affecting it or any of its assets;

(iv) CONSENTS. All governmental and other consents that are required to have been obtained by it with respect to this Agreement or any Credit Support Document to which it is a party have been obtained and are in full force and effect and all conditions of any such consents have been complied with; and

(v) OBLIGATIONS BINDING. Its obligations under this Agreement and any Credit Support Document to which it is a party constitute its legal, valid and binding obligations, enforceable in accordance with their respective terms (subject to applicable bankruptcy, reorganisation, insolvency, moratorium or similar laws affecting creditors' rights generally and subject, as to enforceability, to equitable principles of general application (regardless of whether enforcement is sought in a proceeding in equity or at law)).

ISDA(R) 1992

3

(b) ABSENCE OF CERTAIN EVENTS. No Event of Default or Potential Event of Default or, to its knowledge, Termination Event with respect to it has occurred and is continuing and no such event or circumstance would occur as a result of its entering into or performing its obligations under this Agreement or any Credit Support Document to which it is a party.

(c) ABSENCE OF LITIGATION. There is not pending or, to its knowledge, threatened against it or any of its Affiliates any action, suit or proceeding at law or in equity or before any court, tribunal, governmental body, agency or official or any arbitrator that is likely to affect the legality, validity or enforceability against it of this Agreement or any Credit Support Document to which it is a party or its ability to perform its obligations under this Agreement or such Credit Support Document.

(d) ACCURACY OF SPECIFIED INFORMATION. All applicable information that is furnished in writing by or on behalf of it to the other party and is identified for the purpose of this Section 3(d) in the Schedule is, as of the date of the information, true, accurate and complete in every material respect.

(e) PAYER TAX REPRESENTATION. Each representation specified in the Schedule as being made by it for the purpose of this Section 3(e) is accurate and true.

(f) PAYEE TAX REPRESENTATIONS. Each representation specified in the Schedule as being made by it for the purpose of this Section 3(f) is accurate and true.

4. AGREEMENTS

Each party agrees with the other that, so long as either party has or may have any obligation under this Agreement or under any Credit Support Document to which it is a party:--

(a) FURNISH SPECIFIED INFORMATION. If will deliver to the other party or, in certain cases under subparagraph(ii) below, to such government or taxing authority as the other party reasonably directs:--

(i) any forms documents or certificates relating to taxation specifies in the Schedule or any Confirmation:

(ii) any other documents specified in the Schedule or any Confirmation; and

(iii) upon reasonable demand by such other party, any form or document that may be required or reasonably requested in writing in order to allow such other party or its Credit Support Provider to make a payment under this Agreement or any applicable credit Support Document without any deduction or withholding for or on account of any Tax or with such deduction or withholding at a reduced rate (so long as the completion, execution or submission of such form or document would not materially prejudice the legal or commercial position of the party in receipt of such demand), with any such form or document to be accurate and completed in a manner reasonably satisfactory to such other party and to be executed and to be delivered with any reasonably required certification,

in each case by the date specified in the Schedule or such Confirmation or, if none is specified, as soon as reasonably practicable.

(b) MAINTAIN AUTHORISATIONS. It will use all reasonable efforts to maintain in full force and effect all consents of any governmental or other authority that are required to be obtained by it with respect to this Agreement or any Credit Support Document to which it is a party and will use all reasonable efforts to obtain any that may become necessary in the future.

(c) COMPLY WITH LAWS. It will comply in all material respects with all applicable laws and orders to which it may be subject if failure so to comply would materially impair its ability to perform its obligations under this Agreement or any Credit Support Document to which it is a party.

(d) TAX AGREEMENT. It will give notice of any failure of a representation made by it under Section 3(f) to be accurate and true promptly upon learning of such failure.

(e) PAYMENT OF STAMP TAX. Subject to Section 11, it will pay any Stamp Tax levied or imposed upon it or in respect of its execution or performance of this Agreement by a jurisdiction in which it is incorporated,

ISDA(R) 1992

4

organised, managed and controlled, or considered to have its seat, or in which a branch or office through which it is acting for the purpose of this Agreement is located ("Stamp Tax Jurisdiction") and will indemnify the other party against any Stamp Tax levied or imposed upon the other party or in respect of the other party's execution or performance of this Agreement by any such Stamp Tax Jurisdiction which is not also a Stamp Tax Jurisdiction with respect to the other party.

5. EVENTS OF DEFAULT AND TERMINATION EVENTS

(a) EVENTS OF DEFAULT. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any of the following events constitutes an event of default (an "Event of Default") with respect to such party:--

(i) FAILURE TO PAY OR DELIVER. Failure by the party to make, when due, any payment under this Agreement or delivery under Section 2(a)(i) or 2(e) required to be made by it if such failure is not remedied on or before the third Local Business Day after notice of such failure is given to the party;

(ii) BREACH OF AGREEMENT. Failure by the party to comply with or perform any agreement or obligation (other than an obligation to make any payment under this Agreement or delivery under Section 2(a)(i) or 2(e) or to give notice of a Termination Event or any agreement or obligation under Section 4(a)(i), 4(a)(iii) or 4(d)) to be complied with or performed by the party in accordance with this Agreement if such failure is not remedied on or before the thirtieth day after notice of such failure is given to the party;

(iii) CREDIT SUPPORT DEFAULT.

(1) Failure by the party or any Credit Support Provider of such party to comply with or perform any agreement or obligation to be complied with or performed by it in accordance with any Credit Support Document if such failure is continuing after any applicable grace period has elapsed;

(2) the expiration or termination of such Credit Support Document or the failing or ceasing of such Credit Support Document to be in full force and effect for the purpose of this Agreement (in either case other than in accordance with its terms) prior to the satisfaction of all obligations of such party under each Transaction to which such Credit Support Document relates without the written consent of the other party; or

(3) the party or such Credit Support Provider disaffirms, disclaims, repudiates or rejects, in whole or in part, or challenges the validity of, such Credit Support Document;

(iv) MISREPRESENTATION. A representation (other than a representation under Section 3(e) or (f)) made or repeated or deemed to have been made or repeated by the party or any Credit Support Provider of such party in this Agreement or any Credit Support Document proves to have been incorrect or misleading in any material respect when made or repeated or deemed to have been made or repeated;

(v) DEFAULT UNDER SPECIFIED TRANSACTION. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party (1) defaults under a Specified Transaction and, after giving effect to any applicable notice requirement or grace period, there occurs a liquidation of, an acceleration of obligations under, or an early termination of, that Specified Transaction, (2) defaults, after giving effect to any applicable notice requirement or grace period, in making any payment or delivery due on the last payment, delivery or exchange date of, or any payment on early termination of, a Specified Transaction (or such default continues for at least three Local Business Days if there is no applicable notice requirement or grace period) or (3) disaffirms, disclaims, repudiates or rejects, in whole or in part, a Specified Transaction (or such action is taken by any person or entity appointed or empowered to operate it or act on its behalf);

(vi) CROSS DEFAULT. If "Cross Default" is specified in the Schedule as applying to the party, the occurrence or existence of (1) a default, event of default or other similar condition or event (however

ISDA(R) 1992

5

described) in respect of such party, any Credit Support Provider of such party or any applicable Specified Entity of such party under one or more agreements or instruments relating to Specified Indebtedness of any of them (individually or collectively) in an aggregate amount of not less than the applicable Threshold Amount (as specified in the Schedule) which has resulted in such Specified Indebtedness becoming, or becoming capable at such time of being declared, due and payable under such agreements or instruments, before it would otherwise have been due and payable or (2) a default by such party, such Credit Support Provider or such Specified Entity (individually or collectively) in making one or more payments on the due date thereof in an aggregate amount of not less than the applicable Threshold Amount under such agreements or instruments (after giving effect to any applicable notice requirement or grace period);

(vii) BANKRUPTCY. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party: --

(1) is dissolved (other than pursuant to a consolidation, amalgamation or merger); (2) becomes insolvent or is unable to pay its debts or fails or admits in writing its inability generally to pay its debts as they become due; (3) makes a general assignment, arrangement or composition with or for the benefit of its creditors; (4) institutes or has instituted against it a proceeding seeking a judgment of insolvency or bankruptcy or any other relief under any bankruptcy or insolvency law or other similar law affecting creditors' rights, or a petition is presented for its winding-up or liquidation, and, in the case of any such proceeding or petition instituted or presented against it, such proceeding or petition (A) results in a judgment of insolvency or bankruptcy or the entry of an order for relief or the making of an order for its winding-up or liquidation or (B) is not dismissed, discharged, stayed or restrained in each case within 30 days of the institution or presentation thereof; (5) has a resolution passed for its winding-up, official management or liquidation (other than pursuant to a consolidation, amalgamation or merger); (6) seeks or becomes subject to the appointment of an administrator, provisional liquidator, conservator, receiver, trustee, custodian or other similar official for it or for all or substantially all its assets; (7) has a secured party take possession of all or substantially all its assets or has a distress, execution, attachment, sequestration or other legal process levied, enforced or sued on or against all or substantially all its assets and such secured party maintains possession, or any such process is not dismissed, discharged, stayed or restrained, in each case within 30 days thereafter; (8) causes or is subject to any event with respect to it which, under the applicable laws of any jurisdiction, has an analogous effect to any of the events specified in clauses (1) to (7) (inclusive); or (9) takes any action in furtherance of, or indicating its consent to, approval of, or acquiescence in, any of the foregoing acts; or

(viii) MERGER WITHOUT ASSUMPTION. The party or any Credit Support Provider of such party consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and, at the time of such consolidation, amalgamation, merger or transfer. --

(1) the resulting, surviving or transferee entity fails to assume all the obligations of such party or such Credit Support Provider under this Agreement or any Credit Support Document to which it or its predecessor was a party by operation of law or pursuant to an agreement reasonably satisfactory to the other party to this Agreement; or

(2) the benefits of any Credit Support Document fail to extend (without the consent of the other party) to the performance by such resulting, surviving or transferee entity of its obligations under this Agreement.

(b) TERMINATION EVENTS. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any event specified below constitutes an Illegality if the event is specified in (i) below, a Tax Event if the event is specified in
(ii) below or a Tax Event Upon Merger if the event is specified in(iii) below, and, if specified to be applicable, a Credit Event

ISDA(R) 1992

6

Upon Merger if the event is specified pursuant to (iv) below or an Additional Termination Event if the event is specified pursuant to (v) below:--

(i) ILLEGALITY. Due to the adoption of, or any change in, any applicable law after the date on which a Transaction is entered into, or due to the promulgation of, or any change in, the interpretation by any court, tribunal or regulatory authority with competent jurisdiction of any applicable law after such date, it becomes unlawful (other than as a result of a breach by the party of Section 4(b)) for such party (which will be the Affected Party): --

(1) to perform any absolute or contingent obligation to make a payment or delivery or to receive a payment or delivery in respect of such Transaction or to comply with any other material provision of this Agreement relating to such Transaction; or

(2) to perform, or for any Credit Support Provider of such party to perform, any contingent or other obligation which the party (or such Credit Support Provider) has under any Credit Support Document relating to such Transaction;

(ii) TAX EVENT. Due to (x) any action taken by a taxing authority, or brought in a court of competent jurisdiction, on or after the date on which a Transaction is entered into (regardless of whether such action is taken or brought with respect to a party to this Agreement) or (y) a Change in Tax Law, the party (which will be the Affected Party) will, or there is a substantial likelihood that it will, on the next succeeding Scheduled Payment Date (1) be required to pay to the other party an additional amount in respect of an Indemnifiable Tax under Section 2(d)(i)(4) (except in respect of interest under Section
2(e), 6(d)(ii) or 6(e)) or (2) receive a payment from which an amount is required to be deducted or withheld for or on account of a Tax
(except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) and no additional amount is required to be paid in respect of such Tax under Section 2(d)(i)(4) (other than by reason of Section 2(d)(i)(4)(A) or (B));

(iii) TAX EVENT UPON MERGER. The party (the "Burdened Party") on the next succeeding Scheduled Payment Date will either (1) be required to pay an additional amount in respect of an Indemnifiable Tax under
Section 2(d)(i)(4) (except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) or (2) receive a payment from which an amount has been deducted or withheld for or on account of any Indemnifiable Tax in respect of which the other party is not required to pay an additional amount (other than by reason of Section 2(d)(i)(4)(A) or (B)), in either case as a result of a party consolidating or amalgamating with, or merging with or into, or transferring all or substantially all its assets to, another entity (which will be the Affected Party) where such action does not constitute an event described in Section 5(a)(viii);

(iv) CREDIT EVENT UPON MERGER. If "Credit Event Upon Merger" is specified in the Schedule as applying to the party, such party ("X"), any Credit Support Provider of X or any applicable Specified Entity of X consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and such action does not constitute an event described in Section 5(a)(viii) but the creditworthiness of the resulting, surviving or transferee entity is materially weaker than that of X, such Credit Support Provider or such Specified Entity, as the case may be, immediately prior to such action (and, in such event, X or its successor or transferee, as appropriate, will be the Affected Party); or

(v) ADDITIONAL TERMINATION EVENT. If any "Additional Termination Event" is specified in the Schedule or any Confirmation as applying, the occurrence of such event (and, in such event, the Affected Party or Affected Parties shall be as specified for such Additional Termination Event in the Schedule or such Confirmation).

(c) EVENT OF DEFAULT AND ILLEGALITY. If an event or circumstance which would otherwise constitute or give rise to an Event of Default also constitutes an Illegality, it will be treated as an Illegality and will not constitute an Event of Default.

ISDA(R) 1992

7

6. EARLY TERMINATION

(a) RIGHT TO TERMINATE FOLLOWING EVENT OF DEFAULT. If at any time an Event of Default with respect to a party (the "Defaulting Party") has occurred and is then continuing, the other party (the "Non-defaulting Party") may, by not more than 20 days notice to the Defaulting Party specifying the relevant Event of Default, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all outstanding Transactions. If, however, "Automatic Early Termination" is specified in the Schedule as applying to a party, then an Early Termination Date in respect of all outstanding Transactions will occur immediately upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(l), (3), (5), (6) or, to the extent analogous thereto, (8), and as of the time immediately preceding the institution of the relevant proceeding or the presentation of the relevant petition upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(4) or, to the extent analogous thereto, (8).

(b) RIGHT TO TERMINATE FOLLOWING TERMINATION EVENT.

(i) NOTICE. If a Termination Event occurs, an Affected Party will, promptly upon becoming aware of it, notify the other party, specifying the nature of that Termination Event and each Affected Transaction and will also give such other information about that Termination Event as the other party may reasonably require.

(ii) TRANSFER TO AVOID TERMINATION EVENT. If either an Illegality under Section 5(b)(i)(l) or a Tax Event occurs and there is only one Affected Party, or if a Tax Event Upon Merger occurs and the Burdened Party is the Affected Party, the Affected Party will, as a condition to its right to designate an Early Termination Date under Section
6(b)(iv), use all reasonable efforts (which will not require such party to incur a loss, excluding immaterial, incidental expenses) to transfer within 20 days after it gives notice under Section 6(b)(i) all its rights and obligations under this Agreement in respect of the Affected Transactions to another of its Offices or Affiliates so that such Termination Event ceases to exist.

If the Affected Party is not able to make such a transfer it will give notice to the other party to that effect within such 20 day period, whereupon the other party may effect such a transfer within 30 days after the notice is given under Section 6(b)(i).

Any such transfer by a party under this Section 6(b)(ii) will be subject to and conditional upon the prior written consent of the other party, which consent will not be withheld if such other party's policies in effect at such time would permit it to enter into transactions with the transferee on the terms proposed.

(iii) TWO AFFECTED PARTIES. If an Illegality under Section 5(b)(i)(l) or a Tax Event occurs and there are two Affected Parties, each party will use all reasonable efforts to reach agreement within 30 days after notice thereof is given under Section 6(b)(i) on action to avoid that Termination Event.

(iv) RIGHT TO TERMINATE. IF:--

(1) a transfer under Section 6(b)(ii) or an agreement under Section 6(b)(iii), as the case may be, has not been effected with respect to all Affected Transactions within 30 days after an Affected Party gives notice under Section
6(b)(i); or

(2) an Illegality under Section 5(b)(i)(2), a Credit Event Upon Merger or an Additional Termination Event occurs, or a Tax Event Upon Merger occurs and the Burdened Party is not the Affected Party,

either party in the case of an Illegality, the Burdened Party in the case of a Tax Event Upon Merger, any Affected Party in the case of a Tax Event or an Additional Termination Event if there is more than one Affected Party, or the party which is not the Affected Party in the case of a Credit Event Upon Merger or an Additional Termination Event if there is only one Affected Party may, by not more than 20 days notice to the other party and provided that the relevant Termination Event is then

ISDA(R) 1992

8

continuing, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all Affected Transactions.

(c) EFFECT OF DESIGNATION.

(i) If notice designating an Early Termination Date is given under
Section 6(a) or (b), the Early Termination Date will occur on the date so designated, whether or not the relevant Event of Default or Termination Event is then continuing.

(ii) Upon the occurrence or effective designation of an Early Termination Date, no further payments or deliveries under Section 2(a)(i) or 2(e) in respect of the Terminated Transactions will be required to be made, but without prejudice to the other provisions of this Agreement. The amount, if any, payable in respect of an Early Termination Date shall be determined pursuant to Section 6(e).

(d) CALCULATIONS.

(i) STATEMENT. On or as soon as reasonably practicable following the occurrence of an Early Termination Date, each party will make the calculations on its part, if any, contemplated by Section 6(e) and will provide to the other party a statement (1) showing, in reasonable detail, such calculations (including all relevant quotations and specifying any amount payable under Section 6(e)) and (2) giving details of the relevant account to which any amount payable to it is to be paid. In the absence of written confirmation from the source of a quotation obtained in determining a Market Quotation, the records of the party obtaining such quotation will be conclusive evidence of the existence and accuracy of such quotation.

(ii) PAYMENT DATE. An amount calculated as being due in respect of any Early Termination Date under Section 6(e) will be payable on the day that notice of the amount payable is effective (in the case of an Early Termination Date which is designated or occurs as a result of an Event of Default) and on the day which is two Local Business Days after the day on which notice of the amount payable is effective (in the case of an Early Termination Date which is designated as a result of a Termination Event). Such amount will be paid together with (to the extent permitted under applicable law) interest thereon (before as well as after judgment) in the Termination Currency, from (and including) the relevant Early Termination Date to (but excluding) the date such amount is paid, at the Applicable Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days clapsed.

(e) PAYMENTS ON EARLY TERMINATION. If an Early Termination Date occurs, the following provisions shall apply based on the parties' election in the Schedule of a payment measure, either "Market Quotation" or "Loss", and a payment method, either the "First Method" or the "Second Method". If the parties fail to designate a payment measure or payment method in the Schedule, it will be deemed that "Market Quotation" or the "Second Method", as the case may be, shall apply. The amount, if any, payable in respect of an Early Termination Date and determined pursuant to this Section will be subject to any Set-off.

(i) EVENTS OF DEFAULT. If the Early Termination Date results from an Event of Default:--

(1) First Method and Market Quotation. If the First Method and Market Quotation apply, the Defaulting Party will pay to the Non-defaulting Party the excess, if a positive number, of (A) the sum of the Settlement Amount (determined by the Non-defaulting Party) in respect of the Terminated Transactions and the Termination Currency Equivalent of the Unpaid Amounts owing to the Non-defaulting Party over (B) the Termination Currency Equivalent of the Unpaid Amounts owing to the Defaulting Party.

(2) First Method and Loss. If the First Method and Loss apply, the Defaulting Party will pay to the Non-defaulting Party, if a positive number, the Non-defaulting Party's Loss in respect of this Agreement.

(3) Second Method and Market Quotation. If the Second Method and Market Quotation apply, an amount will be payable equal to (A) the sum of the Settlement Amount (determined by the

ISDA(R) 1992

9

Non-defaulting Party) in respect of the Terminated Transactions and the Termination Currency Equivalent of the Unpaid Amounts owing to the Non-defaulting Party less (B) the Termination Currency Equivalent of the Unpaid Amounts owing to the Defaulting Party. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(4) Second Method and Loss. If the Second Method and Loss apply, an amount will be payable equal to the Non-defaulting Party's Loss in respect of this Agreement. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(ii) TERMINATION EVENTS. If the Early Termination Date results from a Termination Event:--

(1) One Affected Party. If there is one Affected Party, the amount payable will be determined in accordance with Section 6(e)(i)(3), if Market Quotation applies, or Section 6(e)(i)(4), if Loss applies, except that, in either case, references to the Defaulting Party and to the Non-defaulting Party will be deemed to be references to the Affected Party and the party which is not the Affected Party, respectively, and, if Loss applies and fewer than all the Transactions are being terminated, Loss shall be calculated in respect of all Terminated Transactions.

(2) Two Affected Parties. If there are two Affected Parties:--

(A) if Market Quotation applies, each party will determine a Settlement Amount in respect of the Terminated Transactions, and an amount will be payable equal to (I) the sum of (a) one-half of the difference between the Settlement Amount of the party with the higher Settlement Amount ("X") and the Settlement Amount of the party with the lower Settlement Amount ("Y") and (b) the Termination Currency Equivalent of the Unpaid Amounts owing to X less (II) the Termination Currency Equivalent of the Unpaid Amounts owing to Y; and

(B) if Loss applies, each party will determine its Loss in respect of this Agreement (or, if fewer than all the Transactions are being terminated, in respect of all Terminated Transactions) and an amount will be payable equal to one-half of the difference between the Loss of the party with the higher Loss ("X") and the Loss of the party with the lower Loss ("Y").

If the amount payable is a positive number, Y will pay it to X; if it is a negative number, X will pay the absolute value of that amount to Y.

(iii) ADJUSTMENT FOR BANKRUPTCY. In circumstances where an Early Termination Date occurs because "Automatic Early Termination" applies in respect of a party, the amount determined under this Section 6(e) will be subject to such adjustments as are appropriate and permitted by law to reflect any payments or deliveries made by one party to the other under this Agreement (and retained by such other party) during the period from the relevant Early Termination Date to the date for payment determined under Section 6(d)(ii).

(iv) PRE-ESTIMATE. The parties agree that if Market Quotation applies an amount recoverable under this Section 6(e) is a reasonable pre-estimate of loss and not a penalty. Such amount is payable for the loss of bargain and the loss of protection against future risks and except as otherwise provided in this Agreement neither party will be entitled to recover any additional damages as a consequence of such losses.

ISDA(R) 1992

10

7. TRANSFER

Subject to Section 6(b)(ii), neither this Agreement nor any interest or obligation in or under this Agreement may be transferred (whether by way of security or otherwise) by either party without the prior written consent of the other party, except that: --

(a) a party may make such a transfer of this Agreement pursuant to a consolidation or amalgamation with, or merger with or into, or transfer of all or substantially all its assets to, another entity (but without prejudice to any other right or remedy under this Agreement); and

(b) a party may make such a transfer of all or any part of its interest in any amount payable to it from a Defaulting Party under Section 6(e).

Any purported transfer that is not in compliance with this Section will be void.

8. CONTRACTUAL CURRENCY

(a) PAYMENT IN THE CONTRACTUAL CURRENCY. Each payment under this Agreement will be made in the relevant currency specified in this Agreement for that payment (the "Contractual Currency"). To the extent permitted by applicable law, any obligation to make payments under this Agreement in the Contractual Currency will not be discharged or satisfied by any tender in any currency other than the Contractual Currency, except to the extent such tender results in the actual receipt by the party to which payment is owed, acting in a reasonable manner and in good faith in converting the currency so tendered into the Contractual Currency, of the full amount in the Contractual Currency of all amounts payable in respect of this Agreement. If for any reason the amount in the Contractual Currency so received falls short of the amount in the Contractual Currency payable in respect of this Agreement, the party required to make the payment will, to the extent permitted by applicable law, immediately pay such additional amount in the Contractual Currency as may be necessary to compensate for the shortfall. If for any reason the amount in the Contractual Currency so received exceeds the amount in the Contractual Currency payable in respect of this Agreement, the party receiving the payment will refund promptly the amount of such excess.

(b) JUDGMENTS. To the extent permitted by applicable law, if any judgment or order expressed in a currency other than the Contractual Currency is rendered
(i) for the payment of any amount owing in respect of this Agreement, (ii) for the payment of any amount relating to any early termination in respect of this Agreement or (iii) in respect of a judgment or order of another court for the payment of any amount described in (i) or (ii) above, the party seeking recovery, after recovery in full of the aggregate amount to which such party is entitled pursuant to the judgment or order, will be entitled to receive immediately from the other party the amount of any shortfall of the Contractual Currency received by such party as a consequence of sums paid in such other currency and will refund promptly to the other party any excess of the Contractual Currency received by such party as a consequence of sums paid in such other currency if such shortfall or such excess arises or results from any variation between the rate of exchange at which the Contractual Currency is converted into the currency of the judgment or order for the purposes of such judgment or order and the rate of exchange at which such party is able, acting in a reasonable manner and in good faith in converting the currency received into the Contractual Currency, to purchase the Contractual Currency with the amount of the currency of the judgment or order actually received by such party. The term "rate of exchange" includes, without limitation, any premiums and costs of exchange payable in connection with the purchase of or conversion into the Contractual Currency.

(c) SEPARATE INDEMNITIES. To the extent permitted by applicable law, these indemnities constitute separate and independent obligations from the other obligations in this Agreement, will be enforceable as separate and independent causes of action, will apply notwithstanding any indulgence granted by the party to which any payment is owed and will not be affected by judgment being obtained or claim or proof being made for any other sums payable in respect of this Agreement.

(d) EVIDENCE OF LOSS. For the purpose of this Section 8, it will be sufficient for a party to demonstrate that it would have suffered a loss had an actual exchange or purchase been made.

ISDA(R) 1992

11

9. MISCELLANEOUS

(a) ENTIRE AGREEMENT. This Agreement constitutes the entire agreement and understanding of the parties with respect to its subject matter and supersedes all oral communication and prior writings with respect thereto.

(b) AMENDMENTS. No amendment, modification or waiver in respect of this Agreement will be effective unless in writing (including a writing evidenced by a facsimile transmission) and executed by each of the parties or confirmed by an exchange of telexes or electronic messages on an electronic messaging system.

(c) SURVIVAL OF OBLIGATIONS. Without prejudice to Sections 2(a)(iii) and
6(c)(ii), the obligations of the parties under this Agreement will survive the termination of any Transaction.

(d) REMEDIES CUMULATIVE. Except as provided in this Agreement, the rights, powers, remedies and privileges provided in this Agreement are cumulative and not exclusive of any rights, powers, remedies and privileges provided by law.

(e) COUNTERPARTS AND CONFIRMATIONS.

(i) This Agreement (and each amendment, modification and waiver in respect of it) may be executed and delivered in counterparts (including by facsimile transmission), each of which will be deemed an original.

(ii) The parties intend that they are legally bound by the terms of each Transaction from the moment they agree to those terms (whether orally or otherwise). A Confirmation shall he entered into as soon as practicable and may he executed and delivered in counterparts (including by facsimile transmission) or be created by an exchange of telexes or by an exchange of electronic messages on an electronic messaging system, which in each case will be sufficient for all purposes to evidence a binding supplement to this Agreement. The parties will specify therein or through another effective means that any such counterpart, telex or electronic message constitutes a Confirmation.

(f) NO WAIVER OF RIGHTS. A failure or delay in exercising any right, power or privilege in respect of this Agreement will not be presumed to operate as a waiver, and a single or partial exercise of any right, power or privilege will not be presumed to preclude any subsequent or further exercise, of that right, power or privilege or the exercise of any other right, power or privilege.

(g) HEADINGS. The headings used in this Agreement are for convenience of reference only and are not to affect the construction of or to be taken into consideration in interpreting this Agreement.

10. OFFICES; MULTIBRANCH PARTIES

(a) If Section 10(a) is specified in the Schedule as applying, each parry that enters into a Transaction through an Office other than its head or home office represents to the other party that, notwithstanding the place of booking office or jurisdiction of incorporation or organisation of such party, the obligations of such party are the same as if it had entered into the Transaction through its head or home office. This representation will be deemed to be repeated by such party on each date on which a Transaction is entered into.

(b) Neither party may change the Office through which it makes and receives payments or deliveries for the purpose of a Transaction without the prior written consent of the other party.

(c) If a party is specified as a Multibranch Party in the Schedule, such Multibranch Party may make and receive payments or deliveries under any Transaction through any Office listed in the Schedule, and the Office through which it makes and receives payments or deliveries with respect to a Transaction will be specified in the relevant Confirmation.

11. EXPENSES

A Defaulting Party will, on demand, indemnify and hold harmless the other party for and against all reasonable out-of-pocket expenses, including legal fees and Stamp Tax, incurred by such other party by reason of the enforcement and protection of its rights under this Agreement or any Credit Support Document

ISDA(R) 1992

12

to which the Defaulting Party is a party or by reason of the early termination of any Transaction, including, but not limited to, costs of collection.

12. NOTICES

(a) EFFECTIVENESS. Any notice or other communication in respect of this Agreement may be given in any manner set forth below (except that a notice or other communication under Section 5 or 6 may not be given by facsimile transmission or electronic messaging system) to the address or number or in accordance with the electronic messaging system details provided (see the Schedule) and will be deemed effective as indicated:-

(i) if in writing and delivered in person or by courier, on the date it is delivered;

(ii) if sent by telex, on the date the recipient's answerback is received;

(iii) if sent by facsimile transmission, on the date that transmission is received by a responsible employee of the recipient in legible form (it being agreed that the burden of proving receipt will be on the sender and will not be met by a transmission report generated by the sender's facsimile machine);

(iv) if sent by certified or registered mail (airmail, if overseas) or the equivalent (return receipt requested), on the date that mail is delivered or its delivery is attempted; or

(v) if sent by electronic messaging system, on the date that electronic message is received,

unless the date of that delivery (or attempted delivery) or that receipt, as applicable, is not a Local Business Day or that communication is delivered (or attempted) or received, as applicable, after the close of business on a Local Business Day, in which case that communication shall be deemed given and effective on the first following day that is a Local Business Day.

(b) CHANGE OF ADDRESSES. Either party may by notice to the other change the address, telex or facsimile number or electronic messaging system details at which notices or other communications are to be given to it.

13. GOVERNING LAW AND JURISDICTION

(a) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the law specified in the Schedule.

(b) JURISDICTION. With respect to any suit, action or proceedings relating to this Agreement ("Proceedings"), each party irrevocably:-

(i) submits to the jurisdiction of the English courts, if this Agreement is expressed to be governed by English law, or to the non-exclusive jurisdiction of the courts of the State of New York and the United States District Court located in the Borough of Manhattan in New York City, if this Agreement is expressed to be governed by the laws of the State of New York; and

(ii) waives any objection which it may have at any time to the laying of venue of any Proceedings brought in any such court, waives any claim that such Proceedings have been brought in an inconvenient forum and further waives the right to object, with respect to such Proceedings, that such court does not have any jurisdiction over such party.

Nothing in this Agreement precludes either party from bringing Proceedings in any other jurisdiction (outside, if this Agreement is expressed to be governed by English law, the Contracting States, as defined in Section 1(3) of the Civil Jurisdiction and Judgments Act 1982 or any modification, extension or re-enactment thereof for the time being in force) nor will the bringing of Proceedings in any one or more jurisdictions preclude the bringing of Proceedings in any other jurisdiction.

(c) SERVICE OF PROCESS. Each party irrevocably appoints the Process Agent (if any) specified opposite its name in the Schedule to receive, for it and on its behalf, service of process in any Proceedings. If for any

ISDA(R)1992

13

reason any party's Process Agent is unable to act as such, party will promptly notify the other party and within 30 days appoint a substitute process agent acceptable to the other party. The parties irrevocably consent to service of process given in the manner provided for notices in Section 12. Nothing in this Agreement will affect the right of either party to serve process in any other manner permitted by law.

(d) WAIVER OF IMMUNITIES. Each party irrevocably waives, to the fullest extent permitted by applicable law, with respect to itself and its revenues and assets (irrespective of their use or intended use), all immunity on the grounds of sovereignty or other similar grounds from (i) suit, (ii) jurisdiction of any court, (iii) relief by way of injunction, order for specific performance or for recovery of property, (iv) attachment of its assets (whether before or after judgment) and (v) execution or enforcement of any judgment to which it or its revenues or assets might otherwise be entitled in any Proceedings in the courts of any jurisdiction and irrevocably agrees, to the extent permitted by applicable law, that it will not claim any such immunity in any Proceedings.

14. DEFINITIONS

As used in this Agreement:-

"ADDITIONAL TERMINATION EVENT" has the meaning specified in Section 5(b).

"AFFECTED PARTY" has the meaning specified in Section 5(b).

"AFFECTED TRANSACTIONS" means (a) with respect to any Termination Event consisting of an Illegality, Tax Event or Tax Event Upon Merger, all Transactions affected by the occurrence of such Termination Event and (b) with respect to any other Termination Event, all Transactions.

"AFFILIATE" means, subject to the Schedule, in relation to any person, any entity controlled, directly or indirectly, by the person, any entity that controls, directly or indirectly, the person or any entity directly or indirectly under common control with the person. For this purpose, "control" of any entity or person means ownership of a majority of the voting power of the entity or person.

"APPLICABLE RATE" means:-

(a) in respect of obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

(b) in respect of an obligation to pay an amount under Section 6(e) of either party from and after the date (determined in accordance with Section
6(d)(ii)) on which that amount is payable, the Default Rate;

(c) in respect of all other obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Non-defaulting Party, the Non-default Rate; and

(d) in all other cases, the Termination Rate.

"BURDENED PARTY" has the meaning specified in Section 5(b).

"CHANGE IN TAX LAW" means the enactment, promulgation, execution or ratification of, or any change in or amendment to, any law (or in the application or official interpretation of any law) that occurs on or after the date on which the relevant Transaction is entered into.

"CONSENT" includes a consent, approval, action, authorisation, exemption, notice, filing, registration or exchange control consent.

"CREDIT EVENT UPON MERGER" has the meaning specified in Section 5(b).

"CREDIT SUPPORT DOCUMENT" means any agreement or instrument that is specified as such in this Agreement.

"CREDIT SUPPORT PROVIDER" has the meaning specified in the Schedule.

"DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the relevant payee (as certified by it) if it were to fund or of funding the relevant amount plus 1% per annum.

ISDA(R) 1992

14

"DEFAULTING PARTY" has the meaning specified in Section 6(a).

"EARLY TERMINATION DATE" means the date determined in accordance with Section 6(a) or 6(b)(iv).

"EVENT OF DEFAULT" has the meaning specified in Section 5(a) and, if applicable, in the Schedule.

"ILLEGALITY" has the meaning specified in Section 5(b).

"INDEMNIFIABLE TAX" means any Tax other than a Tax that would not be imposed in respect of a payment under this Agreement but for a present or former connection between the jurisdiction of the government or taxation authority imposing such Tax and the recipient of such payment or a person related to such recipient (including, without limitation, a connection arising from such recipient or related person being or having been a citizen or resident of such jurisdiction, or being or having been organised, present or engaged in a trade or business in such jurisdiction, or having or having had a permanent establishment or fixed place of business in such jurisdiction, but excluding a connection arising solely from such recipient or related person having executed, delivered, performed its obligations or received a payment under, or enforced, this Agreement or a Credit Support Document).

"LAW" includes any treaty, law, rule or regulation (as modified, in the case of tax matters, by the practice of any relevant governmental revenue authority) and "LAWFUL" and "UNLAWFUL" will be construed accordingly.

"LOCAL BUSINESS DAY" means, subject to the Schedule, a day on which commercial banks are open for business (including dealings in foreign exchange and foreign currency deposits) (a) in relation to any obligation under Section 2(a)(i), in the place(s) specified in the relevant Confirmation or, if not so specified, as otherwise agreed by the parties in writing or determined pursuant to provisions contained, or incorporated by reference, in this Agreement, (b) in relation to any other payment, in the place where the relevant account is located and, if different, in the principal financial centre, if any, of the currency of such payment, (c) in relation to any notice or other communication, including notice contemplated under Section 5(a)(i), in the city specified in the address for notice provided by the recipient and, in the case of a notice contemplated by
Section 2(b), in the place where the relevant new account is to be located and
(d) in relation to Section 5(a)(v)(2), in the relevant locations for performance with respect to such Specified Transaction.

"LOSS" means, with respect to this Agreement or one or more Terminated Transactions, as the case may be, and a party, the Termination Currency Equivalent of an amount that party reasonably determines in good faith to be its total losses and costs (or gain, in which case expressed as a negative number) in connection with this Agreement or that Terminated Transaction or group of Terminated Transactions, as the case may be, including any loss of bargain, cost of funding or, at the election of such party but without duplication, loss or cost incurred as a result of its terminating, liquidating, obtaining or reestablishing any hedge or related trading position (or any gain resulting from any of them). Loss includes losses and costs (or gains) in respect of any payment or delivery required to have been made (assuming satisfaction of each applicable condition precedent) on or before the relevant Early Termination Date and not made, except, so as to avoid duplication, if Section 6(e)(i)(l) or (3) or 6(e)(ii)(2)(A) applies. Loss does not include a party's legal fees and out-of-pocket expenses referred to under Section 11. A party will determine its Loss as of the relevant Early Termination Date, or, if that is not reasonably practicable, as of the earliest date thereafter as is reasonably practicable. A party may (but need not) determine its Loss by reference to quotations of relevant rates or prices from one or more leading dealers in the relevant markets.

"MARKET QUOTATION" means, with respect to one or more Terminated Transactions and a party making the determination, an amount determined on the basis of quotations from Reference Market-makers. Each quotation will be for an amount, if any, that would be paid to such party (expressed as a negative number) or by such party (expressed as a positive number) in consideration of an agreement between such party (taking into account any existing Credit Support Document with respect to the obligations of such party) and the quoting Reference Market-maker to enter into a transaction (the "Replacement Transaction") that would have the effect of preserving for such party the economic equivalent of any payment or delivery (whether the underlying obligation was absolute or contingent and assuming the satisfaction of each applicable condition precedent) by the parties under Section 2(a)(i) in respect of such Terminated Transaction or group of Terminated Transactions that would, but for the occurrence of the relevant Early Termination Date, have

ISDA(R) 1992

15

been required after that date. For this purpose, Unpaid Amounts in respect of the Terminated Transaction or group of Terminated Transactions are to be excluded but, without limitation, any payment or delivery that would, but for the relevant Early Termination Date, have been required (assuming satisfaction of each applicable condition precedent) after that Early Termination Date is to be included. The Replacement Transaction would be subject to such documentation as such party and the Reference Market-maker may, in good faith, agree. The party making the determination (or its agent) will request each Reference Market-maker to provide its quotation to the extent reasonably practicable as of the same day and time (without regard to different time zones) on or as soon as reasonably practicable after the relevant Early Termination Date. The day and time as of which those quotations are to be obtained will be selected in good faith by the party obliged to make a determination under Section 6(e), and, if each party is so obliged, after consultation with the other. If more than three quotations are provided, the Market Quotation will be the arithmetic mean of the quotations, without regard to the quotations having the highest and lowest values. If exactly three such quotations are provided, the Market Quotation will be the quotation remaining after disregarding the highest and lowest quotations. For this purpose, if more than one quotation has the same highest value or lowest value, then one of such quotations shall be disregarded. If fewer than three quotations are provided, it will be deemed that the Market Quotation in respect of such Terminated Transaction or group of Terminated Transactions cannot be determined.

"NON-DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the Non-defaulting Party (as certified by it) if it were to fund the relevant amount.

"NON-DEFAULTING PARTY" has the meaning specified in Section 6(a).

"OFFICE" means a branch or office of a party, which may be such party's head or home office.

"POTENTIAL EVENT OF DEFAULT" means any event which, with the giving of notice or the lapse of time or both, would constitute an Event of Default.

"REFERENCE MARKET-MAKERS" means four leading dealers in the relevant market selected by the party determining a Market Quotation in good faith (a) from among dealers of the highest credit standing which satisfy all the criteria that such party applies generally at the time in deciding whether to offer or to make an extension of credit and (b) to the extent practicable, from among such dealers having an office in the same city.

"RELEVANT JURISDICTION" means, with respect to a party, the jurisdictions (a) in which the party is incorporated, organised, managed and controlled or considered to have its seat, (b) where an Office through which the party is acting for purposes of this Agreement is located, (c) in which the party executes this Agreement and (d) in relation to any payment, from or through which such payment is made.

"SCHEDULED PAYMENT DATE" means a date on which a payment or delivery is to be made under Section 2(a)(i) with respect to a Transaction.

"SET-OFF means set-off, offset, combination of accounts, right of retention or withholding or similar right or requirement to which the payer of an amount under Section 6 is entitled or subject (whether arising under this Agreement, another contract, applicable law or otherwise) that is exercised by, or imposed on, such payer.

"SETTLEMENT AMOUNT" means, with respect to a party and any Early Termination Date, the sum of:-

(a) the Termination Currency Equivalent of the Market Quotations (whether positive or negative) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation is determined; and

(b) such party's Loss (whether positive or negative and without reference to any Unpaid Amounts) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation cannot be determined or would not (in the reasonable belief of the party making the determination) produce a commercially reasonable result.

"SPECIFIED ENTITY" has the meanings specified in the Schedule.

ISDA(R) 1992

16

"SPECIFIED INDEBTEDNESS" means, subject to the Schedule, any obligation (whether present or future, contingent or otherwise, as principal or surety or otherwise) in respect of borrowed money.

"SPECIFIED TRANSACTION" means, subject to the Schedule, (a) any transaction (including an agreement with respect thereto) now existing or hereafter entered into between one party to this Agreement (or any Credit Support Provider of such party or any applicable Specified Entity of such party) and the other party to this Agreement (or any Credit Support Provider of such other party or any applicable Specified Entity of such other party) which is a rate swap transaction, basis swap, forward rate transaction, commodity swap, commodity option, equity or equity index swap, equity or equity index option, bond option, interest rate option, foreign exchange transaction, cap transaction, floor transaction, collar transaction, currency swap transaction, cross-currency rate swap transaction, currency option or any other similar transaction (including any option with respect to any of these transaction's), (b) any combination of these transactions and (e) any other transaction identified as a Specified Transaction in this Agreement or the relevant confirmation.

"STAMP TAX" means any stamp, registration, documentation or similar tax.

"TAX" means any present or future tax, levy, impost, duty, charge, assessment or fee of any nature (including interest, penalties and additions thereto) that is imposed by any government or other taxing authority in respect of any payment under this Agreement other than a stamp, registration, documentation or similar tax.

"TAX EVENT" has the meaning specified in Section 5(b).

"TAX EVENT UPON MERGER" has the meaning specified in Section 5(b).

"TERMINATED TRANSACTIONS" means with respect to any Early Termination Date (a) if resulting from a Termination Event, all Affected Transactions and (b) if resulting from an Event of Default, all Transactions (in either case) in effect immediately before the effectiveness of the notice designating that Early Termination Date (or, if "Automatic Early Termination" applies, immediately before that Early Termination Date).

"TERMINATION CURRENCY" has the meaning specified in the Schedule.

"TERMINATION CURRENCY EQUIVALENT" means, in respect of any amount denominated in the Termination Currency, such Termination Currency amount and, in respect of any amount denominated in a currency other than the Termination Currency (the "Other Currency"), the amount in the Termination Currency determined by the party making the relevant determination as being required to purchase such amount of such Other Currency as at the relevant Early Termination Date, or, if the relevant Market Quotation or Loss (as the case may be), is determined as of a later date, that later date, with the Termination Currency at the rate equal to the spot exchange rate of the foreign exchange agent (selected as provided below) for the purchase of such Other Currency with the Termination Currency at or about 11:00 a.m. (in the city in which such foreign exchange agent is located) on such date as would be customary for the determination of such a rate for the purchase of such Other Currency for value on the relevant Early Termination Date or that later date. The foreign exchange agent will, if only one party is obliged to make a determination under Section 6(e), be selected in good faith by that party and otherwise will be agreed by the parties.

"TERMINATION EVENT" means an Illegality, a Tax Event or a Tax Event Upon Merger or, if specified to be applicable, a Credit Event Upon Merger or an Additional Termination Event.

"TERMINATION RATE" means a rate per annum equal to the arithmetic mean of the cost (without proof or evidence of any actual cost) to each party (as certified by such party) if it were to fund or of funding such amounts.

"UNPAID AMOUNTS" owing to any party means, with respect to an Early Termination Date, the aggregate of (a) in respect of all Terminated Transactions, the amounts that became payable (or that would have become payable but for Section
2(a)(iii)) to such party under Section 2(a)(i) on or prior to such Early Termination Date and which remain unpaid as at such Early Termination Date and
(b) in respect of each Terminated Transaction, for each obligation under Section 2(a)(i) which was (or would have been but for Section 2(a)(iii)) required to be settled by delivery to such party on or prior to such Early Termination Date and which has not been so settled as at such Early Termination Date, an amount equal to the fair market

ISDA(R) 1992

17

value of that which was (or would have been) required to be delivered as of the originally scheduled date for delivery, in each case together with (to the extent permitted under applicable law) interest, in the currency of such amounts, from (and including) the date such amounts or obligations were or would have been required to have been paid or performed to (but excluding) such Early Termination Date, at the Applicable Rate. Such amounts of interest will be calculated oh the basis of daily compounding and the actual number of days elapsed. The fair market value of any obligation referred to in clause (b) above shall be reasonably determined by the party obliged to make the determination under Section 6(e) or, if each party is so obliged, it shall be the average of the Termination Currency Equivalents of the fair market values reasonably determined by both parties.

IN WITNESS WHEREOF the parties have executed this document on the respective dates specified below with effect from the date specified on the first page of this document.

JPMORGAN CHASE BANK                         NELNET, INC.
-----------------------------               ------------------------------
     (Name of Party)                             (Name of Party)

By: /s/ JAMES DWYER                         By:/s/ Jeffrey R. Noordhoek
    -------------------------                  -------------------------
    Name:  JAMES DWYER                         Name:  Jeffrey R. Noordhoek
    Title: VICE PRESIDENT                      Title: VP
    Date:                                      Date:

                                           NELNET LOAN SERVICES, INC.

                                           By: /s/ Edward P. Martinez
                                               -------------------------
                                               Name:  Edward P. Martinez
                                               Title: Senior Vice President
                                               Date:

                                                              ISDA(R) 1992

18

(MULTICURRENCY--CROSS BORDER)

[ISDA(R) LOGO]

International Swap Dealers Association, Inc.

                                    SCHEDULE
                                     TO THE
                                MASTER AGREEMENT

                            DATED AS OF MAY 20, 2002

                                     BETWEEN

JPMORGAN CHASE BANK                    AND                 NELNET, INC.
    ("PARTY A")                                               AND
                                                 NELNET LOAN SERVICES, INC.
                                                   (COLLECTIVELY, "PARTY B")

PART 1
TERMINATION PROVISIONS AND CERTAIN OTHER MATTERS

(1) "SPECIFIED ENTITY" means, in relation to Party A, for the purpose of:

SECTION 5(a)(v), none;

SECTION 5(a)(vi), none;

SECTION 5(a)(vii), none; and

SECTION 5(b)(iv), none;

and, in relation to Party B, for the purpose of:

SECTION 5(a)(v), any Affiliate of Party B;

SECTION 5(a)(vi), any Affiliate of Party B;

SECTION 5(a)(vii), any Affiliate of Party B; and


SECTION 5(b)(iv), any Affiliate of Party B.

(2) "SPECIFIED TRANSACTION" will have the meaning specified in Section 14 but shall also include any transaction with respect to the forward sale or delivery of any security.

(3) The "CROSS-DEFAULT" provisions of Section 5(a)(vi) will apply to Party A, Party B any applicable Specified Entity of Party B, and for such purpose:

(a) "SPECIFIED INDEBTEDNESS" will have the meaning specified in
Section 14, except that such term shall not include obligations in respect of deposits received in the ordinary course of a party's banking business.

(b) "THRESHOLD AMOUNT" means, with respect to Party A, an amount equal to three percent of the shareholders' equity of Party A; and with respect to Party B, to the lesser of (i) three percent of the shareholder's equity of Party B (determined on a consolidated basis) and (ii) $2,000,000. For purposes of this definition, any Specified Indebtedness denominated in a currency other than the currency in which the Threshold is expressed shall be converted into the currency in which the Threshold is expressed at the exchange rate therefor reasonably chosen by the other party.

(c) Section 5(a)(vi) of this Agreement will be deemed to be amended to include the following Clause "(3)":

"or (3) a default, event of default, or other similar condition or event (however described) occurs and is continuing which entitles any person or entity to terminate its commitment under any agreement to lend or advance or make available funds to a party (or any applicable Specified Entity) in respect of an aggregate amount in excess of the Threshold Amount."

(4) The "CREDIT EVENT UPON MERGER" provisions of Section 5(b)(iv) will not apply to Party A or Party B.

(5) The "AUTOMATIC EARLY TERMINATION" provision of Section 6(a) will not apply to Party A or Party B.

(6) PAYMENTS ON EARLY TERMINATION. For the purpose of Section 6(e):

(i) Market Quotation will apply.

(ii) The Second Method will apply.

(7) "TERMINATION CURRENCY" means United States Dollars.

2

PART 2
TAX REPRESENTATIONS

(1) PAYER TAX REPRESENTATIONS. For the purpose of Section 3(e) of this Agreement, Party A and Party B will make the following representation:-

It is not required by any applicable law, as modified by the practice of any relevant governmental revenue authority of any Relevant Jurisdiction to make any deduction or withholding for or on account of any Tax from any payment (other than interest under Section 2(e), 6(d)(ii) or 6(e) of this Agreement) to be made by it to the other party under this Agreement. In making this representation, it may rely on (x) the accuracy of any representations made by the other party pursuant to
Section 3(f) of this Agreement, (y) the satisfaction of the agreement contained in Section 4(a)(i) or 4(a)(iii) of this Agreement and the accuracy and effectiveness of any document provided by the other party pursuant to Section 4(a)(i) or 4(a)(iii) of this Agreement and (z) the satisfaction of the agreement of the other party contained in Section 4(d) of this Agreement, provided that it shall not be a breach of this representation where reliance is placed on clause (y) and the other party does not deliver a form or document under Section 4(a)(iii) by reason of material prejudice to its legal or commercial position.

(2) Payee Tax Representations. For the purpose of Section 3(f) of this Agreement, Party A and Party B will make the following representations specified below, if any:-

(i) The following representations will apply to Party A:

Party A is a banking corporation created or organized under the laws of the State of New York.

(ii) The following representations will apply to Party B:

Nelnet, Inc. is a corporation organized under the laws of the State of Nevada, is a United States person within the meaning of Section 7701(a)(30) of the Internal Revenue Code of 1986, as amended, and its federal taxpayer identification number is________________; and Nelnet Loan Services, Inc. is a corporation organized under the laws of the State of Nebraska, is a United States person within the meaning of
Section 7701(a)(30) of the Internal

3

Revenue Code of 1986, as amended, and its federal taxpayer identification number is_________________.

4

PART 3
AGREEMENT TO DELIVER DOCUMENTS

For the purpose of Sections 4(a)(i) and (ii) of this Agreement, each party agrees to deliver the following documents:

(a) Tax forms, documents or certificates to be delivered are:

PARTY
REQUIRED TO
DELIVER
DOCUMENT        FORM/DOCUMENT/CERTIFICATE       DATE BY WHICH TO BE DELIVERED
--------        -------------------------       -----------------------------
Party B        Internal Revenue Service         Upon execution and delivery of
               Form W-9                         this Agreement

Party A and    Any form, document or            Upon request
Party B        certificate as may be
               requested pursuant to Section
               4(a)(iii) of this Agreement.

(b) Other documents to be delivered are:

PARTY REQUIRED                                                                 COVERED BY
  TO DELIVER             FORM/DOCUMENT/              DATE BY WHICH            SECTION 3(d)
   DOCUMENT               CERTIFICATE                TO BE DELIVERED         REPRESENTATION
   --------               -----------                ---------------         --------------
 Party B           Audited annual consolidated       No later than 30              Yes
                   financial statements of Party B   days after
                   certified by independent          completion of
                   certified public accountants and  such financial
                   prepared in accordance with       statements.
                   accounting principles that are
                   generally accepted in the
                   country or countries in which
                   Party B is organized

5

Party B            Unaudited consolidated            No later than 30             Yes
                   financial statements of Party B   days after
                   for a fiscal quarter prepared in  completion of
                   accordance with accounting        such financial
                   principles that are generally     statements.
                   accepted in the country or
                   countries in which Party B is
                   organized

Party B            Opinion of counsel satisfactory   Upon execution               No
                   to Party A substantially in the   and delivery of
                   form of Exhibit I hereto          this Agreement

Party B            Certified copies of all corporate Upon execution               Yes
                   authorizations and any other      and delivery of
                   documents with respect to the     this Agreement
                   execution, delivery and
                   performance of this Agreement

Party A and        Certificate of authority and      Upon execution               Yes
Party B            specimen signatures of            and delivery of
                   individuals executing this        this Agreement
                   Agreement, Confirmations and      and thereafter
                   each Credit Support Document      upon request of
                   (as applicable)                   the other party

PART 4
MISCELLANEOUS

(1) ADDRESS FOR NOTICES. For the purpose of Section 12(a) of this Agreement:

Address for notice or communications to Party A:

See notice information in Confirmation.

Any notice relating to a particular Transaction shall be delivered to the address or facsimile number specified in the Confirmation of such Transaction. Any notice delivered for purposes of Sections 5 and 6 of this Agreement shall be delivered to the following address:

6

JPMorgan Chase Bank
Attention: Legal Department-Capital Markets Group 270 Park Avenue, 40th Floor
New York, New York 10017-2070
Facsimile No.: (212) 270-7468

Address for notice or communications to Party B:

Nelnet, Inc.
121 South 13th Street, Suite 301 Lincoln, NE 88508
Attention: Terry J. Heimes
Phone: 402-458-2300
Facsimile No.: 402-458-2399

(2) PROCESS AGENT. For the purpose of Section 13(c):

Party A appoints as its Process Agent: Not applicable. Party B appoints as its Process Agent: Not applicable.

(3) OFFICES. The provisions of Section 10(a) will apply to this Agreement.

(4) MULTIBRANCH PARTY. For the purpose of Section 10 of this Agreement:

Party A is a Multibranch Party and may act through any Office specified in a Confirmation.

Party B is not a Multibranch Party.

(5) CALCULATION AGENT. The Calculation Agent is Party A, unless otherwise specified in a Confirmation in relation to the relevant Transaction.

(6) CREDIT SUPPORT DOCUMENTS.

With respect to Party A: Not Applicable.

With respect to Party B:

The ISDA Credit Support Annex and supplementary "Paragraph 13 - Elections & Variables" in the form appended hereto shall constitute a "Credit Support Document" in relation to each party, respectively, with respect to all of the obligations of the parties and for all purposes of this Agreement.

7

(7) CREDIT SUPPORT PROVIDER.

Credit Support Provider means in relation to Party A: none.

Credit Support Provider means in relation to Party B: none.

(8) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the laws of the State of New York (without reference to choice of law doctrine).

(9) NETTING OF PAYMENTS. All amounts payable on the same date, in the same currency and in respect of the same Transaction shall be netted in accordance with Section 2(c) of this Agreement. The election contained in the last paragraph of Section 2(c) of this Agreement shall not apply for the purposes of this Agreement.

(10) "AFFILIATE" will have the meaning specified in Section 14 of this Agreement, except that the Affiliates of any Party shall not include any bankruptcy remote special purpose vehicles sponsored or established by such Party so long as such entity maintains its status as bankruptcy remote and limits its activities to those originally specified for it as a special purpose vehicle.

PART 5
OTHER PROVISIONS

(1) SET-OFF. Any amount (the "Early Termination Amount") payable to one party (the "Payee") by the other party (the "Payer") under Section
6(e), in circumstances where there is a Defaulting Party or one Affected Party in the case where a Termination Event under Section 5(b)(iv) has occurred, will, at the option of the party ("X") other than the Defaulting Party or the Affected Party (and without prior notice to the Defaulting Party or the Affected Party), be reduced by its set-off against any Other Payment Amount (as hereinafter defined). As used herein, "Other Payment Amount" shall mean any payment obligation of any description whatsoever (whether arising at such time or in the future or upon the occurrence of a contingency) by the Payee to the Payer (irrespective of the currency, place of payment or booking office of the obligation or whether the relevant party is legally or beneficially the holder of the obligation) arising under any other agreement between the Payee and the Payer or any instrument or undertaking issued or executed or guaranteed by the Payee to, or in favor of, the Payer or any bond, note, or other debt instrument issued or guaranteed by the Payee and owned or held beneficially by the Payer as a result of the purchase thereof by or on behalf of the Payer, whether directly from the issuer or in the secondary market (and the Other

8

Payment Amount will be discharged promptly and in all respects to the extent it is so set-off). X will give notice to the other party of any set-off effected under this section.

For this purpose, either the Early Termination Amount or the Other Payment Amount (or the relevant portion of such amounts) may be converted by X into the currency in which the other is denominated at the rate of exchange at which such party would be able, acting in a reasonable manner and in good faith, to purchase the relevant amount of such currency.

If an obligation is unascertained, X may in good faith estimate that obligation and set-off in respect of the estimate, subject to the relevant party accounting to the other when the obligation is ascertained.

Nothing in this section shall be effective to create a charge or other security interest. This section shall be without prejudice and in addition to any right of set-off, combination of accounts, lien or other right to which any party is at any time otherwise entitled (whether by operation of law, contract or otherwise).

(2) EXCHANGE OF CONFIRMATIONS. For each Transaction entered into hereunder, Party A shall promptly send to Party B a Confirmation, via telex or facsimile transmission. Party B agrees to respond to such Confirmation within 10 Local Business Days, either confirming agreement thereto or requesting a correction of any error(s) contained therein. Failure by Party B to respond within such period shall not affect the validity or enforceability of such Transaction and shall be deemed to be an affirmation of the terms contained in such Confirmation, absent manifest error. The parties agree that any such exchange of telexes or facsimile transmissions shall constitute a Confirmation for all purposes hereunder.

(3) WAIVER OF JURY TRIAL. EACH PARTY WAIVES, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY SUIT, ACTION OR PROCEEDING RELATING TO THIS AGREEMENT OR ANY CREDIT SUPPORT DOCUMENT. EACH PARTY (i) CERTIFIES THAT NO REPRESENTATIVE, AGENT OR ATTORNEY OF THE OTHER PARTY OR ANY CREDIT SUPPORT PROVIDER HAS REPRESENTED, EXPRESSLY OR OTHERWISE, THAT SUCH OTHER PARTY WOULD NOT, IN THE EVENT OF SUCH A SUIT, ACTION OR PROCEEDING, SEEK TO ENFORCE THE FOREGOING WAIVER AND (ii) ACKNOWLEDGES THAT IT AND THE OTHER PARTY HAVE BEEN INDUCED TO ENTER INTO THIS AGREEMENT AND PROVIDE FOR ANY CREDIT SUPPORT DOCUMENT, AS APPLICABLE, BY, AMONG OTHER THINGS, THE MUTUAL WAIVERS AND CERTIFICATIONS IN THIS SECTION.

(4) TELEPHONIC RECORDING. Each party (i) consents to the recording of the telephone conversations of trading, marketing and operations personnel of the parties and their Affiliates in connection with this Agreement or any potential Transaction and (ii)

9

agrees to obtain any necessary consent of, and give notice of such recording to, such personnel of it and its Affiliates.

(5) FURTHER REPRESENTATIONS. Party B represents to Party A (which representations will be deemed to be repeated by Party B on each date on which a Transaction is entered into) that:

(a) GENERALLY ACCEPTED ACCOUNTING PRINCIPLES. The financial information delivered by it pursuant to paragraph (b) of Part 3 of this Schedule, including the related schedules and notes thereto, has been prepared in accordance with accounting principles that are generally accepted in the country in which Party B is organized, applied consistently throughout the periods involved (except as disclosed therein).

(b) No MATERIAL CONTINGENT OBLIGATION(S). Neither Party B nor any of its subsidiaries has any material contingent obligation, contingent liability or liability for taxes, long-term lease or unusual forward or long-term commitment, which is not reflected in the financial statements delivered to Party A pursuant to this Schedule or in the notes thereto.

(6) ELIGIBLE CONTRACT PARTICIPANT. Each party represents to the other party (which; representation will be deemed to be repeated by each party on each date on which a Transaction is entered into) that it is an "eligible contract participant", as defined in the Commodity Futures Modernization Act of 2000.

(7) RELATIONSHIP BETWEEN PARTIES. The following representation shall be inserted as a new Section 3(g) of this Agreement:

"(g) RELATIONSHIP BETWEEN PARTIES. Each party will be deemed to represent to the other party on the date on which it enters into a Transaction that (absent a written agreement between the parties that expressly imposes affirmative obligations to the contrary for that Transaction):

(i) NON-RELIANCE. It is acting for its own account, and it has made its own independent decisions to enter into that Transaction and as to whether that Transaction is appropriate or proper for it based upon its own judgment and upon advice from such advisers as it has deemed necessary. It is not relying on any communication (written or oral) of the other party as investment advice or as a recommendation to enter into that Transaction; it being understood that information and explanations related to the terms and conditions of a Transaction shall not be considered investment advice or a recommendation to enter into that Transaction. No communication (written or oral) received from the other party shall be deemed to be an assurance or guarantee as to the expected results of that Transaction.

10

(ii) ASSESSMENT AND UNDERSTANDING. It is capable of assessing the merits of and understanding (on its own behalf or through independent professional advice), and understands and accepts, the terms, conditions and risks of that Transaction. It is also capable of assuming, and assumes, the risks of that Transaction.

(iii) STATUS OF PARTIES. The other party is not acting as a fiduciary for or an adviser to it in respect of that Transaction."

(8) ISDA DEFINITIONS. Reference is hereby made to the 2000 ISDA Definitions (the "2000 Definitions") and the 1998 FX and Currency Option Definitions (the "FX Definitions") (collectively the "ISDA Definitions") each as published by the International Swaps and Derivatives Association, Inc., which are hereby incorporated by reference herein. Any terms used and not otherwise defined herein which are contained in the ISDA Definitions shall have the meaning set forth therein.

(9) SCOPE OF AGREEMENT. Notwithstanding anything contained in this Agreement to the contrary, any transaction which may otherwise constitute a "Specified Transaction" for purposes of this Agreement which has been or will be entered into between the parties shall constitute a "Transaction" which is subject to, governed by, and construed in accordance with the terms of this Agreement, unless any Confirmation with respect to a Transaction entered into after the execution of this Agreement expressly provides otherwise.

(11) INCONSISTENCY. In the event of any inconsistency between any of the following documents, the relevant document first listed below shall govern: (i) a Confirmation; (ii) the Schedule and an ISDA Credit Support Annex (as applicable); (iii) the ISDA Definitions; and (iv) the printed form of ISDA Master Agreement and ISDA Credit Support Annex (as applicable). In the event of any inconsistency between provisions contained in the 2000 Definitions and the FX Definitions, the FX Definitions shall prevail.

(12) MUTUAL SUSPENSION CLAUSE. Section 2(a)(iii)(1) of the Agreement is hereby replaced in its entirety with the following:

"(1) the condition precedent that no Event of Default, Potential Event of Default or Additional Termination Event with respect to the other party has occurred and is continuing,".

11

(13) JOINT AND SEVERAL OBLIGATIONS. The obligations of Nelnet, Inc. and Nelnet Loan Services, Inc. as Party B under this Agreement are joint and several, including, without limitation, any obligations of Party B arising pursuant to any Confirmation relating to any Transaction hereunder. Without limiting the generality of the foregoing, it is expressly agreed that such entities will be joint and several obligors with respect to the obligations arising under any such Confirmation even if such Confirmation makes reference to and/or is executed by only one of such entities. A separate action may be brought and prosecuted against either Nelnet, Inc. or Nelnet Loan Services, Inc., whether or not action is brought against the other of such entities or such other entity is joined in any such action.

Please confirm your agreement to the terms of the foregoing Schedule by signing below.

JPMORGAN CHASE BANK                     NELNET, INC.

By: /s/ JAMES DWYER                     By: /s/ Jeffrey R. Noordhoek
    -------------------------               -------------------------
    Name:  JAMES DWYER                      Name:  Jeffrey R. Noordhoek
    Title: VICE PRESIDENT                   Title: JVP

                                        NELNET LOAN SERVICES,
                                        INC.

                                        By: /s/ Edward P. Martinez
                                            -------------------------
                                            Name:  Edward P. Martinez
                                            Title: Senior Vice President

12

EXHIBIT I

FORM OF OPINION OF COUNSEL TO PARTY B

Date:

JPMorgan Chase Bank
270 Park Avenue
New York, New York 10017-2070

Ladies and Gentlemen:

We are counsel to ___________________________, a ____________________ corporation (the "Counterparty"), and we are delivering this opinion in connection with the Master Agreement, dated as of_________________,____(as supplemented by the Confirmations relating to the Transactions entered into pursuant thereto, the "Agreement"), between the Counterparty and JPMorgan Chase Bank (the "Bank"). Terms defined in the Agreement are used herein as therein defined.

In that connection, we have examined the originals, or copies certified to our satisfaction, of the Agreement and such corporate records of the Counterparty, certificates of public officials and of officers of the Counterparty, and agreements, instruments, and documents, as we have deemed necessary as a basis for the opinions hereinafter expressed. As to questions of fact material to such opinions, we have, when relevant facts were not independently established by us, relied upon certificates of the Counterparty, or its officers or of public officials. We have assumed the due execution and delivery of the Agreement by the Bank.

Based upon the foregoing, we are of the following opinion:

1. The Counterparty is a corporation duly organized, validly existing and in good standing under the laws of______________________.

2. The Counterparty has the power to execute and deliver the Agreement and to perform its obligations under the Agreement and has taken all necessary action to authorize such execution and delivery and performance of such obligations.

3. The execution and delivery of the Agreement by the Counterparty and the Counterparty's performance of its obligations under the Agreement do not violate or conflict with any law, rule or regulation applicable to it, any provision of its charter or by-laws (or comparable constitutional documents), any order or judgment of any court or other agency


of government applicable to it or any of its assets or any contractual restriction binding on or affecting the Counterparty or any of its assets.

4. All authorizations of and exemptions, actions or approvals by, and all notices to or filings with, any governmental or other authority that are required to have been obtained or made by the Counterparty with respect to the Agreement have been obtained or made and are in full force and effect and all conditions of any such authorizations, exemptions, actions or approvals have been complied with.

5. The Agreement constitutes the Counterparty's legal, valid and binding obligation enforceable against the Counterparty in accordance with its terms (subject to applicable bankruptcy, reorganization, insolvency, moratorium or similar laws affecting creditors' rights generally and subject, as to enforceability, to equitable principles of general application (regardless of whether enforcement is sought in a proceeding in equity or at law)).

6. To the best of our knowledge, after due inquiry, there is not pending or threatened against the Counterparty or any of its Affiliates any action, suit or proceeding at law or in equity or before any court, tribunal, government body, agency or official or any arbitrator that is likely to affect the legality, validity or enforceability against the Counterparty of the Agreement or its ability to perform its obligations thereunder.

7. A court in Nebraska would give effect to the parties' choice of law by applying the substantive laws of the State of New York in construing and enforcing the Agreement.

8. A valid judgment upon the Agreement obtained from a court of competent jurisdiction in the State of New York which judgment remains in full force and effect after all appeals that may be taken in such State with respect thereto have been taken may be entered and enforced through a court of competent jurisdiction of Nebraska.

We are qualified to practice law in the [State/Country] of ___________ and do not purport to be expert on, or to express any opinion herein concerning, any law other than the laws of the [State/Country] of ______________[, the Delaware General Corporation Law] and the federal laws of the United States of America.

Very truly yours,

2

(BILATERAL FORM) (ISDA AGREEMENTS SUBJECT TO NEW YORK LAW ONLY)

[ISDA(R) LOGO]

INTERNATIONAL SWAPS AND DERIVATIVES ASSOCIATION, INC.

CREDIT SUPPORT ANNEX

to the Schedule to the

MASTER AGREEMENT

                            dated as of May 20, 2002

                                     between

JPMORGAN CHASE BANK                       NELNET, INC. and
                                     and  NELNET LOAN SERVICES, INC.
           ("Party A")                           ("Party B")

This Annex supplements, forms part of, and is subject to, the above-referenced Agreement, is part of its Schedule and is a Credit Support Document under this Agreement with respect to each party.

Accordingly, the parties agree as follows:--

PARAGRAPH 1. INTERPRETATION

(a) DEFINITIONS AND INCONSISTENCY. Capitalized terms not otherwise defined herein or elsewhere in this Agreement have the meanings specified pursuant to Paragraph 12, and all references in this Annex to Paragraphs are to Paragraphs of this Annex. In the event of any inconsistency between this Annex and the other provisions of this Schedule, this Annex will prevail, and in the event of any inconsistency between Paragraph 13 and the other provisions of this Annex, Paragraph 13 will prevail.

(b) SECURED PARTY AND PLEDGOR. All references in this Annex to the "Secured Party" will be to either party when acting in that capacity and all corresponding references to the "Pledgor" will be to the other party when acting in that capacity; provided, however, that if Other Posted Support is held by a party to this Annex, all references herein to that party as the Secured Party with respect to that Other Posted Support will be to that party as the beneficiary thereof and will not subject that support or that party as the beneficiary thereof to provisions of law generally relating to security interests and secured parties.

PARAGRAPH 2. SECURITY INTEREST

Each party, as the Pledgor, hereby pledges to the other party, as the Secured Party, as security for its Obligations, and grants to the Secured Party a first priority continuing security interest in, lien on and right of Set-off against all Posted Collateral Transferred to or received by the Secured Party hereunder. Upon the Transfer by the Secured Party to the Pledgor of Posted Collateral, the security interest and lien granted hereunder on that Posted Collateral will be released immediately and, to the extent possible, without any further action by either party.

COPYRIGHT (C) 1994 BY INTERNATIONAL SWAPS AND DERIVATIVES ASSOCIATION, INC.


PARAGRAPH 3. CREDIT SUPPORT OBLIGATIONS

(a) DELIVERY AMOUNT. Subject to Paragraphs 4 and 5, upon a demand made by the Secured Party on or promptly following a Valuation Date, if the Delivery Amount for that Valuation Date equals or exceeds the Pledgor's Minimum Transfer Amount, then the Pledgor will Transfer to the Secured Party Eligible Credit Support having a Value as of the date of Transfer at least equal to the applicable Delivery Amount (rounded pursuant to Paragraph 13). Unless otherwise specified in Paragraph 13, the "DELIVERY AMOUNT" applicable to the Pledgor for any Valuation Date will equal the amount by which:

(i) the Credit Support Amount

exceeds

(ii) the Value as of that Valuation Date of all Posted Credit Support held by the Secured Party.

(b) RETURN AMOUNT. Subject to Paragraphs 4 and 5, upon a demand made by the Pledgor on or promptly following a Valuation Date, if the Return Amount for that Valuation Date equals or exceeds the Secured Party's Minimum Transfer Amount, then the Secured Party will Transfer to the Pledgor Posted Credit Support specified by the Pledgor in that demand having a Value as of the date of Transfer as close as practicable to the applicable Return Amount (rounded pursuant to Paragraph 13). Unless otherwise specified in Paragraph 13, the "RETURN AMOUNT" applicable to the Secured Party for any Valuation Date will equal the amount by which:

(i) the Value as of that Valuation Date of all Posted Credit Support held by the Secured Party

exceeds

(ii) the Credit Support Amount.

"CREDIT SUPPORT AMOUNT" means, unless otherwise specified in Paragraph 13, for any Valuation Date (i) the Secured Party's Exposure for that Valuation Date plus
(ii) the aggregate of all Independent Amounts applicable to the Pledgor, if any, minus (iii) all Independent Amounts applicable to the Secured Party, if any, minus (iv) the Pledgor's Threshold; provided, however, that the Credit Support Amount will be deemed to be zero whenever the calculation of Credit Support Amount yields a number less than zero.

PARAGRAPH 4. CONDITIONS PRECEDENT, TRANSFER TIMING, CALCULATIONS AND SUBSTITUTIONS

(a) CONDITIONS PRECEDENT. Each Transfer obligation of the Pledgor under Paragraphs 3 and 5 and of the Secured Party under Paragraphs 3, 4(d)(ii), 5 and 6(d) is subject to the conditions precedent that:

(i) no Event of Default, Potential Event of Default or Specified Condition has occurred and is continuing with respect to the other party; and

(ii) no Early Termination Date for which any unsatisfied payment obligations exist has occurred or been designated as the result of an Event of Default or Specified Condition with respect to the other party.

(b) TRANSFER TIMING. Subject to Paragraphs 4(a) and 5 and unless otherwise specified, if a demand for the Transfer of Eligible Credit Support or Posted Credit Support is made by the Notification Time, then the relevant Transfer will be made not later than the close of business on the next Local Business Day; if a demand is made after the Notification Time, then the relevant Transfer will be made not later than the close of business on the second Local Business Day thereafter.

(c) CALCULATIONS. All calculations of Value and Exposure for purposes of Paragraphs 3 and 6(d) will be made by the Valuation Agent as of the Valuation Time. The Valuation Agent will notify each party (or the other party, if the Valuation Agent is a party) of its calculations not later than the Notification Time on the Local Business Day following the applicable Valuation Date (or in the case of Paragraph 6(d), following the date of calculation).

ISDA(R) 1994

2

(d) SUBSTITUTIONS.

(i) Unless otherwise specified in Paragraph 13, upon notice to the Secured Party specifying the items of Posted Credit Support to be exchanged, the Pledgor may, on any Local Business Day, Transfer to the Secured Party substitute Eligible Credit Support (the "Substitute Credit Support"); and

(ii) subject to Paragraph 4(a), the Secured Party will Transfer to the Pledgor the items of Posted Credit Support specified by the Pledgor in its notice not later than the Local Business Day following the date on which the Secured Parry receives the Substitute Credit Support, unless otherwise specified in Paragraph 13 (the "Substitution Date"); provided that the Secured Party will only be obligated to Transfer Posted Credit Support with a Value as of the date of Transfer of that Posted Credit Support equal to the Value as of that date of the Substitute Credit Support.

PARAGRAPH 5. DISPUTE RESOLUTION

If a party (a "Disputing Party") disputes (I) the Valuation Agent's calculation of a Delivery Amount or a Return Amount or (II) the Value of any Transfer of Eligible Credit Support or Posted Credit Support, then (1) the Disputing Party will notify the other party and the Valuation Agent (if the Valuation Agent is not the other party) not later than the close of business on the Local Business Day following (X) the date that the demand is made under Paragraph 3 in the case of (I) above or (Y) the date of Transfer in the case of (II) above, (2) subject to Paragraph 4(a), the appropriate party will Transfer the undisputed amount to the other party not later than the close of business on the Local Business Day following (X) the date that the demand is made under Paragraph 3 in the case of
(I) above or (Y) the date of Transfer in the case of (II) above, (3) the parties will consult with each other in an attempt to resolve the dispute and
(4) if they fail to resolve the dispute by the Resolution Time, then:

(i) In the case of a dispute involving a Delivery Amount or Return Amount, unless otherwise specified in Paragraph 13, the Valuation Agent will recalculate the Exposure and the Value as of the Recalculation Date by:

(A) utilizing any calculations of Exposure for the Transactions (or Swap Transactions) that the parties have agreed are not in dispute;

(B) calculating the Exposure for the Transactions (or Swap Transactions) in dispute by seeking four actual quotations at mid-market from Reference Market-makers for purposes of calculating Market Quotation, and taking the arithmetic average of those obtained; provided that if four quotations are not available for a particular Transaction (or Swap Transaction); then fewer than four quotations may be used for that Transaction (or Swap Transaction); and if no quotations are available for a particular Transaction (or Swap Transaction), then the Valuation Agent's original calculations will be used for that Transaction (or Swap Transaction); and

(C) utilizing the procedures specified in Paragraph 13 for calculating the Value, if disputed, of Posted Credit Support.

(ii) In the case of a dispute involving the Value of any Transfer of Eligible Credit Support or Posted Credit Support, the Valuation Agent will recalculate the Value as of the date of Transfer pursuant to Paragraph 13.

Following a recalculation pursuant to this Paragraph, the Valuation Agent will notify each party (or the other party, if the Valuation Agent is a party) not later than the Notification Time on the Local Business Day following the Resolution Time. The appropriate party will, upon demand following that notice by the Valuation Agent or a resolution pursuant to (3) above and subject to Paragraphs 4(a) and 4(b), make the appropriate Transfer.

ISDA(R) 1994

3

PARAGRAPH 6. HOLDING AND USING POSTED COLLATERAL

(a) CARE OF POSTED COLLATERAL. Without limiting the Secured Party's rights under Paragraph 6(c), the Secured Party will exercise reasonable care to assure the safe custody of all Posted Collateral to the extent required by applicable law, and in any event the Secured Party will be deemed to have exercised reasonable care if it exercises at least the same degree of care as it would exercise with respect to its own property. Except as specified in the preceding sentence, the Secured Party will have no duty with respect to Posted Collateral, including, without limitation, any duty to collect any Distributions, or enforce or preserve any rights pertaining thereto.

(b) ELIGIBILITY TO HOLD POSTED COLLATERAL; CUSTODIANS.

(i) GENERAL. Subject to the satisfaction of any conditions specified in Paragraph 13 for holding Posted Collateral, the Secured Party will be entitled to hold Posted Collateral or to appoint an agent (a "Custodian") to hold Posted Collateral for the Secured Party. Upon notice by the Secured Party to the Pledgor of the appointment of a Custodian, the Pledgor's obligations to make any Transfer will be discharged by making the Transfer to that Custodian. The holding of Posted Collateral by a Custodian will be deemed to be the holding of that Posted Collateral by the Secured Party for which the Custodian is acting.

(ii) FAILURE TO SATISFY CONDITIONS. If the Secured Party or its Custodian fails to satisfy any conditions for holding Posted Collateral, then upon a demand made by the Pledgor, the Secured Party will, not later than five Local Business Days after the demand, Transfer or cause its Custodian to Transfer all Posted Collateral held by it to a Custodian that satisfies those conditions or to the Secured Party if it satisfies those conditions.

(iii) LIABILITY. The Secured Party will be liable for the acts or omissions of its Custodian to the same extent that the Secured Party would be liable hereunder for its own acts or omissions.

(c) USE OF POSTED COLLATERAL. Unless otherwise specified in Paragraph 13 and without limiting the rights and obligations of the parties under Paragraphs 3,4(d)(ii), 5, 6(d) and 8, if the Secured Party is not a Defaulting Party or an Affected Party with respect to a Specified Condition and no Early Termination Date has occurred or been designated as the result of an Event of Default or Specified Condition with respect to the Secured Party, then the Secured Party will, notwithstanding Section 9-207 of the New York Uniform Commercial Code, have the right to:

(i) sell, pledge, rehypothecate, assign, invest, use, commingle or otherwise dispose of, or otherwise use in its business any Posted Collateral it holds, free from any claim or right of any nature whatsoever of the Pledgor, including any equity or right of redemption by the Pledgor, and

(ii) register any Posted Collateral in the name of the Secured Party, its Custodian or a nominee for either.

For purposes of the obligation to Transfer Eligible Credit Support or Posted Credit Support pursuant to Paragraphs 3 and 5 and any rights or remedies authorized under this Agreement, the Secured Party will be deemed to continue to hold all Posted Collateral and to receive Distributions made thereon, regardless of whether the Secured Party has exercised any rights with respect to any Posted Collateral pursuant to (i) or (ii) above.

(d) DISTRIBUTIONS AND INTEREST AMOUNT.

(i) DISTRIBUTIONS. Subject to Paragraph 4(a), if the Secured Party receives or is deemed to receive Distributions on a Local Business Day, it will Transfer to the Pledgor not later than the following Local Business Day any Distributions it receives or is deemed to receive to the extent that a Delivery Amount would not be created or increased by that Transfer, as calculated by the Valuation Agent (and the date of calculation will be deemed to be a Valuation Date for this purpose).

ISDA(R) 1994

4

(ii) INTEREST AMOUNT. Unless otherwise specified in Paragraph 13 and subject to Paragraph 4(a), in lieu of any interest, dividends or other amounts paid or deemed to have been paid with respect to Posted Collateral in the form of Cash (all of which may be retained by the Secured Party), the Secured Party will Transfer to the Pledgor at the times specified in Paragraph 13 the Interest Amount to the extent that a Delivery Amount would not be created or increased by that Transfer, as calculated by the Valuation Agent (and the date of calculation will be deemed to be a Valuation Date for this purpose). The Interest Amount or portion thereof not Transferred pursuant to this Paragraph will constitute Posted Collateral in the form of Cash and will be subject to the security interest granted under Paragraph 2.

PARAGRAPH 7. EVENTS OF DEFAULT

For purposes of Section 5(a)(iii)(l) of this Agreement, an Event of Default will exist with respect to a party if:

(i) that party fails (or fails to cause its Custodian) to make, when due, any Transfer of Eligible Collateral, Posted Collateral or the Interest Amount, as applicable, required to be made by it and that failure continues for two Local Business Days after notice of that failure is given to that party;

(ii) that party fails to comply with any restriction or prohibition specified in this Annex with respect to any of the rights specified in Paragraph 6(c) and that failure continues for five Local Business Days after notice of that failure is given to that party; or

(iii) that party fails to comply with or perform any agreement or obligation other than those specified in Paragraphs 7(i) and 7(ii) and that failure continues for 30 days after notice of that failure is given to that party.

PARAGRAPH 8. CERTAIN RIGHTS AND REMEDIES

(a) SECURED PARTY'S RIGHTS AND REMEDIES. If at any time (1) an Event of Default or Specified Condition with respect to the Pledgor has occurred and is continuing or (2) an Early Termination Date has occurred or been designated as the result of an Event of Default or Specified Condition with respect to the Pledgor, then, unless the Pledgor has paid in full all of its Obligations that are then due, the Secured Party may exercise one or more of the following rights and remedies:

(i) all rights and remedies available to a secured party under applicable law with respect to Posted Collateral held by the Secured Party;

(ii) any other rights and remedies available to the Secured Party under the terms of Other Posted Support, if any;

(iii) the right to Set-off any amounts payable by the Pledgor with respect to any Obligations against any Posted Collateral or the Cash equivalent of any Posted Collateral held by the Secured Party (or any obligation of the Secured Party to Transfer that Posted Collateral); and

(iv) the right to liquidate any Posted Collateral held by the Secured Party through one or more public or private sales or other dispositions with such notice, if any, as may be required under applicable law, free from any claim or right of any nature whatsoever of the Pledgor, including any equity or right of redemption by the Pledgor (with the Secured Party having the right to purchase any or all of the Posted Collateral to be sold) and to apply the proceeds (or the Cash equivalent thereof) from the liquidation of the Posted Collateral to any amounts payable by the Pledgor with respect to any Obligations in that order as the Secured Party may elect.

Each party acknowledges and agrees that Posted Collateral in the form of securities may decline speedily in value and is of a type customarily sold on a recognized market, and, accordingly, the Pledgor is not entitled to prior notice of any sale of that Posted Collateral by the Secured Party, except any notice that is required under applicable law and cannot be waived.

ISDA(R) 1994

5

(b) PLEDGOR'S RIGHTS AND REMEDIES. If at any time an Early Termination Date has occurred or been designated as the result of an Event of Default or Specified Condition with respect to the Secured Party, then (except in the case of an Early Termination Date relating to less than all Transactions (or Swap Transactions) where the Secured Party has paid in full all of its obligations that are then due under Section 6(e) of this Agreement):

(i) the Pledgor may exercise all rights and remedies available to a pledgor under applicable law with respect to Posted Collateral held by the Secured Party;

(ii) the Pledgor may exercise any other rights and remedies available to the Pledgor under the terms of Other Posted Support, if any;

(iii) the Secured Party will be obligated immediately to Transfer all Posted Collateral and the Interest Amount to the Pledgor; and

(iv) to the extent that Posted Collateral or the Interest Amount is not so Transferred pursuant to

(iii) above, the Pledgor may:

(A) Set-off any amounts payable by the Pledgor with respect to any Obligations against any Posted Collateral or the Cash equivalent of any Posted Collateral held by the Secured Party (or any obligation of the Secured Party to Transfer that Posted Collateral); and

(B) to the extent that the Pledgor does not Set-off under
(iv)(A) above, withhold payment of any remaining amounts payable by the Pledgor with respect to any Obligations, up to the Value of any remaining Posted Collateral held by the Secured Party, until that Posted Collateral is Transferred to the Pledgor.

(c) DEFICIENCIES AND EXCESS PROCEEDS. The Secured Party will Transfer to the Pledgor any proceeds and Posted Credit Support remaining after liquidation, Set-off and/or application under Paragraphs 8(a) and 8(b) after satisfaction in full of all amounts payable by the Pledgor with respect to any Obligations; the Pledgor in all events will remain liable for any amounts remaining unpaid after any liquidation, Set-off and/or application under Paragraphs 8(a) and 8(b).

(d) FINAL RETURNS. When no amounts are or thereafter may become payable by the Pledgor with respect to any Obligations (except for any potential liability under Section 2(d) of this Agreement), the Secured Party will Transfer to the Pledgor all Posted Credit Support and the Interest Amount, if any.

PARAGRAPH 9. REPRESENTATIONS

Each party represents to the other party (which representations will be deemed to be repeated as of each date on which it, as the Pledgor, Transfers Eligible Collateral) that:

(i) it has the power to grant a security interest in and lien on any Eligible Collateral it Transfers as the Pledgor and has taken all necessary actions to authorize the granting of that security interest and lien;

(ii) it is the sole owner of or otherwise has the right to Transfer all Eligible Collateral it Transfers to the Secured Party hereunder, free and clear of any security interest, lien, encumbrance or other restrictions other than the security interest and lien granted under Paragraph 2;

(iii) upon the Transfer of any Eligible Collateral to the Secured Party under the terms of this Annex, the Secured Party will have a valid and perfected first priority security interest therein (assuming that any central clearing corporation or any third-party financial intermediary or other entity not within the control of the Pledgor involved in the Transfer of that Eligible Collateral gives the notices and takes the action required of it under applicable law for perfection of that interest); and

(iv) the performance by it of its obligations under this Annex will not result in the creation of any security interest, lien or other encumbrance on any Posted Collateral other than the security interest and lien granted under Paragraph 2.

ISDA(R) 1994

6

PARAGRAPH 10. EXPENSES

(a) GENERAL. Except as otherwise provided in Paragraphs 10(b) and 10(c), each party will pay its own costs and expenses in connection with performing its obligations under this Annex and neither party will be liable for any costs and expenses incurred by the other party in connection herewith.

(b) POSTED CREDIT SUPPORT. The Pledgor will promptly pay when due all taxes, assessments or charges of any nature that are imposed with respect to Posted Credit Support held by the Secured Party upon becoming aware of the same, regardless of whether any portion of that Posted Credit Support is subsequently disposed of under Paragraph 6(c), except for those taxes, assessments and charges that result from the exercise of the Secured Party's rights under Paragraph 6(c).

(c) LIQUIDATION/APPLICATION OF POSTED CREDIT SUPPORT. All reasonable costs and expenses incurred by or on behalf of the Secured Party or the Pledgor in connection with the liquidation and/or application of any Posted Credit Support under Paragraph 8 will be payable, on demand and pursuant to the Expenses
Section of this Agreement, by the Defaulting Party or, if there is no Defaulting Party, equally by the parties.

PARAGRAPH 11. MISCELLANEOUS

(a) DEFAULT INTEREST. A Secured Party that fails to make, when due, any Transfer of Posted Collateral or the Interest Amount will be obligated to pay the Pledgor (to the extent permitted under applicable law) an amount equal to interest at the Default Rate multiplied by the Value of the items of property that were required to be Transferred, from (and including) the date that Posted Collateral or Interest Amount was required to be Transferred to (but excluding) the date of Transfer of that Posted Collateral or Interest Amount. This interest will be calculated on the basis of daily compounding and the actual number of days elapsed.

(b) FURTHER ASSURANCES. Promptly following a demand made by a party, the other party will execute, deliver, file and record any financing statement, specific assignment or other document and take any other action that may be necessary or desirable and reasonably requested by that party to create, preserve, perfect or validate any security interest or lien granted under Paragraph 2, to enable that party to exercise or enforce its rights under this Annex with respect to Posted Credit Support or an Interest Amount or to effect or document a release of a security interest on Posted Collateral or an Interest Amount.

(c) FURTHER PROTECTION. The Pledgor will promptly give notice to the Secured Party of, and defend against, any suit, action, proceeding or lien that involves Posted Credit Support Transferred by the Pledgor or that could adversely affect the security interest and lien granted by it under Paragraph 2, unless that suit, action, proceeding or lien results from the exercise of the Secured Party's rights under Paragraph 6(c).

(d) GOOD FAITH AND COMMERCIALLY REASONABLE MANNER. Performance of all obligations under this Annex, including, but not limited to, all calculations, valuations and determinations made by either party, will be made in good faith and in a commercially reasonable manner.

(e) DEMANDS AND NOTICES. All demands and notices made by a party under this Annex will be made as specified in the Notices Section of this Agreement, except as otherwise provided in Paragraph 13.

(f) SPECIFICATIONS OF CERTAIN MATTERS. Anything referred to in this Annex as being specified in Paragraph 13 also may be specified in one or more Confirmations or other documents and this Annex will be construed accordingly.

ISDA(R) 1994

7

PARAGRAPH 12. DEFINITIONS

As used in this Annex:--

"CASH" means the lawful currency of the United States of America.

"CREDIT SUPPORT AMOUNT" has the meaning specified in Paragraph 3.

"CUSTODIAN" has the meaning specified in Paragraphs 6(b)(i) and 13.

"DELIVERY AMOUNT" has the meaning specified in Paragraph 3(a).

"DISPUTING PARTY" has the meaning specified in Paragraph 5.

"DISTRIBUTIONS" means with respect to Posted Collateral other than Cash, all principal, interest and other payments and distributions of cash or other property with respect thereto, regardless of whether the Secured Party has disposed of that Posted Collateral under Paragraph 6(c). Distributions will not include any item of property acquired by the Secured Party upon any disposition or liquidation of Posted Collateral or, with respect to any Posted Collateral in the form of Cash, any distributions on that collateral, unless otherwise specified herein.

"ELIGIBLE COLLATERAL" means, with respect to a party, the items, if any, specified as such for that party in Paragraph 13.

"ELIGIBLE CREDIT SUPPORT" means Eligible Collateral and Other Eligible Support.

"EXPOSURE" means for any Valuation Date or other date for which Exposure is calculated and subject to Paragraph 5 in the case of a dispute, the amount, if any, that would be payable to a party that is the Secured Party by the other party (expressed as a positive number) or by a party that is the Secured Party to the other party (expressed as a negative number) pursuant to Section 6(e)(ii)(2)( A) of this Agreement as if all Transactions (or Swap Transactions) were being terminated as of the relevant Valuation Time; provided that Market Quotation will be determined by the Valuation Agent using its estimates at mid-market of the amounts that would be paid for Replacement Transactions (as that term is defined in the definition of "Market Quotation").

"INDEPENDENT AMOUNT" means, with respect to a party, the amount specified as such for that party in Paragraph 13; if no amount is specified, zero.

"INTEREST AMOUNT" means, with respect to an Interest Period, the aggregate sum of the amounts of interest calculated for each day in that Interest Period on the principal amount of Posted Collateral in the form of Cash held by the Secured Party on that day, determined by the Secured Party for each such day as follows:

(x) the amount of that Cash on that day; multiplied by

(y) the Interest Rate in effect for that day; divided by

(z) 360.

"INTEREST PERIOD" means the period from (and including) the last Local Business Day on which an Interest Amount was Transferred (or, if no Interest Amount has yet been Transferred, the Local Business Day on which Posted Collateral in the form of Cash was Transferred to or received by the Secured Party) to (but excluding) the Local Business Day on which the current Interest Amount is to be Transferred.

"INTEREST RATE" means the rate specified in Paragraph 13.

"LOCAL BUSINESS DAY", unless otherwise specified in Paragraph 13, has the meaning specified in the Definitions Section of this Agreement, except that references to a payment in clause (b) thereof will be deemed to include a Transfer under this Annex.

ISDA(R) 1994

8

"MINIMUM TRANSFER AMOUNT" means, with respect to a party, the amount specified as such for that party in Paragraph 13; if no amount is specified, zero.

"NOTIFICATION TIME" has the meaning specified in Paragraph 13.

"OBLIGATIONS" means, with respect to a party, all present and future obligations of that party under this Agreement and any additional obligations specified for that party in Paragraph 13.

"OTHER ELIGIBLE SUPPORT" means, with respect to a party, the items, if any, specified as such for that party in Paragraph 13.

"OTHER POSTED SUPPORT" means all Other Eligible Support Transferred to the Secured Party that remains in effect for the benefit of that Secured Party.

"PLEDGOR" means either party, when that party (i) receives a demand for or is required to transfer Eligible credit Support under Paragraph 3(a) or (ii) has Transferred Eligible Credit support under Paragraph 3(a).

"POSTED COLLATERAL" means all Eligible Collateral, other property, Distributions, and all proceeds thereof that have been Transferred to or received by the Secured Party under this Annex and not Transferred to the Pledgor pursuant to Paragraph 3(b), 4(d)(ii) or 6(d)(i) or released by the Secured Party under Paragraph 8. Any Interest Amount or portion thereof not Transferred pursuant to Paragraph 6(d)(ii) will constitute Posted Collateral in the form of Cash.

"POSTED CREDIT SUPPORT" means Posted Collateral and Other Posted Support.

"RECALCULATION DATE" means the Valuation Date that gives rise to the dispute under Paragraph 5; provided, however, that if a subsequent Valuation Date occurs under Paragraph 3 prior to the resolution of the dispute, then the "Recalculation Date" means the most recent Valuation Date under Paragraph 3.

"RESOLUTION TIME" has the meaning specified in Paragraph 13.

"RETURN AMOUNT" has the meaning specified in Paragraph 3(b).

"SECURED PARTY" means either party, when that party (i) makes a demand for or is entitled to receive Eligible Credit Support under Paragraph 3(a) or (ii) holds or is deemed to hold Posted Credit Support

"SPECIFIED CONDITION" means, with respect to a party, any event specified as such for that party in Paragraph 13.

"SUBSTITUTE CREDIT SUPPORT" has the meaning specified in Paragraph 4(d)(i).

"SUBSTITUTION DATE" has the meaning specified in Paragraph 4(d)(ii).

"THRESHOLD" means, with respect to a party, the amount specified as such for that party in Paragraph 13; if no amount is specified, zero.

"TRANSFER" means, with respect to any Eligible Credit Support, Posted Credit Support or Interest Amount, and in accordance with the instructions of the Secured Party, Pledgor or Custodian, as applicable:

(i) in the case of Cash, payment or delivery by wire transfer into one or more bank accounts specified by the recipient;

(ii) in the case of certificated securities that cannot be paid or delivered by book-entry, payment or delivery in appropriate physical form to the recipient or its account accompanied by any duly executed instruments of transfer, assignments in blank, transfer tax stamps and any other documents necessary to constitute a legally valid transfer to the recipient;

(iii) in the case of securities that can be paid or delivered by book-entry, the giving of written instructions to the relevant depository institution or other entity specified by the recipient, together with a written copy thereof to the recipient, sufficient if complied with to result in a legally effective transfer of the relevant interest to the recipient; and

(iv) in the case of Other Eligible Support or Other Posted Support, as specified in Paragraph 13.

ISDA(R) 1994

9

"VALUATION AGENT" has the meaning specified in Paragraph 13.

"VALUATION DATE" means each date specified in or otherwise determined pursuant to Paragraph 13.

"VALUATION PERCENTAGE" means, for any item of Eligible Collateral, the percentage specified in Paragraph 13.

"VALUATION TIME" has the meaning specified in Paragraph 13.

"VALUE" means for any Valuation Date or other date for which Value is calculated and subject to Paragraph 5 in the case of a dispute, with respect to:

(i) Eligible Collateral or Posted Collateral that is:

(A) Cash, the amount thereof; and

(B) a security, the bid price obtained by the Valuation Agent multiplied by the applicable Valuation Percentage, if any;

(ii) Posted Collateral that consists of items that are not specified as Eligible Collateral, zero; and

(iii) Other Eligible Support and Other Posted Support, as specified in Paragraph 13.

ISDA(R) 1994

10

PARAGRAPH 13. ELECTIONS AND VARIABLES

(a) Security Interest for "Obligations". The term "Obligations" as used in this Annex includes no additional obligations with respect to either party.

(b) Credit Support Obligations.

(i) Delivery Amount. Return Amount and Credit Support Amount.

(A) "Delivery Amount" has the meaning specified in Paragraph 3(a).

(B) "Return Amount" has the meaning specified in Paragraph 3(b).

(C) "Credit Support Amount" has the meaning specified in Paragraph 3(b).

(ii) Eligible Collateral. The following items will qualify as "Eligible Collateral" for the party specified:

--------------------------------------------------------------------------------------------
                                                                                 "Valuation
                                                      Party A      Party B       Percentage"
--------------------------------------------------------------------------------------------
(A)         USD Cash                                    [X]         [X]               100%
-----------------------------------------------------------------------------------------
(B)         negotiable debt obligations issued          [X]         [X]                99%
            by the U.S. Treasury Department
            having a remaining maturity of one
            year or less from the Valuation Date
-----------------------------------------------------------------------------------------
(C)         negotiable debt obligations issued by       [X]         [X]                98%
            the U.S. Treasury Department having a
            remaining maturity of more than one
            year but less than ten years from the
            Valuation Date
-----------------------------------------------------------------------------------------
(D)         negotiable debt obligations issued          [X]         [X]                96%
            by the U.S. Treasury Department
            having a remaining maturity of ten
            years or more from the Valuation
            Date
-----------------------------------------------------------------------------------------
(E)         Agency Securities having a                  [X]         [X]                98%
            remaining maturity of one year or
            less from the Valuation Date
-----------------------------------------------------------------------------------------
(F)         Agency Securities having a                  [X]         [X]                97%
            remaining maturity of more than
            one year but less than ten years
            from the Valuation Date
-----------------------------------------------------------------------------------------
(G)         Agency Securities having a                  [X]         [X]                95%
            remaining maturity of ten years or
            more from the Valuation Date
-----------------------------------------------------------------------------------------
(H)         USD denominated Commercial Paper rated      [X]         [X]                97%
            A1/P1 by S&P and Moody's,
            respectively, which settles within
            DTC; provided, however, that
            Commercial Paper issued by either
            party or any of its Affiliates shall
            be excluded
-----------------------------------------------------------------------------------------

For purposes of the foregoing:

11

(a) "Agency Securities" means negotiable debt obligations which are fully guaranteed as to both principal and interest by the Federal National Mortgage Association, the Government National Mortgage Association or the Federal Home Loan Mortgage Corporation, but excluding (i) interest only and principal only securities and (ii) Collateralized Mortgage Obligations, Real Estate Mortgage Investment Conduits and similar derivative securities.

(b) "DTC" shall mean The Depository Trust & Clearing Corporation, or its successor.

(c) "Moody's" shall mean Moody's Investors Service, Inc., or its successor.

(d) "S&P" shall mean Standard & Poor's Ratings Group, or its successor.

(iii) Other Eligible Support. There shall be no "Other Eligible Support" for either party for purposes of this Annex, unless agreed in writing between the parties.

(iv) Thresholds.

(A) "Independent Amount" shall not apply to Party A or to Party B for purposes of this Annex.

(B) "Threshold" means, with respect to Party A, infinity, and with respect to Party B, One Million Dollars ($1,000,000).

(C) "Minimum Transfer Amount" means, with respect to a party, U.S.$ 100,000, provided, however, that if an Event of Default has occurred and is continuing with respect to a party, the Minimum Transfer Amount with respect to such party shall be U.S.$O.

(D) Rounding. The Delivery Amount and the Return Amount will be rounded up and down to the nearest integral multiple of U.S.$ 10,000, respectively.

(c) Valuation and Timing.

(i) "Valuation Agent" means the party making the demand under Paragraph 3, unless there has occurred and is continuing any Event of Default, Potential Event of Default or Additional Termination Event with respect to such party, in which case the other party shall be the Valuation Agent.

(ii) "Valuation Date" means any Local Business Day.

(iii) "Valuation Time" means the close of business in the city of the Valuation Agent on the Valuation Date or date of calculation, as applicable;

provided that the calculations of Value and Exposure will be made as of approximately the same time on the same date.

(iv) "Notification Time" means by 12:00 noon, New York time, on a Local Business Day.

(v) Events of Default. Paragraph 7(i) of the Credit Support Annex is hereby amended by deleting the word "two" in the third line thereof and replacing it with the word "one".

(d) Conditions Precedent. With respect to Party A, any Additional Termination Event (if Party A is the Affected Party with respect to such Termination Event) will be a "Specified Condition". With respect to Party B, any Additional Termination Event (if Party B is the Affected Party with respect to such Termination Event) will be a "Specified Condition".

12

(e) Substitution.

(i) "Substitution Date" has the meaning specified in Paragraph 4(d)(ii)

(ii) Consent. Inapplicable.

(f) Dispute Resolution.

(i) "Resolution Time" means 12:00 noon, New York time, on the Local Business Day following the date on which notice is given that gives rise to a dispute under Paragraph 5.

(ii) Value. For the purpose of Paragraphs 5(i)(C) and 5(ii), the Value of Posted Credit Support other than Cash will be calculated as follows:

(A) with respect to any Eligible Collateral except Cash, the sum of (I) (x) the mean of the high bid and low asked prices quoted on such date by any principal market maker for such Eligible Collateral chosen by the Disputing Party, or (y) if no quotations are available from a principal market maker for such date, the mean of such high bid and low asked prices as of the first day prior to such date on which such quotations were available, plus
(II) the accrued interest on such Eligible Collateral (except to the extent Transferred to a party pursuant to any applicable provision of this Agreement or included in the applicable price referred to in (I) of this clause (A)) as of such date; multiplied by the applicable Valuation Percentage.

(iii) The provisions of Paragraph 5 will apply.

(g) Holding and Using Posted Collateral.

(i) Eligibility to Hold Posted Collateral; Custodians.

Party A will be entitled to hold Posted Collateral itself or through a Custodian pursuant to Paragraph 6(b), provided that the following conditions applicable to it are satisfied:

(1) Party A is not a Defaulting Party.

(2) The Custodian is a Bank (as defined in the Federal Deposit Insurance Act) whose rating with respect to its long term unsecured, unsubordinated indebtedness is at least BBB+ by S&P or Baal by Moody's.

Party B will be entitled to hold Posted Collateral itself or through a Custodian pursuant to Paragraph 6(b), provided that the following conditions applicable to it are satisfied:

(1) Party B is not a Defaulting Party.

(2) The Custodian is a Bank (as defined in the Federal Deposit Insurance Act) whose rating with respect to its long term unsecured, unsubordinated indebtedness is at least BBB+ by S&P or Baal by Moody's.

(ii) Use of Posted Collateral. The provisions of Paragraph 6(c) will apply to both parties.

(h) Distributions and Interest Amount.

(i) Interest Rate. The Interest Rate for any day means the Federal Funds Overnight Rate. For the purposes hereof, "Federal Funds Overnight Rate" means, for any day, an interest rate per annum equal to the rate published as the Federal Funds Effective Rate that appears on Telerate Page 118 for such day.

13

(ii) Transfer of Interest Amount. The transfer of the Interest Amount will be made monthly on the second Local Business Day of each calendar month.

(iii) Alternative to Interest Amount. The provisions of Paragraph 6(d)(ii) will apply.

(i) Additional Representations.

None.

(j) Other Eligible Support and Other Posted Support.

(i) "Value" shall have no meaning with respect to either party with respect to Other Eligible Support and Other Posted Support.

(ii) "Transfer" shall have no meaning with respect to either party with respect to Other Eligible Support and Other Posted Support.

(k) Demands and Notices.

All demands, specifications and notices made by a party to this Annex will be made pursuant to the Notices Section of this Agreement, unless otherwise specified here:

With respect to Party A:

JPMorgan Chase Bank
Structured Products Trading 270 Park Avenue
8th Floor
New York, New York 10017 Attn: Jaynita K. Pala
Telephone No.: 212-834-7553 Facsimile No.: 212-834-6187

With respect to Party B:

Nelnet, Inc.
121 South 13th Street, Suite 301 Lincoln, NE 88508
Attention: Terry J. Heimes Phone: 402-458-2300
Facsimile No.: 402-458-2399

(l) Other Provisions.

None.

14

Please confirm your agreement to the terms of the foregoing Credit Support Annex, including Paragraph 13, by signing below.

JPMORGAN CHASE BANK

By: /S/ JAMES DWYER
    ---------------------------------
    Name : JAMES DWYER
    Title: VICE PRESIDENT

NELNET, INC.

By: /s/ Jeffrey R. Noordhoek
    ---------------------------------
    Name : Jeffrey R. Noordhoek
    Title: SVP

NELNET LOAN SERVICES, INC.

By: /s/ Edward P. Martinez
    ---------------------------------
    Name : Edward P. Martinez
    Title: Senior Vice President

15

Exhibit 10.63

(MULTICURRENCY--CROSS BORDER)

[ISDA(R) LOGO]

MASTER AGREEMENT

Dated as of May 20, 2002

BANK OF AMERICA, N.A. AND NELNET STUDENT LOAN TRUST
2002-1

have entered and/or anticipate entering into one or more transactions (each a "Transaction") that are or will be governed by this Master Agreement, which includes the schedule (the "Schedule"), and the documents and other confirming evidence (each a "Confirmation") exchanged between the parties confirming those Transactions:

Accordingly, the parties agree as follows:--

1. INTERPRETATION

(a) DEFINITIONS. The terms defined in Section 14 and in the Schedule will have the meanings therein specified for the purpose of this Master Agreement.

(b) INCONSISTENCY. In the event of any inconsistency between the provisions of the Schedule and the other provisions of this Master Agreement, the Schedule will prevail. In the event of any inconsistency between the provisions of any Confirmation and this Master Agreement (including the Schedule), such Confirmation will prevail for the purpose of the relevant Transaction.

(c) SINGLE AGREEMENT. All Transactions are entered into in reliance on the fact that this Master Agreement and all Confirmations form a single agreement between the parties (collectively referred to as this "Agreement"), and the parties would not otherwise enter into any Transactions.

2. OBLIGATIONS

(a) GENERAL CONDITIONS.

(i) Each party will make each payment or delivery specified in each Confirmation to be made by it, subject to the other provisions of this Agreement.

(ii) Payments under this Agreement will be made on the due date for value on that date in the place of the account specified in the relevant Confirmation or otherwise pursuant to this Agreement, in freely transferable funds and in the manner customary for payments in the required currency. Where settlement is by delivery (that is, other than by payment), such delivery will be made for receipt on the due date in the manner customary for the relevant obligation unless otherwise specified in the relevant Confirmation or elsewhere in this Agreement.

(iii) Each obligation of each party under Section 2(a)(i) is subject to
(1) the condition precedent that no Event of Default or Potential Event of Default with respect to the other party has occurred and is continuing, (2) the condition precedent that no Early Termination Date in respect of the relevant Transaction has occurred or been effectively designated and (3) each other applicable condition precedent specified in this Agreement.

Copyright (C)1992 by International Swap Dealers Association, Inc.


(b) CHANGE OF ACCOUNT. Either party may change its account for receiving a payment or delivery by giving notice to the other party at least five Local Business Days prior to the scheduled date for the payment or delivery to which such change applies unless such other party gives timely notice of a reasonable objection to such change.

(c) NETTING. If on any date amounts would otherwise be payable:--

(i) in the same currency; and

(ii) in respect of the same Transaction,

by each party to the other, then, on such date, each party's obligation to make payment of any such amount will be automatically satisfied and discharged and, if the aggregate amount that would otherwise have been payable by one party exceeds the aggregate amount that would otherwise have been payable by the other party, replaced by an obligation upon the party by whom the larger aggregate amount would have been payable to pay to the other party the excess of the larger aggregate amount over the smaller aggregate amount.

The parties may elect in respect of two or more Transactions that a net amount will be determined in respect of all amounts payable on the same date in the same currency in respect of such Transactions, regardless of whether such amounts are payable in respect of the same Transaction. The election may be made in the Schedule or a Confirmation by specifying that subparagraph (ii) above will not apply to the Transactions identified as being subject to the election, together with the starting date (in which case subparagraph (ii) above will not, or will cease to, apply to such Transactions from such date). This election may be made separately for different groups of Transactions and will apply separately to each pairing of Offices through which the parties make and receive payments or deliveries.

(d) DEDUCTION OR WITHHOLDING FOR TAX.

(i) GROSS-UP. All payments under this Agreement will be made without any deduction or withholding for or on account of any Tax unless such deduction or withholding is required by any applicable law, as modified by the practice of any relevant governmental revenue authority, then in effect. If a party is so required to deduct or withhold, then that party ("X") will:--

(1) promptly notify the other party ("Y") of such requirement;

(2) pay to the relevant authorities the full amount required to be deducted or withheld (including the full amount required to be deducted or withheld from any additional amount paid by X to Y under this Section 2(d)) promptly upon the earlier of determining that such deduction or withholding is required or receiving notice that such amount has been assessed against Y;

(3) promptly forward to Y an official receipt (or a certified copy), or other documentation reasonably acceptable to Y, evidencing such payment to such authorities; and

(4) if such Tax is an Indemnifiable Tax, pay to Y, in addition to the payment to which Y is otherwise entitled under this Agreement, such additional amount as is necessary to ensure that the net amount actually received by Y (free and clear of Indemnifiable Taxes, whether assessed against X or Y) will equal the full amount Y would have received had no such deduction or withholding been required. However, X will not be required to pay any additional amount to Y to the extent that it would not be required to be paid but for:--

(A) the failure by Y to comply with or perform any agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d); or

(B) the failure of a representation made by Y pursuant to Section 3(f) to be accurate and true unless such failure would not have occurred but for
(I) any action taken by a taxing authority, or brought in a court of competent jurisdiction, on or after the date on which a Transaction is entered into (regardless of whether such action is taken or brought with respect to a party to this Agreement) or
(II) a Change in Tax Law.

ISDA(R) 1992

2

(ii) LIABILITY. If:--

(1) X is required by any applicable law, as modified by the practice of any relevant governmental revenue authority, to make any deduction or withholding in respect of which X would not be required to pay an additional amount to Y under Section
2(d)(i)(4);

(2) X does not so deduct or withhold; and

(3) a liability resulting from such Tax is assessed directly against X,

then, except to the extent Y has satisfied or then satisfies the liability resulting from such Tax, Y will promptly pay to X the amount of such liability (including any related liability for interest, but including any related liability for penalties only if Y has failed to comply with or perform any agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d)).

(e) DEFAULT INTEREST; OTHER AMOUNTS. Prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party that defaults in the performance of any payment obligation will, to the extent permitted by law and subject to Section 6(c), be required to pay interest (before as well as after judgment) on the overdue amount to the other party on demand in the same currency as such overdue amount, for the period from (and including) the original due date for payment to (but excluding) the date of actual payment, at the Default Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed. If, prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party defaults in the performance of any obligation required to be settled by delivery, it will compensate the other party on demand if and to the extent provided for in the relevant Confirmation or elsewhere in this Agreement.

3. REPRESENTATIONS

Each party represents to the other party (which representations will be deemed to be repeated by each party on each date on which a Transaction is entered into and, in the case of the representations in Section 3(f), at all times until the termination of this Agreement) that:--

(a) BASIC REPRESENTATIONS.

(i) STATUS. It is duly organised and validly existing under the laws of the jurisdiction of its organisation or incorporation and, if relevant under such laws, in good standing;

(ii) POWERS. It has the power to execute this Agreement and any other documentation relating to this Agreement to which it is a party, to deliver this Agreement and any other documentation relating to this Agreement that it is required by this Agreement to deliver and to perform its obligations under this Agreement and any obligations it has under any Credit Support Document to which it is a party and has taken all necessary action to authorise such execution, delivery and performance;

(iii) NO VIOLATION OR CONFLICT. Such execution, delivery and performance do not violate or conflict with any law applicable to it, any provision of its constitutional documents, any order or judgment of any court or other agency of government applicable to it or any of its assets or any contractual restriction binding on or affecting it or any of its assets;

(iv) CONSENTS. All governmental and other consents that are required to have been obtained by it with respect to this Agreement or any Credit Support Document to which it is a party have been obtained and are in full force and effect and all conditions of any such consents have been complied with; and

(v) OBLIGATIONS BINDING. Its obligations under this Agreement and any Credit Support Document to which it is a party constitute its legal, valid and binding obligations, enforceable in accordance with their respective terms (subject to applicable bankruptcy, reorganisation, insolvency, moratorium or similar laws affecting creditors' rights generally and subject, as to enforceability, to equitable principles of general application (regardless of whether enforcement is sought in a proceeding in equity or at law)).

ISDA(R) 1992

3

(b) ABSENCE OF CERTAIN EVENTS. No Event of Default or Potential Event of Default or, to its knowledge, Termination Event with respect to it has occurred and is continuing and no such event or circumstance would occur as a result of its entering into or performing its obligations under this Agreement or any Credit Support Document to which it is a party.

(c) ABSENCE OF LITIGATION. There is not pending or, to its knowledge, threatened against it or any of its Affiliates any action, suit or proceeding at law or in equity or before any court, tribunal, governmental body, agency or official or any arbitrator that is likely to affect the legality, validity or enforceability against it of this Agreement or any Credit Support Document to which it is a party or its ability to perform its obligations under this Agreement or such Credit Support Document.

(d) ACCURACY OF SPECIFIED INFORMATION. All applicable information that is furnished in writing by or on behalf of it to the other party and is identified for the purpose of this Section 3(d) in the Schedule is, as of the date of the information, true, accurate and complete in every material respect.

(e) PAYER TAX REPRESENTATION. Each representation specified in the Schedule as being made by it for the purpose of this Section 3(e) is accurate and true.

(f) PAYEE TAX REPRESENTATIONS. Each representation specified in the Schedule as being made by it for the purpose of this Section 3(f) is accurate and true.

4. AGREEMENTS

Each party agrees with the other that, so long as either party has or may have any obligation under this Agreement or under any Credit Support Document to which it is a party:--

(a) FURNISH SPECIFIED INFORMATION. It will deliver to the other party or, in certain cases under subparagraph (iii) below, to such government or taxing authority as the other party reasonably directs:--

(i) any forms, documents or certificates relating to taxation specified in the Schedule or any Confirmation;

(ii) any other documents specified in the Schedule or any Confirmation; and

(iii) upon reasonable demand by such other party, any form or document that may be required or reasonably requested in writing in order to allow such other party or its Credit Support Provider to make a payment under this Agreement or any applicable Credit Support Document without any deduction or withholding for or on account of any Tax or with such deduction or withholding at a reduced rate (so long as the completion, execution or submission of such form or document would not materially prejudice the legal or commercial position of the party in receipt of such demand), with any such form or document to be accurate and completed in a manner reasonably satisfactory to such other party and to be executed and to be delivered with any reasonably required certification,

in each case by the date specified in the Schedule or such Confirmation or, if none is specified, as soon as reasonably practicable.

(b) MAINTAIN AUTHORISATIONS. It will use all reasonable efforts to maintain in full force and effect all consents of any governmental or other authority that are required to be obtained by it with respect to this Agreement or any Credit Support Document to which it is a party and will use all reasonable efforts to obtain any that may become necessary in the future.

(c) COMPLY WITH LAWS. It will comply in all material respects with all applicable laws and orders to which it may be subject if failure so to comply would materially impair its ability to perform its obligations under this Agreement or any Credit Support Document to which it is a party.

(d) TAX AGREEMENT. It will give notice of any failure of a representation made by it under Section 3(f) to be accurate and true promptly upon learning of such failure.

(e) PAYMENT OF STAMP TAX. Subject to Section 11, it will pay any Stamp Tax levied or imposed upon it or in respect of its execution or performance of this Agreement by a jurisdiction in which it is incorporated,

ISDA(R) 1992

4

organised, managed and controlled, or considered to have its seat, or in which a branch or office through which it is acting for the purpose of this Agreement is located ("Stamp Tax Jurisdiction") and will indemnify the other party against any Stamp Tax levied or imposed upon the other party or in respect of the other party's execution or performance of this Agreement by any such Stamp Tax Jurisdiction which is not also a Stamp Tax Jurisdiction with respect to the other party.

5. EVENTS OF DEFAULT AND TERMINATION EVENTS

(a) EVENTS OF DEFAULT. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any of the following events constitutes an event of default (an "Event of Default") with respect to such party:--

(i) FAILURE TO PAY OR DELIVER. Failure by the party to make, when due, any payment under this Agreement or delivery under Section 2(a)(i) or 2(e) required to be made by it if such failure is not remedied on or before the third Local Business Day after notice of such failure is given to the party;

(ii) BREACH OF AGREEMENT. Failure by the party to comply with or perform any agreement or obligation (other than an obligation to make any payment under this Agreement or delivery under Section 2(a)(i) or 2(e) or to give notice of a Termination Event or any agreement or obligation under Section 4(a)(i), 4(a)(iii) or 4(d)) to be complied with or performed by the party in accordance with this Agreement if such failure is not remedied on or before the thirtieth day after notice of such failure is given to the party;

(iii) CREDIT SUPPORT DEFAULT.

(1) Failure by the party or any Credit Support Provider of such party to comply with or perform any agreement or obligation to be complied with or performed by it in accordance with any Credit Support Document if such failure is continuing after any applicable grace period has elapsed;

(2) the expiration or termination of such Credit Support Document or the failing or ceasing of such Credit Support Document to be in full force and effect for the purpose of this Agreement (in either case other than in accordance with its terms) prior to the satisfaction of all obligations of such party under each Transaction to which such Credit Support Document relates without the written consent of the other party; or

(3) the party or such Credit Support Provider disaffirms, disclaims, repudiates or rejects, in whole or in part, or challenges the validity of, such Credit Support Document;

(iv) MISREPRESENTATION. A representation (other than a representation under Section 3(e) or (f) made or repeated or deemed to have been made or repeated by the party or any Credit Support Provider of such party in this Agreement or any Credit Support Document proves to have been incorrect or misleading in any material respect when made or repeated or deemed to have been made or repeated;

(v) DEFAULT UNDER SPECIFIED TRANSACTION. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party
(1) defaults under a Specified Transaction and, after giving effect to any applicable notice requirement or grace period, there occurs a liquidation of, an acceleration of obligations under, or an early termination of, that Specified Transaction, (2) defaults, after giving effect to any applicable notice requirement or grace period, in making any payment or delivery due on the last payment, delivery or exchange date of, or any payment on early termination of, a Specified Transaction (or such default continues for at least three Local Business Days if there is no applicable notice requirement or grace period) or (3) disaffirms, disclaims, repudiates or rejects, in whole or in part, a Specified Transaction (or such action is taken by any person or entity appointed or empowered to operate it or act on its behalf);

(vi) CROSS DEFAULT. If "Cross Default" is specified in the Schedule as applying to the party, the occurrence or existence of (1) a default, event of default or other similar condition or event (however

ISDA(R) 1992

5

described) in respect of such party, any Credit Support Provider of such party or any applicable Specified Entity of such party under one or more agreements or instruments relating to Specified Indebtedness of any of them (individually or collectively) in an aggregate amount of not less than the applicable Threshold Amount (as specified in the Schedule) which has resulted in such Specified Indebtedness becoming, or becoming capable at such time of being declared, due and payable under such agreements or instruments, before it would otherwise have been due and payable or (2) a default by such party, such Credit Support Provider or such Specified Entity (individually or collectively) in making one or more payments on the due date thereof in an aggregate amount of not less than the applicable Threshold Amount under such agreements or instruments (after giving effect to any applicable notice requirement or grace period);

(vii) BANKRUPTCY. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party:--

(1) is dissolved (other than pursuant to a consolidation, amalgamation or merger); (2) becomes insolvent or is unable to pay its debts or fails or admits in writing its inability generally to pay its debts as they become due; (3) makes a general assignment, arrangement or composition with or for the benefit of its creditors; (4) institutes or has instituted against it a proceeding seeking a judgment of insolvency or bankruptcy or any other relief under any bankruptcy or insolvency law or other similar law affecting creditors' rights, or a petition is presented for its winding-up or liquidation, and, in the case of any such proceeding or petition instituted or presented against it, such proceeding or petition (A) results in a judgment of insolvency or bankruptcy or the entry of an order for relief or the making of an order for its winding-up or liquidation or (B) is not dismissed, discharged, stayed or restrained in each case within 30 days of the institution or presentation thereof; (5) has a resolution passed for its winding-up, official management or liquidation (other than pursuant to a consolidation, amalgamation or merger); (6) seeks or becomes subject to the appointment of an administrator, provisional liquidator, conservator, receiver, trustee, custodian or other similar official for it or for all or substantially all its assets; (7) has a secured party take possession of all or substantially all its assets or has a distress, execution, attachment, sequestration or other legal process levied, enforced or sued on or against all or substantially all its assets and such secured party maintains possession, or any such process is not dismissed, discharged, stayed or restrained, in each ease within 30 days thereafter; (8) causes or is subject to any event with respect to it which, under the applicable laws of any jurisdiction, has an analogous effect to any of the events specified in clauses (1) to (7) (inclusive); or (9) takes any action in furtherance of, or indicating its consent to, approval of, or acquiescence in, any of the foregoing acts; or

(viii) MERGER WITHOUT ASSUMPTION. The party or any Credit Support Provider of such party consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and, at the time of such consolidation, amalgamation, merger or transfer:--

(1) the resulting, surviving or transferee entity fails to assume all the obligations of such party or such Credit Support Provider under this Agreement or any Credit Support Document to which it or its predecessor was a party by operation of law or pursuant to an agreement reasonably satisfactory to the other party to this Agreement; or

(2) the benefits of any Credit Support Document fail to extend (without the consent of the other party) to the performance by such resulting, surviving or transferee entity of its obligations under this Agreement.

(b) TERMINATION EVENTS. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any event specified below constitutes an Illegality if the event is specified in (i) below, a Tax Event if the event is specified in
(ii) below or a Tax Event upon Merger if the event is specified in (iii) below, and, if specified to be applicable, a Credit Event

ISDA(R) 1992

6

Upon Merger if the event is specified pursuant to (iv) below or an Additional Termination Event if the event is specified pursuant to (v) below:--

(i) ILLEGALITY. Due to the adoption of, or any change in, any applicable law after the date on which a Transaction is entered into, or due to the promulgation of, or any change in, the interpretation by any court, tribunal or regulatory authority with competent jurisdiction of any applicable law after such date, it becomes unlawful (other than as a result of a breach by the party of Section 4(b)) for such party (which will be the Affected Party):--

(1) to perform any absolute or contingent obligation to make a payment or delivery or to receive a payment or delivery in respect of such Transaction or to comply with any other material provision of this Agreement relating to such Transaction; or

(2) to perform, or for any Credit Support Provider of such party to perform, any contingent or other obligation which the party (or such Credit Support Provider) has under any Credit Support Document relating to such Transaction;

(ii) TAX EVENT. Due to (x) any action taken by a taxing authority, or brought in a court of competent jurisdiction, on or after the date on which a Transaction is entered into (regardless of whether such action is taken or brought with respect to a party to this Agreement) or (y) a Change in Tax Law, the party (which will be the Affected Party) will, or there is a substantial likelihood that it will, on the next succeeding Scheduled Payment Date (1) be required to pay to the other party an additional amount in respect of an Indemnifiable Tax under
Section 2(d)(i)(4) (except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) or (2) receive a payment from which an amount is required to be deducted or withheld for or on account of a Tax (except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) and no additional amount is required to be paid in respect of such Tax under
Section 2(d)(i)(4) (other than by reason of Section 2(d)(i)(4)(A) or (B));

(iii) TAX EVENT UPON MERGER. The party (the "Burdened Party") on the next succeeding Scheduled Payment Date will either (1) be required to pay an additional amount in respect of an Indemnifiable Tax under
Section 2(d)(i)(4) (except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) or (2)receive a payment from which an amount has been deducted or withheld for or on account of any Indemnifiable Tax in respect of which the other party is not required to pay an additional amount (other than by reason of Section 2(d)(i)(4)(A) or (B)), in either case as a result of a party consolidating or amalgamating with, or merging with or into, or transferring all or substantially all its assets to, another entity (which will be the Affected Party) where such action does not constitute an event described in Section 5(a)(viii);

(iv) CREDIT EVENT UPON MERGER. If "Credit Event Upon Merger" is specified in the Schedule as applying to the party, such party ("X"), any Credit Support Provider of X or any applicable Specified Entity of X consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and such action does not constitute an event described in Section 5(a)(viii) but the creditworthiness of the resulting, surviving or transferee entity is materially weaker than that of X, such Credit Support Provider or such Specified Entity, as the case may be, immediately prior to such action (and, in such event, X or its successor or transferee, as appropriate, will be the Affected Party); or

(v) ADDITIONAL TERMINATION EVENT. If any "Additional Termination Event" is specified in the Schedule or any Confirmation as applying, the occurrence of such event (and, in such event, the Affected Party or Affected Parties shall be as specified for such Additional Termination Event in the Schedule or such Confirmation).

(c) EVENT OF DEFAULT AND ILLEGALITY. If an event or circumstance which would otherwise constitute or give rise to an Event of Default also constitutes an Illegality, it will be treated as an Illegality and will not constitute an Event of Default.

ISDA(R) 1992

7

6. EARLY TERMINATION

(a) RIGHT TO TERMINATE FOLLOWING EVENT OF DEFAULT. If at any time an Event of Default with respect to a party (the "Defaulting Party") has occurred and is then continuing, the other party (the "Non-defaulting Party") may, by not more than 20 days notice to the Defaulting Party specifying the relevant Event of Default, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all outstanding Transactions. If, however, "Automatic Early Termination" is specified in the Schedule as applying to a party, then an Early Termination Date in respect of all outstanding Transactions will occur immediately upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(l), (3), (5), (6) or, to the extent analogous thereto, (8), and as of the time immediately preceding the institution of the relevant proceeding or the presentation of the relevant petition upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(4) or, to the extent analogous thereto, (8).

(b) RIGHT TO TERMINATE FOLLOWING TERMINATION EVENT.

(i) NOTICE. If a Termination Event occurs, an Affected Party will, promptly upon becoming aware of it, notify the other party, specifying the nature of that Termination Event and each Affected Transaction and will also give such other information about that Termination Event as the other party may reasonably require.

(ii) TRANSFER TO AVOID TERMINATION EVENT. If either an Illegality under
Section 5(b)(i)(l) or a Tax Event occurs and there is only one Affected Party, or if a Tax Event Upon Merger occurs and the Burdened Party is the Affected Party, the Affected Party will, as a condition to its right to designate an Early Termination Date under Section 6(b)(iv), use all reasonable efforts (which will not require such party to incur a loss, excluding immaterial, incidental expenses) to transfer within 20 days after it gives notice under Section 6(b)(i) all its rights and obligations under this Agreement in respect of the Affected Transactions to another of its Offices or Affiliates so that such Termination Event ceases to exist.

If the Affected Party is not able to make such a transfer it will give notice to the other party to that effect within such 20 day period, whereupon the other party may effect such a transfer within 30 days after notice is given under Section 6(b)(i).

Any such transfer by a party under this Section 6(b)(ii) will be subject to and conditional upon the prior written consent of the other party, which consent will not be withheld if such other party's policies in effect at such time would permit it to enter into transactions with the transferee on the terms proposed.

(iii) TWO AFFECTED PARTIES. If an Illegality under Section 5(b)(i)(1) or a Tax Event occurs and there are two Affected Parties, each party will use all reasonable efforts to reach agreement within 30 days after notice thereof is given under Section 6(b)(i) on action to avoid that Termination Event.

(iv) RIGHT TO TERMINATE. IF:--

(1) a transfer under Section 6(b)(ii) or an agreement under
Section 6(b)(iii), as the case may be, has not been effected with respect to all Affected Transactions within 30 days after an Affected Party gives notice under Section 6(b)(i); or

(2) an Illegality under Section 5(b)(i)(2), a Credit Event Upon Merger or an Additional Termination Event occurs, or a Tax Event Upon Merger occurs and the Burdened Party is not the Affected Party,

either party in the case of an Illegality, the Burdened Party in the case of a Tax Event Upon Merger, any Affected Party in the case of a Tax Event or an Additional Termination Event if there is more than one Affected Party, or the party which is not the Affected Party in the case of a Credit Event Upon Merger or an Additional Termination Event if there is only one Affected Party may, by not more than 20 days notice to the other party and provided that the relevant Termination Event is then

ISDA(R) 1992

8

continuing, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all Affected Transactions.

(c) EFFECT OF DESIGNATION.

(i) If notice designating an Early Termination Date is given under
Section 6(a) or (b), the Early Termination Date will occur on the date so designated, whether or not the relevant Event of Default or Termination Event is then continuing.

(ii) Upon the occurrence or effective designation of an Early Termination Date, no further payments or deliveries under Section 2(a)(i) or 2(e) in respect of the Terminated Transactions will be required to be made, but without prejudice to the other provisions of this Agreement. The amount if any, payable in respect of an Early Termination Date shall be determined pursuant to Section 6(e).

(d) CALCULATIONS.

(i) STATEMENT. On or as soon as reasonably practicable following the occurrence of an Early Termination Date, each party will make the calculations on its part, if any, contemplated by Section 6(e) and will provide to the other party a statement (1) showing, in reasonable detail, such calculations (including all relevant quotations and specifying any amount payable under Section 6(e)) and (2) giving details of the relevant account to which any amount payable to it is to be paid. In the absence of written confirmation from the source of a quotation obtained in determining a Market Quotation, the records of the party obtaining such quotation will be conclusive evidence of the existence and accuracy of such quotation.

(ii) PAYMENT DATE. An amount calculated as being due in respect of any Early Termination Date under Section 6(e) will be payable on the day that notice of the amount payable is effective (in the case of an Early Termination Date which is designated or occurs as a result of an Event of Default) and on the day which is two Local Business Days after the day on which notice of the amount payable is effective (in the case of an Early Termination Date which is designated as a result of a Termination Event). Such amount will be paid together with (to the extent permitted under applicable law) interest thereon (before as well as after judgment) in the Termination Currency, from (and including) the relevant Early Termination Date to (but excluding) the date such amount is paid, at the Applicable Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed.

(e) PAYMENTS ON EARLY TERMINATION. If an Early Termination Date occurs, the following provisions shall apply based on the parties' election in the Schedule of a payment measure, either "Market Quotation" or "Loss", and a payment method, either the "First Method" or the "Second Method". If the parties fail to designate a payment measure or payment method in the Schedule, it will be deemed that "Market Quotation" or the "Second Method", as the case may be, shall apply. The amount, if any, payable in respect of an Early Termination Date and determined pursuant to this Section will be subject to any Set-off.

(i) EVENTS OF DEFAULT. If the Early Termination Date results from an Event of Default:--

(1) First Method and Market Quotation. If the First Method and Market Quotation apply, the Defaulting Party will pay to the Non-defaulting Party the excess, if a positive number, of (A) the sum of the Settlement Amount (determined by the Non-defaulting Party) in respect of the Terminated Transactions and the Termination Currency Equivalent of the Unpaid Amounts owing to the Non-defaulting Party over (B) the Termination Currency Equivalent of the Unpaid Amounts owing to the Defaulting Party.

(2) First Method and Loss. If the First Method and Loss apply, the Defaulting Party will pay to the Non-defaulting Party, if a positive number, the Non-defaulting Party's Loss in respect of this Agreement.

(3) Second Method and Market Quotation. If the Second Method and Market Quotation apply, an amount will be payable equal to (A) the sum of the Settlement Amount (determined by the

ISDA(R) 1992

9

Non-defaulting Party) in respect of the Terminated Transactions and the Termination Currency Equivalent of the Unpaid Amounts owing to the Non-defaulting Party less (B) the Termination Currency Equivalent of the Unpaid Amounts owing to the Defaulting Party. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(4) Second Method and Loss. If the Second Method and Loss apply, an amount will be payable equal to the Non-defaulting Party's Loss in respect of this Agreement. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(ii) TERMINATION EVENTS. If the Early Termination Date results from a Termination Event:--

(1) One Affected Party. If there is one Affected Party, the amount payable will be determined in accordance with Section
6(e)(i)(3), if Market Quotation applies, or Section
6(e)(i)(4), if Loss applies, except that, in either case, references to the Defaulting Party and to the Non-defaulting Party will be deemed to be references to the Affected Party and the party which is not the Affected Party, respectively, and, if Loss applies and fewer than all the Transactions are being terminated, Loss shall be calculated in respect of all Terminated Transactions.

(2) Two Affected Parties. If there are two Affected Parties:--

(A) if Market Quotation applies, each party will determine a Settlement Amount in respect of the Terminated Transactions, and an amount will be payable equal to (I) the sum of (a) one-half of the difference between the Settlement Amount of the party with the higher Settlement Amount ("X") and the Settlement Amount of the party with the lower Settlement Amount ("Y") and (b) the Termination Currency Equivalent of the Unpaid Amounts owing to X less
(II) the Termination Currency Equivalent of the Unpaid Amounts owing to Y; and

(B) if Loss applies, each party will determine its Loss in respect of this Agreement (or, if fewer than all the Transactions are being terminated, in respect of all Terminated Transactions) and an amount will be payable equal to one-half of the difference between the Loss of the party with the higher Loss ("X") and the Loss of the party with the lower Loss ("Y").

If the amount payable is a positive number, Y will pay it to X; if it is a negative number, X will pay the absolute value of that amount to Y.

(iii) ADJUSTMENT FOR BANKRUPTCY. In circumstances where an Early Termination Date occurs because "Automatic Early Termination" applies in respect of a party, the amount determined under this Section 6(e) will be subject to such adjustments as are appropriate and permitted by law to reflect any payments or deliveries made by one party to the other under this Agreement (and retained by such other party) during the period from the relevant Early Termination Date to the date for payment determined under Section 6(d)(ii).

(iv) PRE-ESTIMATE. The parties agree that if Market Quotation applies an amount recoverable under this Section 6(e) is a reasonable pre-estimate of loss and not a penalty. Such amount is payable for the loss of bargain and the loss of protection against future risks and except as otherwise provided in this Agreement neither party will be entitled to recover any additional damages as a consequence of such losses.

ISDA(R) 1992

10

7. TRANSFER

Subject to Section 6(b)(ii), neither this Agreement nor any interest or obligation in or under this Agreement may be transferred (whether by way of security or otherwise) by either party without the prior written consent of the other party, except that:--

(a) a party may make such a transfer of this Agreement pursuant to a consolidation or amalgamation with, or merger with or into, or transfer of all or substantially all its assets to, another entity (but without prejudice to any other right or remedy under this Agreement); and

(b) a party may make such a transfer of all or any part of its interest in any amount payable to it from a Defaulting Party under Section 6(e).

Any purported transfer that is not in compliance with this Section will be void.

8. CONTRACTUAL CURRENCY

(a) PAYMENT IN THE CONTRACTUAL CURRENCY. Each payment under this Agreement will be made in the relevant currency specified in this Agreement for that payment (the "Contractual Currency"). To the extent permitted by applicable law, any obligation to make payments under this Agreement in the Contractual Currency will not be discharged or satisfied by any tender in any currency other than the Contractual Currency, except to the extent such tender results in the actual receipt by the party to which payment is owed, acting in a reasonable manner and in good faith in converting the currency so tendered into this Contractual Currency, of the full amount in the Contractual Currency of all amounts payable in respect of this Agreement. If for any reason the amount in the Contractual Currency so received falls short of the amount in the Contractual Currency payable in respect of this Agreement, the party required to make the payment will, to the extent permitted by applicable law, immediately pay such additional amount in the Contractual Currency as may be necessary to compensate for the shortfall. If for any reason the amount in the Contractual Currency so received exceeds the amount in the Contractual Currency payable in respect of this Agreement, the party receiving the payment will refund promptly the amount of such excess.

(b) JUDGMENTS. To the extent permitted by applicable law, if any judgment or order expressed in a currency other than the Contractual Currency is rendered
(i) for the payment of any amount owing in respect of this Agreement, (ii) for the payment of any amount relating to any early termination in respect of this Agreement or (iii) in respect of a judgment or order of another court for the payment of any amount described in (i) or (ii) above, the party seeking recovery, after recovery in full of the aggregate amount to which such party is entitled pursuant to the judgment or order, will be entitled to receive immediately from the other party the amount of any shortfall of the Contractual Currency received by such party as a consequence of sums paid in such other currency and will refund promptly to the other party any excess of the Contractual Currency received by such party as a consequence of sums paid in such other currency if such shortfall or such excess arises or results from any variation between the rate of exchange at which the Contractual Currency is converted into the currency of the judgment or order for the purposes of such judgment or order and the rate of exchange at which such party is able, acting in a reasonable manner and in good faith in converting the currency received into the Contractual Currency, to purchase the Contractual Currency with the amount of the currency of the judgment or order actually received by such party. The term "rate of exchange" includes, without limitation, any premiums and costs of exchange payable in connection with the purchase of or conversion into the Contractual Currency.

(c) SEPARATE INDEMNITIES. To the extent permitted by applicable law, these indemnities constitute separate and independent obligations from the other obligations in this Agreement, will be enforceable as separate and independent causes of action, will apply notwithstanding any indulgence granted by the party to which any payment is owed and will not be affected by judgment being obtained or claim or proof being made for any other sums payable in respect of this Agreement.

(d) EVIDENCE OF LOSS. For the purpose of this Section 8, it will be sufficient for a party to demonstrate that it would have suffered a loss had an actual exchange or purchase been made.

ISDA(R) 1992

11

9. MISCELLANEOUS

(a) ENTIRE AGREEMENT. This Agreement constitutes the entire agreement and understanding of the parties with respect to its subject matter and supersedes all oral communication and prior writings with respect thereto.

(b) AMENDMENTS. No amendment, modification or waiver in respect of this Agreement will be effective unless in writing (including a writing evidenced by a facsimile transmission) and executed by each of the parties or confirmed by an exchange of telexes or electronic messages on an electronic messaging system.

(c) SURVIVAL OF OBLIGATIONS. Without prejudice to Sections 2(a)(iii) and
6(c)(ii), the obligations of the parties under this Agreement will survive the termination of any Transaction.

(d) REMEDIES CUMULATIVE. Except as provided in this Agreement, the rights, powers, remedies and privileges provided in this Agreement are cumulative and not exclusive of any rights, powers, remedies and privileges provided by law.

(e) COUNTERPARTS AND CONFIRMATIONS.

(i) This Agreement (and each amendment, modification and waiver in respect of it) may be executed and delivered in counterparts (including by facsimile transmission), each of which will be deemed an original.

(ii) The parties intend that they are legally bound by the terms of each Transaction from the moment they agree to those terms (whether orally or otherwise). A Confirmation shall be entered into as soon as practicable and may be executed and delivered in counterparts (including by facsimile transmission) or be created by an exchange of telexes or by an exchange of electronic messages on an electronic messaging system, which in each case will be sufficient for all purposes to evidence a binding supplement to this Agreement. The parties will specify therein or through another effective means that any such counterpart, telex or electronic message constitutes a Confirmation.

(f) NO WAIVER OF RIGHTS. A failure or delay in exercising any right, power or privilege in respect of this Agreement will not be presumed to operate as a waiver, and a single or partial exercise of any right, power or privilege will not be presumed to preclude any subsequent or further exercise, of that right, power or privilege or the exercise of any other right, power or privilege.

(g) HEADINGS. The headings used in this Agreement are for convenience of reference only and are not to affect the construction of or to be taken into consideration in interpreting this Agreement.

10. OFFICES; MULTIBRANCH PARTIES

(a) If Section 10(a) is specified in the Schedule as applying, each party that enters into a Transaction through an Office other than its head or home office represents to the other party that, notwithstanding the place of booking office or jurisdiction of incorporation or organisation of such party, the obligations of such party are the same as if it had entered into the Transaction through its head or home office. This representation will be deemed to be repeated by such party on each date on which a Transaction is entered into.

(b) Neither party may change the Office through which it makes and receives payments or deliveries for the purpose of a Transaction without the prior written consent of the other party.

(c) If a party is specified as a Multibranch Party in the Schedule, such Multibranch Party may make and receive payments or deliveries under any Transaction through any Office listed in the Schedule, and the Office through which it makes and receives payments or deliveries with respect to a Transaction will be specified in the relevant Confirmation.

11. EXPENSES

A Defaulting Party will, on demand, indemnify and hold harmless the other party for and against all reasonable out-of-pocket expenses, including legal fees and Stamp Tax, incurred by such other party by reason of the enforcement and protection of its rights under this Agreement or any Credit Support Document

ISDA (R) 1992

12

to which the Defaulting Party is a party or by reason of the early termination of any Transaction, including, but not limited to, costs of collection.

12. NOTICES

(a) EFFECTIVENESS. Any notice or other communication in respect of this Agreement may be given in any manner set forth below (except that a notice or other communication under Section 5 or 6 may not be given by facsimile transmission or electronic messaging system) to the address or number or in accordance with the electronic messaging system details provided (see the Schedule) and will be deemed effective as indicated:--

(i) if in writing and delivered in person or by courier, on the date it is delivered;

(ii) if sent by telex, on the date the recipient's answerback is received;

(iii) if sent by facsimile transmission, on the date that transmission is received by a responsible employee of the recipient in legible form (it being agreed that the burden of proving receipt will be on the sender and will not be met by a transmission report generated by the sender's facsimile machine);

(iv) if sent by certified or registered mail (airmail, if overseas) or the equivalent (return receipt requested), on the date that mail is delivered or its delivery is attempted; or

(v) if sent by electronic messaging system, on the date that electronic message is received,

unless the date of that delivery (or attempted delivery) or that receipt, as applicable, is not a Local Business Day or that communication is delivered (or attempted) or received, as applicable, after the close of business on a Local Business Day, in which case that communication shall be deemed given and effective on the first following day that is a Local Business Day.

(b) CHANGE OF ADDRESSES. Either party may by notice to the other change the address, telex or facsimile number or electronic messaging system details at which notices or other communications are to be given to it.

13. GOVERNING LAW AND JURISDICTION

(a) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the law specified in the Schedule.

(b) JURISDICTION. With respect to any suit, action or proceedings relating to this Agreement ("Proceedings"), each party irrevocably:--

(i) submits to the jurisdiction of the English courts, if this Agreement is expressed to be governed by English law, or to the non-exclusive jurisdiction of the courts of the State of New York and the United States District Court located in the Borough of Manhattan in New York City, if this Agreement is expressed to be governed by the laws of the State of New York; and

(ii) waives any objection which it may have at any time to the laying of venue of any Proceedings brought in any such court, waives any claim that such Proceedings have been brought in an inconvenient forum and further waives the right to object, with respect to such Proceedings, that such court does not have any jurisdiction over such party.

Nothing in this Agreement precludes either party from bringing Proceedings in any other jurisdiction (outside, if this Agreement is expressed to be governed by English law, the Contracting States, as defined in Section 1(3) of the Civil Jurisdiction and Judgments Act 1982 or any modification, extension or re-enactment thereof for the time being in force) nor will the bringing of Proceedings in any one or more jurisdictions preclude the bringing of Proceedings in any other jurisdiction.

(c) SERVICE OF PROCESS. Each party irrevocably appoints the Process Agent (if any) specified opposite its name in the Schedule to receive, for it and on its behalf, service of process in any Proceedings. If for any

ISDA (R) 1992

13

reason any party's Process Agent is unable to act as such, such party will promptly notify the other party and within 30 days appoint a substitute process agent acceptable to the other party. The parties irrevocably consent to service of process given in the manner provided for notices in Section 12. Nothing in this Agreement will affect the right of either party to serve process in any other manner permitted by law.

(d) WAIVER OF IMMUNITIES. Each party irrevocably waives, to the fullest extent permitted by applicable law, with respect to itself and its revenues and assets (irrespective of their use or intended use), all immunity on the grounds of sovereignty or other similar grounds from (i) suit, (ii) jurisdiction of any court, (iii) relief by way of injunction, order for specific performance or for recovery of property, (iv) attachment of its assets (whether before or after judgment) and (v) execution or enforcement of any judgment to which it or its revenues or assets might otherwise be entitled in any Proceedings in the courts of any jurisdiction and irrevocably agrees, to the extent permitted by applicable law, that it will not claim any such immunity in any Proceedings.

14. DEFINITIONS

As used in this Agreement:--

"ADDITIONAL TERMINATION EVENT" has the meaning specified in Section 5(b).

"AFFECTED PARTY" has the meaning specified in Section 5(b).

"AFFECTED TRANSACTIONS" means (a) with respect to any Termination Event consisting of an Illegality, Tax Event or Tax Event Upon Merger, all Transactions affected by the occurrence of such Termination Event and (b) with respect to any other Termination Event, all Transactions.

"AFFILIATE" means, subject to the Schedule, in relation to any person, any entity controlled, directly or indirectly, by the person, any entity that controls, directly or indirectly, the person or any entity directly or indirectly under common control with the person. For this purpose, "control" of any entity or person means ownership of a majority of the voting power of the entity or person.

"APPLICABLE RATE" means:--

(a) in respect of obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

(b) in respect of an obligation to pay an amount under Section 6(e) of either party from and after the date (determined in accordance with Section
6(d)(ii)) on which that amount is payable, the Default Rate;

(c) in respect of all other obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Non-defaulting Party, the Non-default Rate; and

(d) in all other cases, the Termination Rate.

"BURDENED PARTY" has the meaning specified in Section 5(b).

"CHANGE IN TAX LAW" means the enactment, promulgation, execution or ratification of, or any change in or amendment to, any law (or in the application or official interpretation of any law) that occurs on or after the date on which the relevant Transaction is entered into.

"CONSENT" includes a consent, approval, action, authorisation, exemption, notice, filing, registration or exchange control consent.

"CREDIT EVENT UPON MERGER" has the meaning specified in Section 5(b).

"CREDIT SUPPORT DOCUMENT" means any agreement or instrument that is specified as such in this Agreement.

"CREDIT SUPPORT PROVIDER" has the meaning specified in the Schedule.

"DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the relevant payee (as certified by it) if it were to fund or of funding the relevant amount plus 1% per annum.

ISDA(R) 1992

14

"DEFAULTING PARTY" has the meaning specified in Section 6(a).

"EARLY TERMINATION DATE" means the date determined in accordance with Section 6(a) or 6(b)(iv).

"EVENT OF DEFAULT" has the meaning specified in Section 5(a) and, if applicable, in the Schedule.

"ILLEGALITY" has the meaning specified in Section 5(b).

"INDEMNIFIABLE TAX" means any Tax other than a Tax that would not be imposed in respect of a payment under this Agreement but for a present or former connection between the jurisdiction of the government or taxation authority imposing such Tax and the recipient of such payment or a person related to such recipient (including, without limitation, a connection arising from such recipient or related person being or having been a citizen or resident of such jurisdiction, or being or having been organised, present or engaged in a trade or business in such jurisdiction, or having or having had a permanent establishment or fixed place of business in such jurisdiction, but excluding a connection arising solely from such recipient or related person having executed, delivered, performed its obligations or received a payment under, or enforced, this Agreement or a Credit Support Document).

"LAW" includes any treaty, law, rule or regulation (as modified, in the case of tax matters, by the practice of any relevant governmental revenue authority) and "LAWFUL" and "unlawful" will be construed accordingly.

"LOCAL BUSINESS DAY" means, subject to the Schedule, a day on which commercial banks are open for business (including dealings in foreign exchange and foreign currency deposits) (a) in relation to any obligation under Section 2(a)(i), in the place(s) specified in the relevant Confirmation or, if not so specified, as otherwise agreed by the parties in writing or determined pursuant to provisions contained, or incorporated by reference, in this Agreement, (b) in relation to any other payment, in the place where the relevant account is located and, if different, in the principal financial centre, if any, of the currency of such payment, (c) in relation to any notice or other communication, including notice contemplated under Section 5(a)(i), in the city specified in the address for notice provided by the recipient and, in the case of a notice contemplated by
Section 2(b), in the place where the relevant new account is to be located and
(d) in relation to Section 5(a)(v)(2), in the relevant locations for performance with respect to such Specified Transaction.

"LOSS" means, with respect to this Agreement or one or more Terminated Transactions, as the case may be, and a party, the Termination Currency Equivalent of an amount that party reasonably determines in good faith to be its total losses and costs (or gain, in which case expressed as a negative number) in connection with this Agreement or that Terminated Transaction or group of Terminated Transactions, as the case may be, including any loss of bargain, cost of funding or, at the election of such party but without duplication, loss or cost incurred as a result of its terminating, liquidating, obtaining or reestablishing any hedge or related trading position (or any gain resulting from any of them). Loss includes losses and costs (or gains) in respect of any payment or delivery required to have been made (assuming satisfaction of each applicable condition precedent) on or before the relevant Early Termination Date and not made, except, so as to avoid duplication, if Section 6(e)(i)(1) or (3) or 6(e)(ii)(2)(A) applies. Loss does not include a party's legal fees and out-of-pocket expenses referred to under Section 11. A party will determine its Loss as of the relevant Early Termination Date, or, if that is not reasonably practicable, as of the earliest date thereafter as is reasonably practicable. A party may (but need not) determine its Loss by reference to quotations of relevant rates or prices from one or more leading dealers in the relevant markets.

"MARKET QUOTATION" means, with respect to one or more Terminated Transactions and a party making the determination, an amount determined on the basis of quotations from Reference Market-makers. Each quotation will be for an amount, if any, that would be paid to such party (expressed as a negative number) or by such party (expressed as a positive number) in consideration of an agreement between such party (taking into account any existing Credit Support Document with respect to the obligations of such party) and the quoting Reference Market-maker to enter into a transaction (the "Replacement Transaction") that would have the effect of preserving for such party the economic equivalent of any payment or delivery (whether the underlying obligation was absolute or contingent and assuming the satisfaction of each applicable condition precedent) by the parties under Section 2(a)(i) in respect of such Terminated Transaction or group of Terminated Transactions that would, but for the occurrence of the relevant Early Termination Date, have

ISDA(R) 1992

15

been required after that date. For this purpose, Unpaid Amounts in respect of the Terminated Transaction or group of Terminated Transactions are to be excluded but, without limitation, any payment or delivery that would, but for the relevant Early Termination Date, have been required (assuming satisfaction of each applicable condition precedent) after that Early Termination Date is to be included. The Replacement Transaction would be subject to such documentation as such party and the Reference Market-maker may, in good faith, agree. The party making the determination (or its agent) will request each Reference Market-maker to provide its quotation to the extent reasonably practicable as of the same day and time (without regard to different time zones) on or as soon as reasonably practicable after the relevant Early Termination Date. The day and time as of which those quotations are to be obtained will be selected in good faith by the party obliged to make a determination under Section 6(e), and, if each party is so obliged, after consultation with the other. If more than three quotations are provided, the Market Quotation will be the arithmetic mean of the quotations, without regard to the quotations having the highest and lowest values. If exactly three such quotations are provided, the Market Quotation will be the quotation remaining after disregarding the highest and lowest quotations. For this purpose, if more than one quotation has the same highest value or lowest value, then one of such quotations shall be disregarded. If fewer than three quotations are provided, it will be deemed that the Market Quotation in respect of such Terminated Transaction or group of Terminated Transactions cannot be determined.

"NON-DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the Non-defaulting Party (as certified by it) if it were to fund the relevant amount.

"NON-DEFAULTING PARTY" has the meaning specified in Section 6(a).

"OFFICE" means a branch or office of a party, which may be such party's head or home office.

"POTENTIAL EVENT OF DEFAULT" means any event which, with the giving of notice or the lapse of time or both, would constitute an Event of Default.

"REFERENCE MARKET-MAKERS" means four leading dealers in the relevant market selected by the party determining a Market Quotation in good faith (a) from among dealers of the highest credit standing which satisfy all the criteria that such party applies generally at the time in deciding whether to offer or to make an extension of credit and (b) to the extent practicable, from among such dealers having an office in the same city.

"RELEVANT JURISDICTION" means, with respect to a party, the jurisdictions (a) in which the party is incorporated, organised, managed and controlled or considered to have its seat, (b) where an Office through which the party is acting for purposes of this Agreement is located, (c) in which the party executes this Agreement and (d) in relation to any payment, from or through which such payment is made.

"SCHEDULED PAYMENT DATE" means a date on which a payment or delivery is to be made under Section 2(a)(i) with respect to a Transaction.

"SET-OFF" means set-off, offset, combination of accounts, right of retention or withholding or similar right or requirement to which the payer of an amount under Section 6 is entitled or subject (whether arising under this Agreement, another contract, applicable law or otherwise) that is exercised by, or imposed on, such payer.

"SETTLEMENT AMOUNT" means, with respect to a party and any Early Termination Date, the sum of:--

(a) the Termination Currency Equivalent of the Market Quotations (whether positive or negative) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation is determined; and

(b) such party's Loss (whether positive or negative and without reference to any Unpaid Amounts) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation cannot be determined or would not (in the reasonable belief of the party making the determination) produce a commercially reasonable result.

"SPECIFIED ENTITY" has the meaning specified in the Schedule.

ISDA(R) 1992

16

"SPECIFIED INDEBTEDNESS" means, subject to the Schedule, any obligation (whether present or future, contingent or otherwise, as principal or surety or otherwise) in respect of borrowed money.

"SPECIFIED TRANSACTION" means, subject to the Schedule, (a) any transaction (including an agreement with respect thereto) now existing or hereafter entered into between one party to this Agreement (or any Credit Support Provider of such party or any applicable Specified Entity of such party) and the other party to this Agreement (or any Credit Support Provider of such other party or any applicable Specified Entity of such other party) which is a rate swap transaction, basis swap, forward rate transaction, commodity swap, commodity option, equity or equity index swap, equity or equity index option, bond option, interest rate option, foreign exchange transaction, cap transaction, floor transaction, collar transaction, currency swap transaction, cross-currency rate swap transaction, currency option or any other similar transaction (including any option with respect to any of these transactions), (b) any combination of these transactions and (c) any other transaction identified as a Specified Transaction in this Agreement or the relevant confirmation.

"STAMP TAX" means any stamp, registration, documentation or similar tax.

"TAX" means any present or future tax, levy, impost, duty, charge, assessment or fee of any nature (including interest, penalties and additions thereto) that is imposed by any government or other taxing authority in respect of any payment under this Agreement other than a stamp, registration, documentation or similar tax.

"TAX EVENT" has the meaning specified in Section 5(b).

"TAX EVENT UPON MERGER" has the meaning specified in Section 5(b).

"TERMINATED TRANSACTIONS" means with respect to any Early Termination Date (a) if resulting from a Termination Event, all Affected Transactions and (b) if resulting from an Event of Default, all Transactions (in either case) in effect immediately before the effectiveness of the notice designating that Early Termination Date (or, if "Automatic Early Termination" applies, immediately before that Early Termination Date).

"TERMINATION CURRENCY" has the meaning specified in the Schedule.

"TERMINATION CURRENCY EQUIVALENT" means, in respect of any amount denominated in the Termination Currency, such Termination Currency amount and, in respect of any amount denominated in a currency other than the Termination Currency (the "Other Currency"), the amount in the Termination Currency determined by the party making the relevant determination as being required to purchase such amount of such Other Currency as at the relevant Early Termination Date, or, if the relevant Market Quotation or Loss (as the case may be), is determined as of a later date, that later date, with the Termination Currency at the rate equal to the spot exchange rate of the foreign exchange agent (selected as provided below) for the purchase of such Other Currency with the Termination Currency at or about 11:00 a.m. (in the city in which such foreign exchange agent is located) on such date as would be customary for the determination of such a rate for the purchase of such Other Currency for value on the relevant Early Termination Date or that later date. The foreign exchange agent will, if only one party is obliged to make a determination under Section 6(e), be selected in good faith by that party and otherwise will be agreed by the parties.

"TERMINATION EVENT" means an Illegality, a Tax Event or a Tax Event Upon Merger or, if specified to be applicable, a Credit Event Upon Merger or an Additional Termination Event.

"TERMINATION RATE" means a rate per annum equal to the arithmetic mean of the cost (without proof or evidence of any actual cost) to each party (as certified by such party) if it were to fund or of funding such amounts.

"UNPAID AMOUNTS" owing to any party means, with respect to an Early Termination Date, the aggregate of (a) in respect of all Terminated Transactions, the amounts that became payable (or that would have become payable but for Section
2(a)(iii)) to such party under Section 2(a)(i) on or prior to such Early Termination Date and which remain unpaid as at such Early Termination Date and
(b) in respect of each Terminated Transaction, for each obligation under Section 2(a)(i) which was (or would have been but for Section 2(a)(iii)) required to be settled by delivery to such party on or prior to such Early Termination Date and which has not been so settled as at such Early Termination Date, an amount equal to the fair market

ISDA(R) 1992

17

value of that which was (or would have been) required to be delivered as of the originally scheduled date for delivery, in each case together with (to the extent permitted under applicable law) interest, in the currency of such amounts, from (and including) the date such amounts or obligations were or would have been required to have been paid or performed to (but excluding) such Early Termination Date, at the Applicable Rate. Such amounts of interest will be calculated on the basis of daily compounding and the actual number of days elapsed. The fair market value of any obligation referred to in clause (b) above shall be reasonably determined by the party obliged to make the determination under Section 6(e) or, if each party is so obliged, it shall be the average of the Termination Currency Equivalents of the fair market values reasonably determined by both parties.

IN WITNESS WHEREOF the parties have executed this document on the respective dates specified below with effect from the date specified on the first page of this document.

BANK OF AMERICA, N.A.                           NELNET STUDENT LOAN TRUST 2002-1

                                               By:  Wilmington Trust Company,
                                                    not in its individual
By: /s/ Roger H. Heintzelman                        capacity but solely in its
  -----------------------------                     capacity as Delaware
  Name:  Roger H. Heintzelman                       Trustee of the Nelnet
  Title: Principal                                  Student Loan Trust 2002-1
  Date:  May 16, 2002

                                                    By: /s/ Donald G. MacKelcan
                                                       -------------------------
                                                       Name: Donald G. MacKelcan
                                                       Title:Vice President
                                                       Date:

                                                                   ISDA (R) 1992

18

(MULTICURRENCY--CROSS BORDER)

ISDA(R)
International Swap Dealers Association, Inc.

SCHEDULE
TO THE
MASTER AGREEMENT

                            dated as of May 20, 2002

between     BANK OF AMERICA, N.A.          and         NELNET STUDENT LOAN TRUST
                                                                 2002-1
               ("Party A")                                     ("Party B")

PART 1: TERMINATION PROVISIONS

(a) "SPECIFIED ENTITY" means in relation to Party A for the purpose of:-

Section 5(a)(v) (Default under Specified Transaction), none;

Section 5(a)(vi) (Cross Default), none;

Section 5(a)(vii) (Bankruptcy), none; and

Section 5(b)(iv) (Credit Event Upon Merger), none;

in relation to Party B for the purpose of:-

Section 5(a)(v) (Default under Specified Transaction) none;

Section 5(a)(vi) (Cross Default), none;

Section 5(a)(vii) (Bankruptcy), none; and

Section 5(b)(iv) (Credit Event Upon Merger), none.

(b) "SPECIFIED TRANSACTION" will have the meaning specified in Section 14 but shall also include any transaction with respect to the forward sale or delivery of any security.

(c) EVENTS OF DEFAULT.

(i) The only "EVENTS OF DEFAULT" specified in Section 5(a) of this Agreement that apply to Party A are the following:

1

Section 5(a)(i) - "Failure to Pay or Deliver";
Section 5(a)(iii) - "Credit Support Default";
Section 5(a)(vi) - "Cross Default";
Section 5(a)(vii)- "Bankruptcy"; and
Section 5(a)(viii) - "Merger Without Assumption".

With respect to Party A only:--

Section 5(a)(vi) of this Agreement is hereby amended by deleting the words ", or becoming capable at such time of being declared, " in the seventh line therein.

"SPECIFIED INDEBTEDNESS" will have the meaning specified in Section 14, except that with respect to Party A, such term shall not include obligations in respect of deposits received in the ordinary course of a party's banking business.

"THRESHOLD AMOUNT" means with respect to Party A an amount equal to three percent (3%) of the Shareholders' Equity of Bank of America Corporation.

"SHAREHOLDERS' EQUITY" means with respect to an entity, at any time, the sum (as shown in the most recent annual audited financial statements of such entity) of (i) its capital stock (including preferred stock) outstanding, taken at par value, (ii) its capital surplus and (iii) its retained earnings, minus (iv) treasury stock, each to be determined in accordance with generally accepted accounting principles.

(ii) The only "EVENTS OF DEFAULT" specified in Section 5(a) of this Agreement that apply to Party B are the following:

Section 5(a)(i) - "Failure to Pay or Deliver";
Section 5(a)(iii) - "Credit Support Default";
Section 5(a)(vi)- "Cross Default"; and
Section 5(a)(vii) - "Bankruptcy"; provided that clause (2) thereof shall not apply.

The foregoing notwithstanding,

(A) it shall constitute an Event of Default under Section 5(a)(i)

of this Agreement with respect to Party B only if (I) Party B has available, after all prior obligations of Party B pursuant to Sections 5.03, 5.04, and 6.02 of the Indenture, as applicable, have been satisfied, sufficient funds to make any payment required under Section 5(a)(i) of this Agreement and
(II) it fails to make any such payment in violation of the terms of the Indenture; and

(B) it shall constitute an Event of Default under Section 5(a)(iii) of this Agreement with respect to Party B only if 1) there occurs an Event of Default under Sections 6.01 (a), (b), or (d) of the Indenture, or 2) the Notes outstanding under the Indenture have been declared due and payable.

(C) It shall constitute an Event of Default under Section 5(a)(vi) of this Agreement with respect to Party B only if 1) there occurs an Event of Default under Sections 6.01 (a), (b),

2

or (d) of the Indenture or 2) the Notes outstanding under the Indenture have been declared due and payable.

(d) TERMINATION EVENTS.

(i) All of the Termination Events specified in Section 5(b) of this Agreement will apply to Party A.

(ii) The only "TERMINATION EVENTS" specified in Section 5(b) of this Agreement that apply to Party B are the following:

Section 5(b)(i) - "Illegality";
Section 5(b)(ii)- "Tax Event"; and
Section 5(b)(v) - "Additional Termination Event".

(e) The "AUTOMATIC EARLY TERMINATION" provision of Section 6(a) will not apply to Party A will not apply to Party B.

(f) PAYMENTS ON EARLY TERMINATION. For the purpose of Section 6(e):

(i) Market Quotation will apply.

(ii) The Second Method will apply.

(g) "TERMINATION CURRENCY" means United States Dollars.

(h) ADDITIONAL TERMINATION EVENTS: The occurrence of any of the following events shall constitute an Additional Termination Event:

(A) An Additional Termination Event shall occur if (x)

the long-term "certificates of deposit" rating of
Party A is withdrawn or downgraded below "A" by
Standard & Poor's Ratings Services, a division of the
McGraw Hill Companies, Inc., or any successor rating
agency ("S&P"), "A2" by Moody's Investors Services,
Inc., or any successor rating agency ("Moody's"), or
"A" by Fitch, Inc. or any successor thereto ("Fitch")
(provided such rating is available) (S&P, Moody's and
Fitch collectively the "Rating Agencies") and (y)
Party A has not, within 45 days of such withdrawal or
downgrade, procured a Collateral Arrangement, a
Replacement Transaction, or a Ratings Reaffirmation;
provided, however, that if Party A shall obtain a
Ratings Reaffirmation during such time period, upon
the occurrence of a subsequent reduction or
withdrawal of Party A's or its Credit Support
Provider's rating, Party A shall obtain another
Ratings Reaffirmation or either a Collateral
Arrangement or Replacement Transaction within 45 days
of such subsequent downgrade or withdrawal.

Party A shall be the Affected Party for purposes of
this Additional Termination Event.

For purposes of this Additional Termination Event:

3

"COLLATERAL ARRANGEMENT" means either (i) an executed collateral agreement between the parties naming a third-party collateral agent providing for the collateralization of Party A's obligations under all Transactions as measured by the net present value of Party A's marked-to-market obligations, such amount to be calculated weekly, and with the collateral, collateral level, collateral agent and other terms of such collateral agreement being satisfactory to Party A and Party B in their reasonable judgment and to each rating agency that withdrew or downgraded its rating, (ii) provide a letter of credit, guaranty or surety bond or insurance policy of Party A's obligations under this Agreement from a bank, guarantor or insurer having a long-term senior unsecured debt rating (or a financial program or counterparty rating or claims paying rating) of at least (a) "A" by S&P, (b) "A2" by Moody's, or (c) "A" by Fitch, the terms of such guaranty, surety bond or insurance policy being satisfactory to Party B in its reasonable judgment and to each rating agency that withdrew or downgraded its rating.

"REPLACEMENT TRANSACTION" means a transaction with a replacement counterparty which shall assume Party A's position with respect to a Transaction on the same terms and conditions as such Transaction and this Agreement, mutatis mutandis or such other amendments to the terms of this Agreement as may be approved by the parties and each rating agency that withdrew or downgraded its rating, and where such replacement counterparty pays to, or receives from, Party A the fair market value of Party A's position with respect to that Transaction as determined by Party A in good faith.

"RATING AFFIRMATION" means a written acknowledgment from the rating agency whose rating was reduced or withdrawn, that, notwithstanding such withdrawal or downgrade, the then-current rating of the Notes will not be reduced.

(B) UNAUTHORIZED AMENDMENTS. An Additional Termination Event, in respect of which Party B will be the Affected Party, will occur if, without the prior written consent of Party A (i) any Supplemental Indenture is entered into, or (ii) the Indenture is otherwise amended or modified, such that the amendment would adversely affect any of Party A's rights or obligations under this Agreement or modify the obligations of, or impact the ability of Party B to fully perform any of Party B's obligations under, this Agreement without the prior written consent of Party A, which consent shall not be unreasonably withheld or delayed.

(C) REDEMPTION OF NOTES. Party B shall direct the Trustee to notify Party A if notice is given pursuant to the Indenture of a redemption by Party B of all of the Notes and a liquidation of the Trust Estate (any such occurrence, a "Redemption Event"). If a Redemption Event occurs it shall be an Additional Termination Event for which Party B shall be the sole Affected Party and each Transaction shall be terminated in full. If a Redemption Event is to occur, an Early Termination Date in respect of each Transaction shall be deemed to occur on the third Business Day preceding the day of such Redemption Event. Any Settlement Amount payable in respect of such Redemption Event shall be paid on the date of such Redemption Event.

(D) PARTY B ACCELERABLE EVENT. It shall be an Additional Termination Event for which Party A may designate an Early Termination Date and for which Party B shall be the sole Affected Party if the outstanding Notes and all interest accrued thereon shall have become or shall

4

have been declared immediately due and payable and the Trustee has commenced the liquidation of all of the Trust Estate.

PART 2: TAX REPRESENTATIONS

(a) PAYER TAX REPRESENTATIONS. For the purpose of Section 3(e) of this Agreement, Party A and Party B will make the following representation:-

It is not required by any applicable law, as modified by the practice of any relevant governmental revenue authority of any Relevant Jurisdiction to make any deduction or withholding for or on account of any Tax from any payment (other than interest under Section 2(e), 6(d)(ii) or 6(e) of this Agreement) to be made by it to the other party under this Agreement. In making this representation, it may rely on (x) the accuracy of any representations made by the other party pursuant to
Section 3(f) of this Agreement, (y) the satisfaction of the agreement contained in Section 4(a)(i) or 4(a)(iii) of this Agreement and the accuracy and effectiveness of any document provided by the other party pursuant to Section 4(a)(i) or 4(a)(iii) of this Agreement and (z) the satisfaction of the agreement of the other party contained in Section 4(d) of this Agreement, provided that it shall not be a breach of this representation where reliance is placed on clause (y) and the other party does not deliver a form or document under Section 4(a)(iii) by reason of material prejudice to its legal or commercial position.

(b) PAYEE TAX REPRESENTATIONS. For the purpose of Section 3(f) of this Agreement, Party A and Party B will make the following representations specified below, if any:-

(i) The following representations will apply to Party A:

Party A is a national banking association created or organized under the laws of the United States of America and the federal taxpayer identification number is 94-1687665.

(ii) The following representations will apply to Party B:

Party B is a business trust created or organized under the laws of the State of Delaware and the federal taxpayer identification number is_________.

PART 3: AGREEMENT TO DELIVER DOCUMENTS

For the purpose of Section 4(a)(i) and (ii) of this Agreement, each party agrees to deliver the following documents:

(a) Tax forms, documents or certificates to be delivered are:

5

   PARTY
REQUIRED TO
  DELIVER
 DOCUMENT               FORM/DOCUMENT/CERTIFICATE               DATE BY WHICH TO BE DELIVERED
----------              -------------------------               -----------------------------
 Party B                Internal Revenue Service                Upon execution and delivery of
                        Form W-9                                this Agreement

 Party A and            Any form, document or                   Upon request
 Party B                certificate as may be
                        requested pursuant to Section
                        4(a)(iii) of this Agreement.

(b) Other documents to be delivered are:-

    PARTY
  REQUIRED TO                                                         DATE BY           COVERED BY
   DELIVER                                                          WHICH TO BE        SECTION 3(d)
   DOCUMENT                  FORM/DOCUMENT/CERTIFICATE               DELIVERED        REPRESENTATION
   --------                  -------------------------              ---------         --------------
Party B                 Copies of all financial statements or   Promptly after              Yes
                        financial reports 1) sent to the        delivery thereof
                        Trustee by Party B or 2) delivered
                        by the Trustee to each Registered
                        Owner, pursuant to Section 4.15 of
                        the Indenture

Party A and Party B     Certified copies of all corporate       Upon execution and          Yes
                        authorizations and any other            delivery of this
                        documents with respect to the           Agreement
                        execution, delivery and performance
                        of this Agreement and any Credit
                        Support Document

Party A and Party B     Certificate of authority and specimen   Upon execution and          Yes
                        signatures of individuals executing     delivery of this
                        this Agreement any Credit Support       Agreement and
                        Document and Confirmations              thereafter upon
                                                                request of the
                                                                other party

Party B                 Copies of the Indenture, the Trust      Upon execution and          Yes
                        Agreement, the Notes and the            delivery of this
                        Administration Agreement                Agreement

Party B                 Opinion of Counsel satisfactory to      Upon execution and           No
                        Party A substantially in the form of    delivery of this
                        Exhibit I hereto                        Agreement

6

   PARTY
REQUIRED TO                                                DATE BY          COVERED BY
  DELIVER                                                WHICH TO BE       SECTION 3(d)
 DOCUMENT           FORM/DOCUMENT/CERTIFICATE             DELIVERED       REPRESENTATION
-----------         -------------------------            -----------      ---------------
Party A         Opinion of Counsel satisfactory to     Upon execution           No
                Party B                                and delivery of
                                                       this Agreement

PART 4: MISCELLANEOUS

(a) ADDRESS FOR NOTICES. For the purpose of Section 12(a) of this Agreement:-

Address for notice or communications to Party A:

Bank of America, N.A.
Sears Tower
233 South Wacker Drive, Suite 2800 Chicago, IL 60606
Attention: Swap Operations

with a copy to:

Bank of America, N.A.

100 N. Tryon St., NC1-007-13-01
Charlotte, North Carolina 28255

Attention: Capital Markets Documentation Facsimile No.: 704-386-4113

Address for financial statements to Party A:

Bank of America, N.A.
Mail Code: TX1-492-66-01
901 Main Street
Dallas, TX 75202-3714
Attention: Shelly K. Harper, Principal Phone: 214.209.0567
Fax: 214.209.0604

Address for notice or communications to Party B:

Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, DE 19890
Attention: Corporate Trust Administration Phone: 302-651-1000
Facsimile: 302-651-8882

7

with a copy to:

Nelnet Student Loan Funding, LLC 121 South 13th Street, Suite 301 Lincoln, NE 88508
Attention: Terry J. Heimes, Executive Vice President and Chief Financial Officer
Phone: 402-458-2300
Facsimile: 402-458-2399

(b) PROCESS AGENT. For the purpose of Section 13(c):

Party A appoints as its Process Agent: Not applicable.

Party B appoints as its Process Agent: Not applicable.

(c) OFFICES. The provisions of Section 10(a) will apply to this Agreement.

(d) MULTIBRANCH PARTY. For the purpose of Section 10 of this Agreement:-

Party A is a Multibranch Party and may act through its Charlotte, North Carolina, Chicago, Illinois, San Francisco, California, New York, New York or London, England Office.

Party B is not a Multibranch Party.

(e) CALCULATION AGENT. With respect to calculations of payments under
Section 6(e) herein, the Calculation Agent is Party A. With respect to all other calculations, the Calculation Agent is Party B, which shall delegate its duties as Calculation Agent hereunder to the Administrator, as defined in the Indenture.

(f) CREDIT SUPPORT DOCUMENT. Details of any Credit Support Document:- With respect to Party B, the Indenture, as defined in Part 5(n) herein.

(g) CREDIT SUPPORT PROVIDER.

Credit Support Provider means in relation to Party A: Not applicable.

Credit Support Provider means in relation to Party B: Not applicable.

(h) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the laws of the State of New York (without reference to its conflict of laws doctrine).

(i) NETTING OF PAYMENTS. All amounts payable on the same date, in the same currency and in respect of the same Transaction shall be netted in accordance with Section 2(c) of this Agreement. The election contained in the last paragraph of Section 2(c) of this Agreement shall not apply for the purposes of this Agreement.

(j) "Affiliate" will have the meaning specified in Section 14 of this Agreement.

8

PART 5: OTHER PROVISIONS

(a) SET-OFF. For the avoidance of doubt, neither party shall have the right of set off under this Agreement.

(b) ADDITIONAL REPRESENTATION AND COVENANT. Party B hereby makes the following additional representation and covenant to Party A as of the date hereof: other than as described in this Agreement, Party B has no outstanding obligations to, or accounts with, Party A as of the date hereof, and Party B hereby agrees to notify Party A in the event that any obligations or accounts are established between itself and Party A following the date hereof.

(c) DELIVERY OF CONFIRMATIONS. For each Transaction entered into hereunder, Party A shall promptly send to Party B a Confirmation via facsimile transmission. Party B agrees to respond to such Confirmation within two
(2) Local Business Days, either confirming agreement thereto or requesting a correction of any error(s) contained therein. Failure by Party A to send a Confirmation or of Party B to respond within such period shall not affect the validity or enforceability of such Transaction. Absent manifest error, there shall be a presumption that the terms contained in such Confirmation are the terms of the Transaction.

(d) RECORDING OF CONVERSATIONS. Each party to this Agreement acknowledges and agrees to the tape recording of conversations between trading and marketing personnel of the parties to this Agreement whether by one or other or both of the parties or their agents, and that any such tape recordings may be submitted in evidence in any Proceedings relating to the Agreement.

(e) FURNISHING SPECIFIED INFORMATION. Section 4(a)(iii) is hereby amended by inserting "promptly upon the earlier of (i)" in lieu of the word "upon" at the beginning thereof and inserting "or (ii) such party learning that the form or document is required" before the word "any" on the first line thereof.

(f) NOTICE BY FACSIMILE TRANSMISSION. Section 12(a) is hereby amended by deleting the parenthetical "(except that a notice or other communication under Section 5 or 6 may not be given by facsimile transmission or electronic messaging system)".

(g) Section 3(a) of this Agreement is amended by (i) deleting the word "and" at the end of clause (iv); (ii) deleting the period at the end of clause (v) and inserting therein "; and " ; and (iii) by inserting the following additional representation:

"(vi)    ELIGIBLE CONTRACT PARTICIPANT. Each party represents to the
         other party (which representation will be deemed to be
         repeated by each party on each date on which a Transaction is
         entered into) that it is an "eligible contract participant" as
         defined in Section 1a(12) of the U.S. Commodity Exchange Act,
         7 U.S.C. Section 1a(12)."

(h) Section 3 is revised so as to add the following Section (g) at the end thereof:

"(g) RELATIONSHIP BETWEEN PARTIES. Each party represents to the other party and will be deemed to represent to the other party on the date on which it enters into a Transaction

9

that (absent a written agreement between the parties that expressly imposes affirmative obligations to the contrary for that Transaction):-

(i) NON-RELIANCE. It is acting for its own account, and it has made its own independent decisions to enter into that Transaction and as to whether that Transaction is appropriate or proper for it based upon its own judgment and upon advice from such advisors as it has deemed necessary. It is not relying on any communication (written or oral) of the other party as investment advice or as a recommendation to enter into that Transaction; it being understood that information and explanations related to the terms and conditions of a Transaction shall not be considered investment advice or a recommendation to enter into that Transaction. Further, such party has not received from the other party any assurance or guarantee as to the expected results of that Transaction.

(ii) EVALUATION AND UNDERSTANDING. It is capable of evaluating and understanding (on its own behalf or through independent professional advice), and understands and accepts, the terms, conditions and risks of that Transaction. It is also capable of assuming, and assumes, the financial and other risks of that Transaction.

(iii) STATUS OF PARTIES. The other party is not acting as an agent, fiduciary or advisor for it in respect of that Transaction."

(i) WAIVER OF RIGHT TO TRIAL BY JURY. EACH PARTY HEREBY IRREVOCABLY WAIVES ANY AND ALL RIGHTS TO TRIAL BY JURY WITH RESPECT TO ANY LEGAL PROCEEDING ARISING OUT OF OR RELATING TO THIS AGREEMENT OR ANY TRANSACTION CONTEMPLATED HEREBY.

(j) LIMITED RECOURSE TO PARTY B. Notwithstanding anything to the contrary contained herein including Section 5(a)(i) of this Agreement, all obligations of Party B shall be payable by it only to the extent it has sufficient funds available to make the schedule payment in accordance with Sections 5.03, 5.04, and 6.02 of the Indenture, as applicable. To the extent such funds are not available or are insufficient for the payment thereof, it shall not constitute a claim against Party B to the extent of such unavailability or insufficiency until such time as Party B has assets sufficient to pay such prior deficiency. This paragraph shall survive the termination of this Agreement.

(1) SCOPE OF OBLIGATIONS OF THE TRUSTEE. The parties hereto agree that:

(i) This Agreement is executed and delivered by Wilmington Trust Company, not individually but solely in its capacity as trustee and in the exercise of the powers and authority conferred and vested in the Delaware Trustee under the Trust Agreement; and

(ii) Each of the representations, undertakings and agreements contained in this Agreement made on the part of Party B is made and intended not as an individual representation, undertaking and agreement, but is made and intended for the purposes of binding only the Trust.

(m) NO RECOURSE. The Notes represent the obligations of Party B only. They do not represent an interest in or obligation of Party A. No recourse may be had by the holders of the Notes against Party A or its assets with respect to the Notes and/or this Agreement.

10

(n) ADDITIONAL REPRESENTATIONS OF PARTY B. Party B represents to Party A as of the date hereof that:

(1) With respect to each source of funds to be used by it to enter into such Transactions (each such source being referred to herein as a "source"), the source is not the assets of any "plan" ( as such term is defined in Section 4975 of the Code) subject to Section 4975 of the Code or any "employee benefit plan" (as such term is defined in Section 3(3) of ERISA) subject to Title I of ERISA, or otherwise out of "plan assets" within the meaning of United States Department of Labor regulation Section 2510.3-101; and

(2) Each Transaction is intended to be exempt from, or otherwise not subject to regulation under, the Investment Company Act of 1940 and Party B is exempt from regulation under such Act.

(o) NO BANKRUPTCY PETITION. Party A agrees that, prior to the date that is one year and one day after the date upon which Party B is terminated in accordance with the terms of the Trust Agreement, it shall not institute against, or join any other person in instituting against, Party B, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings, or other proceedings under any federal or state bankruptcy or similar law; provided however, that nothing herein shall preclude or estop Party A (A) from taking any action prior to the expiration of the applicable preference period in (x) any case or proceeding voluntarily filed or commenced by Party B or (y) any involuntary insolvency proceeding filed or commenced against Party B by a person other than Party A or (B) from commencing against Party B or any properties of Party B any legal action which is not a bankruptcy, reorganization, arrangement, insolvency, moratorium or liquidation proceeding. This provision shall survive termination of this Agreement for any reason whatsoever.

(p) PERMITTED SECURITY INTEREST. For purposes of Section 7 of this Agreement, Party A hereby consents to the Permitted Security Interest, subject to the provisions of this paragraph below.

"PERMITTED SECURITY INTEREST" means the collateral assignment by Party B of the Swap Collateral to the Trustee pursuant to the Indenture.

"SWAP COLLATERAL" means all right, title and interest of Party B in this Agreement, each Transaction hereunder, and all present and future amounts payable by Party A to Party B under or in connection with this Agreement or any Transaction governed by this Agreement, whether or not evidenced by a Confirmation, including, without limitation, any transfer or termination of any such Transaction.

Notwithstanding the Permitted Security Interest, Party B shall not be released from any of its obligations under this Agreement or any Transaction, and Party A may exercise its rights and remedies under this Agreement without notice to, or the consent of the Trustee, except as otherwise expressly provided in this Agreement or in the Indenture with respect to Party A's right to bring legal proceedings against Party B or the Trustee for purposes of enforcing this Agreement against Party B.

Party A's consent to the Permitted Security Interest is expressly limited to the Trustee for the benefit of the Noteholders under the Indenture, and Party A does not consent to the sale or transfer by the Trustee of the Swap Collateral to any other person or entity (other than a

11

successor to the Trustee under the Indenture acting in that capacity), and the manner in which the Trustee may realize upon the Swap Collateral shall be to declare an Event of Default, Additional Termination Event or designate an Early Termination Date by notice given to Party A pursuant to the provisions of this Schedule and the Agreement.

Party B hereby acknowledges that, as a result of the Permitted Security Interest, all rights under this Agreement, including any Transaction, have been assigned to the Trustee pursuant to the Indenture, and notwithstanding any other provision in this Agreement, Party B may not take any action hereunder to exercise any of such rights without the prior written consent of the Trustee, including, without limitation, providing any notice under this Agreement, the effect of which would be to cause an Early Termination Date to occur or be deemed to occur. If Party B gives any notice to Party A for the purposes of exercising any of Party B's rights under this Agreement, Party A shall have the option of treating that notice as void unless that notice is signed by the Trustee acknowledging its consent to the provisions of that notice. The foregoing notwithstanding, nothing herein shall be construed as requiring the consent of the Trustee for the performance by Party B of any of its obligations hereunder.

Except as expressly provided in this Agreement for any Event of Default, Termination Event, or Additional Termination Event, Party A and Party B may not enter into any agreement to dispose of any Transaction, whether in the form of a termination, unwind, transfer or otherwise without the prior written consent of the Trustee.

No amendment, modification, or waiver in respect of this Agreement will be effective unless (A) evidenced by a writing executed by each party hereto, and (B) the Indenture Trustee has acknowledged its consent thereto in writing, to the extent the consent of the Trustee is required under the terms of the Indenture.

In connection with the Permitted Security Interest, Party A hereby waives any and all right to counterclaim or set-off against the Swap Collateral, whether arising by contract, operation of law or otherwise, provided that nothing herein shall be construed as limiting the provisions contained in Sections 2(c) and 6(e) of this Agreement with respect to the netting of the parties' respective obligations under this Agreement or the right of Party B to exercise any set-off right, by operation of law or otherwise.

(q) ADDITIONAL DEFINITIONS. Unless otherwise defined in this Agreement or in any Confirmation, the terms "ADMINISTRATION AGREEMENT", "INDENTURE",
"NOTEHOLDER", "NOTES", "REGISTERED OWNER", "SUPPLEMENTAL INDENTURE", "TRUST AGREEMENT", "TRUST ESTATE", "TRUSTEE" shall have the meanings ascribed to such terms in that certain Indenture of Trust by and between Nelnet Student Loan Trust 2002-1 and Zions First National Bank, as Trustee dated as of May 1, 2002.

(r) Consent of Rating Agencies.

(i) Section 9(b) of this Agreement is amended by adding the following at the end of such Section: "In addition, no amendment, modification or waiver in respect of this Agreement will be entered into or effective unless written confirmation is received by the parties from the Rating Agencies that such amendment, modification or waiver will not cause a reduction, suspension or withdrawal of the then-current rating of the Notes."

12

(ii) Section 7 of this Agreement is amended by adding the following after the words "other party" in the third line therein: "and written confirmation from the Rating Agencies that such transfer or assignment will not cause a reduction, suspension or withdrawal of the then-current rating of the Notes"

[Signatures on following page]

13

ACCEPTED AND AGREED:

BANK OF AMERICA, N.A.                    NELNET STUDENT LOAN TRUST 2002-1

                                         By:  Wilmington Trust Company, not in
                                              its individual capacity but solely
By: /s/ Roger H. Heintzelman                  in its capacity as Delaware
    ---------------------------               Trustee of the Nelnet Student Loan
  Name:  Roger H. Heintzelman                 Trust 2002-1
  Title: Principal

                                              By: /s/ Donald G. MacKelcan
                                                  -------------------------
                                                  Name:  DONALD G. MACKELCAN
                                                  Title: VICE PRESIDENT

                                       13

                                                                       Exhibit I

________________, 2002

Bank of America, N.A.
100 N. Tyron Street
NC1-007-13-01
Charlotte, NC 28255

Ladies and Gentlemen:

I have acted as counsel to [ ] (the "Counterparty") in connection with its execution and delivery of the ISDA Master Agreement and the ISDA Schedule to the Master Agreement, each dated___________________, 2000 (collectively, the "Agreement"), between Bank of America, N.A. and the Counterparty. Capitalized terms used but not defined herein shall have their respective meanings as set forth in the Agreement.

I have examined an executed copy of the Agreement and such other documents, instruments and certificates as I have deemed necessary or appropriate for the opinions expressed herein. I have assumed, without independent verification, (i) the genuineness of all signatures, other than the signatures of persons signing on behalf of the Counterparty, (ii) the authenticity of all documents submitted to me as originals and the conformity with the originals of all documents submitted to me as certified, conformed or photostatic copies, and (iii) the truth, accuracy and completeness of the factual matters contained in the representations and warranties set forth in the Agreement.

Although the Agreement refers to a procedure whereby the parties might from time to time enter into Transactions governed by the Agreement, I express no opinion regarding any Transactions or any Confirmations thereof or the Agreement as supplemented by any Transactions or Confirmations thereof.

Based on the foregoing, I am of the opinion that:

1. The Counterparty is a __________ duly organized, validly existing and in good standing under the laws of the __________, and has full power and authority to execute and deliver the Agreement and to perform its obligations thereunder.

2. The execution, delivery and performance by the Counterparty of the Agreement has been duly authorized by all necessary organizational action of the Counterparty and do not conflict with or result in a breach of the Counterparty's organizational documents.

3. No authorization, consent, approval, exemption or license from, or filing of any registration with, any federal or state governmental authority is required to be obtained or made by the Counterparty as a condition to its execution and delivery of the Agreement, or to the performance by it of its obligations thereunder.

4. To my actual knowledge without independent investigation, the execution, delivery and performance by the Counterparty of the Agreement do not violate, conflict with, or result in a breach of, any law, rule or regulation applicable to the Counterparty, or any material contractual restriction, order or judgment binding on the Counterparty or its assets.

14

5. The Counterparty has executed and delivered the Agreement, and such Agreement constitutes the legal, valid and binding obligation of the Counterparty, enforceable against the Counterparty in accordance with its terms, subject to the qualification that the enforceability of such Agreement may be limited by bankruptcy, reorganization, insolvency, moratorium and other similar laws of general application affecting the enforcement of creditor's rights generally and by general principles of equity (regardless of whether enforcement is sought in a proceeding in equity or at law).

The opinions expressed herein are limited to matters concerning the federal laws of the United States of America and the laws of the State of New York. I express no opinion as to the laws of any other jurisdiction.

This opinion has been furnished to you for your use in connection with the Agreement and may not be relied upon by any other person, or by you for any other purpose, without my written consent. This opinion is given as of the date hereof, and I disclaim any obligation to advise you of any change of law that occurs, or any facts of which I become aware, after the date of this opinion. The opinions expressed herein are limited to those matters expressly set forth, and no opinion is to be inferred or implied beyond the matters expressly so stated.

Very truly yours,

15

Exhibit 10.64

(Multicurrency--Cross Border)

[ISDA(R) LOGO]

International Swap Dealers Association, Inc.

MASTER AGREEMENT

DATED AS OF May 20, 2002

NELNET STUDENT LOAN

JPMORGAN CHASE BANK and TRUST 2002-l

have entered and/or anticipate entering into one or more transactions (each a "Transaction") that are or will be governed by this Master Agreement, which includes the schedule (the "Schedule"), and the documents and other confirming evidence (each a "Confirmation") exchanged between the parties confirming those Transactions.

Accordingly, the parties agree as follows: --

1. INTERPRETATION

(a) DEFINITIONS. The terms defined in Section 14 and in the Schedule will have the meanings therein specified for the purpose of this Master Agreement.

(b) INCONSISTENCY. In the event of any inconsistency between the provisions of the Schedule and the other provisions of this Master Agreement, the Schedule will prevail. In the event of any inconsistency between the provisions of any Confirmation and this Master Agreement (including the Schedule), such Confirmation will prevail for the purpose of the relevant Transaction.

(c) SINGLE AGREEMENT. All Transactions are entered into in reliance on the fact that this Master Agreement and all Confirmations form a single agreement between the parties (collectively referred to as this "Agreement"), and the parties would not otherwise enter into any Transactions.

2. OBLIGATIONS

(a) GENERAL CONDITIONS.

(i) Each party will make each payment or delivery specified in each Confirmation to be made by it, subject to the other provisions of this Agreement.

(ii) Payments under this Agreement will be made on the due date for value on that date in the place of the account specified in the relevant Confirmation or otherwise pursuant to this Agreement, in freely transferable funds and in the manner customary for payments in the required currency. Where settlement is by delivery (that is, other than by payment), such delivery will be made for receipt on the due date in the manner customary for the relevant obligation unless otherwise specified in the relevant Confirmation or elsewhere in this Agreement.

(iii) Each obligation of each party Under Section 2(a)(i) is subject to
(1) the condition precedent that no Event of Default or Potential Event of Default with respect to the other party has occurred and is continuing, (2) the condition precedent that no Early Termination Date in respect of the relevant Transaction has occurred or been effectively designated and (3) each other applicable condition precedent specified in this Agreement.

Copyright(C)1992 by International Swap Dealers Association, Inc.


(b) CHANGE OF ACCOUNT. Either party may change its account for receiving a payment or delivery by giving notice to the other party at least five Local Business Days prior to the scheduled date for the payment or delivery to which such change applies unless such other party gives timely notice of a reasonable objection to such change.

(c) NETTING. If on any date amounts would otherwise be payable:--

(i) in the same currency; and

(ii) in respect of the same Transaction,

by each party to the other, then, on such date, each party's obligation to make payment of any such amount will be automatically satisfied and discharged and, if the aggregate amount that would otherwise have been payable by one party exceeds the aggregate amount that would otherwise have been payable by the other party, replaced by an obligation upon the party by whom the larger aggregate amount would have been payable to pay to the other party the excess of the larger aggregate amount over the smaller aggregate amount.

The parties may elect in respect of two or more Transactions that a net amount will be determined in respect of all amounts payable on the same date in the same currency in respect of such Transactions, regardless of whether such amounts are payable in respect of the same Transaction. The election may be made in the Schedule or a Confirmation by specifying that subparagraph (ii) above will not apply to the Transactions identified as being subject to the election, together with the starting date (in which case subparagraph (ii) above will not, or will cease to, apply to such Transactions from such date). This election may be made separately for different groups of Transactions and will apply separately to each pairing of Offices through which the parties make and receive payments or deliveries.

(d) DEDUCTION OR WITHHOLDING FOR TAX.

(i) GROSS-UP. All payments under this Agreement will be made without any deduction or withholding for or on account of any Tax unless such deduction or withholding is required by any applicable law, as modified by the practice of any relevant governmental revenue authority, then in effect. If a party is so required to deduct or withhold, then that party ("X") will:--

(1) promptly notify the other party ("Y") of such requirement;

(2) pay to the relevant authorities the full amount required to be deducted or withheld (including the full amount required to be deducted or withheld from any additional amount paid by X to Y under this Section 2(d)) promptly upon the earlier of determining that such deduction or withholding is required or receiving notice that such amount has been assessed against Y;

(3) promptly forward to Y an official receipt (or a certified copy), or other documentation reasonably acceptable to Y, evidencing such payment to such authorities; and

(4) if such Tax is an Indemnifiable Tax, pay to Y, in addition to the payment to which Y is otherwise entitled under this Agreement, such additional amount as is necessary to ensure that the net amount actually received by Y (free and clear of Indemnifiable Taxes, whether assessed against X or Y) will equal the full amount Y would have received had no such deduction or withholding been required. However, X will not be required to pay any additional amount to Y to the extent that it would not be required to be paid but for:--

(A) the failure by Y to comply with or perform any agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d); or

(B) the failure of a representation made by Y pursuant to Section 3(f) to be accurate and true unless such failure would not have occurred but for
(I) any action taken by a taxing authority, or brought in a court of competent jurisdiction, on or after the date on which a Transaction is entered into (regardless of whether such action is taken or brought with respect to a party to this Agreement) or
(II) a Change in Tax Law.

ISDA(R) 1992

2

(ii) LIABILITY. If:--

(1) X is required by any applicable law, as modified by the practice of any relevant governmental revenue authority, to make any deduction or withholding in respect of which X would not be required to pay an additional amount to Y under Section 2(d)(i)(4);

(2) X does not so deduct or withhold; and

(3) a liability resulting from such Tax is assessed directly against X,

then, except to the extent Y has satisfied or then satisfies the liability resulting from such Tax, Y will promptly pay to X the amount of such liability (including any related liability for interest, but including any related liability for penalties only if Y has failed to comply with or perform any agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d)).

(e) DEFAULT INTEREST, OTHER AMOUNTS. Prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party that defaults in the performance of any payment obligation will, to the extent permitted by law and subject to Section 6(c), be required to pay interest (before as well as after judgment) on the overdue amount to the other party on demand in the same currency as such overdue amount, for the period from (and including) the original due date for payment to (but excluding) the date of actual payment, at the Default Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed. If, prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party defaults in the performance of any obligation required to be settled by delivery, it will compensate the other party on demand if and to the extent provided for in the relevant Confirmation or elsewhere in this Agreement.

3. REPRESENTATIONS

Each party represents to the other party (which representations will be deemed to be repeated by each party on each date on which a Transaction is entered into and, in the case of the representations in Section 3(f), at all times until the termination of this Agreement) that:--

(a) BASIC REPRESENTATIONS.

(i) STATUS. It is duly organised and validly existing under the laws of the jurisdiction of its organisation or incorporation and, if relevant under such laws, in good standing;

(ii) POWERS. It has the power to execute this Agreement and any other documentation relating to this Agreement to which it is a party, to deliver this Agreement and any other documentation relating to this Agreement that it is required by this Agreement to deliver and to perform its obligations under this Agreement and any obligations it has under any Credit Support Document to which it is a party and has taken all necessary action to authorise such execution, delivery and performance;

(iii) NO VIOLATION OR CONFLICT. Such execution, delivery and performance do not violate or conflict with any law applicable to it, any provision of its constitutional documents, any order or judgment of any court or other agency of government applicable to it or any of its assets or any contractual restriction binding on or affecting it or any of its assets;

(iv) CONSENTS. All governmental and other consents that are required to have been obtained by it with respect to this Agreement or any Credit Support Document to which it is a party have been obtained and are in full force and effect and all conditions of any such consents have been complied with; and

(v) OBLIGATIONS BINDING. Its obligations under this Agreement and any Credit Support Document to which it is a party constitute its legal, valid and binding obligations, enforceable in accordance with their respective terms (subject to applicable bankruptcy, reorganisation, insolvency, moratorium or similar laws affecting creditors' rights generally and subject, as to enforceability, to equitable principles of general application (regardless of whether enforcement is sought in a proceeding in equity or at law)).

ISDA(R) 1992

3

(b) ABSENCE OF CERTAIN EVENTS. No Event of Default or Potential Event of Default or, to its knowledge, Termination Event with respect to it has occurred and is continuing and no such event or circumstance would occur as a result of its entering into or performing its obligations under this Agreement or any Credit Support Document to which it is a party.

(c) ABSENCE OF LITIGATION. There is not pending or, to its knowledge, threatened against it or any of its Affiliates any action, suit or proceeding at law or in equity or before any court, tribunal, governmental body, agency or official or any arbitrator that is likely to affect the legality, validity or enforceability against it of this Agreement or any Credit Support Document to which it is a party or its ability to perform its obligations under this Agreement or such Credit Support Document.

(d) ACCURACY OF SPECIFIED INFORMATION. All applicable information that is furnished in writing by or on behalf of it to the other party and is identified for the purpose of this Section 3(d) in the Schedule is, as of the date of the information, true, accurate and complete in every material respect.

(e) PAYER TAX REPRESENTATION. Each representation specified in the Schedule as being made by it for the purpose of this Section 3(e) is accurate and true.

(f) PAYEE TAX REPRESENTATIONS. Each representation specified in the Schedule as being made by it for the purpose of this Section 3(f) is accurate and true.

4. AGREEMENTS

Each party agrees with the other that, so long as either party has or may have any obligation under this Agreement or under any Credit Support Document to which it is a party:--

(a) FURNISH SPECIFIED INFORMATION. It will deliver to the other party or, in certain cases under subparagraph (iii) below, to such government or taxing authority as the other party reasonably directs:--

(i) any forms, documents or certificates relating to taxation specified in the Schedule or any Confirmation;

(ii) any other documents specified in the Schedule or any Confirmation; and

(iii) upon reasonable demand by such other party, any form or document that may be required or reasonably requested in writing in order to allow such other party or its Credit Support Provider to make a payment under this Agreement or any applicable Credit Support Document without any deduction or withholding for or on account of any Tax or with such deduction or withholding at a reduced rate (so long as the completion, execution or submission of such form or document would not materially prejudice the legal or commercial position of the party in receipt of such demand), with any such form or document to be accurate and completed in a manner reasonably satisfactory to such other party and to be executed and to be delivered with any reasonably required certification,

in each case by the date specified in the Schedule or such Confirmation or, if none is specified, as soon as reasonably practicable.

(b) MAINTAIN AUTHORISATIONS. It will use all reasonable efforts to maintain in full force and effect all consents of any governmental or other authority that are required to be obtained by it with respect to this Agreement or any Credit Support Document to which it is a party and will use all reasonable efforts to obtain any that may become necessary in the future.

(c) COMPLY WITH LAWS. It will comply in all material respects with all applicable laws and orders to which it may be subject if failure so to comply would materially impair its ability to perform its obligations under this Agreement or any Credit Support Document to which it is a party.

(d) TAX AGREEMENT. It will give notice of any failure of a representation made by it under Section 3(f) to be accurate and true promptly upon learning of such failure.

(e) PAYMENT OF STAMP TAX. Subject to Section 11, it will pay any Stamp Tax levied or imposed upon it or in respect of its execution or performance of this Agreement by a jurisdiction in which it is incorporated,

ISDA(R) 1992

4

organised, managed and controlled, or considered to have its seat or in which a branch or office through which it is acting for the purpose of this Agreement is located ("Stamp tax Jurisdiction") and will indemnify the other party against any Stamp Tax levied or imposed upon the other party or in respect of the other party's execution or performance of this Agreement by any such Stamp Tax Jurisdiction which is not also a Stamp Tax Jurisdiction with respect to the other party.

5. EVENTS OF DEFAULT AND TERMINATION EVENTS

(a) EVENTS OF DEFAULT. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any of the following events constitutes an event of default (an "Event of Default") with respect to such party:--

(i) FAILURE TO PAY OR DELIVER. Failure by the party to make, when due, any payment under this Agreement or delivery under Section 2(a)(i) or 2(e) required to be made by it if such failure is not remedied on or before the third Local Business Day after notice of such failure is given to the party;

(ii) BREACH OF AGREEMENT. Failure by the party to comply with or perform any agreement or obligation (other than an obligation to make any payment under this Agreement or delivery under Section 2(a)(i) or 2(e) or to give notice of a Termination Event or any agreement or obligation under Section 4(a)(i), 4(a)(iii) or 4(d)) to be complied with or performed by the party in accordance with this Agreement if such failure is not remedied on or before the thirtieth day after notice of such failure is given to the party;

(iii) CREDIT SUPPORT DEFAULT.

(1) Failure by the party or any Credit Support Provider of such party to comply with or perform any agreement or obligation to be complied with or performed by it in accordance with any Credit Support Document if such failure is continuing after any applicable grace period has elapsed;

(2) the expiration or termination of such Credit Support Document or the failing or ceasing of such Credit Support Document to be in full force and effect for the purpose of this Agreement (in either case other than in accordance with its terms) prior to the satisfaction of all obligations of such party under each Transaction to which such Credit Support Document relates without the written consent of the other party; or

(3) the party or such Credit Support Provider disaffirms, disclaims, repudiates or rejects, in whole or in part, or challenges the validity of, such Credit Support Document;

(iv) MISREPRESENTATION. A representation (other than a representation under Section 3(e) or (f)) made or repeated or deemed to have been made or repeated by the party or any Credit Support Provider of such party in this Agreement or any Credit Support Document proves to have been incorrect or misleading in any material respect when made or repeated or deemed to have been made or repeated;

(v) DEFAULT UNDER SPECIFIED TRANSACTION. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party
(1) defaults under a Specified Transaction and, after giving effect to any applicable notice requirement or grace period, there occurs a liquidation of, an acceleration of obligations under, or an early termination of, that Specified Transaction, (2) defaults, after giving effect to any applicable notice requirement or grace period, in making any payment or delivery due on the last payment, delivery or exchange date of, or any payment on early termination of, a Specified Transaction (or such default continues for at least three Local Business Days if there is no applicable notice requirement or grace period) or (3) disaffirms, disclaims, repudiates or rejects, in whole or in part, a Specified Transaction (or such action is taken by any person or entity appointed or empowered to operate it or act on its behalf);

(vi) CROSS DEFAULT. If "Cross Default" is specified in the Schedule as applying to the party, the occurrence or existence of (1) a default, event of default or other similar condition or event (however

ISDA(R) 1992

5

described) in respect of such party, any Credit Support Provider of such party or any applicable Specified Entity of such party under one or more agreements or instruments relating to Specified Indebtedness of any of them (individually or collectively) in an aggregate amount of not less than the applicable Threshold Amount (as specified in the Schedule) which has resulted in such Specified Indebtedness becoming, or becoming capable at such time of being declared, due and payable under such agreements or instruments, before it would otherwise have been due and payable or (2) a default by such party, such Credit Support Provider or such Specified Entity (individually or collectively) in making one or more payments on the due date thereof in an aggregate amount of not less than the applicable Threshold Amount under such agreements or instruments (after giving effect to any applicable notice requirement or grace period);

(vii) BANKRUPTCY. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party:--

(1) is dissolved (other than pursuant to a consolidation, amalgamation or merger); (2) becomes insolvent or is unable to pay its debts or fails or admits in writing its inability generally to pay its debts as they become due; (3) makes a general assignment, arrangement or composition with or for the benefit of its creditors; (4) institutes or has instituted against it a proceeding seeking a judgment of insolvency or bankruptcy or any other relief under any bankruptcy or insolvency law or other similar law affecting creditors' rights, or a petition is presented for its winding-up or liquidation, and, in the case of any such proceeding or petition instituted or presented against it, such proceeding or petition (A) results in a judgment of insolvency or bankruptcy or the entry of an order for relief or the making of an order for its winding-up or liquidation or (B) is not dismissed, discharged, stayed or restrained in each case within 30 days of the institution or presentation thereof; (5) has a resolution passed for its winding-up, official management or liquidation (other than pursuant to a consolidation, amalgamation or merger); (6) seeks or becomes subject to the appointment of an administrator, provisional liquidator, conservator, receiver, trustee, custodian or other similar official for it or for all or substantially all its assets; (7) has a secured party take possession of all or substantially all its assets or has a distress, execution, attachment, sequestration or other legal process levied, enforced or sued on or against all or substantially all its assets and such secured party maintains possession, or any such process is not dismissed, discharged, stayed or restrained, in each case within 30 days thereafter; (8) causes or is subject to any event with respect to it which, under the applicable laws of any jurisdiction, has an analogous effect to any of the events specified in clauses (1) to (7) (inclusive); or (9) takes any action in furtherance of, or indicating its consent to, approval of, or acquiescence in, any of the foregoing acts; or

(viii) MERGER WITHOUT ASSUMPTION. The party or any Credit Support Provider of such party consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and, at the time of such consolidation, amalgamation, merger or transfer: --

(1) the resulting, surviving or transferee entity fails to assume all the obligations of such party or such Credit Support Provider under this Agreement or any Credit Support Document to which it or its predecessor was a party by operation of law or pursuant to an agreement reasonably satisfactory to the other party to this Agreement; or

(2) the benefits of any Credit Support Document fail to extend (without the consent of the other party) to the performance by such resulting, surviving or transferee entity of its obligations under this Agreement.

(b) TERMINATION EVENTS. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any event specified below constitutes an Illegality if the event is specified in (i) below, a Tax Event if the event is specified in
(ii) below or a Tax Event Upon Merger if the event is specified in (iii) below, and, if specified to be applicable, a Credit Event

ISDA(R) 1992

6

Upon Merger if the event is specified pursuant to (iv) below or an Additional Termination Event if the event is specified pursuant to (v) below:--

(i) ILLEGALITY. Due to the adoption of, or any change in, any applicable law after the date on which a Transaction is entered into, or due to the promulgation of, or any change in, the interpretation by any court, tribunal or regulatory authority with competent jurisdiction of any applicable law after such date, it becomes unlawful (other than as a result of a breach by the party of Section 4(b)) for such party (which will be the Affected Party):--

(1) to perform any absolute or contingent obligation to make a payment or delivery or to receive a payment or delivery in respect of such Transaction or to comply with any other material provision of this Agreement relating to such Transaction; or

(2) to perform, or for any Credit Support Provider of such party to perform, any contingent or other obligation which the party (or such Credit Support Provider) has under any Credit Support Document relating to such Transaction;

(ii) TAX EVENT. Due to (x) any action taken by a taxing authority, or brought in a court of competent jurisdiction, on or after the date on which a Transaction is entered into (regardless of whether such action is taken or brought with respect to a party to this Agreement) or (y) a Change in Tax Law, the party (which will be the Affected Party) will, or there is a substantial likelihood that it will, on the next succeeding Scheduled Payment Date (1) be required to pay to the other party an additional amount in respect of an Indemnifiable Tax under Section 2(d)(i)(4) (except in respect of interest under Section
2(e), 6(d)(ii) or 6(e)) or (2) receive a payment from which an amount is required to be deducted or withheld for or on account of a Tax
(except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) and no additional amount is required to be paid in respect of such Tax under Section 2(d)(i)(4) (other than by reason of Section 2(d)(i)(4)(A) or (B));

(iii) TAX EVENT UPON MERGER. The party (the "Burdened Party") on the next succeeding Scheduled Payment Date will either (1) be required to pay an additional amount in respect of an Indemnifiable Tax under
Section 2(d)(i)(4) (except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) or (2)receive a payment from which an amount has been deducted or withheld for or on account of any Indemnifiable Tax in respect of which the other party is not required to pay an additional amount (other than by reason of Section 2(d)(i)(4)(A) or (B)), in either case as a result of a party consolidating or amalgamating with, or merging with or into, or transferring all or substantially all its assets to, another entity (which will be the Affected Party) where such action does not constitute an event described in Section 5(a)(viii);

(iv) CREDIT EVENT UPON MERGER. If "Credit Event Upon Merger" is specified in the Schedule as applying to the party, such party ("X"), any Credit Support Provider of X or any applicable Specified Entity of X consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and such action does not constitute an event described in Section 5(a)(viii) but the creditworthiness of the resulting, surviving or transferee entity is materially weaker than that of X, such Credit Support Provider or such Specified Entity, as the case may be, immediately prior to such action (and, in such event, X or its successor or transferee, as appropriate, will be the Affected Party); or

(v) ADDITIONAL TERMINATION EVENT. If any "Additional Termination Event" is specified in the Schedule or any Confirmation as applying, the occurrence of such event (and, in such event, the Affected Party or Affected Parties shall be as specified for such Additional Termination Event in the Schedule or such Confirmation).

(c) EVENT OF DEFAULT AND ILLEGALITY. If an event or circumstance which would otherwise constitute or give rise to an Event of Default also constitutes an Illegality, it will be treated as an Illegality and will not constitute an Event of Default.

ISDA(R) 1992

7

6. EARLY TERMINATION

(a) RIGHT TO TERMINATE FOLLOWING EVENT OF DEFAULT. If at any time an Event of Default with respect to a party (the "Defaulting Party") has occurred and is then continuing, the other party (the "Non-defaulting Party") may, by not more than 20 days notice to the Defaulting Party specifying the relevant Event of Default, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all outstanding Transactions. If, however, "Automatic Early Termination" is specified in the Schedule as applying to a party, then an Early Termination Date in respect of all outstanding Transactions will occur immediately upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(l), (3), (5), (6) or, to the extent analogous thereto, (8), and as of the time immediately preceding the institution of the relevant proceeding or the presentation of the relevant petition upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(4) or, to the extent analogous thereto, (8).

(b) RIGHT TO TERMINATE FOLLOWING TERMINATION EVENT.

(i) NOTICE. If a Termination Event occurs, an Affected Party will, promptly upon becoming aware of it, notify the other party, specifying the nature of that Termination Event and each Affected Transaction and will also give such other information about that Termination Event as the other party may reasonably require.

(ii) TRANSFER TO AVOID TERMINATION EVENT. If either an Illegality under Section 5(b)(i)(l) or a Tax Event occurs and there is only one Affected Party, or if a Tax Event Upon Merger occurs and the Burdened Party is the Affected Party, the Affected Party will, as a condition to its right to designate an Early Termination Date under Section
6(b)(iv), use all reasonable efforts (which will not require such party to incur a loss, excluding immaterial, incidental expenses) to transfer within 20 days after it gives notice under Section 6(b)(i) all its rights and obligations under this Agreement in respect of the Affected Transactions to another of its Offices or Affiliates so that such Termination Event ceases to exist.

If the Affected Party is not able to make such a transfer it will give notice to the other party to that effect within such 20 day period, whereupon the other party may effect such a transfer within 30 days after the notice is given under Section 6(b)(i).

Any such transfer by a party under this Section 6(b)(ii) will be subject to and conditional upon the prior written consent of the other party, which consent will not be withheld if such other party's policies in effect at such time would permit it to enter into transactions with the transferee on the terms proposed.

(iii) TWO AFFECTED PARTIES. If an Illegality under Section 5(b)(i)(l) or a Tax Event occurs and there are two Affected Parties, each party will use all reasonable efforts to reach agreement within 30 days after notice thereof is given under Section 6(b)(i) on action to avoid that Termination Event.

(iv) RIGHT TO TERMINATE. IF:--

(1) a transfer under Section 6(b)(ii) or an agreement under Section 6(b)(iii), as the case may be, has not been effected with respect to all Affected Transactions within 30 days after an Affected Party gives notice under Section
6(b)(i); or

(2) an Illegality under Section 5(b)(i)(2), a Credit Event Upon Merger or an Additional Termination Event occurs, or a Tax Event Upon Merger occurs and the Burdened Party is not the Affected Party,

either party in the case of an Illegality, the Burdened Party in the case of a Tax Event Upon Merger, any Affected Party in the case of a Tax Event or an Additional Termination Event if there is more than one Affected Party, or the party which is not the Affected Party in the case of a Credit Event Upon Merger or an Additional Termination Event if there is only one Affected Party may, by not more than 20 days notice to the other party and provided that the relevant Termination Event is then

ISDA(R) 1992

8

continuing, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all Affected Transactions.

(c) EFFECT OF DESIGNATION.

(i) If notice designating an Early Termination Date is given under
Section 6(a) or (b), the Early Termination Date will occur on the date so designated, whether or not the relevant Event of Default or Termination Event is then continuing.

(ii) Upon the occurrence or effective designation of an Early Termination Date, no further payments or deliveries under Section 2(a)(i) or 2(e) in respect of the Terminated Transactions will be required to be made, but without prejudice to the other provisions of this Agreement. The amount, if any, payable in respect of an Early Termination Date shall be determined pursuant to Section 6(e).

(d) CALCULATIONS.

(i) STATEMENT. On or as soon as reasonably practicable following the occurrence of an Early Termination Date, each party will make the calculations on its part, if any, contemplated by Section 6(e) and will provide to the other party a statement (1) showing, in reasonable detail, such calculations (including all relevant quotations and specifying any amount payable under Section 6(e)) and (2) giving details of the relevant account to which any amount payable to it is to be paid. In the absence of written confirmation from the source of a quotation obtained in determining a Market Quotation, the records of the party obtaining such quotation will be conclusive evidence of the existence and accuracy of such quotation.

(ii) PAYMENT DATE. An amount calculated as being due in respect of any Early Termination Date under Section 6(e) will be payable on the day that notice of the amount payable is effective (in the case of an Early Termination Date which is designated or occurs as a result of an Event of Default) and on the day which is two Local Business Days after the day on which notice of the amount payable is effective (in the case of an Early Termination Date which is designated as a result of a Termination Event). Such amount will be paid together with (to the extent permitted under applicable law) interest thereon (before as well as after judgment) in the Termination Currency, from (and including) the relevant Early Termination Date to (but excluding) the date such amount is paid, at the Applicable Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed.

(e) PAYMENTS ON EARLY TERMINATION. If an Early Termination Date occurs, the following provisions shall apply based on the parties' election in the Schedule of a payment measure, either "Market Quotation" or "Loss", and a payment method, either the "First Method" or the "Second Method". If the parties fail to designate a payment measure or payment method in the Schedule, it will be deemed that "Market Quotation" or the "Second Method", as the case may be, shall apply. The amount, if any, payable in respect of an Early Termination Date and determined pursuant to this Section will be subject to any Set-off.

(i) EVENTS OF DEFAULT. If the Early Termination Date results from an Event of Default:--

(1) First Method and Market Quotation. If the First Method and Market Quotation apply, the Defaulting Party will pay to the Non-defaulting Party the excess, if a positive number, of (A) the sum of the Settlement Amount (determined by the Non-defaulting Party) in respect of the Terminated Transactions and the Termination Currency Equivalent of the Unpaid Amounts owing to the Non-defaulting Party over (B) the Termination Currency Equivalent of the Unpaid Amounts owing to the Defaulting Party.

(2) First Method and Loss. If the First Method and Loss apply, the Defaulting Party will pay to the Non-defaulting Party, if a positive number, the Non-defaulting Party's Loss in respect of this Agreement.

(3) Second Method and Market Quotation. If the Second Method and Market Quotation apply, an amount will be payable equal to (A) the sum of the Settlement Amount (determined by the

ISDA(R) 1992

9

Non-defaulting Party) in respect of the Terminated Transactions and the Termination Currency Equivalent of the Unpaid Amounts owing to the Non-defaulting Party less (B) the Termination Currency Equivalent of the Unpaid Amounts owing to the Defaulting Party. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(4) Second Method and Loss. If the Second Method and Loss apply, an amount will be payable equal to the Non-defaulting Party's Loss in respect of this Agreement. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(ii) TERMINATION EVENTS. If the Early Termination Date results from a Termination Event:--

(1) One Affected Party. If there is one Affected Party, the amount payable will be determined in accordance with
Section 6(e)(i)(3), if Market Quotation applies, or Section
6(e)(i)(4), if Loss applies, except that, in either case, references to the Defaulting Party and to the Non-defaulting Party will be deemed to be references to the Affected Party and the party which is not the Affected Party, respectively, and, if Loss applies and fewer than all the Transactions are being terminated, Loss shall be calculated in respect of all Terminated Transactions.

(2) Two Affected Parties. If there are two Affected Parties:--

(A) if Market Quotation applies, each party will determine a Settlement Amount in respect of the Terminated Transactions, and an amount will be payable equal to (I) the sum of (a) one-half of the difference between the Settlement Amount of the party with the higher Settlement Amount ("X") and the Settlement Amount of the party with the lower Settlement Amount ("Y") and (b) the Termination Currency Equivalent of the Unpaid Amounts owing to X less (II) the Termination Currency Equivalent of the Unpaid Amounts owing to Y; and

(B) if Loss applies, each party will determine its Loss in respect of this Agreement (or, if fewer than all the Transactions are being terminated, in respect of all Terminated Transactions) and an amount will be payable equal to one-half of the difference between the Loss of the party with the higher Loss ("X") and the Loss of the party with the lower Loss ("Y").

If the amount payable is a positive number, Y will pay it to X; if it is a negative number, X will pay the absolute value of that amount to Y.

(iii) ADJUSTMENT FOR BANKRUPTCY. In circumstances where an Early Termination Date occurs because "Automatic Early Termination" applies in respect of a party, the amount determined under this Section 6(e) will be subject to such adjustments as are appropriate and permitted by law to reflect any payments or deliveries made by one party to the other under this Agreement (and retained by such other party) during the period from the relevant Early Termination Date to the date for payment determined under Section 6(d)(ii).

(iv) PRE-ESTIMATE. The parties agree that if Market Quotation applies an amount recoverable under this Section 6(e) is a reasonable pre-estimate of loss and not a penalty. Such amount is payable for the loss of bargain and the loss of protection against future risks and except as otherwise provided in this Agreement neither party will be entitled to recover any additional damages as a consequence of such losses.

ISDA(R) 1992

10

7. TRANSFER

Subject to Section 6(b)(ii), neither this Agreement nor any interest or obligation in or under this Agreement may be transferred (whether by way of security or otherwise) by either party without the prior written consent of the other party, except that:--

(a) a party may make such a transfer of this Agreement pursuant to a consolidation or amalgamation with, or merger with or into, or transfer of all or substantially all its assets to, another entity (but without prejudice to any other right or remedy under this Agreement); and

(b) a party may make such a transfer of all or any part of its interest in any amount payable to it from a Defaulting Party under Section 6(e).

Any purported transfer that is not in compliance with this Section will be void.

8. CONTRACTUAL CURRENCY

(a) PAYMENT IN THE CONTRACTUAL CURRENCY. Each payment under this Agreement will be made in the relevant currency specified in this Agreement for that payment (the "Contractual Currency"). To the extent permitted by applicable law, any obligation to make payments under this Agreement in the Contractual Currency will not be discharged or satisfied by any tender in any currency other than the Contractual Currency, except to the extent such tender results in the actual receipt by the party to which payment is owed, acting in a reasonable manner and in good faith in converting the currency so tendered into the Contractual Currency, of the full amount in the Contractual Currency of all amounts payable in respect of this Agreement. If for any reason the amount in the Contractual Currency so received falls short of the amount in the Contractual Currency payable in respect of this Agreement, the party required to make the payment will, to the extent permitted by applicable law, immediately pay such additional amount in the Contractual Currency as may be necessary to compensate for the shortfall. If for any reason the amount in the Contractual Currency so received exceeds the amount in the Contractual Currency payable in respect of this Agreement, the party receiving the payment will refund promptly the amount of such excess.

(b) JUDGMENTS. To the extent permitted by applicable law, if any judgment or order expressed in a currency other than the Contractual Currency is rendered
(i) for the payment of any amount owing in respect of this Agreement, (ii) for the payment of any amount relating to any early termination in respect of this Agreement or (iii) in respect of a judgment or order of another court for the payment of any amount described in (i) or (ii) above, the party seeking recovery, after recovery in full of the aggregate amount to which such party is entitled pursuant to the judgment or order, will be entitled to receive immediately from the other party the amount of any shortfall of the Contractual Currency received by such party as a consequence of sums paid in such other currency and will refund promptly to the other party any excess of the Contractual Currency received by such party as a consequence of sums paid in such other currency if such shortfall or such excess arises or results from any variation between the rate of exchange at which the Contractual Currency is converted into the currency of the judgment or order for the purposes of such judgment or order and the rate of exchange at which such party is able, acting in a reasonable manner and in good faith in converting the currency received into the Contractual Currency, to purchase the Contractual Currency with the amount of the currency of the judgment or order actually received by such party. The term "rate of exchange" includes, without limitation, any premiums and costs of exchange payable in connection with the purchase of or conversion into the Contractual Currency.

(c) SEPARATE INDEMNITIES. To the extent permitted by applicable law, these indemnities constitute separate and independent obligations from the other obligations in this Agreement, will be enforceable as separate and independent causes of action, will apply notwithstanding any indulgence granted by the party to which any payment is owed and will not be affected by judgment being obtained or claim or proof being made for any other sums payable in respect of this Agreement.

(d) EVIDENCE OF LOSS. For the purpose of this Section 8, it will be sufficient for a party to demonstrate that it would have suffered a loss had an actual exchange or purchase been made.

ISDA(R) 1992

11

9. MISCELLANEOUS

(a) ENTIRE AGREEMENT. This Agreement constitutes the entire agreement and understanding of the parties with respect to its subject matter and supersedes all oral communication and prior writings with respect thereto.

(b) AMENDMENTS. No amendment, modification or waiver in respect of this Agreement will be effective unless in writing (including a writing evidenced by a facsimile transmission) and executed by each of the parties or confirmed by an exchange of telexes or electronic messages on an electronic messaging system.

(c) SURVIVAL OF OBLIGATIONS. Without prejudice to Sections 2(a)(iii) and
6(c)(ii), the obligations of the parties under this Agreement will survive the termination of any Transaction.

(d) REMEDIES CUMULATIVE. Except as provided in this Agreement, the rights, powers, remedies and privileges provided in this Agreement are cumulative and not exclusive of any rights, powers, remedies and privileges provided by law.

(e) COUNTERPARTS AND CONFIRMATIONS.

(i) This Agreement (and each amendment, modification and waiver in respect of it) may be executed and delivered in counterparts (including by facsimile transmission), each of which will be deemed an original.

(ii) The parties intend that they are legally bound by the terms of each Transaction from the moment they agree to those terms (whether orally or otherwise). A Confirmation shall he entered into as soon as practicable and may he executed and delivered in counterparts (including by facsimile transmission) or be created by an exchange of telexes or by an exchange of electronic messages on an electronic messaging system, which in each case will be sufficient for all purposes to evidence a binding supplement to this Agreement. The parties will specify therein or through another effective means that any such counterpart, telex or electronic message constitutes a Confirmation.

(f) No WAIVER OF RIGHTS. A failure or delay in exercising any right, power or privilege in respect of this Agreement will not be presumed to operate as a waiver, and a single or partial exercise of any right, power or privilege will not be presumed to preclude any subsequent or further exercise, of that right, power or privilege or the exercise of any other right, power or privilege.

(g) HEADINGS. The headings used in this Agreement are for convenience of reference only and are not to affect the construction of or to be taken into consideration in interpreting this Agreement.

10. OFFICES; MULTIBRANCH PARTIES

(a) If Section 10(a) is specified in the Schedule as applying, each party that enters into a Transaction through an Office other than its head or home office represents to the other party that, notwithstanding the place of booking office or jurisdiction of incorporation or organisation of such party, the obligations of such party are the same as if it had entered into the Transaction through its head or home office. This representation will be deemed to be repeated by such party on each date on which a Transaction is entered into.

(b) Neither party may change the Office through which it makes and receives payments or deliveries for the purpose of a Transaction without the prior written consent of the other party.

(c) If a party is specified as a Multibranch Party in the Schedule, such Multibranch Party may make and receive payments or deliveries under any Transaction through any Office listed in the Schedule, and the Office through which it makes and receives payments or deliveries with respect to a Transaction will be specified in the relevant Confirmation.

11. EXPENSES

A Defaulting Party will, on demand, indemnify and hold harmless the other party for and against all reasonable out-of-pocket expenses, including legal fees and Stamp Tax, incurred by such other party by reason of the enforcement and protection of its rights under this Agreement or any Credit Support Document

ISDA(R) 1992

12

to which the Defaulting Party is a party or by reason of the early termination of any Transaction, including, but not limited to, costs of collection.

12. NOTICES

(a) EFFECTIVENESS. Any notice or other communication in respect of this Agreement may be given in any manner set forth below (except that a notice or other communication under Section 5 or 6 may not be given by facsimile transmission or electronic messaging system) to the address or number or in accordance with the electronic messaging system details provided (see the Schedule) and will be deemed effective as indicated:--

(i) if in writing and delivered in person or by courier, on the date it is delivered;

(ii) if sent by telex, on the date the recipient's answerback is received;

(iii) if sent by facsimile transmission, on the date that transmission is received by a responsible employee of the recipient in legible form (it being agreed that the burden of proving receipt will be on the sender and will not be met by a transmission report generated by the sender's facsimile machine);

(iv) if sent by certified or registered mail (airmail, if overseas) or the equivalent (return receipt requested), on the date that mail is delivered or its delivery is attempted; or

(v) if sent by electronic messaging system, on the date that electronic message is received,

unless the date of that delivery (or attempted delivery) or that receipt, as applicable, is not a Local Business Day or that communication is delivered (or attempted) or received, as applicable, after the close of business on a Local Business Day, in which case that communication shall be deemed given and effective on the first following day that is a Local Business Day.

(b) CHANGE OF ADDRESSES. Either party may by notice to the other change the address, telex or facsimile number or electronic messaging system details at which notices or other communications are to be given to it.

13. GOVERNING LAW AND JURISDICTION

(a) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the law specified in the Schedule.

(b) JURISDICTION. With respect to any suit, action or proceedings relating to this Agreement ("Proceedings"), each party irrevocably:--

(i) submits to the jurisdiction of the English courts, if this Agreement is expressed to be governed by English law, or to the non-exclusive jurisdiction of the courts of the State of New York and the United States District Court located in the Borough of Manhattan in New York City, if this Agreement is expressed to be governed by the laws of the State of New York; and

(ii) waives any objection which it may have at any time to the laying of venue of any Proceedings brought in any such court, waives any claim that such Proceedings have been brought in an inconvenient forum and further waives the right to object, with respect to such Proceedings, that such court does not have any jurisdiction over such party.

Nothing in this Agreement precludes either party from bringing Proceedings in any other jurisdiction (outside, if this Agreement is expressed to be governed by English law, the Contracting States, as defined in Section 1(3) of the Civil Jurisdiction and Judgments Act 1982 or any modification, extension or re-enactment thereof for the time being in force) nor will the bringing of Proceedings in any one or more jurisdictions preclude the bringing of Proceedings in any other jurisdiction.

(c) SERVICE OF PROCESS. Each party irrevocably appoints the Process Agent (if any) specified opposite its name in the Schedule to receive, for it and on its behalf, service of process in any Proceedings. If for any

ISDA(R) 1992

13

reason any party's Process Agent is unable to act as such, such party will promptly notify the other party and within 30 days appoint a substitute process agent acceptable to the other party. The parties irrevocably consent to service of process given in the manner provided for notices in Section 12. Nothing in this Agreement will affect the right of either party to serve process in any other manner permitted by law.

(d) WAIVER OF IMMUNITIES. Each party irrevocably waives, to the fullest extent permitted by applicable law, with respect to itself and its revenues and assets (irrespective of their use or intended use), all immunity on the grounds of sovereignty or other similar grounds from (i) suit, (ii) jurisdiction of any court, (iii) relief by way of injunction, order for specific performance or for recovery of property, (iv) attachment of its assets (whether before or after judgment) and (v) execution or enforcement of any judgment to which it or its revenues or assets might otherwise be entitled in any Proceedings in the courts of any jurisdiction and irrevocably agrees, to the extent permitted by applicable law, that it will not claim any such immunity in any Proceedings.

14. DEFINITIONS

As used in this Agreement:--

"ADDITIONAL TERMINATION EVENT" has the meaning specified in Section 5(b).

"AFFECTED PARTY" has the meaning specified in Section 5(b).

"AFFECTED TRANSACTIONS" means (a) with respect to any Termination Event consisting of an Illegality, Tax Event or Tax Event Upon Merger, all Transactions affected by the occurrence of such Termination Event and (b) with respect to any other Termination Event, all Transactions.

"AFFILIATE" means, subject to the Schedule, in relation to any person, any entity controlled, directly or indirectly, by the person, any entity that controls, directly or indirectly, the person or any entity directly or indirectly under common control with the person. For this purpose, "control" of any entity or person means ownership of a majority of the voting power of the entity or person.

"APPLICABLE RATE" means:--

(a) in respect of obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

(b) in respect of an obligation to pay an amount under Section 6(e) of either party from and after the date (determined in accordance with Section
6(d)(ii)) on which that amount is payable, the Default Rate;

(c) in respect of all other obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Non-defaulting Party, the Non-default Rate; and

(d) in all other cases, the Termination Rate.

"BURDENED PARTY" has the meaning specified in Section 5(b).

"CHANGE IN TAX LAW" means the enactment, promulgation, execution or ratification of, or any change in or amendment to, any law (or in the application or official interpretation of any law) that occurs on or after the date on which the relevant Transaction is entered into.

"CONSENT" includes a consent, approval, action, authorisation, exemption, notice, filing, registration or exchange control consent.

"CREDIT EVENT UPON MERGER" has the meaning specified in Section 5(b).

"CREDIT SUPPORT DOCUMENT" means any agreement or instrument that is specified as such in this Agreement.

"CREDIT SUPPORT PROVIDER" has the meaning specified in the Schedule.

"DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the relevant payee (as certified by it) if it were to fund or of funding the relevant amount plus 1% per annum.

ISDA(R) 1992

14

"DEFAULTING PARTY" has the meaning specified in Section 6(a).

"EARLY TERMINATION DATE" means the date determined in accordance with Section 6(a) or 6(b)(iv).

"EVENT OF DEFAULT" has the meaning specified in Section 5(a) and, if applicable, in the Schedule.

"Illegality" has the meaning specified in Section 5(b).

"INDEMNIFIABLE TAX" means any Tax other than a Tax that would not be imposed in respect of a payment under this Agreement but for a present or former connection between the jurisdiction of the government or taxation authority imposing such Tax and the recipient of such payment or a person related to such recipient (including, without limitation, a connection arising from such recipient or related person being or having been a citizen or resident of such jurisdiction, or being or having been organised, present or engaged in a trade or business in such jurisdiction, or having or having had a permanent establishment or fixed place of business in such jurisdiction, but excluding a connection arising solely from such recipient or related person having executed, delivered, performed its obligations or received a payment under, or enforced, this Agreement or a Credit Support Document).

"LAW" includes any treaty, law, rule or regulation (as modified, in the case of tax matters, by the practice of any relevant governmental revenue authority) and "LAWFUL" and "UNLAWFUL" will be construed accordingly.

"LOCAL BUSINESS DAY" means, subject to the Schedule, a day on which commercial banks are open for business (including dealings in foreign exchange and foreign currency deposits) (a) in relation to any obligation under Section 2(a)(i), in the place(s) specified in the relevant Confirmation or, if not so specified, as otherwise agreed by the parties in writing or determined pursuant to provisions contained, or incorporated by reference, in this Agreement, (b) in relation to any other payment, in the place where the relevant account is located and, if different, in the principal financial centre, if any, of the currency of such payment, (c) in relation to any notice or other communication, including notice contemplated under Section 5(a)(i), in the city specified in the address for notice provided by the recipient and, in the case of a notice contemplated by
Section 2(b), in the place where the relevant new account is to be located and
(d) in relation to Section 5(a)(v)(2), in the relevant locations for performance with respect to such Specified Transaction.

"LOSS" means, with respect to this Agreement or one or more Terminated Transactions, as the case may be, and a party, the Termination Currency Equivalent of an amount that party reasonably determines in good faith to be its total losses and costs (or gain, is which case expressed as a negative number) in connection with this Agreement or that Terminated Transaction or group of Terminated Transactions, as the case may be, including any loss of bargain, cost of funding or, at the election of such party but without duplication, loss or cost incurred as a result of its terminating, liquidating, obtaining or reestablishing any hedge or related trading position (or any gain resulting from any of them). Loss includes losses and costs (or gains) in respect of any payment or delivery required to have been made (assuming satisfaction of each applicable condition precedent) on or before the relevant Early Termination Date and not made, except, so as to avoid duplication, if Section 6(e)(i)(l) or (3) or 6(e)(ii)(2)(A) applies. Loss does not include a party's legal fees and out-of-pocket expenses referred to under Section 11. A party will determine its Loss as of the relevant Early Termination Date, or, if that is not reasonably practicable, as of the earliest date thereafter as is reasonably practicable. A party may (but need not) determine its Loss by reference to quotations of relevant rates or prices from one or more leading dealers in the relevant markets.

"MARKET QUOTATION" means, with respect to one or more Terminated Transactions and a party making the determination, an amount determined on the basis of quotations from Reference Market-makers. Each quotation will be for an amount, if any, that would be paid to such party (expressed as a negative number) or by such party (expressed as a positive number) in consideration of an agreement between such party (taking into account any existing Credit Support Document with respect to the obligations of such party) and the quoting Reference Market-maker to enter into a transaction (the "Replacement Transaction") that would have the effect of preserving for such party the economic equivalent of any payment or delivery (whether the underlying obligation was absolute or contingent and assuming the satisfaction of each applicable condition precedent) by the parties under Section 2(a)(i) in respect of such Terminated Transaction or group of Terminated Transactions that would, but for the occurrence of the relevant Early Termination Date, have

ISDA(R) 1992

15

been required after that date. For this purpose, Unpaid Amounts in respect of the Terminated Transaction or group of Terminated Transactions are to be excluded but, without limitation, any payment or delivery that would, but for the relevant Early Termination Date, have been required (assuming satisfaction of each applicable condition precedent) after that Early Termination Date is to be included. The Replacement Transaction would be subject to such documentation as such party and the Reference Market-maker may, in good faith, agree. The party making the determination (or its agent) will request each Reference Market-maker to provide its quotation to the extent reasonably practicable as of the same day and time (without regard to different time zones) on or as soon as reasonably practicable after the relevant Early Termination Date. The day and time as of which those quotations are to be obtained will be selected in good faith by the party obliged to make a determination under Section 6(e), and, if each party is so obliged, after consultation with the other. If more than three quotations are provided, the Market Quotation will be the arithmetic mean of the quotations, without regard to the quotations having the highest and lowest values. If exactly three such quotations are provided, the Market Quotation will be the quotation remaining after disregarding the highest and lowest quotations. For this purpose, if more than one quotation has the same highest value or lowest value, then one of such quotations shall be disregarded. If fewer than three quotations are provided, it will be deemed that the Market Quotation in respect of such Terminated Transaction or group of Terminated Transactions cannot be determined.

"NON-DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the Non-defaulting Party (as certified by it) if it were to fund the relevant amount.

"NON-DEFAULTING PARTY" has the meaning specified in Section 6(a).

"OFFICE" means a branch or office of a party, which may be such party's head or home office.

"POTENTIAL EVENT OF DEFAULT" means any event which, with the giving of notice or the lapse of time or both, would constitute an Event of Default.

"REFERENCE MARKET-MAKERS" means four leading dealers in the relevant market selected by the party determining a Market Quotation in good faith (a) from among dealers of the highest credit standing which satisfy all the criteria that such party applies generally at the time in deciding whether to offer or to make an extension of credit and (b) to the extent practicable, from among such dealers having an office in the same city.

"RELEVANT JURISDICTION" means, with respect to a party, the jurisdictions (a) in which the party is incorporated, organised, managed and controlled or considered to have its seat, (b) where an Office through which the party is acting for purposes of this Agreement is located, (c) in which the party executes this Agreement and (d) in relation to any payment, from or through which such payment is made.

"SCHEDULED PAYMENT DATE" means a date on which a payment or delivery is to be made under Section 2(a)(i) with respect to a Transaction.

"SET-OFF" means set-off, offset, combination of accounts, right of retention or withholding or similar right or requirement to which the payer of an amount under Section 6 is entitled or subject (whether arising under this Agreement, another contract, applicable law or otherwise) that is exercised by, or imposed on, such payer.

"SETTLEMENT AMOUNT" means, with respect to a party and any Early Termination Date, the sum of:--

(a) the Termination Currency Equivalent of the Market Quotations (whether positive or negative) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation is determined; and

(b) such party's Loss (whether positive or negative and without reference to any Unpaid Amounts) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation cannot be determined or would not (in the reasonable belief of the party making the determination) produce a commercially reasonable result.

"SPECIFIED ENTITY" has the meanings specified in the Schedule.

ISDA(R) 1992

16

"SPECIFIED INDEBTEDNESS" means, subject to the Schedule, any obligation (whether present or future, contingent or otherwise, as principal or surety or otherwise) in respect of borrowed money.

"SPECIFIED TRANSACTION" means, subject to the Schedule, (a) any transaction (including an agreement with respect thereto) now existing or hereafter entered into between one party to this Agreement (or any Credit Support Provider of such party or any applicable Specified Entity of such party) and the other party to this Agreement (or any Credit Support Provider of such other party or any applicable Specified Entity of such other party) which is a rate swap transaction, basis swap, forward rate transaction, commodity swap, commodity option, equity or equity index swap, equity or equity index option, bond option, interest rate option, foreign exchange transaction, cap transaction, floor transaction, collar transaction, currency swap transaction, cross-currency rate swap transaction, currency option or any other similar transaction (including any option with respect to any of these transactions), (b) any combination of these transactions and (c) any other transaction identified as a Specified Transaction in this Agreement or the relevant confirmation.

"STAMP TAX" means any stamp, registration, documentation or similar tax.

"TAX" means any present or future tax, levy, impost, duty, charge, assessment or fee of any nature (including interest, penalties and additions thereto) that is imposed by any government or other taxing authority in respect of any payment under this Agreement other than a stamp, registration, documentation or similar tax.

"TAX EVENT" has the meaning specified in Section 5(b).

"TAX EVENT UPON MERGER" has the meaning specified in Section 5(b).

"TERMINATED TRANSACTIONS" means with respect to any Early Termination Date (a) if resulting from a Termination Event, all Affected Transactions and (b) if resulting from an Event of Default, all Transactions (in either case) in effect immediately before the effectiveness of the notice designating that Early Termination Date (or, if "Automatic Early Termination" applies, immediately before that Early Termination Date).

"TERMINATION CURRENCY" has the meaning specified in the Schedule.

"TERMINATION CURRENCY EQUIVALENT" means, in respect of any amount denominated in the Termination Currency, such Termination Currency amount and, in respect of any amount denominated in a currency other than the Termination Currency (the "Other Currency"), the amount in the Termination Currency determined by the party making the relevant determination as being required to purchase such amount of such Other Currency as at the relevant Early Termination Date, or, if the relevant Market Quotation or Loss (as the case may be), is determined as of a later date, that later date, with the Termination Currency at the rate equal to the spot exchange rate of the foreign exchange agent (selected as provided below) for the purchase of such Other Currency with the Termination Currency at or about 11:00 a.m. (in the city in which such foreign exchange agent is located) on such date as would be customary for the determination of such a rate for the purchase of such Other Currency for value on the relevant Early Termination Date or that later date. The foreign exchange agent will, if only one party is obliged to make a determination under Section 6(e), be selected in good faith by that party and otherwise will be agreed by the parties.

"TERMINATION EVENT" means an Illegality, a Tax Event or a Tax Event Upon Merger or, if specified to be applicable, a Credit Event Upon Merger or an Additional Termination Event.

"TERMINATION RATE" means a rate per annum equal to the arithmetic mean of the cost (without proof or evidence of any actual cost) to each party (as certified by such party) if it were to fund or of funding such amounts.

"UNPAID AMOUNTS" owing to any party means, with respect to an Early Termination Date, the aggregate of (a) in respect of all Terminated Transactions, the amounts that became payable (or that would have become payable but for Section
2(a)(iii)) to such party under Section 2(a)(i) on or prior to such Early Termination Date and which remain unpaid as at such Early Termination Date and
(b) in respect of each Terminated Transaction, for each obligation under Section 2(a)(i) which was (or would have been but for Section 2(a)(iii)) required to be settled by delivery to such party on or prior to such Early Termination Date and which has not been so settled as at such Early Termination Date, an amount equal to the fair market

ISDA(R) 1992

17

value of that which was (or would have been) required to be delivered as of the orginally scheduled date for delivery, in each case together with (to the extent permitted under applicable law) interest, In the currency of such amounts, from (and including) the data such amount and obligations were or would have been required to have been paid or performed to (but excluding) such Early Termination Date, at the Applicable Ratio. Such amounts of Interest will be calculated on the basis of daily compounding and the actual number of days elapsed. The fair market value of any obligation referred to in clause (b) above shall be reasonably determinded by the party obliged to make the determination under Section 6(e) or, if each party is so obliged, it shall be the average of the Termination Currency Equivalents of the fair market values reasonably determined by both parties.

IN WITNESS WHEREOF the parties have executed this document on the respective datas specified below with effect from the data specified on the first page of this document.

/s/ JP Morgan Chase Bank                Nelnet Student Loan Trust 2002-1 *
-------------------------               ----------------------------------
    (Name of Party)                              (Name of Party)

By: /s/ JAMES DWYER                     By: /s/ Patricia A. Evans
    --------------------                    -----------------------
    Name: JAMES DWYER                       Name: Patricia A. Evans
    Title: VICE PRESIDENT                   Title: Assistant Vice President

Date: Date:

* By: Wilmington Trust Company, not in its individual capacity but solely in its capacity as Trustee of Nelnet Student Loan Trust 2002-1

ISDA(R) 1992

18

(MULTICURRENCY--CROSS BORDER)

[ISDA(R) LOGO]

International Swap Dealers Association, Inc.

                                    SCHEDULE

                                     TO THE

                                MASTER AGREEMENT

                             DATED AS OF MAY 20,2002

                                     BETWEEN

JPMORGAN CHASE BANK                    AND                   NELNET STUDENT LOAN
   ("Party A")                                                  TRUST 2002-1
                                                                 ("PARTY B")

PART 1
TERMINATION PROVISIONS AND CERTAIN OTHER MATTERS

(a) "SPECIFIED ENTITY" means, in relation to Party A, for the purpose of:

SECTION 5(a)(v), none;

SECTION 5(a)(vi), none;

SECTION 5(a)(vii), none; and

SECTION 5(b)(iv), none;

and, in relation to Party B, for the purpose of:

SECTION 5(a)(v), none;

SECTION 5(a)(vi), none;

SECTION 5(a)(vii), none; and


SECTION 5(b)(iv), none.

(b) "SPECIFIED TRANSACTION" will have the meaning specified in Section 14 but shall also include any transaction with respect to the forward sale or delivery of any security.

(c) EVENTS OF DEFAULT.

(i) The only "EVENTS OF DEFAULT" specified in Section 5(a) of this Agreement that apply to Party A are the following:

Section 5(a)(i) - "Failure to Pay or Deliver";

Section 5(a)(iii) - "Credit Support Default";

Section 5(a)(vi) - "Cross Default";

Section 5(a)(vii) - "Bankruptcy"; and

Section 5(a)(viii) - "Merger Without Assumption".

With respect to Party A only:--

Section 5(a)(vi) of this Agreement is hereby amended by deleting the words ", or becoming capable at such time of being declared, " in the seventh line therein.

"Specified Indebtedness" will have the meaning specified in Section 14, except that with respect to Party A, such term shall not include obligations in respect of deposits received in the ordinary course of a party's banking business.

"Threshold Amount" means with respect to Party A an amount equal to three percent (3%) of the Shareholders' Equity of JPMorgan Chase Bank.

"Shareholders' Equity" means with respect to an entity, at any time, the sum (as shown in the most recent annual audited financial statements of such entity) of (i) its capital stock (including preferred stock) outstanding, taken at par value, (ii) its capital surplus and (iii) its retained earnings, minus (iv) treasury stock, each to be determined in accordance with generally accepted accounting principles.

(ii) The only "Events of Default" specified in Section 5(a) of this Agreement that apply to Party B are the following:

Section 5(a)(i) - "Failure to Pay or Deliver";

Section 5(a)(iii) - "Credit Support Default";

Section 5(a)(vi) - "Cross Default"; and

Section 5(a)(vii) - "Bankruptcy"; provided that clause (2) thereof shall not apply.

2

The foregoing notwithstanding,

(A) it shall constitute an Event of Default under Section 5(a)(i)

of this Agreement with respect to Party B only if (I) Party B has available, after all prior obligations of Party B pursuant to Sections 5.03, 5.04, and 6.02 of the Indenture, as applicable, have been satisfied, sufficient funds to make any payment required under Section 5(a)(i) of this Agreement and
(II) it fails to make any such payment in violation of the terms of the Indenture; and

(B) it shall constitute an Event of Default under Section 5(a)(iii) of this Agreement with respect to Party B only if 1) there occurs an Event of Default under Sections 6.01 (a), (b), or (d) of the Indenture, or 2) the Notes outstanding under the Indenture have been declared due and payable.

(C) It shall constitute an Event of Default under Section 5(a)(vi) of this Agreement with respect to Party B only if 1) there occurs an Event of Default under Sections 6.01(a), (b), or (d) of the Indenture or 2) the Notes outstanding under the Indenture have been declared due and payable.

(d) Termination Events.

(i) All of the Termination Events specified in Section 5(b) of this Agreement will apply to Party A.

(ii) The only "Termination Events" specified in Section 5(b) of this Agreement that apply to Party B are the following:

Section 5(b)(i) - "Illegality";

Section 5(b)(ii) - "Tax Event"; and

Section 5(b)(v) - "Additional Termination Event".

(e) The "Automatic Early Termination" provision of Section 6(a)

will not apply to Party A

will not apply to Party B.

(f) Payments on Early Termination. For the purpose of Section 6(e):

(i) Market Quotation will apply.

(ii) Second Method will apply.

(g) "Termination Currency" means United States Dollars.

3

(h) Additional Termination Events: The occurrence of any of the following events shall constitute an Additional Termination Event:

(A) An Additional Termination Event shall occur if (x) the long-term senior unsecured debt rating of Party A is withdrawn or downgraded below "A" by Standard & Poor's Ratings Services, a division of the McGraw Hill Companies, Inc., or any successor rating agency ("S&P"), "A2" by Moody's Investors Services, Inc., or any successor rating agency ("Moody's"), or "A" by Fitch, Inc. or any successor thereto ("Fitch") (provided such rating is available) (S&P, Moody's and Fitch collectively the "Rating Agencies") and (y) Party A has not, within 45 days of such withdrawal or downgrade, procured a Collateral Arrangement, a Replacement Transaction, or a Ratings Reaffirmation; provided, however, that if Party A shall obtain a Ratings Reaffirmation during such time period, upon the occurrence of a subsequent reduction or withdrawal of Party A's or its Credit Support Provider's rating, Party A shall obtain another Ratings Reaffirmation or either a Collateral Arrangement or Replacement Transaction within 45 days of such subsequent downgrade or withdrawal.

Party A shall be the Affected Party for purposes of this Additional Termination Event.

For purposes of this Additional Termination Event:

"Collateral Arrangement" means either (i) an executed collateral agreement between the parties naming a third-party collateral agent providing for the collateralization of Party A's obligations under all Transactions as measured by the net present value of Party A's marked-to-market obligations, such amount to be calculated weekly, and with the collateral, collateral level, collateral agent and other terms of such collateral agreement being satisfactory to Party A and Party B in their reasonable judgment and to each rating agency that withdrew or downgraded its rating, (ii) provide a letter of credit, guaranty or surety bond or insurance policy of Party A's obligations under this Agreement from a bank, guarantor or insurer having a long-term senior unsecured debt rating (or a financial program or counterparty rating or claims paying rating) of at least (a) "A" by S&P, (b) "A2" by Moody's, or
(c) "A" by Fitch, the terms of such guaranty, surety bond or insurance policy being satisfactory to Party B in its reasonable judgment and to each rating agency that withdrew or downgraded its rating.

4

"Replacement Transaction" means a transaction with a replacement counterparty which shall assume Party A's position with respect to a Transaction on the same terms and conditions as such Transaction and this Agreement, mutatis mutandis or such other amendments to the terms of this Agreement as may be approved by the parties and each rating agency that withdrew or downgraded its rating, and where such replacement counterparty pays to, or receives from, Party A the fair market value of Party A's position with respect to that Transaction as determined by Party A in good faith.

"Rating Affirmation" means a written acknowledgment from the rating agency whose rating was reduced or withdrawn, that, notwithstanding such withdrawal or downgrade, the then-current rating of the Notes will not be reduced.

(B) Unauthorized Amendments. An Additional Termination Event, in respect of which Party B will be the Affected Party, will occur if, without the prior written consent of Party A (i) any Supplemental Indenture is entered into, or (ii) the Indenture is otherwise amended or modified, such that the amendment would adversely affect any of Party A's rights or obligations under this Agreement or modify the obligations of, or impact the ability of Party B to fully perform any of Party B's obligations under, this Agreement without the prior written consent of Party A, which consent shall not be unreasonably withheld or delayed.

(C) Redemption of Notes. Party B shall direct the Trustee to notify Party A if notice is given pursuant to the Indenture of a redemption by Party B of all of the Notes and a liquidation of the Trust Estate (any such occurrence, a "Redemption Event"). If a Redemption Event occurs it shall be an Additional Termination Event for which Party B shall be the sole Affected Party and each Transaction shall be terminated in full. If a Redemption Event is to occur, an Early Termination Date in respect of each Transaction shall be deemed to occur on the third Business Day preceding the day of such Redemption Event. Any Settlement Amount payable in respect of such Redemption Event shall be paid on the date of such Redemption Event.

(D) Party B Accelerable Event. It shall be an Additional Termination Event for which Party A may designate an Early Termination Date and for which Party B shall be the sole Affected Party if the outstanding Notes and all interest accrued thereon shall have become or shall have been declared immediately due and payable and the Trustee has commenced the liquidation of all of the Trust Estate.

5

PART 2
TAX REPRESENTATIONS

(1) PAYER TAX REPRESENTATIONS. For the purpose of Section 3(e) of this Agreement, Party A and Party B will make the following representation:-

It is not required by any applicable law, as modified by the practice of any relevant governmental revenue authority of any Relevant Jurisdiction to make any deduction or withholding for or on account of any Tax from any payment (other than interest under Section 2(e), 6(d)(ii) or 6(e) of this Agreement) to be made by it to the other party under this Agreement. In making this representation, it may rely on (x) the accuracy of any representations made by the other party pursuant to Section 3(f) of this Agreement, (y) the satisfaction of the agreement contained in Section 4(a)(i) or 4(a)(iii) of this Agreement and the accuracy and effectiveness of any document provided by the other party pursuant to Section 4(a)(i) or 4(a)(iii) of this Agreement and (z) the satisfaction of the agreement of the other party contained in Section 4(d) of this Agreement, provided that it shall not be a breach of this representation where reliance is placed on clause (y) and the other party does not deliver a form or document under Section 4(a)(iii) by reason of material prejudice to its legal or commercial position.

(2) Payee Tax Representations. For the purpose of Section 3(f) of this Agreement, Party A and Party B will make the following representations specified below, if any:-

(i) The following representations will apply to Party A:

Party A is a banking corporation created or organized under the laws of the State of New York.

(ii) The following representations will apply to Party B:

Party B is a business trust created or organized under the laws of the State of Delaware and its federal taxpayer identification number is___________.

PART 3
AGREEMENT TO DELIVER DOCUMENTS

For the purpose of Sections 4(a)(i) and (ii) of this Agreement, each party agrees to deliver the following documents:

6

(a) Tax forms, documents or certificates to be delivered are:

  PARTY
REQUIRED TO
 DELIVER
 DOCUMENT               FORM/DOCUMENT/CERTIFICATE               DATE BY WHICH TO BE DELIVERED
-----------             -------------------------               -----------------------------
Party B                 Internal Revenue Service                Upon execution and delivery of
                        Form W-9                                this Agreement

Party A and             Any form, document or                   Upon request
Party B                 certificate as may be
                        requested pursuant to Section
                        4(a)(iii) of this Agreement.

(b) Other documents to be delivered are:

PARTY REQUIRED                                          DATE BY WHICH            COVERED BY
 TO DELIVER              FORM/DOCUMENT/                     TO BE                SECTION 3(d)
  DOCUMENT                CERTIFICATE                     DELIVERED             REPRESENTATION
  --------                -----------                     ---------             --------------
  Party B           Copies of all financial             Promptly after              Yes
                    statements or financial             delivery
                    reports 1) sent to the              thereof
                    Trustee by Party B or 2)
                    delivered by the Trustee
                    to each Registered Owner,
                    Pursuant to Section 4.15
                    of the Indenture

7

Party A and         Certified copies of all             Upon                        Yes
Party B             corporate authorizations and        execution and
                    any other documents with            delivery of this
                    respect to the execution,           Agreement
                    delivery and performance of
                    this Agreement and any Credit
                    Support Document.

Party A and         Certificate of authority and        Upon                        Yes
Party B             specimen signatures of              execution and
                    individuals executing this          delivery of this
                    Agreement any Credit Support        Agreement and
                    Document and Confirmations          thereafter upon
                                                        request of the
                                                        other party

Party B             Copies of the Indenture, the        Upon                        Yes
                    Trust Agreement, the Notes          execution and
                    and the Administration              delivery of this
                    Agreement                           Agreement

Party B             Opinion of counsel                  Upon                        Yes
                    satisfactory to party A             execution and
                    substantially in the form of        delivery of this
                    Exhibit I hereto                    Agreement

Party B             Copies of the Administrator's       Concurrently                Yes
                    Distribution Date Certificate       with the
                    (as provided for in the             distribution
                    Indenture)                          thereof to the
                                                        Noteholders
                                                        pursuant to the
                                                        Indenture

Party A             Opinion of Counsel                  Upon                        Yes
                    satisfactory to Party B             execution and
                                                        delivery of this
                                                        Agreement

8

PART 4
MISCELLANEOUS

(a) ADDRESS FOR NOTICES. For the purpose of Section 12(a) of this Agreement:

Address for notice or communications to Party A:

See notice information in Confirmation.

Address for delivery of Administrator's Distribution Date Certificate:

JPMorgan Chase Bank
C/o John Coffey
Dept: Credit Portfolio
270 Park Avenue, 30th Floor
New York, New York 10017-2070
Facsimile No.: (212) 270-0260

Any notice relating to a particular Transaction shall be delivered to the address or facsimile number specified in the Confirmation of such Transaction. Any notice delivered for purposes of Sections 5 and 6 of this Agreement shall be delivered to the following address:

JPMorgan Chase Bank
Attention: Legal Department-Capital Markets Group 270 Park Avenue, 40th Floor
New York, New York 10017-2070
Facsimile No.: (212)270-7468

Address for notice or communications to Party B:

Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, DE 19890
Attention: Corporate Trust Administration Phone: 302-651-1000
Facsimile: 302-651-8882

with a copy to:

Nelnet Student Loan Funding, LLC

9

121 South 13th Street, Suite 301 Lincoln, NE 68508
Attention: Terry J. Heimes, Executive Vice President and Chief Financial Officer
Phone: 402-458-2300
Facsimile: 402-458-2399

(b) PROCESS AGENT. For the purpose of Section 13(c):

Party A appoints as its Process Agent: Not applicable.

Party B appoints as its Process Agent: Not applicable.

(c) OFFICES. The provisions of Section 10(a) will apply to this Agreement.

(d) MULTIBRANCH PARTY. For the purpose of Section 10 of this Agreement:

Party A is a Multibranch Party and may act through any Office specified in a Confirmation.

Party B is not a Multibranch Party.

(e) CALCULATION AGENT. With respect to calculations of payments under
Section 6(e) herein, the Calculation Agent is Party A. With respect to all other calculations, the Calculation Agent is Party B, which shall delegate its duties as Calculation Agent hereunder to the Administrator, as defined in the Indenture.

(f) CREDIT SUPPORT DOCUMENTS. Details of any Credit Support Document: -

With respect to Party B, the Indenture, as defined in Part 5(n) herein.

(g) CREDIT SUPPORT PROVIDER.

Credit Support Provider means in relation to Party A: Not Applicable.

Credit Support Provider means in relation to Party B: Not Applicable.

(h) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the laws of the State of New York (without reference to choice of law doctrine).

(i) NETTING OF PAYMENTS. ALL amounts payable on the same date, in the same currency and in respect of the same Transaction shall be netted in accordance with Section 2(c) of this Agreement. The election contained in the last paragraph of Section 2(c) of this Agreement shall not apply for the purposes of this Agreement.

10

(j) "AFFILIATE" will have the meaning specified in Section 14 of this Agreement.

PARTS
OTHER PROVISIONS

(a) SET-OFF. For the avoidance of doubt, neither party shall have the right of set off under this Agreement.

(b) ADDITIONAL REPRESENTATION AND COVENANT. Party B hereby makes the following additional representation and covenant to Party A as of the date hereof: other than as described in this Agreement, Party B has no outstanding obligations to, or accounts with, Party A as of the date hereof, and Party B hereby agrees to notify Party A in the event that any obligations or accounts are established between itself and Party A following the date hereof.

(c) DELIVERY OF CONFIRMATIONS. For each Transaction entered into hereunder, Party A shall promptly send to Party B a Confirmation via facsimile transmission. Party B agrees to respond to such Confirmation within two
(2) Local Business Days, either confirming agreement thereto or requesting a correction of any error(s) contained therein. Failure by Party A to send a Confirmation or of Party B to respond within such period shall not affect the validity or enforceability of such Transaction. Absent manifest error, there shall be a presumption that the terms contained in such Confirmation are the terms of the Transaction.

(d) RECORDING OF CONVERSATIONS. Each party to this Agreement acknowledges and agrees to the tape recording of conversations between trading and marketing personnel of the parties to this Agreement whether by one or other or both of the parties or their agents, and that any such tape recordings may be submitted in evidence in any Proceedings relating to the Agreement.

(e) FURNISHING SPECIFIED INFORMATION. Section 4(a)(iii) is hereby amended by inserting "promptly upon the earlier of (i)" in lieu of the word "upon" at the beginning thereof and inserting "or (ii) such party learning that the form or document is required" before the word "any" on the first line thereof.

(f) NOTICE BY FACSIMILE TRANSMISSION. Section 12(a) is hereby amended by deleting the parenthetical "(except that a notice or other communication under Section 5 or 6 may not be given by facsimile transmission or electronic messaging system)".

11

(g) Section 3(a) of this Agreement is amended by (i) deleting the word "and" at the end of clause (iv); (ii) deleting the period at the end of clause (v) and inserting therein "; and "; and (iii) by inserting the following additional representation:

"(vi)    Eligible Contract Participant. Each party represents to the
         other party (which representation will be deemed to be
         repeated by each party on each date on which a Transaction is
         entered into) that it is an "eligible contract participant" as
         defined in Section 1a(12) of the U.S. Commodity Exchange Act,
         7 U.S.C. Section 1a(12)."

(h) Section 3 is revised so as to add the following Section (g) at the end thereof:

"(g) Relationship Between Parties. Each party represents to the other party and will be deemed to represent to the other party on the date on which it enters into a Transaction that (absent a written agreement between the parties that expressly imposes affirmative obligations to the contrary for that Transaction):-

(i) Non-Reliance. It is acting for its own account, and it has made its own independent decisions to enter into that Transaction and as to whether that Transaction is appropriate or proper for it based upon its own judgment and upon advice from such advisors as it has deemed necessary. It is not relying on any communication (written or oral) of the other party as investment advice or as a recommendation to enter into that Transaction; it being understood that information and explanations related to the terms and conditions of a Transaction shall not be considered investment advice or a recommendation to enter into that Transaction. Further, such party has not received from the other party any assurance or guarantee as to the expected results of that Transaction.

(ii) Evaluation and Understanding. It is capable of evaluating and understanding (on its own behalf or through independent professional advice), and understands and accepts, the terms, conditions and risks of that Transaction. It is also capable of assuming, and assumes, the financial and other risks of that Transaction.

(iii) Status of Parties. The other party is not acting as an agent, fiduciary or advisor for it in respect of that Transaction."

(i) WAIVER OF RIGHT TO TRIAL BY JURY. EACH PARTY HEREBY IRREVOCABLY WAIVES ANY AND ALL RIGHTS TO TRIAL BY JURY WITH RESPECT TO

12

ANY LEGAL PROCEEDING ARISING OUT OF OR RELATING TO THIS AGREEMENT OR
ANY TRANSACTION CONTEMPLATED HEREBY.

(j) LIMITED RECOURSE TO PARTY B. Notwithstanding anything to the contrary contained herein including Section 5(a)(i) of this Agreement, all obligations of Party B shall be payable by it only to the extent it has sufficient funds available to make the schedule payment in accordance with Sections 5.03, 5.04, and 6.02 of the Indenture, as applicable. To the extent such funds are not available or are insufficient for the payment thereof, it shall not constitute a claim against Party B to the extent of such unavailability or insufficiency until such time as Party B has assets sufficient to pay such prior deficiency. This paragraph shall survive the termination of this Agreement.

(k) SCOPE OF OBLIGATIONS OF THE TRUSTEE. The parties hereto agree that:

(i) This Agreement is executed and delivered by Wilmington Trust Company, not individually but solely in its capacity as trustee and in the exercise of the powers and authority conferred and vested in the Delaware Trustee under the Trust Agreement; and

(ii) Each of the representations, undertakings and agreements contained in this Agreement made on the part of Party B is made and intended not as an individual representation, undertaking and agreement, but is made and intended for the purposes of binding only the Trust.

(1) NO RECOURSE. The Notes represent the obligations of Party B only. They do not represent an interest in or obligation of Party A. No recourse may be had by the holders of the Notes against Party A or its assets with respect to the Notes and/or this Agreement.

(m) ADDITIONAL REPRESENTATIONS OF PARTY B. Party B represents to Party A as of the date hereof that:

(1) With respect to each source of funds to be used by it to enter into such Transactions (each such source being referred to herein as a "source"), the source is not the assets of any "plan" (as such term is defined in Section 4975 of the Code) subject to Section 4975 of the Code or any "employee benefit plan" (as such term is defined in Section 3(3) of ERISA) subject to Title I of ERISA, or otherwise out of "plan assets" within the meaning of United States Department of Labor regulation Section 2510.3-101; and

13

(2) Each Transaction is intended to be exempt from, or otherwise not subject to regulation under, the Investment Company Act of 1940 and Party B is exempt from regulation under such Act.

(n) NO BANKRUPTCY PETITION. Party A agrees that, prior to the date that is one year and one day after the date upon which Party B is terminated in accordance with the terms of the Trust Agreement, it shall not institute against, or join any other person in instituting against, Party B, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings, or other proceedings under any federal or state bankruptcy or similar law; provided however, that nothing herein shall preclude or estop Party A (A) from taking any action prior to the expiration of the applicable preference period in (x) any case or proceeding voluntarily filed or commenced by Party B or (y) any involuntary insolvency proceeding filed or commenced against Party B by a person other than Party A or (B) from commencing against Party B or any properties of Party B any legal action which is not a bankruptcy, reorganization, arrangement, insolvency, moratorium or liquidation proceeding. This provision shall survive termination of this Agreement for any reason whatsoever.

(o) PERMITTED SECURITY INTEREST. For purposes of Section 7 of this Agreement, Party A hereby consents to the Permitted Security Interest, subject to the provisions of this paragraph below.

"Permitted Security Interest" means the collateral assignment by Party B of the Swap Collateral to the Trustee pursuant to the Indenture.

"Swap Collateral" means all right, title and interest of Party B in this Agreement, each Transaction hereunder, and all present and future amounts payable by Party A to Party B under or in connection with this Agreement or any Transaction governed by this Agreement, whether or not evidenced by a Confirmation, including, without limitation, any transfer or termination of any such Transaction.

Notwithstanding the Permitted Security Interest, Party B shall not be released from any of its obligations under this Agreement or any Transaction, and Party A may exercise its rights and remedies under this Agreement without notice to, or the consent of the Trustee, except as otherwise expressly provided in this Agreement or in the Indenture with respect to Party A's right to bring legal proceedings against Party B or the Trustee for purposes of enforcing this Agreement against Party B.

Party A's consent to the Permitted Security Interest is expressly limited to the Trustee for the benefit of the Noteholders under the Indenture, and Party A does not consent to the sale or transfer by the Trustee of the Swap Collateral to any other person or entity (other than a successor to the Trustee under the Indenture acting in

14

that capacity), and the manner in which the Trustee may realize upon the Swap Collateral shall be to declare an Event of Default, Additional Termination Event or designate an Early Termination Date by notice given to Party A pursuant to the provisions of this Schedule and the Agreement.

Party B hereby acknowledges that, as a result of the Permitted Security Interest, all rights under this Agreement, including any Transaction, have been assigned to the Trustee pursuant to the Indenture, and notwithstanding any other provision in this Agreement, Party B may not take any action hereunder to exercise any of such rights without the prior written consent of the Trustee, including, without limitation, providing any notice under this Agreement, the effect of which would be to cause an Early Termination Date to occur or be deemed to occur. If Party B gives any notice to Party A for the purposes of exercising any of Party B's rights under this Agreement, Party A shall have the option of treating that notice as void unless that notice is signed by the Trustee acknowledging its consent to the provisions of that notice. The foregoing notwithstanding, nothing herein shall be construed as requiring the consent of the Trustee for the performance by Party B of any of its obligations hereunder.

Except as expressly provided in this Agreement for any Event of Default, Termination Event, or Additional Termination Event, Party A and Party B may not enter into any agreement to dispose of any Transaction, whether in the form of a termination, unwind, transfer or otherwise without the prior written consent of the Trustee.

No amendment, modification, or waiver in respect of this Agreement will be effective unless (A) evidenced by a writing executed by each party hereto, and (B) the Indenture Trustee has acknowledged its consent thereto in writing, to the extent the consent of the Trustee is required under the terms of the Indenture.

In connection with the Permitted Security Interest, Party A hereby waives any and all right to counterclaim or set-off against the Swap Collateral, whether arising by contract, operation of law or otherwise, provided that nothing herein shall be construed as limiting the provisions contained in Sections 2(c) and 6(e) of this Agreement with respect to the netting of the parties' respective obligations under this Agreement or the right of Party B to exercise any set-off right, by operation of law or otherwise.

(p) ADDITIONAL DEFINITIONS. Unless otherwise defined in this Agreement or in any Confirmation, the terms "Administration Agreement", "Indenture", "Noteholder", "Notes", "Registered Owner", "Supplemental Indenture", "Trust Agreement", "Trust Estate", "Trustee" shall have the meanings ascribed to such terms in that

15

certain Indenture of Trust by and between Nelnet Student Loan Trust 2002-1 and Zions First National Bank, as Trustee dated as of May 1, 2002.

(q) CONSENT OF RATING AGENCIES.

(i) Section 9(b) of this Agreement is amended by adding the following at the end of such Section: "In addition, no amendment, modification or waiver in respect of this Agreement will be entered into or effective unless written confirmation is received by the parties from the Rating Agencies that such amendment, modification or waiver will not cause a reduction, suspension or withdrawal of the then-current rating of the Notes."

(ii) Section 7 of this Agreement is amended by adding the following after the words "other party" in the third line therein: "and written confirmation from the Rating Agencies that such transfer or assignment will not cause a reduction, suspension or withdrawal of the then-current rating of the Notes"

16

Please confirm your agreement to the terms of the foregoing Schedule by signing below.

JPMORGAN CHASE BANK                            NELNET STUDENT LOAN
                                               TRUST 2002-1
                                               By: Wilmington Trust Company,
By: /s/ JAMES DWYER                                not in its individual
    -------------------                            capacity but solely in its
    Name: JAMES DWYER                              capacity as Delaware Trustee
    Title: VICE PRESIDENT                          of the Nelnet Student Load
                                                   Trust 2002-1

                                               By: /s/ Patricia A. Evans
                                                   ----------------------------
                                               Name: Patricia A. Evans
                                               Title: Assistant Vice President

17

EXHIBIT I

FORM OF OPINION OF COUNSEL TO PARTY B

Date:

JPMorgan Chase Bank
270 Park Avenue
New York, New York 10017-2070

Ladies and Gentlemen:

I have acted as counsel to [ ] (the "Counterparty") in connection with its execution and delivery of the ISDA Master Agreement and the ISDA Schedule to the Master Agreement, each dated _______________, 2000 (collectively, the "Agreement"), between JPMorgan Chase Bank and the Counterparty. Capitalized terms used but not defined herein shall have their respective meanings as set forth in the Agreement.

I have examined an executed copy of the Agreement and such other documents, instruments and certificates as I have deemed necessary or appropriate for the opinions expressed herein. I have assumed, without independent verification, (i) the genuineness of all signatures, other than the signatures of persons signing on behalf of the Counterparty, (ii) the authenticity of all documents submitted to me as originals and the conformity with the originals of all documents submitted to me as certified, conformed or photostatic copies, and (iii) the truth, accuracy and completeness of the factual matters contained in the representations and warranties set forth in the Agreement.

Although the Agreement refers to a procedure whereby the parties might from time to time enter into Transactions governed by the Agreement, I express no opinion regarding any Transactions or any Confirmations thereof or the Agreement as supplemented by any Transactions or Confirmations thereof.

Based on the foregoing, I am of the opinion that:

1. The Counterparty is a _____________________ duly organized, validly existing and in good standing under the laws of the ___________________, and has full power and authority to execute and deliver the Agreement and to perform its obligations thereunder.


2. The execution, delivery and performance by the Counterparty of the Agreement has been duly authorized by all necessary organizational action of the Counterparty and do not conflict with or result in a breach of the Counterparty's organizational documents.

3. No authorization, consent, approval, exemption or license from, or filing of any registration with, any federal or state governmental authority is required to be obtained or made by the Counterparty as a condition to its execution and delivery of the Agreement, or to the performance by it of its obligations thereunder.

4. To my actual knowledge without independent investigation, the execution, delivery and performance by the Counterparty of the Agreement do not violate, conflict with, or result in a breach of, any law, rule or regulation applicable to the Counterparty, or any material contractual restriction, order or judgment binding on the Counterparty or its assets.

5. The Counterparty has executed and delivered the Agreement, and such Agreement constitutes the legal, valid and binding obligation of the Counterparty, enforceable against the Counterparty in accordance with its terms, subject to the qualification that the enforceability of such Agreement may be limited by bankruptcy, reorganization, insolvency, moratorium and other similar laws of general application affecting the enforcement of creditor's rights generally and by general principles of equity (regardless of whether enforcement is sought in a proceeding in equity or at law).

The opinions expressed herein are limited to matters concerning the federal laws of the United States of America and the laws of the State of New York. I express no opinion as to the laws of any other jurisdiction.

This opinion has been furnished to you for your use in connection with the Agreement and may not be relied upon by any other person, or by you for any other purpose, without my written consent. This opinion is given as of the date hereof, and I disclaim any obligation to advise you of any change of law that occurs, or any facts of which I become aware, after the date of this opinion. The opinions expressed herein are limited to those matters expressly set forth, and no opinion is to be inferred or implied beyond the matters expressly so stated.

Very truly yours,

2

Exhibit 10.65

(Multicurrency -- Cross Border)

[ISDA(R) LOGO]

MASTER AGREEMENT

dated as of October 8, 2002

JP Morgan Chase Bank and Nelnet Student Loan Trust 2002-2 have entered and/or anticipate entering into one or more transactions (each a "Transaction") that are or will be governed by this Master Agreement, which includes the schedule (the "Schedule"), and the documents and other confirming evidence (each a "Confirmation") exchanged between the parties confirming those Transactions.

Accordingly, the parties agree as follows:--

1. INTERPRETATION

(a) DEFINITIONS. The terms defined in Section 14 and in the Schedule will have the meanings therein specified for the purpose of this Master Agreement.

(b) INCONSISTENCY. In the event of any inconsistency between the provisions of the Schedule and the other provisions of this Master Agreement, the Schedule will prevail. In the event of any inconsistency between the provisions of any Confirmation and this Master Agreement (including the Schedule), such Confirmation will prevail for the purpose of the relevant Transaction.

(c) SINGLE AGREEMENT. All Transactions are entered into in reliance on the fact that this Master Agreement and all Confirmations form a single agreement between the parties (collectively referred to as this "Agreement"), and the parties would not otherwise enter into any Transactions.

2. OBLIGATIONS

(a) GENERAL CONDITIONS.

(i) Each party will make each payment or delivery specified in each Confirmation to be made by it, subject to the other provisions of this Agreement.

(ii) Payments under this Agreement will be made on the due date for value on that date in the place of the account specified in the relevant Confirmation or otherwise pursuant to this Agreement, in freely transferable funds and in the manner customary for payments in the required currency. Where settlement is by delivery (that is, other than by payment), such delivery will be made for receipt on the due date in the manner customary for the relevant obligation unless otherwise specified in the relevant Confirmation or elsewhere in this Agreement.

(iii) Each obligation of each party under Section 2(a)(i) is subject to
(1) the condition precedent that no Event of Default or Potential Event of Default with respect to the other party has occurred and is continuing, (2) the condition precedent that no Early Termination Date in respect of the relevant Transaction has occurred or been effectively designated and (3) each other applicable condition precedent specified in this Agreement.

Copyright(C) 1992 by International Swap Dealers Association, Inc.


(b) CHANGE OF ACCOUNT. Either party may change its account for receiving a payment or delivery by giving notice to the other party at least five Local Business Days prior to the scheduled date for the payment or delivery to which such change applies unless such other party gives timely notice of a reasonable objection to such change.

(c) NETTING. If on any date amounts would otherwise be payable:--

(i) in the same currency; and

(ii) in respect of the same Transaction,

by each party to the other, then, on such date, each party's obligation to make payment of any such amount will be automatically satisfied and discharged and, if the aggregate amount that would otherwise have been payable by one party exceeds the aggregate amount that would otherwise have been payable by the other party, replaced by an obligation upon the party by whom the larger aggregate amount would have been payable to pay to the other party the excess of the larger aggregate amount over the smaller aggregate amount.

The parties may elect in respect of two or more Transactions that a net amount will be determined in respect of all amounts payable on the same date in the same currency in respect of such Transactions, regardless of whether such amounts are payable in respect of the same Transaction. The election may be made in the Schedule or a Confirmation by specifying that subparagraph (ii) above will not apply to the Transactions identified as being subject to the election, together with the starting date (in which case subparagraph (ii) above will not, or will cease to, apply to such Transactions from such date). This election may be made separately for different groups of Transactions and will apply separately to each pairing of Offices through which the parties make and receive payments or deliveries.

(d) DEDUCTION OR WITHHOLDING FOR TAX.

(i) GROSS-UP. All payments under this Agreement will be made without any deduction or withholding for or on account of any Tax unless such deduction or withholding is required by any applicable law, as modified by the practice of any relevant governmental revenue authority, then in effect. If a party is so required to deduct or withhold, then that party ("X") will:--

(1) promptly notify the other party ("Y") of such requirement;

(2) pay to the relevant authorities the full amount required to be deducted or withheld (including the full amount required to be deducted or withheld from any additional amount paid by X to Y under this Section 2(d)) promptly upon the earlier of determining that such deduction or withholding is required or receiving notice that such amount has been assessed against Y;

(3) promptly forward to Y an official receipt (or a certified copy), or other documentation reasonably acceptable to Y, evidencing such payment to such authorities; and

(4) if such Tax is an Indemnifiable Tax, pay to Y, in addition to the payment to which Y is otherwise entitled under this Agreement, such additional amount as is necessary to ensure that the net amount actually received by Y (free and clear of Indemnifiable Taxes, whether assessed against X or Y) will equal the full amount Y would have received had no such deduction or withholding been required. However, X will not be required to pay any additional amount to Y to the extent that it would not be required to be paid but for:--

(A) the failure by Y to comply with or perform any agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d); or

(B) the failure of a representation made by Y pursuant to Section 3(f) to be accurate and true unless such failure would not have occurred but for
(1) any action taken by a taxing authority, or brought in a court of competent jurisdiction, on or after the date on which a Transaction is entered into (regardless of whether such action is taken or brought with respect to a party to this Agreement) or
(11) a Change in Tax Law.

ISDA(R) 1992

2

(ii) LIABILITY. If:--

(1) X is required by any applicable law, as modified by the practice of any relevant governmental revenue authority, to make any deduction or withholding in respect of which X would not be required to pay an additional amount to Y under
Section 2(d)(i)(4);

(2) X does not so deduct or withhold; and

(3) a liability resulting from such Tax is assessed directly against X,

then, except to the extent Y has satisfied or then satisfies the liability resulting from such Tax, Y will promptly pay to X the amount of such liability (including any related liability for interest, but including any related liability for penalties only if Y has failed to comply with or perform any agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d)).

(e) DEFAULT INTEREST; OTHER AMOUNTS. Prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party that defaults in the performance of any payment obligation will, to the extent permitted by law and subject to Section 6(c), be required to pay interest (before as well as after judgment) on the overdue amount to the other party on demand in the same currency as such overdue amount, for the period from (and including) the original due date for payment to (but excluding) the date of actual payment, at the Default Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed. If, prior to the occurrence or effective designation of an Early Termination Date in respect of the relevant Transaction, a party defaults in the performance of any obligation required to be settled by delivery, it will compensate the other party on demand if and to the extent provided for in the relevant Confirmation or elsewhere in this Agreement.

3. REPRESENTATIONS

Each party represents to the other party (which representations will be deemed to be repeated by each party on each date on which a Transaction is entered into and, in the case of the representations in Section 3(f), at all times until the termination of this Agreement) that:--

(a) BASIC REPRESENTATIONS.

(i) STATUS. It is duly organised and validly existing under the laws of the jurisdiction of its organisation or incorporation and, if relevant under such laws, in good standing;

(ii) POWERS. It has the power to execute this Agreement and any other documentation relating to this Agreement to which it is a party, to deliver this Agreement and any other documentation relating to this Agreement that it is required by this Agreement to deliver and to perform its obligations under this Agreement and any obligations it has under any Credit Support Document to which it is a party and has taken all necessary action to authorise such execution, delivery and performance;

(iii) NO VIOLATION OR CONFLICT. Such execution, delivery and performance do not violate or conflict with any law applicable to it, any provision of its constitutional documents, any order or judgment of any court or other agency of government applicable to it or any of its assets or any contractual restriction binding on or affecting it or any of its assets;

(iv) CONSENTS. All governmental and other consents that are required to have been obtained by it with respect to this Agreement or any Credit Support Document to which it is a party have been obtained and are in full force and effect and all conditions of any such consents have been complied with; and

(v) OBLIGATIONS BINDING. Its obligations under this Agreement and any Credit Support Document to which it is a parry constitute its legal, valid, and binding obligations, enforceable in accordance with their respective terms (subject to applicable bankruptcy, reorganisation, insolvency, moratorium or similar laws affecting creditors' rights generally and subject, as to enforceability, to equitable principles of general application (regardless of whether enforcement is sought in a proceeding in equity or at law)).

ISDA(R) 1992

3

(b) ABSENCE OF CERTAIN EVENTS. No Event of Default or Potential Event of Default or, to its knowledge, Termination Event with respect to it has occurred and is continuing and no such event or circumstance would occur as a result of its entering into or performing its obligations under this Agreement or any Credit Support Document to which it is a party.

(c) ABSENCE OF LITIGATION. There is not pending or, to its knowledge, threatened against it or any of its Affiliates any action, suit or proceeding at law or in equity or before any court, tribunal, governmental body, agency or official or any arbitrator that is likely to affect the legality, validity or enforceability against it of this Agreement or any Credit Support Document to which it is a parry or its ability to perform its obligations under this Agreement or such Credit Support Document.

(d) ACCURACY OF SPECIFIED INFORMATION. All applicable information that is furnished in writing by or on behalf of it to the other parry and is identified for the purpose of this Section 3(d) in the Schedule is, as of the date of the information, true, accurate and complete in every material respect.

(e) PAYER TAX REPRESENTATION. Each representation specified in the Schedule as being made by it for the purpose of this Section 3(e) is accurate and true.

(f) Payee Tax Representations. Each representation specified in the Schedule as being made by it for the purpose of this Section 3(f) is accurate and true.

4. AGREEMENTS

Each party agrees with the other that, so long as either party has or may have any obligation under this Agreement or under any Credit Support Document to which it is a party:--

(a) FURNISH SPECIFIED INFORMATION. It will deliver to the other party or, in certain cases under subparagraph (iii) below, to such government or taxing authority as the other party reasonably directs:-

(i) any forms, documents or certificates relating to taxation specified in the Schedule or any Confirmation;

(ii) any other documents specified in the Schedule or any Confirmation; and

(iii) upon reasonable demand by such other party, any form or document that may be required or reasonably requested in writing in order to allow such other party or its Credit Support Provider to make a payment under this Agreement or any applicable Credit Support Document without any deduction or withholding for or on account of any Tax or with such deduction or withholding at a reduced rate (so long as the completion, execution or submission of such form or document would not materially prejudice the legal or commercial position of the party in receipt of such demand), with any such form or document to be accurate and completed in a manner reasonably satisfactory to such other party and to be executed and to be delivered with any reasonably required certification,

in each case by the date specified in the Schedule or such Confirmation or, if none is specified, as soon as reasonably practicable.

(b) MAINTAIN AUTHORISATIONS. It will use all reasonable efforts to maintain in full force and effect all consents of any governmental or other authority that are required to be obtained by it with respect to this Agreement or any Credit Support Document to which it is a parry and will use all reasonable efforts to obtain any that may become necessary in the future.

(c) COMPLY WITH LAWS. It will comply in all material respects with all applicable laws and orders to which it may be subject if failure so to comply would materially impair its ability to perform its obligations under this Agreement or any Credit Support Document to which it is a party.

(d) TAX AGREEMENT. It will give notice of any failure of a representation made by it under Section 3(f) to be accurate and true promptly upon learning of such failure.

(e) PAYMENT OF STAMP TAX. Subject to Section 11, it will pay any Stamp Tax levied or imposed upon it or in respect of its execution or performance of this Agreement by a jurisdiction in which it is incorporated,

ISDA(R) 1992

4

organised, managed and controlled, or considered to have its seat, or in which a branch or office through which it is acting for the purpose of this Agreement is located ("Stamp Tax Jurisdiction") and will indemnify the other party against any Stamp Tax levied or imposed upon the other parry or in respect of the other party's execution or performance of this Agreement by any such Stamp Tax Jurisdiction which is not also a Stamp Tax Jurisdiction with respect to the other party.

5. EVENTS OF DEFAULT AND TERMINATION EVENTS

(a) EVENTS OF DEFAULT. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any of the following events constitutes an event of default (an "Event of Default") with respect to such party:--

(i) FAILURE TO PAY OR DELIVER. Failure by the party to make, when due, any payment under this Agreement or delivery under Section 2(a)(i) or 2(e) required to be made by it if such failure is not remedied on or before the third Local Business Day after notice of such failure is given to the party;

(ii) BREACH OF AGREEMENT. Failure by the party to comply with or perform any agreement or obligation (other than an obligation to make any payment under this Agreement or delivery under Section 2(a)(i) or 2(e) or to give notice of a Termination Event or any agreement or obligation under Section 4(a)(i), 4(a)(iii) or 4(d)) to be complied with or performed by the party in accordance with this Agreement if such failure is not remedied on or before the thirtieth day after notice of such failure is given to the party;

(iii) CREDIT SUPPORT DEFAULT.

(1) Failure by the party or any Credit Support Provider of such party to comply with or perform any agreement or obligation to be complied with or performed by it in accordance with any Credit Support Document if such failure is continuing after any applicable grace period has elapsed;

(2) the expiration or termination of such Credit Support Document or the failing or ceasing of such Credit Support Document to be in full force and effect for the purpose of this Agreement (in either case other man in accordance with its terms) prior to the satisfaction of all obligations of such party under each Transaction to which such Credit Support Document relates without the written consent of the other party; or

(3) the party or such Credit Support Provider disaffirms, disclaims, repudiates or rejects, in whole or in part, or challenges the validity of, such Credit Support Document;

(iv) MISREPRESENTATION. A representation (other than a representation under Section 3(e) or (f)) made or repeated or deemed to have been made or repeated by the party or any Credit Support Provider of such party in this Agreement or any Credit Support Document proves to have been incorrect or misleading in any material respect when made or repeated or deemed to have been made or repeated;

(v) DEFAULT UNDER SPECIFIED TRANSACTION. "The party, any Credit Support Provider of such party or any applicable Specified Entity of such party
(1) defaults under a Specified Transaction and, after giving effect to any applicable notice requirement or grace period, there occurs a liquidation of, an acceleration of obligations under, or an early termination of, that Specified Transaction, (2) defaults, after giving effect to any applicable notice requirement or grace period, in making any payment or delivery due on the last payment, delivery or exchange date of, or any payment on early termination of, a Specified Transaction (or such default continues for at least three Local Business Days if there is no applicable notice requirement or grace period) or (3) disaffirms, disclaims, repudiates or rejects, in whole or in part, a Specified Transaction (or such action is taken by any person or entity appointed or empowered to operate it or act on its behalf);

(vi) CROSS DEFAULT. If "Cross Default" is specified in the Schedule as applying to the party, the occurrence or existence of (1) a default, event of default or other similar condition or event (however

ISDA(R) 1992

5

described) in respect of such party, any Credit Support Provider of such party or any applicable Specified Entity of such party under one or more agreements or instruments relating to Specified Indebtedness of any of them (individually or collectively) in an aggregate amount of not less than the applicable Threshold Amount (as specified in the Schedule) which has resulted in such Specified Indebtedness becoming, or becoming capable at such time of being declared, due and payable under such agreements or instruments, before it would otherwise have been due and payable or (2) a default by such party such Credit Support Provider or such Specified Entity (individually or collectively) in making one or more payments on the due date thereof in an aggregate amount of not less than the applicable Threshold Amount under such agreements or instruments (after giving effect to any applicable notice requirement or grace period);

(vii) BANKRUPTCY. The party, any Credit Support Provider of such party or any applicable Specified Entity of such party:--

(1) is dissolved (other than pursuant to a consolidation, amalgamation or merger); (2) becomes insolvent or is unable to pay its debts or fails or admits in writing its inability generally to pay its debts as they become due; (3) makes a general assignment, arrangement or composition with or for the benefit of its creditors; (4) institutes or has instituted against it a proceeding seeking a judgment of insolvency or bankruptcy or any other relief under any bankruptcy or insolvency law or other similar law affecting creditors' rights, or a petition is presented for its winding-up or liquidation, and, in the case of any such proceeding or petition instituted or presented against it, such proceeding or petition (A) results in a judgment of insolvency or bankruptcy or the entry of an order for relief or the making of an order for its winding-up or liquidation or (B) is not dismissed, discharged, stayed or restrained in each case within 30 days of the institution or presentation thereof; (5) has a resolution passed for its winding-up, official management or liquidation (other than pursuant to a consolidation, amalgamation or merger); (6) seeks or becomes subject to the appointment of an administrator, provisional liquidator, ) conservator receiver, trustee, custodian or other similar official for it or for all or substantially all its assets; (7) has a secured party take possession of all or substantially all its assets or has a distress execution, attachment, sequestration or other legal process levied, enforced or sued on or against all or substantially all its assets and such secured party maintains possession, or any such process is not dismissed, discharged, stayed or restrained, in each case within 30 days thereafter; (8) causes or is subject to any event with respect to it which, under the applicable laws of any jurisdiction, has an analogous effect to any of the events specified in clauses (1) to (7) (inclusive); or (9) takes any action in furtherance of, or indicating its consent to, approval of, or acquiescence in, any of the foregoing acts; or

(viii) MERGER WITHOUT ASSUMPTION. The party or any Credit Support Provider of such party consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and, at the time of such consolidation, amalgamation, merger or transfer:--

(1) the resulting surviving or transferee entity fails to assume all the obligations of such party or such Credit Support Provider under this Agreement or any Credit Support Document to which it or its predecessor was a party by operation of law or pursuant to an agreement reasonably satisfactory to the other party to this Agreement; or

(2) the benefits of any Credit Support Document fail to extend (without the consent of the other party) to the performance by such resulting, surviving or transferee entity of its obligations under this Agreement.

(b) TERMINATION EVENTS. The occurrence at any time with respect to a party or, if applicable, any Credit Support Provider of such party or any Specified Entity of such party of any event specified below constitutes an illegality if the event is specified in (i) below, a Tax Event if the event is specified in (ii) below or a Tax Event Upon Merger if the event is specified in
(iii) below, and, if specified to be applicable, a Credit Event

ISDA(R) 1992

6

Upon Merger if the event is specified pursuant to (iv) below or an Additional Termination Event if the event is specified pursuant to (v) below:--

(i) ILLEGALITY. Due to the adoption of, or any change in, any applicable law after the date on which a Transaction is entered into, or due to the promulgation of, or any change in, the interpretation by any court, tribunal or regulatory authority with competent jurisdiction of any applicable law after such date, it becomes unlawful (other than as a result of a breach by the party of Section 4(b)) for such party (which will be the Affected Party):--

(1) to perform any absolute or contingent obligation to make a payment or delivery or to receive a payment or delivery in respect of such Transaction or to comply with any other material provision of this Agreement relating to such Transaction; or

(2) to perform, or for any Credit Support Provider of such party to perform, any contingent or other obligation which the party (or such Credit Support Provider) has under any Credit Support Document relating to such Transaction;

(ii) TAX EVENT. Due to (x) any action taken by a taxing authority, or brought in a court of competent jurisdiction, on or after the date on which a Transaction is entered into (regardless of whether such action is taken or brought with respect to a party to this Agreement) or (y) a Change in Tax Law, the party (which will be the Affected Party) will, or there is a substantial likelihood that it will, on the next succeeding Scheduled Payment Date (1) be required to pay to the other party an additional amount in respect of an Indemnifiable Tax under
Section 2(d)(i)(4) (except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) or (2) receive a payment from which an amount is required to be deducted or withheld for or on account of a Tax (except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) and no additional amount is required to be paid in respect of such Tax under
Section 2(d)(i)(4) (other than by reason of Section 2(d)(i)(4)(A) or (B));

(iii) TAX EVENT UPON MERGER. The party (the "Burdened Party") on the next succeeding Scheduled Payment Date will either (1) be required to pay an additional amount in respect of an Indemnifiable Tax under
Section 2(d)(i)(4) (except in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) or (2) receive a payment from which an amount has been deducted or withheld for or on account of any Indemnifiable Tax in respect of which the other party is not required to pay an additional amount (other than by reason of Section 2(d)(i)(4)(A) or (B)), in either case as a result of a party consolidating or amalgamating with, or merging with or into, or transferring all or substantially all its assets to, another entity (which will be the Affected Party) where such action does not constitute an event described in Section 5(a)(viii);

(iv) CREDIT EVENT UPON MERGER. If "Credit Event Upon Merger" is specified in the Schedule as applying to the party, such party ("X"), any Credit Support Provider of X or any applicable Specified Entity of X consolidates or amalgamates with, or merges with or into, or transfers all or substantially all its assets to, another entity and such action does not constitute an event described in Section 5(a)(viii) but the creditworthiness of the resulting, surviving or transferee entity is materially weaker than that of X, such Credit Support Provider or such Specified Entity, as the case may be, immediately prior to such action (and, in such event, X or its successor or transferee, as appropriate, will be the Affected Party); or

(v) ADDITIONAL TERMINATION EVENT. If any "Additional Termination Event" is specified in the Schedule or any Confirmation as applying, the occurrence of such event (and, in such event, the Affected Party or Affected Parties shall be as specified for such Additional Termination Event in the Schedule or such Confirmation).

(c) EVENT OF DEFAULT AND ILLEGALITY. If an event or circumstance which would otherwise constitute or give rise to an Event of Default also constitutes an Illegality, it will be treated as an Illegality and will not constitute an Event of Default.

ISDA(R) 1992

7

6. EARLY TERMINATION

(a) RIGHT TO TERMINATE FOLLOWING EVENT OF DEFAULT. If at any time an Event of Default with respect to a party (the "Defaulting Party") has occurred and is then continuing, the other party (the "Non-defaulting Party") may, by not more than 20 days notice to the Defaulting Party specifying the relevant Event of Default, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all outstanding Transactions. If, however, "Automatic Early Termination" is specified in the Schedule as applying to a party, then an Early Termination Date in respect of all outstanding Transactions will occur immediately upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(1), (3), (5), (6) or, to the extent analogous thereto, (8), and as of the time immediately preceding the institution of the relevant proceeding or the presentation of the relevant petition upon the occurrence with respect to such party of an Event of Default specified in Section 5(a)(vii)(4) or, to the extent analogous thereto, (8).

(b) RIGHT TO TERMINATE FOLLOWING TERMINATION EVENT.

(i) NOTICE. If a Termination Event occurs, an Affected Party will, promptly upon becoming aware of it, notify the other party, specifying the nature of that Termination Event and each Affected Transaction and will also give such other information about that Termination Event as the other party may reasonably require.

(ii) TRANSFER TO AVOID TERMINATION EVENT. If either an Illegality under
Section 5(b)(i)(l) or a Tax Event occurs and there is only one Affected Party, or if a Tax Event Upon Merger occurs and the Burdened Party is the Affected Party, the Affected Party will, as a condition to its right to designate an Early Termination Date under Section 6(b)(iv), use all reasonable efforts (which will not require such party to incur a loss, excluding immaterial, incidental expenses) to transfer within 20 days after it gives notice under Section 6(b)(i) all its rights and obligations under this Agreement in respect of the Affected Transactions to another of its Offices or Affiliates so that such Termination Event ceases to exist.

If the Affected Party is not able to make such a transfer it will give notice to the other party to that effect within such 20 day period, whereupon the other party may effect such a transfer within 30 days after the notice is given under Section 6(b)(i).

Any such transfer by a party under this Section 6(b)(ii) will be subject to and conditional upon the prior written consent of the other party, which consent will not be withheld if such other party's policies in effect at such time would permit it to enter into transactions with the transferee on the terms proposed.

(iii) TWO AFFECTED PARTIES. If an Illegality under Section 5(b)(i)(l) or a Tax Event occurs and there are two Affected Parties, each party will use all reasonable efforts to reach agreement within 30 days after notice thereof is given under Section 6(b)(i) on action to avoid that Termination Event.

(iv) RIGHT TO TERMINATE. If:--

(1) a transfer under Section 6(b)(ii) or an agreement under
Section 6(b)(iii), as the case may be, has not been effected with respect to all Affected Transactions within 30 days after an Affected Party gives notice under Section 6(b)(i); or

(2) an Illegality under Section 5(b)(i)(2), a Credit Event Upon Merger or an Additional Termination Event occurs, or a Tax Event Upon Merger occurs and the Burdened Party is not the Affected Party,

either party in the case of an Illegality, the Burdened Party in the case of a Tax Event Upon Merger, any Affected Party in the case of a Tax Event or an Additional Termination Event if there is more than one Affected Party, or the party which is not the Affected Party in the case of a Credit Event Upon Merger or an Additional Termination Event if there is only one Affected Party may, by not more than 20 days notice to the other party and provided that the relevant Termination Event is then

ISDA(R) 1992

8

continuing, designate a day not earlier than the day such notice is effective as an Early Termination Date in respect of all Affected Transactions.

(c) EFFECT OF DESIGNATION.

(i) If notice designating an Early Termination Date is given under
Section 6(a) or (b), the Early Termination Date will occur on the date so designated, whether or not the relevant Event of Default or Termination Event is then continuing.

(ii) Upon the occurrence or effective designation of an Early Termination Date, no further payments or deliveries under Section 2(a)(i) or 2(e) in respect of the Terminated Transactions will be required to be made, but without prejudice to the other provisions of this Agreement. The amount, if any, payable in respect of an Early Termination Date shall be determined pursuant to Section 6(e).

(d) CALCULATIONS.

(i) STATEMENT. On or as soon as reasonably practicable following the occurrence of an Early Termination Date, each party will make the calculations on its part, if any, contemplated by Section 6(e) and will provide to the other party a statement (1) showing, in reasonable detail, such calculations (including all relevant quotations and specifying any amount payable under Section 6(e)) and (2) giving details of the relevant account to which any amount payable to it is to be paid. In the absence of written confirmation from the source of a quotation obtained in determining a Market Quotation, the records of the party obtaining such quotation will be conclusive evidence of the existence and accuracy of such quotation.

(ii) PAYMENT DATE. An amount calculated as being due in respect of any Early Termination Date under Section 6(e) will be payable on the day that notice of the amount payable is effective (in the case of an Early Termination Date which is designated or occurs as a result of an Event of Default) and on the day which is two Local Business Days after the day on which notice of the amount payable is effective (in the case of an Early Termination Date which is designated as a result of a Termination Event). Such amount will be paid together with (to the extent permitted under applicable law) interest thereon (before as well as after judgment) in the Termination Currency, from (and including) the relevant Early Termination Date to (but excluding) the date such amount is paid, at the Applicable Rate. Such interest will be calculated on the basis of daily compounding and the actual number of days elapsed.

(e) PAYMENTS ON EARLY TERMINATION. If an Early Termination Date occurs, the following provisions shall apply based on the parties' election in the Schedule of a payment measure, either "Market Quotation" or "Loss", and a payment method, either the "First Method" or the "Second Method". If the parties fail to designate a payment measure or payment method in the Schedule, it will be deemed that "Market Quotation" or the "Second Method", as the case may be, shall apply. The amount, if any, payable in respect of an Early Termination Date and determined pursuant to this Section will be subject to any Set-off.

(i) EVENTS OF DEFAULT. If the Early Termination Date results from an Event of Default:--

(1) First Method and Market Quotation. If the First Method and Market Quotation apply, the Defaulting Party will pay to the Non-defaulting Party the excess, if a positive number, of (A) the sum of the Settlement Amount (determined by the Non-defaulting Party) in respect of the Terminated Transactions and the Termination Currency Equivalent of the Unpaid Amounts owing to the Non-defaulting Party over (B) the Termination Currency Equivalent of the Unpaid Amounts owing to the Defaulting Party.

(2) First Method and Loss. If the First Method and Loss apply, the Defaulting Party will pay to the Non-defaulting Party, if a positive number, the Non-defaulting Party's Loss in respect of this Agreement.

(3) Second Method and Market Quotation. If the Second Method and Market Quotation apply, an amount will be payable equal to (A) the sum of the Settlement Amount (determined by the

ISDA(R) 1992

9

Non-defaulting Party) in respect of the Terminated Transactions and the Termination Currency Equivalent of the Unpaid Amounts owing to the Non-defaulting Party less (B) the Termination Currency Equivalent of the Unpaid Amounts owing to the Defaulting Party. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(4) SECOND METHOD AND LOSS. If the Second Method and Loss apply, an amount will be payable equal to the Non-defaulting Party's Loss in respect of this Agreement. If that amount is a positive number, the Defaulting Party will pay it to the Non-defaulting Party; if it is a negative number, the Non-defaulting Party will pay the absolute value of that amount to the Defaulting Party.

(ii) TERMINATION EVENTS. If the Early Termination Date results from a Termination Event: --

(1) One Affected Party. If there is one Affected Party, the amount payable will be determined in accordance with
Section 6(e)(i)(3), if Market Quotation applies, or Section
6(e)(i)(4), if Loss applies except that, in either case, references to the Defaulting Party and to the Non-defaulting Party will be deemed to be references to the Affected Party and the party which is not the Affected Party, respectively, and, if Loss applies and fewer than all the Transactions are being terminated, Loss shall be calculated in respect of all Terminated Transactions.

(2) Two Affected Parties. If there are two Affected Parties:--

(A) if Market Quotation applies, each party will determine a Settlement Amount in respect of the Terminated Transactions, and an amount will be payable equal to (I) the sum of (a) one-half of the difference between the Settlement Amount of the party with the higher Settlement Amount ("X") and the Settlement Amount of the party with the lower Settlement Amount ("Y") and (b) the Termination Currency Equivalent of the Unpaid Amounts owing to X less (II) the Termination Currency Equivalent of the Unpaid Amounts owing to Y; and

(B) if Loss applies, each party will determine its Loss in respect of this Agreement (or, if fewer than all the Transactions are being terminated, in respect of all Terminated Transactions) and an amount will be payable equal to one-half of the difference between the Loss of the party with the higher Loss ("X") and the Loss of the party with the lower Loss ("Y").

If the amount payable is a positive number, Y will pay it to X; if it is a negative number, X will pay the absolute value of that amount to Y.

(iii) ADJUSTMENT FOR BANKRUPTCY. In circumstances where an Early Termination Date occurs because "Automatic Early Termination" applies in respect of a party, the amount determined under this Section 6(e) will be subject to such adjustments as are appropriate and permitted by law to reflect any payments or deliveries made by one party to the other under this Agreement (and retained by such other party) during the period from the relevant Early Termination Date to the date for payment determined under Section 6(d)(ii).

(iv) PRE-ESTIMATE. The parties agree that if Market Quotation applies an amount recoverable under this Section 6(e) is a reasonable pre-estimate of loss and not a penalty. Such amount is payable for the loss of bargain and the loss of protection against future risks and except as otherwise provided in this Agreement neither party will be entitled to recover any additional damages as a consequence of such losses.

ISDA(R) 1992

10

7. TRANSFER

Subject to Section 6(b)(ii), neither this Agreement nor any interest or obligation in or under this Agreement may be transferred (whether by way of security or otherwise) by either party without the prior written consent of the other party, except that: --

(a) a party may make such a transfer of this Agreement pursuant to a consolidation or amalgamation with, or merger with or into, or transfer of all or substantially all its assets to, another entity (but without prejudice to any other right or remedy under this Agreement); and

(b) a parry may make such a transfer of all or any part of its interest in any amount payable to it from a Defaulting Party under Section 6(e).

Any purported transfer that is not in compliance with this Section will be void.

8. CONTRACTUAL CURRENCY

(a) PAYMENT IN THE CONTRACTUAL CURRENCY. Each payment under this Agreement will be made in the relevant currency specified in this Agreement for that payment (the "Contractual Currency"). To the extent permitted by applicable law, any obligation to make payments under this Agreement in the Contractual Currency will not be discharged or satisfied by any tender in any currency other than the Contractual Currency, except to the extent such tender results in the actual receipt by the party to which payment is owed, acting in a reasonable manner and in good faith in converting the currency so tendered into the Contractual Currency, of the full amount in the Contractual Currency of all amounts payable in respect of this Agreement. If for any reason the amount in the Contractual Currency so received falls short of the amount in the Contractual Currency payable in respect of this Agreement, the party required to make the payment will, to the extent permitted by applicable law, immediately pay such additional amount in the Contractual Currency as may be necessary to compensate for the shortfall. If for any reason the amount in the Contractual Currency so received exceeds the amount in the Contractual Currency payable in respect of this Agreement, the party receiving the payment will refund promptly the amount of such excess.

(b) JUDGMENTS. To the extent permitted by applicable law, if any judgment or order expressed in a currency other than the Contractual Currency is rendered
(i) for the payment of any amount owing in respect of this Agreement, (ii) for the payment of any amount relating to any early termination in respect of this Agreement or (iii) in respect of a judgment or order of another court for the payment of any amount described in (i) or (ii) above, the party seeking recovery, after recovery in full of the aggregate amount to which such party is entitled pursuant to the judgment or order, will be entitled to receive immediately from the other party the amount of any shortfall of the Contractual Currency received by such party as a consequence of sums paid in such other currency and will refund promptly to the other party any excess of the Contractual Currency received by such party as a consequence of sums paid in such other currency if such shortfall or such excess arises or results from any variation between the rate of exchange at which the Contractual Currency is converted into the currency of the judgment or order for the purposes of such judgment or order and the rate of exchange at which such party is able, acting in a reasonable manner and in good faith in converting the currency received into the Contractual Currency, to purchase the Contractual Currency with the amount of the currency of the judgment or order actually received by such party. The term "rate of exchange" includes, without limitation, any premiums and costs of exchange payable in connection with the purchase of or conversion into the Contractual Currency.

(c) SEPARATE INDEMNITIES. To the extent permitted by applicable law, these indemnities constitute separate and independent obligations from the other obligations in this Agreement, will be enforceable as separate and independent causes of action, will apply notwithstanding any indulgence granted by the party to which any payment is owed and will not be affected by judgment being obtained or claim or proof being made for any other sums payable in respect of this Agreement.

(d) EVIDENCE OF LOSS. For the purpose of this Section 8, it will be sufficient for a party to demonstrate that it would have suffered a loss had an actual exchange or purchase been made.

ISDA(R) 1992

11

9. MISCELLANEOUS

(a) ENTIRE AGREEMENT. This Agreement constitutes the entire agreement and understanding of the parties with respect to its subject matter and supersedes all oral communication and prior writings with respect thereto.

(b) AMENDMENTS. No amendment, modification or waiver in respect of this Agreement will be effective unless in writing (including a writing evidenced by a facsimile transmission) and executed by each of the parties or confirmed by an exchange of telexes or electronic messages on an electronic messaging system.

(c) SURVIVAL OF OBLIGATIONS. Without prejudice to Sections 2(a)(iii) and
6(c)(ii), the obligations of the parties under this Agreement will survive the termination of any Transaction.

(d) REMEDIES CUMULATIVE. Except as provided in this Agreement, the rights, powers, remedies and privileges provided in this Agreement are cumulative and not exclusive of any rights, powers, remedies and privileges provided by law.

(e) COUNTERPARTS AND CONFIRMATIONS.

(i) This Agreement (and each amendment, modification and waiver in respect of it) may be executed and delivered in counterparts (including by facsimile transmission), each of which will be deemed an original.

(ii) The parties intend that they are legally bound by the terms of each Transaction from the moment they agree to those terms (whether orally or otherwise). A Confirmation shall he entered into as soon as practicable and may he executed and delivered in counterparts (including by facsimile transmission) or be created by an exchange of telexes or by an exchange of electronic messages on an electronic messaging system, which in each case will be sufficient for all purposes to evidence a binding supplement to this Agreement. The parties will specify therein or through another effective means that any such counterpart, telex or electronic message constitutes a Confirmation.

(f) NO WAIVER OF RIGHTS. A failure or delay in exercising any right, power or privilege in respect of this Agreement will not be presumed to operate as a waiver, and a single or partial exercise of any right, power or privilege will not be presumed to preclude any subsequent or further exercise, of that right, power or privilege or the exercise of any other right, power or privilege.

(g) HEADINGS. The headings used in this Agreement are for convenience of reference only and are not to affect the construction of or to be taken into consideration in interpreting this Agreement.

10. OFFICES; MULTIBRANCH PARTIES

(a) If Section 10(a) is specified in the Schedule as applying, each party that enters into a Transaction through an Office other than its head or home office represents to the other party that, notwithstanding the place of booking office or jurisdiction of incorporation or organisation of such party, the obligations os such party are the same as if it had entered into the Transaction through its head or home office. This representation will be deemed to be repeated by such party on each date on which a Transaction is entered into.

(b) Neither party may change the Office through which it makes and receives payments or deliveries for the purpose of a Transaction without the prior written consent of the other party.

(c) If a party is specified as a Multibranch Party in the Schedule, such Multibranch Party may make and receive payments or deliveries under any Transaction through any Office listed in the Schedule, and the Office through which it makes and receives payments or deliveries with respect to a Transaction will be specified in the relevant Confirmation.

11. EXPENSES

A Defaulting Party will, on demand, indemnify and hold harmless the other party for and against all reasonable out-of-pocket expenses, including legal fees and Stamp Tax, incurred by such other party by reason of the enforcement and protection of its rights under this Agreement or any Credit Support Document

ISDA(R) 1992

12

to which the Defaulting Party is a party or by reason of the early termination of any Transaction, including, but not limited to, costs of collection.

12. NOTICES

(a) EFFECTIVENESS. Any notice or other communication in respect of this Agreement may be given in any manner set forth below (except that a notice or other communication under Section 5 or 6 may not be given by facsimile transmission or electronic messaging system) to the address or number or in accordance with the electronic messaging system details provided (see the Schedule) and will be deemed effective as indicated:--

(i) if in writing and delivered in person or by courier, on the date it is delivered;

(ii) if sent by telex, on the date the recipient's answerback is received;

(iii) if sent by facsimile transmission, on the date that transmission is received by a responsible employee of the recipient in legible form (it being agreed that the burden of proving receipt will be on the sender and will not be met by a transmission report generated by the sender's facsimile machine);

(iv) if sent by certified or registered mail (airmail, if overseas) or the equivalent (return receipt requested), on the date that mail is delivered or its delivery is attempted; or

(v) if sent by electronic messaging system, on the date that electronic message is received,

unless the date of that delivery (or attempted delivery) or that receipt, as applicable, is not a Local Business Day or that communication is delivered (or attempted) or received, as applicable, after the close of business on a Local Business Day, in which case that communication shall be deemed given and effective on the first following day that is a Local Business Day.

(b) CHANGE OF ADDRESSES. Either party may by notice to the other change the address, telex or facsimile number or electronic messaging system details at which notices or other communications are to be. given to it.

13. GOVERNING LAW AND JURISDICTION

(a) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the law specified in the Schedule.

(b) JURISDICTION. With respect to any suit, action or proceedings relating to this Agreement ("Proceedings"), each party irrevocably:--

(i) submits to the jurisdiction of the English courts, if this Agreement is expressed to be governed by English law, or to the non-exclusive jurisdiction of the courts of the State of New York and the United States District Court located in the Borough of Manhattan in New York City, if this Agreement is expressed to be governed by the laws of the State of New York; and

(ii) waives any objection which it may have at any time to the laying of venue of any Proceedings brought in any such court, waives any claim that such Proceedings have been brought in an inconvenient forum and further waives the right to object, with respect to such Proceedings, that such court does not have any jurisdiction over such party.

Nothing in this Agreement precludes either party from bringing Proceedings in any other jurisdiction (outside, if this Agreement is expressed to be governed by English law, the Contracting States, as defined in Section 1(3) of the Civil Jurisdiction and Judgments Act 1982 or any modification, extension or re-enactment thereof for the time being in force) nor will the bringing of Proceedings in any one or more jurisdictions preclude the bringing of Proceedings in any other jurisdiction.

(c) SERVICE OF PROCESS. Each party irrevocably appoints the Process Agent (if any) specified opposite its name in the Schedule to receive, for it and on its behalf, service of process in any Proceedings. If for any

ISDA(R) 1992

13

reason any party's Process Agent is unable to act as such, such party will promptly notify the other party and within 30 days appoint a substitute process agent acceptable to the other party. The parties irrevocably consent to service of process given in the manner provided for notices in Section 12. Nothing in this Agreement will affect the right of either party to serve process in any other manner permitted by law.

(d) WAIVER OF IMMUNITIES. Each party irrevocably waives, to the fullest extent permitted by applicable law, with respect to itself and its revenues and assets (irrespective of their use or intended use), all immunity on the grounds of sovereignty or other similar grounds from (i) suit, (ii) jurisdiction of any court, (iii) relief by way of injunction, order for specific performance or for recovery of property, (iv) attachment of its assets (whether before or after judgment) and (v) execution or enforcement of any judgment to which it or its revenues or assets might otherwise be entitled in any Proceedings in the courts of any jurisdiction and irrevocably agrees, to the extent permitted by applicable law, that it will not claim any such immunity in any Proceedings.

14. DEFINITIONS

As used in this Agreement:--

"ADDITIONAL TERMINATION EVENT" has the meaning specified in Section 5(b).

"AFFECTED PARTY" has the meaning specified in Section 5(b).

"AFFECTED TRANSACTIONS" means (a) with respect to any Termination Event consisting of an Illegality, Tax Event or Tax Event Upon Merger, all Transactions affected by the occurrence of such Termination Event and (b) with respect to any other Termination Event, all Transactions.

"AFFILIATE" means, subject to the Schedule, in relation to any person, any entity controlled, directly or indirectly, by the person, any entity that controls, directly or indirectly, the person or any entity directly or indirectly under common control with the person. For this purpose, "control" of any entity or person means ownership of a majority of the voting power of the entity or person.

"APPLICABLE RATE" means:--

(a) in respect of obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

(b) in respect of an obligation to pay an amount under Section 6(e) of either party from and after the date (determined in accordance with Section 6(d)(ii)) on which that amount is payable, the Default Rate;

(c) in respect of all other obligations payable or deliverable (or which would have been but for Section 2(a)(iii)) by a Non-defaulting Party, the Non-default Rate; and

(d) in all other cases, the Termination Rate.

"BURDENED PARTY" has the meaning specified in Section 5(b).

"CHANGE IN TAX LAW" means the enactment, promulgation, execution or ratification of, or any change in or amendment to, any law (or in the application or official interpretation of any law) that occurs on or after the date on which the relevant Transaction is entered into.

"CONSENT" includes a consent, approval, action, authorisation, exemption, notice, filing, registration or exchange control consent.

"CREDIT EVENT UPON MERGER" has the meaning specified in Section 5(b).

"CREDIT SUPPORT DOCUMENT" means any agreement or instrument that is specified as such in this Agreement.

"CREDIT SUPPORT PROVIDER" has the meaning specified in the Schedule.

"DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the relevant payee (as certified by it) if it were to fund or of funding the relevant amount plus l% per annum.

ISDA(R) 1992

14

"DEFAULTING PARTY "has the meaning specified in Section 6(a).

"EARLY TERMINATION DATE" means the date determined in accordance with Section 6(a) or 6(b)(iv).

"EVENT OF DEFAULT" has the meaning specified in Section 5(a) and, if applicable, in the Schedule.

"ILLEGALITY" has the meaning specified in Section 5(b).

"INDEMNIFIABLE TAX" means any Tax other than a Tax that would not be imposed in respect of a payment under this Agreement but for a present or former connection between the jurisdiction of the government or taxation authority imposing such Tax and the recipient of such payment or a person related to such recipient (including, without limitation, a connection arising from such recipient or related person being or having been a citizen or resident of such jurisdiction, or being or having been organised, present or engaged in a trade or business in such jurisdiction, or having or having had a permanent establishment or fixed place of business in such jurisdiction, but excluding a connection arising solely from such recipient or related person having executed, delivered, performed its obligations or received a payment under, or enforced, this Agreement or a Credit Support Document).

"LAW" includes any treaty, law, rule or regulation (as modified, in the case of tax matters, by the practice of any relevant governmental revenue authority) and "LAWFUL" and "UNLAWFUL" will be construed accordingly.

"LOCAL BUSINESS DAY" means, subject to the Schedule, a day on which commercial banks are open for business (including dealings in foreign exchange and foreign currency deposits) (a) in relation to any obligation under Section 2(a)(i), in the place(s) specified in the relevant Confirmation or, if not so specified, as otherwise agreed by the parties in writing or determined pursuant to provisions contained, or incorporated by reference, in this Agreement, (b) in relation to any other payment, in the place where the relevant account is located and, if different, in the principal financial centre, if any, of the currency of such payment, (c) in relation to any notice or other communication, including notice contemplated under Section 5(a)(i), in the city specified in the address for notice provided by the recipient and, in the case of a notice contemplated by
Section 2(b), in the place where the relevant new account is to be located and
(d) in relation to Section 5(a)(v)(2), in the relevant locations for performance with respect to such Specified Transaction.

"LOSS" means, with respect to this Agreement or one or more Terminated Transactions, as the case may be, and a party, the Termination Currency Equivalent of an amount that party reasonably determines in good faith to be its total losses and costs (or gain, in which case expressed as a negative number) in connection with this Agreement or that Terminated Transaction or group of Terminated Transactions, as the case may be, including any loss of bargain, cost of funding or, at the election of such party but without duplication, loss or cost incurred as a result of its terminating, liquidating, obtaining or reestablishing any hedge or related trading position (or any gain resulting from any of them). Loss includes losses and costs (or gains) in respect of any payment or delivery required to have been made (assuming satisfaction of each applicable condition precedent) on or before the relevant Early Termination Date and not made, except, so as to avoid duplication, if Section 6(e)(i)(l) or (3) or 6(e)(ii)(2)(A) applies. Loss does not include a party's legal fees and out-of-pocket expenses referred to under Section 11. A party will determine its Loss as of the relevant Early Termination Date, or, if that is not reasonably practicable, as of the earliest date thereafter as is reasonably practicable. A party may (but need not) determine its Loss by reference to quotations of relevant rates or prices from one or more leading dealers in the relevant markets.

"MARKET QUOTATION" means, with respect to one or more Terminated Transactions and a party making the determination, an amount determined on the basis of quotations from Reference Market-makers. Each quotation will be for an amount, if any, that would be paid to such party (expressed as a negative number) or by such party (expressed as a positive number) in consideration of an agreement between such party (taking into account any existing Credit Support Document with respect to the obligations of such party) and the quoting Reference Market-maker to enter into a transaction (the "Replacement Transaction") that would have the effect of preserving for such party the economic equivalent of any payment or delivery (whether the underlying obligation was absolute or contingent and assuming the satisfaction of each applicable condition precedent) by the parties under Section 2(a)(i) in respect of such Terminated Transaction or group of Terminated Transactions that would, but for the occurrence of the relevant Early Termination Date, have

ISDA(R) 1992

15

been required after that date. For this purpose, Unpaid Amounts in respect of the Terminated Transaction or group of Terminated Transactions are to be excluded but, without limitation, any payment or delivery that would, but for the relevant Early Termination Date, have been required (assuming satisfaction of each applicable condition precedent) after that Early Termination Date is to be included. The Replacement Transaction would be subject to such documentation as such party and the Reference Market-maker may, in good faith, agree. The party making the determination (or its agent) will request each Reference Market-maker to provide its quotation to the extent reasonably practicable as of the same day and time (without regard to different time zones)on or as soon as reasonably practicable after the relevant Early Termination Date. The day and time as of which those quotations are to be obtained will be selected in good faith by the party obliged to make a determination under Section 6(e), and, if each party is so obliged, after consultation with the other. If more than three quotations are provided, the Market Quotation will be the arithmetic mean of the quotations, without regard to the quotations having the highest and lowest values. If exactly three such quotations are provided, the Market Quotation will be the quotation remaining after disregarding the highest and lowest quotations. For this purpose, if more than one quotation has the same highest lowest value, then one of such quotations shall be disregarded. If fewer than three quotations are provide, it will be deemed that the Market Quotation in respect of such Terminated Transacts or group of Terminated Transactions cannot be determined.

"NON-DEFAULT RATE" means a rate per annum equal to the cost (without proof or evidence of any actual cost) to the Non-defaulting Party (as certified by it) if it were to fund the relevant amount.

"NON-DEFAULTING PARTY" has the meaning specified in Section 6(a).

"OFFICE" means a branch or office of a party, which may be such party's head or home office.

"POTENTIAL EVENT OF DEFAULT" means any event which, with the giving of notice or the lapse of time or both, would constitute an Event of Default.

"REFERENCE MARKET-MAKERS" means four leading dealers in the relevant market selected by the party determining a Market Quotation in good faith (a) from among dealers of the highest credit standing which satisfy all the criteria that such party applies generally at the time in deciding whether to offer or to make an extension of credit and (b) to the extent practicable, from among such dealers having an office in the same city.

"RELEVANT JURISDICTION" means, with respect to a party, the jurisdictions (a) in which the party is incorporated, organised, managed and controlled or considered to have its seat, (b) where an Office through which the party is acting for purposes of this Agreement is located, (c) in which the party executes this Agreement and (d) in relation to any payment, from or through which such payment is made.

"SCHEDULED PAYMENT DATE" means a date on which a payment or delivery is to be made under Section 2(a)(i) with respect to a Transaction.

"SET-OFF" means set-off, offset, combination of accounts, right of retention or withholding or similar right or requirement to which the payer of an amount under Section 6 is entitled or subject (whether arising under this Agreement, another contract, applicable law or otherwise) that is exercised by, or imposed on, such payer.

"SETTLEMENT AMOUNT" means, with respect to a party and any Early Termination Date, the sum of:--

(a) the Termination Currency Equivalent of the Market Quotations (whether positive or negative) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation is determined; and

(b) such party's Loss (whether positive or negative and without reference to any Unpaid Amounts) for each Terminated Transaction or group of Terminated Transactions for which a Market Quotation cannot be determined or would not (in the reasonable belief of the party making the determination) produce a commercially reasonable result.

"SPECIFIED ENTITY" has the meanings specified in the Schedule.

ISDA(R) 1992

16

"SPECIFIED INDEBTEDNESS" means, subject to the Schedule, any obligation (whether present or future, contingent or otherwise, as principal or surety or otherwise) in respect of borrowed money.

"SPECIFIED TRANSACTION" means, subject to the Schedule, (a) any transaction (including an agreement with respect thereto) now existing or hereafter entered into between one party to this Agreement (or any Credit Support Provider of such party or any applicable Specified Entity of such party) and the other party to this Agreement (or any Credit Support Provider of such party or any applicable Specified Entity of such other party) which is a rate swap transaction, basis swap, forward rate transaction, commodity swap, commodity option, equity or equity index, swap, equity or equity index option, bond option, interest rate option, foreign exchange transaction, cap transaction, floor transaction, collar transaction, currency swap transaction, cross-currency rate swap transaction, currency option or any other similar transaction (including any option with respect to any of these transactions), (b) any combination of these transactions and (c) any other transaction identified as a Specified Transaction in this Agreement or the Agreement or the relevant confirmation.

"STAMP TAX" means any stamp, registration, documentation or similar tax.

"TAX" means any present or future tax, levy, impost, duty, charge, assessment or fee of any nature (including interest, penalties and additions thereto) that is imposed by any government or other taxing authority in respect of any payment under this Agreement other than a stamp, registration, documentation or similar tax.

"TAX EVENT" has the meaning specified in Section 5(b).

"TAX EVENT UPON MERGER" has the meaning specified in Section 5(b).

"TERMINATED TRANSACTIONS" means with respect to any Early Termination Date (a) if resulting from a Termination Event, all Affected Transactions and (b) if resulting from an Event of Default, all Transactions (in either case) in effect immediately before the effectiveness of the notice designating that Early Termination Date (or, if "Autoamatic Early Termination" applies, immediately before that Early Termination Date).

"TERMINATION CURRENCY" has the meaning specified in the Schedule.

"TERMINATION CURRENCY EQUIVALENT" means, in respect of any amount denominated in the Termination Currency, such Termination Currency amount and, in respect of any amount denominated in a currency other than the Termination Currency (the "Other Currency"), the amount in the Termination Currency determined by the party making the relevant determination as being required to purchase such amount of such Other Currency as at the relevant Early Termination Date, or, if the relevant Market Quotation or Loss (as the case may be), is determined as of a later date, that later date, with the Termination Currency at the rate equal to the spot exchange rate of the foreign exchange agent (selected as provided below) for the purchase of such Other Currency with the Termination Currency at or about 11:00 a.m. (in the city such foreign exchange agent is located) on such date as would be customary for the determination of such a rate for the purchase of such Other Currency for value on the relevant Early Termination Date or that later date. The foreign exchange agent will, if only one party is obliged to make a determination under Section 6(e), be selected in good faith by that party and otherwise will be agreed by the parties.

"TERMINATION EVENT" means an Illegality, a Tax Event or a Tax Event Upon Merger or, if specified to an applicable, a Credit Event Upon Merger or an Additional Termination Event.

"TERMINATION RATE" means a rate per annum equal to the arithmetic mean of the cost (without proof or evidence of any actual cost) to each party (as certified by such party) if it were to fund or of funding such amounts.

"UNPAID AMOUNTS" owing to any party means, with respect to an early Termination Date, the aggregate of (a) in respect of all Terminated Transactions, the amounts that became payable (or that would have become payable but for Section
2(a)(iii)) to such party under Section 2(a)(i) on or prior to such Early Termination Date and which remain unpaid as at such Early Termination Date and
(b) in respect of each Terminated Transaction, for each obligation under Section 2(a)(i) which was (or would have been but for Section 2(a)(iii)) required to be settled by delivery to such party on or prior to such Early Termination Date and which has not been so settled as at such Early Termination Date, an amount equal to the fair market

ISDA(R) 1992

17

value of that which was (or would have been) required to be delivered as of the originally scheduled date for delivery, in each case together with (to the extent permitted under applicable law) interest, in the currency of such amounts, from (and including) the date such amounts or obligations were or would have been required to have been paid or performed to (but excluding) such Early Termination Date, at the Applicable Rate. Such amounts of interest will be calculated on the basis of daily compounding and the actual number of days elapsed. The fair market value of any obligation referred to in clause (b) above shall be reasonably determined by the party obliged to make the determination under Section 6(e) or, if each party is so obliged, it shall be the average of the Termination Currency Equivalents of the fair market values reasonably determined by both parties.

IN WITNESS WHEREOF the parties have executed this document on the respective dates specified below with effect from the date specified on the first page of this document.

-----------------------------------          -----------------------------------
      JP Morgan Chase Bank                    Nelnet Student Loan
                                                  Trust 2002-2

                                         By: Wilmington Trust Company, not in
                                             its individual capacity but solely
                                             in its capacity as Delaware Trustee
                                             of the Nelnet Student Loan Trust
                                             2002-1

By: /S/ JAMES DWYER                        By: /S/ JANEL R. HAVRILLA
   -----------------------------               ---------------------------------
   Name:  JAMES DWYER                          Name: JANEL R. HAVRILLA
   Title: VICE PRESIDENT                       Title: FINANCIAL SERVICER OFFICER
   Date:                                       Date:

                                                                    ISDA(R) 1992

18

(Multicurrency--Cross Border)

                                  [ISDA LOGO]

                                    SCHEDULE
                                     TO THE
                                MASTER AGREEMENT

                           DATED AS OF OCTOBER 8, 2002

                                     BETWEEN

JPMORGAN CHASE BANK                    AND                  NELNET STUDENT LOAN
    ("PARTY A")                                                TRUST 2002-2
                                                               ("PARTY B")

PART 1
Termination Provisions and Certain Other Matters

(a) "SPECIFIED ENTITY" means, in relation to Party A, for the purpose of:

SECTION 5(a)(v), none;

SECTION 5(a)(vi), none;

SECTION 5(a)(vii), none; and

SECTION 5(b)(iv), none;

and, in relation to Party B, for the purpose of:

SECTION 5(a)(v), none;

SECTION 5(a)(vi), none;

SECTION 5(a)(vii), none; and


SECTION 5(b)(iv), none.

(b) "SPECIFIED TRANSACTION" will have the meaning specified in Section 14 but shall also include any transaction with respect to the forward sale or delivery of any security.

(C) EVENTS OF DEFAULT.

(i) The only "EVENTS OF DEFAULT" specified in Section 5(a) of this Agreement that apply to Party A are the following:

Section 5(a)(i) - "Failure to Pay or Deliver";
Section 5(a)(iii) - "Credit Support Default";
Section 5(a)(vi) - "Cross Default";
Section 5(a)(vii) - "Bankruptcy"; and
Section 5(a)(viii) -- "Merger Without Assumption".

With respect to Party A only:--

Section 5(a)(vi) of this Agreement is hereby amended by deleting the words ", or becoming capable at such time of being declared, " in the seventh line therein.

"Specified Indebtedness" will have the meaning specified in Section 14, except that with respect to Party A, such term shall not include obligations in respect of deposits received in the ordinary course of a party's banking business.

"Threshold Amount" means with respect to Party A an amount equal to three percent (3%) of the Shareholders' Equity of JPMorgan Chase Bank.

"Shareholders' Equity" means with respect to an entity, at any time, the sum (as shown in the most recent annual audited financial statements of such entity) of (i) its capital stock (including preferred stock) outstanding, taken at par value, (ii) its capital surplus and (iii) its retained earnings, minus (iv) treasury stock, each to be determined in accordance with generally accepted accounting principles.

(ii) The only "Events of Default" specified in Section 5(a) of this Agreement that apply to Party B are the following:

Section 5(a)(i) - "Failure to Pay or Deliver";
Section 5(a)(iii) - "Credit Support Default";
Section 5(a)(vi) - "Cross Default";
Section 5(a)(vii) - "Bankruptcy"; provided that clause (2) thereof shall not apply

The foregoing notwithstanding,

2

(A) it shall constitute an Event of Default under Section 5(a)(i)

of this Agreement with respect to Party B only if (I) Party B has available, after all prior obligations of Party B pursuant to Sections 5.03, 5.04, and 6.02 of the Indenture, as applicable, have been satisfied, sufficient funds to make any payment required under Section 5(a)(i) of this Agreement and
(II) it fails to make any such payment in violation of the terms of the Indenture; and

(B) it shall constitute an Event of Default under Section 5(a)(iii) of this Agreement with respect to Party B only if 1) there occurs an Event of Default under Sections 6.01 (a), (b), or (d) of the Indenture, or 2) the Notes outstanding under the Indenture have been declared due and payable.

(C) It shall constitute an Event of Default under Section 5(a)(vi) of this Agreement with respect to Party B only if 1) there occurs an Event of Default under Sections 6.01 (a), (b), or
(d) of the Indenture or 2) the Notes outstanding under the Indenture have been declared due and payable.

(d) Termination Events.

(i) All of the Termination Events specified in Section 5(b) of this Agreement will apply to Party A.

(ii) The only "Termination Events" specified in Section 5(b) of this Agreement that apply to Party B are the following:

Section 5(b)(i) - "Illegality";
Section 5(b)(ii) - "Tax Event"; and
Section 5(b)(v) - "Additional Termination Event".

(e) The "Automatic Early Termination" provision of Section 6(a)

will not apply to Party A will not apply to Party B.

(f) Payments on Early Termination. For the purpose of Section 6(e):

(i) Market Quotation will apply.

(ii) Second Method will apply.

(g) "Termination Currency" means United States Dollars.

(h) Additional Termination Events: The occurrence of any of the following events shall constitute an Additional Termination Event:

3

(A) An Additional Termination Event shall occur if (x) the long-term senior unsecured debt rating of Party A is withdrawn or downgraded below "A" by Standard & Poor's Ratings Services, a division of the McGraw Hill Companies. Inc.. or any successor rating agency ("S&P"), "A2" by Moody's Investors Services, Inc.. or any successor rating agency ("Moody's"). or "A" by Fitch, Inc. or any/successor thereto ("Fitch") (provided such rating is available) (S&P. Moody's and Fitch collectively the "Rating Agencies") and (y) Party A has not. within 45 days of such withdrawal or downgrade, procured a Collateral Arrangement, a Replacement Transaction, or a Ratings Reaffirmation; provided, however, that if Party A shall obtain a Ratings Reaffirmation during such time period, upon the occurrence of a subsequent reduction or withdrawal of Party A's or its Credit Support Provider's rating, Party A shall obtain another Ratings Reaffirmation or either a Collateral Arrangement or Replacement Transaction within 45 days of such subsequent downgrade or withdrawal.

Party A shall be the Affected Party for purposes of this Additional Termination Event.

For purposes of this Additional Termination Event:

"Collateral Arrangement" means either (i) an executed collateral agreement between the parties providing for the collateralization of Party A's obligations under all Transactions as measured by the net present value of Party A's marked-to-market obligations, such amount to be calculated weekly, and with the collateral, collateral level, collateral agent and other terms of such collateral agreement being satisfactory to Party A and Party B in their reasonable judgment and each rating agency confirms in writing that the rating on the Notes outstanding will not be withdrawn, reduced or suspended as a result of such arrangement, (ii) provide a letter of credit, guaranty or surety bond or insurance policy of Party A's obligations under this Agreement from a bank, guarantor or insurer having a long-term senior unsecured debt rating (or a financial program or counterparty rating or claims paying rating) of at least (a) "A" by S&P, (b) "A2" by Moody's, or (c) "A" by Fitch, the terms of such guaranty, surety bond or insurance policy being satisfactory to Party B in its reasonable judgment and each rating agency confirms in. writing that the rating on the Notes outstanding will not be withdrawn, reduced or suspended as a result of such arrangement.

"Replacement Transaction" means a transaction with a replacement counterparty which shall assume Party A's position with respect to a Transaction on the same terms and conditions as such Transaction and this Agreement, mutatis mutandis or such other amendments to the terms of this Agreement as may be approved by the parties and in respect of which each

4

rating agency confirms in writing that the rating on the Notes outstanding will not be withdrawn, reduced or suspended as a result of such arrangement, and where such replacement counterparty pays to, or receives from, Party A the fair market value of Party A's position with respect to that Transaction as determined by Party A in good faith.

"Rating Affirmation" means a written acknowledgment from the rating agency whose rating was reduced or withdrawn, that, notwithstanding such withdrawal or downgrade, the then-current rating of the Notes will not be reduced.

(B) Unauthorized Amendments. An Additional Termination Event, in respect of which Party B will be the Affected Party, will occur if, without the prior written consent of Party A (i) any Supplemental Indenture is entered into, or (ii) the Indenture is otherwise amended or modified, such that the amendment would adversely affect any of Party A's rights or obligations under this Agreement or modify the obligations of, or impact the ability of Party B to fully perform any of Party B's obligations under, this Agreement without the prior written consent of Party A, which consent shall not be unreasonably withheld or delayed.

(C) Redemption of Notes. Party B shall direct the Trustee to notify Party A if notice is given pursuant to the Indenture of a redemption by Party B of all of the Notes and a liquidation of the Trust Estate (any such occurrence, a "Redemption Event"). If a Redemption Event occurs it shall be an Additional Termination Event for which Party B shall be the sole Affected Party and each Transaction shall be terminated in full. If a Redemption Event is to occur, an Early Termination Date in respect of each Transaction shall be deemed to occur on the third Business Day preceding the day of such Redemption Event. Any Settlement Amount payable in respect of such Redemption Event shall be paid on the date of such Redemption Event.

(D) Party B Accelerable Event. It shall be an Additional Termination Event for which Party A may designate an Early Termination Date and for which Party B shall be the sole Affected Party if the outstanding Notes and all interest accrued thereon shall have become or shall have been declared immediately due and payable and the Trustee has commenced the liquidation of all of the Trust Estate.

5

PART 2
TAX REPRESENTATIONS

(a) Payer Tax Representations. For the purpose of Section 3(e) of this Agreement, Party A and Party B will make the following representation:

It is not required by any applicable law, as modified by the practice of any relevant governmental revenue authority of any Relevant Jurisdiction to make any deduction or withholding for or on account of any Tax from any payment (other than interest under Section 2(e), 6(d)(ii) or 6(e) of this Agreement) to be made by it to the other party under this Agreement. In making this representation, it may rely on (x) the accuracy of any representations made by the other party pursuant to
Section 3(f) of this Agreement, (y) the satisfaction of the agreement contained in Section 4(a)(i) or 4(a)(iii) of this Agreement and the accuracy and effectiveness of any document provided by the other party pursuant to Section 4(a)(i) or 4(a)(iii) of this Agreement and (z) the satisfaction of the agreement of the other party contained in Section 4(d) of this Agreement, provided that it shall not be a breach of this representation where reliance is placed on clause (y) and the other party does not deliver a form or document under Section 4(a)(iii) by reason of material prejudice to its legal or commercial position.

(b) Payee Tax Representations. For the purpose of Section 3(f) of this Agreement, Party A and Party B will make the following representations specified below, if any:-

(i) The following representations will apply to Party A:

Party A is a banking corporation created or organized under the laws of the State of New York.

(ii) The following representations will apply to Party B:

Party B is a business trust created or organized under the laws of the State of Delaware and its federal taxpayer identification number is ______________.

PART 3
AGREEMENT TO DELIVER DOCUMENTS

For the purpose of Sections 4(a)(i) and (ii) of this Agreement, each party agrees to deliver the following documents:

(a) Tax forms, documents or certificates to be delivered are:

6

   PARTY
REQUIRED TO
  DELIVER
  DOCUMENT             FORM/DOCUMENT/CERTIFICATE              DATE BY WHICH TO BE DELIVERED
-----------       ------------------------------------       ------------------------------
Party B           Internal Revenue Service Form W-9          Upon execution and delivery of
                                                             this Agreement

Party A and       Any form, document or certificate as       Upon request
Party B           may be requested pursuant to Section
                  4(a)(iii) of this Agreement.

(b) Other documents to be delivered are:

PARTY REQUIRED                                                                     COVERED BY
  TO DELIVER                                            DATE BY WHICH TO          SECTION 3(d)
   DOCUMENT          FORM/DOCUMENT/CERTIFICATE            BE DELIVERED           REPRESENTATION
-------------     ---------------------------------   --------------------       --------------
Party B           Copies of all financial             Promptly after                  Yes
                  statements or financial reports     delivery thereof
                  1) sent to the Trustee by Party B
                  or 2) delivered by the Trustee to
                  each Registered Owner,
                  pursuant to Section 4.15 of the
                  Indenture

Party A and       Certified copies of all corporate   Upon execution                  Yes
Party B           authorizations and any other        and delivery of this
                  documents with respect to the       Agreement
                  execution, delivery and
                  performance of this Agreement
                  and any Credit Support
                  Document

Party A and       Certificate of authority and        Upon execution
Party B           specimen signatures of              and delivery of this
                  individuals executing this          Agreement and
                  Agreement any Credit Support        thereafter upon
                  Document and Confirmations          request of the other
                                                      party

Party B           Copies of the Indenture, the        Upon execution                  Yes
                  Trust Agreement, the Notes and      and delivery of this

7

                  the Administration Agreement        Agreement

Party B           Opinion of counsel satisfactory     Upon execution                   No
                  to Party A substantially in the     and delivery of this
                  form of Exhibit I hereto            Agreement

Party B           Copies of the Administrator's       Concurrently with               Yes
                  Distribution Date Certificate (as   the distribution
                  provided for in the Indenture)      thereof to the
                                                      Noteholders
                                                      pursuant to the
                                                      Indenture

Party A           Opinion of Counsel satisfactory     Upon execution                  Yes
                  to Party B                          and delivery of this
                                                      Agreement

PART 4
MISCELLANEOUS

(a) Address for Notices. For the purpose of Section 12(a) of this Agreement:

Address for notice or communications to Party A:

See notice information in Confirmation.

Address for delivery of Administrator's Distribution Date Certificate:

JPMorgan Chase Bank
c/o John Coffey
Dept: Credit Portfolio
270 Park Avenue, 30th Floor
New York, New York 10017-2070 ' Facsimile No.: (212)270-0260

Any notice relating to a particular Transaction shall be delivered to the address or facsimile number specified in the Confirmation of such Transaction. Any notice delivered for purposes of Sections 5 and 6 of this Agreement shall be delivered to the following address:

JPMorgan Chase Bank
Attention: Legal Department-Capital Markets Group

8

270 Park Avenue, 40th Floor
New York, New York 10017-2070
Facsimile No.: (212) 270-7468

Address for notice or communications to Party B:

Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, DE 19890
Attention: Corporate Trust Administration Phone: 302-651-1000
Facsimile: 302-651-8882

with a copy to:

Nelnet Student Loan Funding, LLC 121 South 13th Street, Suite 301 Lincoln, NE 68508
Attention: Terry J. Heimes, Executive Vice President and Chief Financial Officer
Phone: 402-458-2300
Facsimile: 402-458-2399

(b) PROCESS AGENT. For the purpose of Section 13(c):

Party A appoints as its Process Agent: Not applicable. Party B appoints as its Process Agent: Not applicable.

(c) OFFICES. The provisions of Section 10(a) will apply to this Agreement.

(d) MULTIBRANCH PARTY. For the purpose of Section 10 of this Agreement:

Parry A is a Multibranch Party and may act through any Office specified in a Confirmation.

Party B is not a Multibranch Party.

(e) CALCULATION AGENT. With respect to calculations of payments under
Section 6(e) herein, the Calculation Agent is Party A. With respect to all other calculations, the Calculation Agent is Party B, which shall delegate its duties as Calculation Agent hereunder to the Administrator, as defined in the Indenture.

(f) CREDIT SUPPORT DOCUMENTS. Details of any Credit Support Document:

With respect to Party B, the Indenture, as defined in Part 5(n) herein.

9

(g) CREDIT SUPPORT PROVIDER.

Credit Support Provider means in relation to Party A: Not Applicable.

Credit Support Provider means in relation to Party B: Not Applicable.

(h) GOVERNING LAW. This Agreement will be governed by and construed in accordance with the laws of the State of New York (without reference to choice of law doctrine).

(i) NETTING OF PAYMENTS. All amounts payable on the same date, in the same currency and in respect of the same Transaction shall be netted in accordance with Section 2(c) of this Agreement. The election contained in the last paragraph of Section 2(c) of this Agreement shall not apply for the purposes of this Agreement.

(j) "AFFILIATE" will have the meaning specified in Section 14 of this Agreement.

PART 5
OTHER PROVISIONS

(a) SET-OFF. For the avoidance of doubt, neither party shall have the right of set off under this Agreement.

(b) ADDITIONAL REPRESENTATION AND COVENANT. Party B hereby makes the following additional representation and covenant to Party A as of the date hereof: other than as described in this Agreement, Party B has no outstanding obligations to, or accounts with, Party A as of the date hereof, and Party B hereby agrees to notify Party A in the event that any obligations or accounts are established between itself and Party A following the date hereof.

(c) DELIVERY OF CONFIRMATIONS. For each Transaction entered into hereunder, Party A shall promptly send to Party B a Confirmation via facsimile transmission. Party B agrees to respond to such Confirmation within two
(2) Local Business Days, either confirming agreement thereto or requesting a correction of any error(s) contained therein. Failure by Party A to send a Confirmation or of Party B to respond within such period shall not affect the validity or enforceability of such Transaction. Absent manifest error, there shall be a presumption that the terms contained in such Confirmation are the terms of the Transaction.

(d) RECORDING OF CONVERSATIONS. Each party to this Agreement acknowledges and agrees to the tape recording of conversations between trading and marketing personnel of the parties to this Agreement whether by one or other or both of the

10

parties or their agents, and that any such tape recordings may be submitted in evidence in any Proceedings relating to the Agreement.

(e) FURNISHING SPECIFIED INFORMATION. Section 4(a)(iii) is hereby amended by inserting "promptly upon the earlier of (i)" in lieu of the word "upon" at the beginning thereof and inserting "or (ii) such party learning that the form or document is required" before the word "any" on the first line thereof.

(f) NOTICE BY FACSIMILE TRANSMISSION. Section 12(a) is hereby amended by deleting the parenthetical "(except that a notice or other communication under Section 5 or 6 may not be given by facsimile transmission or electronic messaging system)".

(g) Section 3(a) of this Agreement is amended by (i) deleting the word "and" at the end of clause (iv); (ii) deleting the period at the end of clause (v) and inserting therein "; and "; and (iii) by inserting the following additional representation:

"(vi)    Eligible Contract Participant. Each party represents to the
         other party (which representation will be deemed to be
         repeated by each party on each date on which a Transaction is
         entered into) that it is an "eligible contract participant" as
         defined in Section la(12) of the U.S. Commodity Exchange Act,
         7 U.S.C. Section la(12)."

(h) Section 3 is revised so as to add the following Section (g) at the end thereof:

"(g) Relationship Between Parties. Each party represents to the other party and will be deemed to represent to the other party on the date on which it enters into a Transaction that (absent a written agreement between the parties that expressly imposes affirmative obligations to the contrary for that Transaction):-

(i) Non-Reliance. It is acting for its own account, and it has made its own independent decisions to enter into that Transaction and as to whether that Transaction is appropriate or proper for it based upon its own judgment and upon advice from such advisors as it has deemed necessary. It is not relying on any communication (written or oral) of the other party as investment advice or as a recommendation to enter into that Transaction; it being understood that information and explanations related to the terms and conditions of a Transaction shall not be considered investment advice or a recommendation to enter into that Transaction. Further, such party has not received from the other party any assurance or guarantee as to the expected results of that Transaction.

(ii) Evaluation and Understanding. It is capable of evaluating and understanding (on its own behalf or through independent professional advice), and understands and accepts, the terms, conditions and risks of that Transaction.

11

It is also capable of assuming, and assumes, the financial and other risks of that Transaction.

(iii) Status of Parties. The other party is not acting as an agent, fiduciary or advisor for it in respect of that Transaction."

(i) WAIVER OF RIGHT TO TRIAL BY JURY. EACH PARTY HEREBY IRREVOCABLY WAIVES ANY AND ALL RIGHTS TO TRIAL BY JURY WITH RESPECT TO ANY LEGAL PROCEEDING ARISING OUT OF OR RELATING TO THIS AGREEMENT OR ANY TRANSACTION CONTEMPLATED HEREBY.

(j) LIMITED RECOURSE TO PARTY B. Notwithstanding anything to the contrary contained herein including Section 5(a)(i) of this Agreement, all obligations of Party B shall be payable by it only to the extent it has sufficient funds available to make the schedule payment in accordance with Sections 5.03, 5.04, and 6.02 of the Indenture, as applicable. To the extent such funds are not available or are insufficient for the payment thereof, it shall not constitute a claim against Party B to the extent of such unavailability or insufficiency until such time as Party B has assets sufficient to pay such prior deficiency. This paragraph shall survive the termination of this Agreement.

(k) SCOPE OF OBLIGATIONS OF THE TRUSTEE. The parties hereto agree that:

(i) This Agreement is executed and delivered by Wilmington Trust Company, not individually but solely in its capacity as trustee and in the exercise of the powers and authority conferred and vested in the Delaware Trustee under the Trust Agreement; and

(ii) Each of the representations, undertakings and agreements contained in this Agreement made on the part of Party B is made and intended not as an individual representation, undertaking and agreement, but is made and intended for the purposes of binding only the Trust.

(l) No RECOURSE. The Notes represent the obligations of Party B only. They do not represent an interest in or obligation of Party A. No recourse may be had by the holders of the Notes against Party A or its assets with respect to the Notes and/or this Agreement.

(m) ADDITIONAL REPRESENTATIONS OF PARTY B. Party B represents to Party A as of the date hereof that:

(1) With respect to each source of funds to be used by it to enter into such Transactions (each such source being referred to herein as a "source"), the source is not the assets of any "plan" ( as such term is defined in Section 4975 of the Code) subject to Section 4975 of the Code or any "employee benefit plan" (as such term is defined in Section 3(3) of ERISA) subject to

12

Title I of ERISA, or otherwise out of "plan assets" within the meaning of United States Department of Labor regulation
Section 2510.3-101; and

(2) Each Transaction is intended to be exempt from, or otherwise not subject to regulation under, the Investment Company Act of 1940 and Party B is exempt from regulation under such Act.

(n) NO BANKRUPTCY PETITION. Party A agrees that, prior to the date that is one year and one day after the date upon which Party B is terminated in accordance with the terms of the Trust Agreement, it shall not institute against, or join any other person in instituting against, Party B, any bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings, or other proceedings under any federal or state bankruptcy or similar law; provided however, that nothing herein shall preclude or estop Party A (A) from taking any action prior to the expiration of the applicable preference period in (x) any case or proceeding voluntarily filed or commenced by Party B or (y) any involuntary insolvency proceeding filed or commenced against Party B by a person other than Party A or (B) from commencing against Party B or any properties of Party B any legal action which is not a bankruptcy, reorganization, arrangement, insolvency, moratorium or liquidation proceeding. This provision shall survive termination of this Agreement for any reason whatsoever.

(o) PERMITTED SECURITY INTEREST. For purposes of Section 7 of this Agreement, Party A hereby consents to the Permitted Security Interest, subject to the provisions of this paragraph below.

"Permitted Security Interest" means the collateral assignment by Party B of the Swap Collateral to the Trustee pursuant to the Indenture.

"Swap Collateral" means all right, title and interest of Party B in this Agreement, each Transaction hereunder, and all present and future amounts payable by Party A to Party B under or in connection with this Agreement or any Transaction governed by this Agreement, whether or not evidenced by a Confirmation, including, without limitation, any transfer or termination of any such Transaction.

Notwithstanding the Permitted Security Interest, Party B shall not be released from any of its obligations under this Agreement or any Transaction, and Party A may exercise its rights and remedies under this Agreement without notice to, or the consent of the Trustee, except as otherwise expressly provided in this Agreement or in the Indenture with respect to Party A's right to bring legal proceedings against Party B or the Trustee for purposes of enforcing this Agreement against Party B.

Party A's consent to the Permitted Security Interest is expressly limited to the Trustee for the benefit of the Noteholders under the Indenture, and Party A does not consent to the sale or transfer by the Trustee of the Swap Collateral to any other

13

person or entity (other than a successor to the Trustee under the Indenture acting in that capacity), and the manner in which the Trustee may realize upon the Swap Collateral shall be to declare an Event of Default, Additional Termination Event or designate an Early Termination Date by notice given to Party A pursuant to the provisions of this Schedule and the Agreement.

Party B hereby acknowledges that, as a result of the Permitted Security Interest, all rights under this Agreement, including any Transaction, have been assigned to the Trustee pursuant to the Indenture, and notwithstanding any other provision in this Agreement, Party B may not take any action hereunder to exercise any of such rights without the prior written consent of the Trustee, including, without limitation, providing any notice under this Agreement, the effect of which would be to cause an Early Termination Date to occur or be deemed to occur. If Party B gives any notice to Party A for the purposes of exercising any of Party B's rights under this Agreement, Party A shall have the option of treating that notice as void unless that notice is signed by the Trustee acknowledging its consent to the provisions of that notice. The foregoing notwithstanding, nothing herein shall be construed as requiring the consent of the Trustee for the performance by Party B of any of its obligations hereunder.

Except as expressly provided in this Agreement for any Event of Default, Termination Event, or Additional Termination Event, Party A and Party B may not enter into any agreement to dispose of any Transaction, whether in the form of a termination, unwind, transfer or otherwise without the prior written consent of the Trustee.

No amendment, modification, or waiver in respect of this Agreement will be effective unless (A) evidenced by a writing executed by each party hereto, and (B) the Indenture Trustee has acknowledged its consent thereto in writing, to the extent the consent of the Trustee is required under the terms of the Indenture.

In connection with the Permitted Security Interest, Party A hereby waives any and all right to counterclaim or set-off against the Swap Collateral, whether arising by contract, operation of law or otherwise, provided that nothing herein shall be construed as limiting the provisions contained in Sections 2(c) and 6(e) of this Agreement with respect to the netting of the parties' respective obligations under this Agreement or the right of Party B to exercise any set-off right, by operation of law or otherwise.

(p) ADDITIONAL DEFINITIONS. Unless otherwise defined in this Agreement or in any Confirmation, the terms "Administration Agreement", "Indenture", "Noteholder", "Notes", "Registered Owner", "Supplemental Indenture", "Trust Agreement", "Trust Estate", "Trustee" shall have the meanings ascribed to such terms in that certain Indenture of Trust by and between Nelnet Student Loan Trust 2002-2 and Zions First National Bank, as Trustee dated as of September 1, 2002.

14

(q) CONSENT OF RATING AGENCIES.

(i) Section 9(b) of this Agreement is amended by adding the following at the end of such Section: "In addition, no amendment, modification or waiver in respect of this Agreement will be entered into or effective unless written confirmation is received by the parties from the Rating Agencies that such amendment, modification or waiver will not cause a reduction, suspension or withdrawal of the then-current rating of the Notes."

(ii) Section 7 of this Agreement is amended by adding the following after the words "other party" in the third line therein: "and written confirmation from the Rating Agencies that such transfer or assignment will not cause a reduction, suspension or withdrawal of the then-current rating of the Notes"

15

Please confirm your agreement to the terms of the foregoing Schedule by Signing below.

JPMORGAN CHASE BANK                    NELNET STUDENT LOAN TRUST
                                       2002-2

BY: /s/ James Dwyer                    By: Wilmington Trust Company, not in its
    ----------------------             individual capacity but solely in its
    Name:  JAMES DWYER                 capacity as Delaware Trustee of the
    Title: VICE PRESIDENT              Nelnet Student Loan Trust 2002-2

                                       By:  /s/ Janel R. Havrilla
                                            -------------------------------
                                       Name: JANEL R. HAVRILLA
                                       Title: FINANCIAL SERVICES OFFICER

16

EXHIBIT II

FORM OF OPINION OF COUNSEL TO PARTY B

Date:

JPMorgan Chase Bank
270 Park Avenue
New York, New York 10017-2070

Ladies and Gentlemen:

I have acted as counsel to [ ] (the "Counterparty") in connection with its execution and delivery of the ISDA Master Agreement and the ISDA Schedule to the Master Agreement, each dated __________________, 2000 (collectively, the "Agreement"), between JPMorgan Chase Bank and the Counterparty. Capitalized terms used but not defined herein shall have their respective meanings as set forth in the Agreement.

I have examined an executed copy of the Agreement and such other documents, instruments and certificates as I have deemed necessary or appropriate for the opinions expressed herein. I have assumed, without independent verification, (i) the genuineness of all signatures, other than the signatures of persons signing on behalf of the Counterparty, (ii) the authenticity of all documents submitted to me as originals and the conformity with the originals of all documents submitted to me as certified, conformed or photostatic copies, and (iii) the truth, accuracy and completeness of the factual matters contained in the representations and warranties set forth in the Agreement.

Although the Agreement refers to a procedure whereby the parties might from time to time enter into Transactions governed by the Agreement, I express no opinion regarding any Transactions or any Confirmations thereof or the Agreement as supplemented by any Transactions or Confirmations thereof.

Based on the foregoing, I am of the opinion that:

1. The Counterparty is a________________________duly organized, validly existing and in good standing under the laws of the_____________________, and has full power and authority to execute and deliver the Agreement and to perform its obligations thereunder.

2. The execution, delivery and performance by the Counterparty of the Agreement has been duly authorized by all necessary organizational action of the Counterparty and do not conflict with or result in a breach of the Counterparty's organizational documents.


3. No authorization, consent, approval, exemption or license from, or filing of any registration with, any federal or state governmental authority is required to be obtained or made by the Counterparty as a condition to its execution and delivery of the Agreement, or to the performance by it of its obligations thereunder.

4. To my actual knowledge without independent investigation, the execution, delivery and performance by the Counterparty of the Agreement do not violate, conflict with, or result in a breach of, any law, rule or regulation applicable to the Counterparty, or any material contractual restriction, order or judgment binding on the Counterparty or its assets.

5. The Counterparty has executed and delivered the Agreement, and such Agreement constitutes the legal, valid and binding obligation of the Counterparty, enforceable against the Counterparty in accordance with its terms, subject to the qualification that the enforceability of such Agreement may be limited by bankruptcy, reorganization, insolvency, moratorium and other similar laws of general application affecting the enforcement of creditor's rights generally and by general principles of equity (regardless of whether enforcement is sought in a proceeding in equity or at law).

The opinions expressed herein are limited to matters concerning the federal laws of the United States of America and the laws of the State of New York. I express no opinion as to the laws of any other jurisdiction.

This opinion has been furnished to you for your use in connection with the Agreement and may not be relied upon by any other person, or by you for any other purpose, without my written consent. This opinion is given as of the date hereof, and I disclaim any obligation to advise you of any change of law that occurs, or any facts of which I become aware, after the date of this opinion. The opinions expressed herein are limited to those matters expressly set forth, and no opinion is to be inferred or implied beyond the matters expressly so stated.

Very truly yours,


Exhibit 10.66

[BANK OF AMERICA LOGO]

233 South Wacker Drive - Suite 2800
Chicago, Illinois 60606
TEL: 312-234-2732
FAX: 312-234-31[ILLEGIBLE]

BANK OF AMERICA, N.A.

CONFIRMATION

May 19, 2002

Nelnet, Inc.
121 South. 13th Street, Suite 301
Lincoln, Nebraska 68505

Attention: Mr. Terry J. Heimes

Subject: Student Loan Rate Cap Transaction Swap Ref No: 374247

The purpose of this confirmation is to set forth the terms and conditions of the above referenced rate cap transaction entered into on the Trade Date specified below (the "Swap Transaction") between Bank of America, N.A. ("Bank of America") and Nelnet Loan Services Inc., formerly know as UNIPAC Service Corporation ("Loan Services"), and Nelnet, Inc. (Nelnet), (Loan Services and Nelnet collectively, "Party B"). This confirmation constitutes a "Confirmation" as referred to in the Master Agreement specified below.

1. This Confirmation is subject to, and incorporates, the 2000 ISDA Definitions, (the "ISDA Definitions"), published by the International Swaps and Derivatives Association, Inc. ("ISDA"), except that, for purposes of this Confirmation, all references to "Swap Transactions" in the ISDA Definitions will be deemed to be references to "Transactions". This Confirmation supplements, forms a part of and is subject to the ISDA Master Agreement and Schedule thereto dated as of August 20, 2001 (the "Master Agreement") between Bank of America and Party B. All provisions contained in, or incorporated by reference to, the Master Agreement shall govern this Confirmation, except as expressly modified below. In the event of any inconsistency between this Confirmation, the ISDA Definitions, or the Master Agreement, as the case may be, this Confirmation will control for purposes of the Transaction to which this Confirmation relates.

2. The terms of the particular Transaction to which this Confirmation relates are as follows:

TRADE I

Trade Date:                           May 20, 2002

Effective Date:                       May 20, 2002.

Floating Rate Payer:                  Party B

Floating Rate Payer Payment Dates:    Early Payment applies - three (3) Business
                                      Days prior to the applicable Period End
                                      Date or the Termination Date, as the case
                                      may be.

Fixed Rate Payer:                     Bank of America


Fixed Rate Payer Payment Dates:       The 25th day of each February, May, August, and November, beginning
                                      August 26, 2002 and ending on the Termination Date, subject to
                                      adjustment in accordance with the Following Business Day Convention.

A-1 CAP:

   A-l Cap Notional Amount:           (i) For the first Calculation Period, $207,500,000, and
                                      (ii) for each subsequent Calculation Period, the actual principal
                                      amount of the Class A-l Notes outstanding as of the last day of such
                                      Calculation Period divided by 2.

   Floating Rate Payments:

        A-l Cap Rate:                 Adjusted Student Loan Rate.

        Floating Rate:                Floating Rate Option plus Spread.

        Floating Rate Option:         USD-LIBOR-BBA, provided however, that (i) the term "London
                                      Banking Days" shall mean a Banking Day in New York and
                                      London and (ii) if USD-LIBOR Reference Banks is used as a
                                      fallback and quotations are not available, the rate will be
                                      the rate in effect for the previous Calculation Period.

        Spread:                       0.04% (4 bps).

        Floating Rate Designated      Three (3) months for every Calculation Period.
        Maturity:

        Floating Rate Reset Dates:    The first day of each Calculation Period.

        Floating Rate Day Count       Actual/360
        Fraction:

        Floating Rate Period End      The 25th day of each February, May, August, and November
        Dates:                        beginning August 26, 2002, and ending on the Termination
                                      Date, subject to adjustment in accordance with the Following
                                      Business Day Convention.

   Fixed Rate Payments:

        Fixed Rate:                   0.01% (1 bp).

        Fixed Rate Day Count          Actual/360
        Fraction:

   A-l Cap Termination Date:          The earliest of (i) May 25, 2011, (ii) the Distribution Date
                                      following the end of the Collection Period during which the
                                      Pool Balance is reduced to zero; and (iii) the Distribution
                                      Date on which the principal balance of all of the Class A-l
                                      Notes is reduced to zero

A-2 CAP:

   A-2 Cap Notional Amount:           (i) For the first Calculation Period, $292,500,000, and


                                      (ii) for each subsequent Calculation Period, the actual
                                      principal amount of the Class A-2 Notes outstanding as of the
                                      last day of such Calculation Period divided by 2.

Floating Rate Payments:

        A-2 Cap Rate:                 Adjusted Student Loan Rate.

        Floating Rate:                Floating Rate Option plus the Spread.

        Floating Rate Option:         USD-LIBOR-BBA, provided however, that (i) the term "London
                                      Banking Days" shall mean a Banking Day in New York and
                                      London and (ii) if USD-LIBOR Reference Banks is used as a
                                      fallback and quotations are not available, the rate will be
                                      the rate in effect for the previous Calculation Period.

        Spread:                       0.17% (17 bps).

        Floating Rate Designated      Three (3) months for every Calculation Period.
        Maturity:

        Floating Rate Reset Dates:    The first day of each Calculation Period.

        Floating Rate Day Count       Actual/360
        Fraction:

        Floating Rate Period End      The 25th day of each February, May, August, and November
        Dates:                        beginning August 26, 2002, and ending on the Termination
                                      Date, subject to adjustment in accordance with the Following
                                      Business Day Convention.

Fixed Rate Payments:

        Fixed Rate:                   0.03% (1 bp).

        Fixed Rate Day Count          Actual/360
        Fraction:

A-2 Cap Termination Date:             The earliest of (i) May 25,2027, (ii) the Distribution Date
                                      following the end of the Collection Period during which the
                                      Pool Balance is reduced to zero; and (iii) the Distribution
                                      Date on which the principal balance of all of the Class A-2
                                      Notes is reduced to zero.

B CAP:

        B CAP Notional Amount:        (i) For the first Calculation Period, $18,135,000, and (ii)
                                      for each subsequent Calculation Period, the actual principal
                                      amount of the Class B Notes outstanding as of the last day of
                                      such Calculation Period divided by 2.

        Floating Rate Payments:

                  B Cap Rate:         Adjusted Student Loan Rate.


        Floating Rate:                Floating Rate Option plus the Spread.

        Floating Rate Option:         USD-LIBOR-BBA, provided however, that (I) the term "London
                                      Banking Days" shall mean a Banking Day in New York and
                                      London and (ii) if USD-LIBOR Reference Banks is used as a
                                      fallback and quotations are not available, the rate will be
                                      the rate in effect for the previous Calculation Period.

        Spread:                       0.55% (55 bps).

        Floating Rate Designated      Three (3) months for every Calculation Period.
        Maturity:

        Floating Rate Reset Dates:    The first day of each Calculation Period.

        Floating Rate Day Count       Actual/360
        Fraction:

        Floating Rate Period End      The 25th day of each February, May, August, and November
        Dates:                        beginning August 26, 2002, and ending on the Termination
                                      Date, subject to adjustment in accordance with the Following
                                      Business Day Convention.

   Fixed Rate Payments:

        Fixed Rate:                   0.01% (1 bp).

        Fixed Rate Day Count          Actual/360
        Fraction:

        B Cap Termination Date:       The earliest of (i) August 25, 2032, (ii) the Distribution
                                      Date following the end of the Collection Period during which
                                      the Pool Balance is reduced to zero; and (iii) the Distribution
                                      Date on which the principal balance of all of the Class B Notes
                                      is reduced to zero.

SETTLEMENT:                           On each Floating Rate Payer Payment Date, the Floating Rate
                                      Payer will pay to the Fixed Rate Payer the greater of (i)
                                      zero and (ii) the sum of the amounts (to the extent such
                                      amount is positive) determined with respect to the A-l Cap,
                                      the A-2 Cap and the B Cap pursuant to the following formula:

                                           (Floating Rate minus the Cap Rate) X Notional Amount X
                                           Floating Rate Day Count Fraction;

                                      provided that in no event, shall the Floating Rate Payer be
                                      liable for an amount in the aggregate in excess of (a) one
                                      half of the B Cap Notional Amount as of each Floating Rate
                                      Payer Payment Date less (b) all payments the Floating Rate
                                      Payer has made under this Trade I prior to such Floating
                                      Rate Payer Payment Date net of any payments (other than
                                      payments of interest) made by the Fixed Amount Payer to the
                                      Floating Rate Payer under Trade II.


On each Fixed Rate Payer Payment Date, the Fixed Rate Payer
will pay to the Floating Rate Payer the sum of the amounts
determined with respect to the A-l Cap, the A-2 Cap and the
B Cap pursuant to the following formula:

     Fixed Rate X Notional Amount X Fixed Rate
     Day Count Fraction.

TRADE II

Trade Date:                           May 20, 2002.

Effective Date:                       May 20, 2002.

Floating Amount Payer:                Bank of America

Floating Amount Payer Payment Dates:  Early Payment applies - three (3) Business Days prior to the
                                      applicable Period End Date or the Termination Date, as the
                                      case may be.

Termination Date:                     The earliest of (i) August 25, 2032, (ii) the Distribution
Date                                  following the end of the Collection Period during which the
                                      Pool Balance is reduced to zero; and (iii) the Distribution
                                      Date on which the principal balance of all the Class A-l
                                      Notes, Class A-2 Notes and the Class B Notes are reduced to
                                      zero.

Floating Amount:                      An aggregate amount equal to any Floating Rate Payments made
                                      by the Floating Rate Payer to the Fixed Rate Payer under
                                      Trade I with respect to the corresponding Calculation
                                      Period.

Floating Rate Period End              The 25th day of each February, May, August, and November
Dates:                                beginning August 26, 2002, and ending on the Termination
                                      Date, subject to adjustment in accordance with the Following
                                      Business Day Convention.

Settlement:                           The Floating Amount Payer shall pay the Floating Rate Payer
                                      under Trade I the Floating Amount on each Floating Rate
                                      Payer Payment Date.

                                      Notwithstanding the foregoing, the Floating Amount Payer
                                      shall be obligated to pay the Floating Amount on a Floating
                                      Rate Payer Payment Date only if:

                                          (i) the Floating Rate Payer's obligations under Trade I
                                          with respect to the applicable Floating Rate payer Payment
                                          Date have been satisfied; and

                                          (ii) in an amount not to exceed the payment made to the
                                          Floating Rate Payer on the applicable Floating Amount Payer
                                          Payment Date under the Reference Transaction Trade II.


If the Floating Amount is not paid on a Floating Rate Payer
Payment Date in full, the unpaid amount, together with
interest thereon at a rate of USD-LIBOR-BBA accrued on a
basis of Actual/360 shall be paid on the next succeeding
Floating Rate Payer Payment Date on which funds are
available therefore in accordance with the Indenture. On any
day, the rate shall be the then current USD-LIBOR-BBA rate
determined as set forth in the Trade I.

3. ADDITIONAL PROVISIONS:

(a) Business Days. New York

(b) Calculation Agent: Bank of America.

(c) Governing Law. New York law.

(d) Notice of Payment Amounts. The Calculation Agent shall provide notice to the Floating Rate Payer and the Fixed Rate Payer by at least 1:00 p.m. (New York City time) 1 Business Day prior to the Floating Rate Payer Payment Date with respect to Trade I of whether the Floating Rate Payer is required to make a payment and, if so, the amount of such payment together with reasonable details as to how the amounts were calculated. Notwithstanding anything herein to the contrary, if notice is received by the Floating Rate Payer after 1:00
p.m. (New York City time) 1 Business Day prior to each such Floating Rate Payer Payment Date, the Floating Rate Payer Payment Date shall be one Business Day after the day such notice is deemed to be received. For purposes hereof, any notice received on any day after 1:00 p.m. and/or any day that is not a Business Day shall be deemed received on the next Business Day.

(e) Termination Payments: In the case of any early termination of this Transaction as a result of an Event of Default where Party B is the Affected Party, any amount payable by Bank of America pursuant to Section 6(e) of the Master Agreement shall be capped at an amount equal to the product of (x) 0.10%
(10bps) and (y) the sum of the A-l Cap Notional Amount, A-2 Cap Notional Amount and B Cap Notional Amount as of the Early Termination Date. In the case of any early termination of this Transaction in which an amount is payable to Bank of America pursuant to Section 6(e) of the Master Agreement, such amount shall be capped at amount not to exceed (a) one half of the B Cap Notional Amount as of the date of such early termination less (b) all payments the Floating Rate Payer has made under Trade I prior to such early termination date net of any payments (other than payments of interest) made by the Floating Amount Payer to the Floating Rate Payer under Trade II

(f) Reference Transaction: The Student Loan Rate Cap Transaction between Bank of America and the Nelnet Student Loan Trust 2002-1 dated May 20, 2002.

(g) Additional Termination Event: It shall be an Additional Termination Event with Party B as the Affected Party in the event the Reference Transaction is terminated prior stated Termination Date.

4. ACCOUNT DETAILS:

Payments to Party A:

        For the Account of:                   Bank of America, N.A.

                                              Bank of America, N.A
                                              ABA #026 009 593
                                              Account No. 6550219386
                                              FCT: BOFA Swaps

           For payment inquiries:                 Customer Service Desk
                                                  Telephone No.: 312-234-2732
                                                  Facsimile No.: 312-234-3603

Payments to Party B:

For the Account of:                                Nelnet, Inc.

5. OFFICES:

(a) The Office of Bank of America for this Transaction is Bank of America, N.A., Sears Tower, 233 South Wacker Drive, Suite 2800, Chicago, IL 60606, Attention: Swap Operations.

(b) The Office of Party B for this Transaction is

6. ADDITIONAL DEFINITIONS:

The following terms shall have the meanings set forth below when used in this Confirmation:

"Calculation Period" means, in respect of a Swap Transaction and a party, each period from, and including, one Period End Date of that party to, but excluding, the next following applicable Period End Date during the Term of the Swap Transaction, except that (a) the initial Calculation Period for the party will commence on, and include, the Effective Date, and (b) the final Calculation Period for the party will end on, but exclude, the Termination Date.

"Expected Interest Collections" means, with respect to any Collection Period, the sum of (i) the amount of interest accrued, net of amounts required to be paid to the Department or to be repaid to Guarantors or borrowers, with respect to the Financed Eligible Loans for such Collection Period (whether or not such interest is actually paid) and (ii) all Interest Benefit Payments and Special Allowance Payments expected to be received by Party Bee for such Collection Period (whether or not actually received), net of amounts required to be paid to the Department, with respect to the Financed Eligible Loans, to the extent not included in (i) above, and (iii) investment earnings on all Investment Securities held by Party Bee available for deposit in the Collection Fund for such Distribution Date.

"Adjusted Student Loan Rate" means, with respect to any Calculation Period, the product of (a) the quotient obtained by dividing (i) 360 by (ii) the actual number of days elapsed in the relevant Calculation Period and (b) the percentage equivalent (not less than zero percent) of a fraction (i) the numerator of which is equal to Expected Interest Collections for the Collection Period relating to such Calculation Period less the Servicing Fee with respect to such relevant Collection Period and the Administration Fee and the Derivative Product Fees payable on the relevant Floating Rate Payer Payment Date, and (ii) the denominator of which is the Pool Balance as of the first day of such Collection Period.

In addition, the terms "Administration Agreement", "Administration Fee", "Administrator", "Available Funds", "Class A-1 Notes, "Class A-2 Notes", "Class B Notes", "Collection fund", "Collection Period", "Department", "Derivative Product Fees", "Derivative Product Payments", "Distribution Date", "Eligible Lender Trustee", "Guarantor", "Indenture", "Interest Benefit Payments", "Investment Securities", "Notes", "Pool Balance", "Servicing Fee", "Reserve Fund", "Special Allowance Payments", "Specified Reserve Fund Balance " and "Financed Eligible Loans" shall have the meanings when used in this Confirmation as ascribed to them in (i) the Amended and Restated Trust Agreement, dated as of May 1, 2002, by and among Nelnet Student Loan Funding, LLC, as the Initial Certificate holder and sponsor, and Wilmington Trust Company (in its individual capacity, the "Trust Company," ("Trust Company") and solely in its capacity thereunder, the "Delaware Trustee"), entered into


in order to establish Nelnet Student Loan Trust 2002-1; or (ii) the indenture of Trust, dated as of May 1, 2002 (the "Indenture"), by and between Nelnet Student Loan Trust 2002-1 (the "Issuer"), and Zions First National Bank, (together with its successors, the "Trustee"), as trustee thereunder.


In addition, the terms "Administration Agreement", "Administration Fee", "Administrator", "Available Funds", "Class A-1 Notes, "Class A-2 Notes", "Class B Notes", "Collection Fund", "Collection Period", "Department", "Derivative Product Fees", "Derivative Product Payments", "Distribution Date", "Eligible Lender Trustee", "Guarantor", "Indenture", "Interest Benefit Payments", "Investment Securities", "Notes", "Pool Balance", "Servicing Fee", "Reserve fund", "Special Allowance Payments", "Specified Reserve Fund Balance" and "Financed Eligible Loans" shall have the meanings when used in this Confirmation as ascribed to them in (i) the Amended and Restated Trust Agreement, dated as of May 1, 2002, by and among Nelnet Student Loan Funding, LLC, as the Initial Certificate holder and sponsor, and Wilmington Trust Company (in its individual capacity, the "Trust Company," ("Trust Company") and solely in its capacity thereunder, the "Delaware Trustee"), entered into in order to establish Nelnet Student Loan Trust 2002-1; or (ii) the Indenture of Trust, dated as of May 1, 2002 (the "Indenture"), by and between Nelnet Student Loan Trust 2002-1 (the "Issuer"), and Zions First National Bank, (together with its successors, the "Trustee"), as trustee thereunder.

Please confirm that the foregoing correctly sets forth the terms of our agreement by executing the copy of this Confirmation enclosed for that purpose and returning it to us.

Very truly yours,

BANK OF AMERICA, N.A.

By: /s/ Mary Beth Knight
    ----------------------------
Name: Mary Beth Knight
Title: Assistant Vice President

Accepted and confirmed as of the
date first written above.

NELNET LOAN SERVICES INC., AND NELNET INC.

By: /s/ Edward P. Martnez
    ---------------------------
        Name: Edward P. Martnez
        Title: Sr. Vice President

By: /s/ Jeffrey R. Noordhoek
    ---------------------------
        Name: Jeffrey R. Noordhoek
        Title: Senior Vice President


Exhibit 10.67
CONFIRMATION

May 20, 2002

Nelnet, Inc.
Nelnet Loan Services, Inc.
121 South 13th Street
Suite 301
Lincoln, NE 68505

Attention: Terry J. Heimes

Subject: Student Loan Rate Cap Transaction Swap Ref No:________________________

The purpose of this confirmation is to set forth the terms and conditions; of the above referenced rate cap transaction entered into on the Trade Date specified below (the "Swap Transaction") between JPMorgan Chase Bank ("JPMorgan") and, collectively, Nelnet, Inc. and Nelnet Loan Service, Inc. (the "Company"). This confirmation constitutes a "Confirmation" as referred to in the Master Agreement specified below.

1. This Confirmation is subject to, and incorporates, the 2000 ISDA Definitions, (the "ISDA Definitions"), published by the International Swaps and Derivatives Association, Inc. ("ISDA"), except that, for purposes of this Confirmation, all references to "Swap Transactions" in the ISDA Definitions will be deemed to be references to "Transactions". This Confirmation supplements, forms a part of and is subject to the ISDA Master Agreement and Schedule thereto dated as of May 20, 2002 (the "Master Agreement") between JPMorgan and the Company. All provisions contained in, or incorporated by reference to, the Master Agreement shall govern this Confirmation except as expressly modified below. In the event of any inconsistency between this Confirmation, the ISDA Definitions, or the Master Agreement, as the case may be, this Confirmation will control for purposes of the Transaction to which this Confirmation relates.

2. The terms of the particular Transaction to which this Confirmation relates are as follows:

TRADE I

Trade Date:                                     May 20, 2002.

Effective Date:                                 May 20, 2002.

Floating Rate Payer:                            The Company.

Floating Rate Payer Payment Dates:              Early Payment applies - three
                                                (3) Business Days prior to the
                                                applicable Period End Date or
                                                the Termination Date, as the
                                                case may be.

Fixed Rate Payer:                               JPMorgan.


Fixed Rate Payer Payment Dates:                 The 25th day of each February, May, August, and November,
                                                beginning August 26, 2002, and ending on the Termination
                                                Date, subject to adjustment in accordance with the
                                                Following Business Day Convention.

A-1 CAP:

        A-1 Cap Notional Amount:                (i) For the first Calculation Period, $207,500,000, and
                                                (ii) for each subsequent Calculation Period, the actual
                                                principal amount of the Class A-1 Notes outstanding as of
                                                the last day of such Calculation Period divided by 2.

        Floating Rate Payments:

                A-1 Cap Rate:                   Adjusted Student Loan Rate.

                Floating Rate:                  Floating Rate Option plus Spread.

                Floating Rate Option:           USD-LIBOR-BBA, provided however, that (i) the term "London
                                                Banking Days" shall mean a Banking Day in New York and
                                                London and (ii) if USD-LIBOR Reference Banks is used as a
                                                fallback and quotations are not available, the rate will
                                                be the rate in effect for the previous Calculation Period.

                Spread:                         0.04%(4 bps).

                Floating Rate Designated        Three (3) months for every Calculation Period.
                Maturity:

                Floating Rate Reset Dates:      The first day of each Calculation Period.

                Floating Rate Day Count         Actual/360
                Fraction:

                Floating Rate Period End        The 25th day of each February, May, August, and November
                Dates:                          beginning August 26, 2002, and ending on the Termination
                                                Date, subject to adjustment in accordance with the
                                                Following Business Day Convention.

        Fixed Rate Payments:

                Fixed Rate:                     0.01% (1 bp).

                Fixed Rate Day Count            Actual/360
                Fraction:

        A-1 Cap Termination Date:               The earliest of (i) May 25, 2011, (ii) the Distribution
                                                Date following the end of the Collection Period during
                                                which the Pool Balance is reduced to zero; and (iii) the

2

                                                Distribution Date on which the principal balance of all of
                                                the Class A-1 Notes is reduced to zero

A-2 CAP:

        A-2 Cap Notional Amount:                (i) For the first Calculation Period, $292,500,000, and
                                                (ii) for each subsequent Calculation Period, the actual
                                                principal amount of the Class A-2 Notes outstanding as of
                                                the last day of such Calculation Period divided by 2.

        Floating Rate Payments:

                A-2 Cap Rate:                   Adjusted Student Loan Rate.

                Floating Rate:                  Floating Rate Option plus the Spread.

                Floating Rate Option:           USD-LIBOR-BBA, provided however, that (i) the term "London
                                                Banking Days" shall mean a Banking Day in New York and
                                                London and (ii) if USD-LIBOR Reference Banks is used as a
                                                fallback and quotations are not available, the rate will
                                                be the rate in effect for the previous Calculation Period.

                Spread:                         0.17% (17 bps).

                Floating Rate Designated        Three (3) months for every Calculation Period.
                Maturity:

                Floating Rate Reset             The first day of each Calculation Period.
                Dates:

                Floating Rate Day Count         Actual/360
                Fraction:

                Floating Rate Period End        The 25th day of each February, May, August, and November
                Dates:                          beginning August 26, 2002, and ending on the Termination
                                                Date, subject to adjustment in accordance with the
                                                Following Business Day Convention.


        Fixed Rate Payments:

                Fixed Rate:                     0.01% (1 bp).

                Fixed Rate Day Count            Actual/360
                Fraction:

        A-2 Cap Termination Date:               The earliest of (i) May 25, 2027;(ii) the Distribution
                                                Date following the end of the Collection Period during
                                                which the Pool Balance is reduced to zero; and (iii) the
                                                Distribution Date on which the principal balance of all of
                                                the Class A-2 Notes is reduced to zero.

B CAP:

3

        B Cap Notional Amount:                  (i) For the first Calculation Period, $18,135,000, and
                                                (ii) for each subsequent Calculation Period, the actual
                                                principal amount of the Class B Notes outstanding as of
                                                the last day of such Calculation Period divided by 2.

        Floating Rate Payments:

                B Cap Rate:                     Adjusted Student Loan Rate.

                Floating Rate:                  Floating Rate Option plus the Spread.

                Floating Rate Option:           USD-LIBOR-BBA, provided however, that (I) the term "London
                                                Banking Days" shall mean a Banking Day in New York and
                                                London and (ii) if USD-LIBOR Reference Banks is used as a
                                                fallback and quotations are not available, the rate will
                                                be the rate in effect for the previous Calculation Period.

                Spread:                         0.55% (55 bps).

                Floating Rate Designated        Three (3) months for every Calculation Period.
                Maturity:

                Floating Rate Reset             The first day of each Calculation Period.
                Dates:

                Floating Rate Day Count         Actual/360
                Fraction:

                Floating Rate Period End        The 25th day of each February, May, August, and November
                Dates:                          beginning August 26, 2002, and ending on the Termination
                                                Date, subject to adjustment in accordance with the
                                                Following Business Day Convention.

        Fixed Rate Payments:

                Fixed Rate:                     0.01% (1 bp).

                Fixed Rate Day Count            Actual/360
                Fraction:

        B Cap Termination Date:                 The earliest of (i) August 25, 2032, (ii) the Distribution
                                                Date following the end of the Collection Period during
                                                which the Pool Balance is reduced to zero; and (iii) the
                                                Distribution Date on which the principal balance of all of
                                                the Class B Notes is reduced to zero.

SETTLEMENT:                                     On each Floating Rate Payer Payment Date, the Floating
                                                Rate Payer will pay to the Fixed Rate Payer the greater of
                                                (i) zero and (ii) the sum of the amounts (to the extent
                                                such

4

amount is positive) determined with respect to the A-1
Cap, the A-2 Cap and the B Cap pursuant to the following
formula:

        (Floating Rate minus the Cap Rate) X Notional
        Amount X Floating Rate Day Count Fraction:

provided that in no event, shall the Floating Rate Payer
be liable for an amount in the aggregate in excess of (a)
one half of the B Cap Notional Amount as of each Floating
Rate Payer Payment Date less (b) all payments the Floating
Rate Payer has made under this Trade I prior to such
Floating Rate Payer Payment Date net of any payments
(other than payments of interest) made by the Floating
Amount Payer to the Floating Rate Payer under Trade II.

Subject to Section 3(f) below, on each Fixed Rate Payer
Payment Date, the Fixed Rate Payer will pay to the
Floating Rate Payer the sum of the amounts determined with
respect to the A-1 Cap, the A-2 Cap and the B Cap pursuant
to the following formula:

        Fixed Rate X Notional Amount X Fixed Rate Day
        Count Fraction.

5

TRADE II

Trade Date:                                May 20, 2002.

Effective Date:                            May 20, 2002.

Floating Amount Payer:                     JPMorgan

Termination Date:                          The earliest of (i) August 25, 2032,
Date                                       (ii) the Distribution following the
                                           end of the Collection Period during
                                           which the Pool Balance is reduced to
                                           zero; and (iii) the Distribution Date
                                           on which the principal balance of all
                                           the Class A-l Notes, Class A-2 Notes
                                           and the Class B Notes are reduced to
                                           zero.

Floating Amount:                           An aggregate amount equal to any
                                           Floating Rate Payments made by the
                                           Floating Rate Payer to the Fixed Rate
                                           Payer under Trade I with respect to
                                           the corresponding Calculation Period.

Floating Rate Period End Dates:            The 25th day of each February, May,
                                           August, and November beginning August
                                           26, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

Settlement:                                Subject to Section 3(1) below, the
                                           Floating Amount Payer shall pay the
                                           Floating Rate Payer under Trade I the
                                           Floating Amount on each Floating Rate
                                           Payer Payment Date.

                                           Notwithstanding the foregoing, the
                                           Floating Amount Payer shall be
                                           obligated to pay the Floating Amount
                                           on a Floating Rate Payer Payment Date
                                           only if:

                                                (i) the Floating Rate Payer's
                                                obligations under Trade I with
                                                respect to the applicable
                                                Floating Rate Payer Payment Date
                                                have been satisfied; and

                                                (ii) to the extent that
                                                sufficient Available Funds are
                                                in the Collection Fund to make
                                                the scheduled payment in
                                                accordance with Section
                                                5.03(c)(x) of the Indenture or
                                                sufficient funds are available
                                                in the Reserve Fund to make the
                                                scheduled payment in accordance
                                                with Section 5.04 of the
                                                Indenture (as if the Floating
                                                Rate Payer under Trade I were
                                                one of the two "Counterparties"
                                                thereunder).

                                           If the Floating Amount is not paid on
                                           a Floating Rate Payer Payment Date in
                                           full, the unpaid amount, together
                                           with interest thereon at a rate of
                                           USD-LIBOR-BBA

                                       6

                                           accrued on a basis of Actual/360
                                           shall be paid on the next succeeding
                                           Floating Rate Payer Payment Date on
                                           which funds are available therefore
                                           in accordance with the Indenture (as
                                           if the Floating Rate Payer under
                                           Trade I were one of the two
                                           "Counterparties" thereunder). On any
                                           day, the rate shall be the then
                                           current USD-LIBOR-BBA rate determined
                                           as set forth in the Trade I.

3. ADDITIONAL PROVISIONS;

(a) Business Days. New York

(b) Calculation Agent. Nelnet, Inc., acting in its capacity as the "Administrator" under the Administration Agreement. The Administrator shall act as Calculation Agent pursuant to the terms of the Administration Agreement and in accordance with the terms of the Schedule. Any calculations and determinations made by the Administrator as Calculation Agent shall be the same as the corresponding calculations and determinations made by it in its capacity as "Calculation Agent" under that certain Student Loan Rate Cap Transaction, evidence by a Confirmation, dated May 20, 2002, between Nelnet Student Loan Trust 2002-1 (the "Trust") and JPMorgan (the "Corresponding Swap Transaction").

(c) Governing Law. New York law.

(d) Notice of Payment Amounts. The Calculation Agent shall provide notice to the Floating Rate Payer and the Fixed Rate Payer by at least 1:00 p.m. (New York City time) 1 Business Day prior to the Floating Rate Payer Payment Date with respect to Trade I of whether the Floating Rate Payer is required to make a payment and, if so, the amount of such payment together with reasonable details as to how the amounts were calculated. Notwithstanding anything herein to the contrary, if notice is received by the Floating Rate Payer after 1:00
p.m. (New York City time) 1 Business Day prior to each such Floating Rate Payer Payment Date, the Floating Rate Payer Payment Date shall be one Business Day after the day such notice is deemed to be received. For purposes hereof, any notice received on any day after 1:00 p.m. and/or any day that is not a Business Day shall be deemed received on the next Business Day.

(e) Termination Payments: In the case of any early termination of this Transaction as a result of an Event of Default where JPMorgan is the Defaulting Party, any amount payable by JPMorgan pursuant to Section 6(e) of the Master Agreement shall be capped at an amount equal to the product of (x) 0.10% (10bps) and (y) the sum of the A-l Cap Notional Amount, A-2 Cap Notional Amount and B Cap Notional Amount as of the Early Termination Date. In the case of any early termination of this Transaction in which an amount is payable by the Company pursuant to Section 6(e) of the Master Agreement, such amount shall be capped at amount not to exceed (a) one half of the B Cap Notional Amount as of the date of such early termination less (b) all payments the Floating Rate Payer has made under Trade I prior to such early termination date net of any payments (other than payments of interest) made by the Floating Amount Payer to the Floating Rate Payer under Trade II.

(f)Condition to Payments by JPMorgan: It shall be a condition precedent to each payment to be made under this Transaction by JPMorgan that JPMorgan shall have received the payment corresponding thereto (a "corresponding payment") that is due to it from the Trust under the Corresponding Swap Transaction. If any such corresponding payment is not received by JPMorgan as and when due, JPMorgan shall not be obligated to make payment hereunder unless and until it receives such corresponding payment.

4. ACCOUNT DETAILS:

Payments to Party A:

7

         For the Account of:           JPMorgan

                                       JPMorgan Chase Bank
                                       ABA # 021-000-021
                                       Account No. 999-97-341
                                       Attn: Structured Products Trading

         For payment inquiries:        JPMorgan Chase Bank
                                       Structured Products Trading
                                       270 Park Avenue
                                       8th Floor
                                       New York, New York 10017
                                       Attn: Jaynita K. Pala
                                       Telephone No.: 212-834-7553
                                       Facsimile No.: 212-834-6187

Payments to the Company:

For the Account of:                    Nelnet, Inc.

                                       Union Bank and Trust
                                       ABA #104-910-795
                                       A/C: # 601-435-2
                                       Attn: Julie Waltke

         For payment inquiries:        Nelnet, Inc.
                                       121 South 13th Street
                                       Suite 301
                                       Lincoln, NE 68505
                                       Attention: Terry J. Heimes
                                       Facsimile No.: 402-458-2399
                                       Telephone No.: 402-458-2300
                                       Electronic Messaging System Details: None

5. OFFICES:

(a) The Office of JPMorgan for this Transaction is 270 Park Avenue, 40th Floor, New York, New York 10017-2070, Attention: Legal Department-Capital Markets. Except as otherwise provided in the Schedule to the Agreement, the foregoing shall be the address for notices or communications to JPMorgan.

(b) The Office of the Company for this Transaction is Nelnet, Inc 121 South 13th Street, Suite 301, Lincoln, Nebraska 68505, Attention: Terry J. Heimes.

6. ADDITIONAL DEFINITIONS:

The following terms shall have the meanings set forth below when used in this Confirmation:

"Calculation Period" means, in respect of a Swap Transaction and a party, each period from, and including, one Period End Date of that party to, but excluding, the next following applicable Period End Date during the Term of the Swap Transaction, except that (a) the initial Calculation Period for the party

8

will commence on, and include, the Effective. Date, and (b) the final Calculation Period for the party will end on, but exclude, the Termination Date.

"Expected Interest Collections" means, with respect to any Collection Period, the sum of (i) the amount of interest accrued, net of amounts required to be paid to the Department or to be repaid to Guarantors or borrowers, with respect to the Financed Eligible Loans for such Collection Period (whether or not such interest is actually paid) and (ii) all Interest Benefit Payments and Special Allowance Payments expected to be received by the Trustee for such Collection Period (whether or not actually received), net of amounts required to be paid to the Department, with respect to the Financed Eligible Loans, to the extent not included in (i) above, and (iii) investment earnings on all Investment Securities held by the Trustee available for deposit in the Collection Fund for such Distribution Date.

"Adjusted Student Loan Rate" means, with respect to any Calculation Period, the product of (a) the quotient obtained by dividing (i) 360 by (ii) the actual number of days elapsed in the relevant Calculation Period and (b) the percentage equivalent (not less than zero percent) of a fraction (i) the numerator of which is equal to Expected Interest Collections for the Collection Period relating to such Calculation Period less the Servicing Fee with respect to such relevant Collection Period and the Administration Fee and the Derivative Product Fees payable on the relevant Floating Rate Payer Payment Date, and (ii) the denominator of which is the Pool Balance as of the first day of such Collection Period.

In addition, the terms "Administration Agreement", "Administration Fee", "Administrator", "Available Funds", "Class A-1 Notes, "Class A-2 Notes", "Class B Notes", "Collection Fund", "Collection Period", "Department", "Derivative Product Fees", "Derivative Product Payments", "Distribution Date", "Eligible Lender Trustee", "Guarantor", "Indenture", "Interest Benefit Payments", "Investment Securities", "Notes", "Pool Balance", "Servicing Fee", "Reserve Fund", "Special Allowance Payments", "Specified Reserve Fund Balance" and "Financed Eligible Loans" shall have the meanings when used in this Confirmation as ascribed to them in (i) the Amended and Restated Trust Agreement, dated as of May 1, 2002, by and among Nelnet Student Loan Funding, LLC, as the Initial Certificate holder and sponsor, and Wilmington Trust Company (in its individual capacity, the "Trust Company," ("Trust Company") and solely in its capacity thereunder, the "Delaware Trustee"), entered into in order to establish Nelnet Student Loan Trust 2002-1; or (ii) the Indenture of Trust, dated as of May 1, 2002 (the "Indenture"), by and between Nelnet Student Loan Trust 2002-1 (the "Issuer"), and Zions First National Bank, (together with its successors, the 'Trustee"), as trustee thereunder.

9

Please confirm chat the foregoing correctly sets forth the terms of our agreement by executing the copy of this Confirmation enclosed for that purpose and returning it to us.

Very truly yours,

JPMORGAN CHASE BANK

By: /s/ JAMES DWYER
    ------------------------------
Name: JAMES DWYER
Title: VICE PRESIDENT

Accepted and confirmed as of
the date first written above.
NELNET, INC.

By: /s/ Jeffrey R. Noordhoek
    ------------------------------
    Name: Jeffrey R. Noordhoek
    Title: SVP

NELNET LOAN SERVICES, INC.

By: /s/ Edward P. Martinez
    ------------------------------
    Name: Edward P. Martinez
    Title: Senior Vice President

10

Exhibit 10.68
CONFIRMATION

May 20, 2002

Nelnet Student Loan Trust 2002-1
c/o Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, DE 19890

Attention: Corporate Trust Administration

Subject: Student Loan Rate Cap Transaction Swap Ref No:____________________

The purpose of this confirmation is to set forth the terms and conditions of the above referenced rate cap Transaction entered into on the Trade Date specified below (the "Swap Transaction") between JPMorgan Chase Bank ("JPMorgan") and Nelnet Student Loan Trust 2002-1 (the "Trust"). This confirmation constitutes a "Confirmation" as referred to in the Master Agreement specified below.

1. This Confirmation is subject to, and incorporates, the 2000 ISDA Definitions, (the "ISDA Definitions"), published by the International Swaps and Derivatives Association, Inc. ("ISDA"), except that, for purposes of this Confirmation, all references to "Swap Transactions" in the ISDA Definitions will be deemed to be references to "Transactions". This Confirmation supplements, forms a part of and is subject to the ISDA Master Agreement and Schedule thereto dated as of May 20, 2002 (the "Master Agreement") between JPMorgan and the Trust. All provisions contained in, or incorporated by reference to, the Master Agreement shall govern this Confirmation except as expressly modified below. In the event of any inconsistency between this Confirmation, the ISDA Definitions, or the Master Agreement, as the case may be, this Confirmation will control for purposes of the Transaction to which this Confirmation relates.

2. The terms of the particular Transaction TO which this Confirmation relates are as follows:

TRADE I

Trade Date:                                May 20, 2002.

Effective Date:                            May 20, 2002.

Floating Rate Payer:                       JPMorgan.

Floating Rate Payer Payment Dates:         Early Payment applies-three (3)
                                           Business Days prior to the applicable
                                           Period End Date or the Termination
                                           Date, as the case may be.

Fixed Rate Payer:                          The Trust.

Fixed Rate Payer Payment Dates:            The 25th day of each February, May,
                                           August, and November, beginning
                                           August 26, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance

                                           with the Following Business Day
                                           Convention.

A-1 CAP:

         A-1 Cap Notional Amount:          (i) For the first Calculation Period,
                                           $207,500,000, and (ii) for each
                                           subsequent Calculation Period, the
                                           actual principal amount of the Class
                                           A-l Notes outstanding as of the last
                                           day of such Calculation Period
                                           divided by 2.

         Floating Rate Payments:

              A-1 Cap Rate:                Adjusted Student Loan Rate.

              Floating Rate:              Floating Rate Option plus Spread.

              Floating Rate Option:        USD-LIBOR-BBA, provided however, that
                                           (i) the term "London Banking Days"
                                           shall mean a Banking Day in New York
                                           and London and (ii) if USD-LIBOR
                                           Reference Banks is used as a fallback
                                           and quotations are not available, the
                                           rate will be the rate in effect for
                                           the previous Calculation Period.

              Spread:                      0.04% (4 bps).

              Floating Rate Designated     Three (3) months for every
              Maturity:                    Calculation Period.

              Floating Rate Reset Dates:   The first day of each Calculation
                                           Period.

              Floating Rate Day Count      Actual/360
              Fraction:

              Floating Rate Period End     The 25th day of each February, May,
              Dates:                       August, and November beginning August
                                           26, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

         Fixed Rate Payments:

              Fixed Rate:                  0.02% (2 bp).

              Fixed Rate Day Count
              Fraction:                    Actual/360

         A-1 Cap Termination Date:         The earliest of (i) May 25, 2011,
                                           (ii) the Distribution Date following
                                           the end of the Collection Period
                                           during which the Pool Balance is
                                           reduced to zero; and (iii) the
                                           Distribution Date on which the
                                           principal balance of all of the Class
                                           A-l Notes is reduced to zero

2

A-2 CAP:

         A-2 Cap Notional Amount:          (i) For the first Calculation Period,
                                           $292,500,000, and (ii) for each
                                           subsequent Calculation Period, the
                                           actual principal amount of the Class
                                           A-2 Notes outstanding as of the last
                                           day of such Calculation Period
                                           divided by 2.

         Floating Rate Payments:

              A-2 Cap Rate:                Adjusted Student Loan Rate.

              Floating Rate:               Floating Rate Option plus the Spread.

              Floating Rate Option:        USD-LIBOR-BBA, provided however, that
                                           (i) the term "London Banking Days"
                                           shall mean a Banking Day in New York
                                           and London and (ii) if USD-LIBOR
                                           Reference Banks is used as a fallback
                                           and quotations are not available, the
                                           rate will be the rate in effect for
                                           the previous Calculation Period.

              Spread:                      0.17% (17 bps).

              Floating Rate Designated     Three (3) months for every
              Maturity:                    Calculation Period.

              Floating Rate Reset          The first day of each Calculation
              Dates:                       Period.

              Floating Rate Day Count      Actual/360
              Fraction:

              Floating Rate Period End     The 25th day of each February, May,
              Dates:                       August, and November beginning
                                           August 26, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

         Fixed Rate Payments:

              Fixed Rate:                  0.02% (2 bp).

              Fixed Rate Day Count         Actual/360
              Fraction:

         A-2 Cap Termination Date:         The earliest of (i) May 25, 2027,
                                           (ii) the Distribution Date following
                                           the end of the Collection Period
                                           during which the Pool Balance is
                                           reduced to zero; and (iii) the
                                           Distribution Date on which the
                                           principal balance of all of the Class
                                           A-2 Notes is reduced to zero.

B CAP:

         B Cap Notional Amount:            (i) For the first Calculation Period,
                                           $18,135,000, and (ii) for each
                                           subsequent Calculation Period, the
                                           actual

                                       3

                                           principal amount of the Class B Notes
                                           outstanding as of the last day of
                                           such Calculation Period divided by 2.

         Floating Rate Payments:

              B Cap Rate:                  Adjusted Student Loan Rate.

              Floating Rate:               Floating Rate Option plus the Spread.

              Floating Rate Option:        USD-LIBOR-BBA, provided however, that
                                           (I) the term "London Banking Days"
                                           shall mean a Banking Day in New York
                                           and London and (ii) if USD-LIBOR
                                           Reference Banks is used as a fallback
                                           and quotations are not available, the
                                           rate will be the rate in effect for
                                           the previous Calculation Period.

              Spread:                      0.55% (55 bps).

              Floating Rate Designated     Three (3) months for every
              Maturity:                    Calculation Period.

              Floating Rate Reset Dates:   The first day of each Calculation
                                           Period.

              Floating Rate Day Count      Actual/360
              Fraction:

              Floating Rate Period End     The 25th day of each February, May,
              Dates:                       August, and November beginning August
                                           26, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

         Fixed Rate Payments:

              Fixed Rate:                  0.02% (2 bp).

              Fixed Rate Day Count         Actual/360
              Fraction:

         B Cap Termination Date:           The earliest of (i) August 25, 2032,
                                           (ii) the Distribution Date following
                                           the end of the Collection Period
                                           during which the Pool Balance is
                                           reduced to zero; and (iii) the
                                           Distribution Date on which the
                                           principal balance of all of the Class
                                           B Notes is reduced to zero.

SETTLEMENT:                                On each Floating Rate Payer Payment
                                           Date, the Floating Rate Payer will
                                           pay to the Fixed Rate Payer the
                                           greater of (i) zero and (ii) the sum
                                           of the amounts (to the extent such
                                           amount is positive) determined with
                                           respect to the A-l Cap, the A-2 Cap
                                           and the B Cap pursuant to the
                                           following formula:

                                       4

                                               (Floating Rate minus the Cap
                                               Rate) X Notional Amount X
                                               Floating Rate Day Count Fraction;

                                           provided that in no event, shall the
                                           Floating Rate Payer be liable for an
                                           amount in the aggregate in excess of
                                           (a) one half of the B Cap Notional
                                           Amount as of each Floating Rate Payer
                                           Payment Date less (b) all payments
                                           the Floating Rate Payer has made
                                           under this Trade 1 prior to such
                                           Floating Rate Payer Payment Date net
                                           of any payments (other than payments
                                           of interest) made by the Floating
                                           Amount Payer to the Floating Rate
                                           Payer under Trade II.

                                           On each Fixed Rate Payer Payment
                                           Date, the Fixed Rate Payer will pay
                                           to the Floating Rate Payer the sum of
                                           the amounts determined with respect
                                           to the A-l Cap, the A-2 Cap and the B
                                           Cap pursuant to the following
                                           formula:

                                               Fixed Rate X Notional Amount X
                                               Fixed Rate Day Count Fraction.

5

TRADED II

Trade Date:                                May 20, 2002.

Effective Date:                            May 20, 2002.

Floating Amount Payer:                     The Trust

Termination Date:                          The earliest of (i) August 25, 2032,
Date                                       (ii) the Distribution following the
                                           end of the Collection Period during
                                           which the Pool Balance is reduced to
                                           zero; and (iii) the Distribution Date
                                           on which the principal balance of all
                                           the Class A-1 Notes, Class A-2 Notes
                                           and the Class B Notes are reduced to
                                           zero.

Floating Amount:                           An aggregate amount equal to any
                                           Floating Rate Payments made by the
                                           Floating Rate Payer to the Fixed Rate
                                           Payer under Trade I with respect to
                                           the corresponding Calculation Period.

Floating Rate Period End Dates:            The 25th day of each February, May,
                                           August, and November beginning August
                                           26, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

Settlement:                                The Floating Amount Payer shall pay
                                           the Floating Rate Payer under Trade I
                                           the Floating Amount on each Floating
                                           Rate Payer Payment Date.

                                           Notwithstanding the foregoing, the
                                           Floating Amount Payer shall be
                                           obligated to pay the Floating Amount
                                           on a Floating Rate Payer Payment Date
                                           only if:

                                                (i) the Floating Rate Payer's
                                                obligations under Trade I with
                                                respect to the applicable
                                                Floating Rate Payer Payment Date
                                                have been satisfied; and

                                                (ii) to the extent that
                                                sufficient Available Funds are
                                                in the Collection Fund to make
                                                the scheduled payment in
                                                accordance with Section
                                                5.03(c)(x) of the Indenture or
                                                sufficient funds are available
                                                in the Reserve Fund to make the
                                                scheduled payment in accordance
                                                with Section 5.04 of the
                                                Indenture.

                                           If the Floating Amount is not paid on
                                           a Floating Rate Payer Payment Date in
                                           full, the unpaid amount, together
                                           with interest thereon at a rate of
                                           USD-LIBOR-BBA accrued on a basis of
                                           Actual/360 shall be paid on the next
                                           succeeding Floating Rate Payer
                                           Payment Date on which funds are
                                           available therefore in accordance
                                           with

                                       6

                                           the Indenture. On any day, the rate
                                           shall be the then current
                                           USD-LIBOR-BBA rate determined as set
                                           forth in the Trade I.

3. ADDITIONAL PROVISIONS:

(a) Business Days. New York

(b) Calculation Agent. Nelnet, Inc (the "Administrator"), as appointed by the Trust. The Administrator shall act as Calculation Agent pursuant to the terms of the Administration Agreement and in accordance with the terms of the Schedule.

(c) Governing Law. New York law.

(d) Notice of Payment Amounts. The Calculation Agent shall provide notice to the Floating Rate Payer and the Fixed Rate Payer by at least 1:00 p.m. (New York City time) 1 Business Day prior to the Floating Rate Payer Payment Date with respect to Trade I of whether the Floating Rate Payor is required to make a payment and, if so, the amount of such payment together with reasonable details as to how the amounts were calculated. Notwithstanding anything herein to the contrary, if notice is received by the Floating Rate Payer after 1:00
p.m. (New York City time) 1 Business Day prior to each such Floating Rate Payer Payment Date, the Floating Rate Payer Payment Date shall be one Business Day after the day such notice is deemed to be received. For purposes hereof, any notice received on any day after 1:00 p.m. and/or any day that is not a Business Day shall be deemed received on the next Business Day.

(e) Termination Payments: In the case of any early termination of this Transaction as a result of an Event of Default where the Trust is the Defaulting Party, any amount payable by the Trust pursuant to Section 6(e) of the Master Agreement shall be capped at an amount equal to the product of (x) 0.10% (10bps) and (y) the sum of the A-1 Cap Notional Amount, A-2 Cap Notional Amount and B Cap Notional Amount as of the Early Termination Date. In the case of any early termination of this Transaction in which an amount is payable by JPMorgan pursuant to Section 6(e) of the Master Agreement, such amount shall be capped at amount not to exceed (a) one half of the B Cap Notional Amount as of the date of such early termination less (b) all payments the Floating Rate Payer has made under Trade I prior to such early termination date net of any payments (other than payments of interest) made by the Floating Amount Payer to the Floating Rate Payer under Trade II.

4. ACCOUNT DETAILS:

Payments to Party A:

         For the Account of:         JPMorgan

                                     JPMorgan Chase Bank
                                     ABA # 021-000-021
                                     Account No. 999-97-341
                                     Attn: Structured Products Trading

         For payment inquiries:      JPMorgan Chase Bank
                                     Structured Products Trading
                                     270 Park Avenue
                                     8th Floor
                                     New York, New York 10017
                                     Attn: Jaynita K. Pala

                                        7

                                     Telephone No.: 212-834-7553
                                     Facsimile No.: 212-834-6187

Payments to the Trust:

For the Account of:                  Nelnet Student Loan Trust 2002-1

                                     Zions First National Bank
                                     Salt Lake City, UT
                                     ABA: 124000054
                                     FFC A/C: #80-000219
                                     Ref: Nelnet 2002-1 Trust
                                     Attn: Sandy Stevens
                                     Phone: 720-947-7479

         For payment inquiries:      Wilmington Trust Company
                                     Rodney Square North
                                     1100 North market Street
                                     Wilmington, Delaware 19890
                                     Attention: Corporate Trust Administration
                                     Facsimile No.: (302) 651-3882
                                     Telephone No.: (302) 651-1000
                                     Electronic Messaging System Details: None

5. OFFICES:

(a) The Office of JPMorgan for this Transaction is 270 Park Avenue, 40th Floor. New York, New York 10017-2070, Attention: Legal Department-Capital Markets. Except as otherwise provided in the Schedule to the Agreement, the foregoing shall be the address for notices or communications to JPMorgan.

(b) The Office of the Trust for this Transaction is Nelnet Student Loan Trust 2002-1 c/o Wilmington Trust Company, Rodney Square North, 1100 North Market Street, Attention: Corporate Trust Administration, Wilmington, Delaware 19890; with copies to: Zions First National Bank, 717 17th Street, Suite 301, Denver, Colorado 80202, Attention: Corporate Trust; and Nelnet, Inc., 121 South 13th Street, Suite 301, Lincoln, Nebraska 68505, Attention: Terry J. Heimes.

6. ADDITIONAL DEFINITIONS:

The following terms shall have the meanings set forth below when used in this Confirmation:

"Calculation Period" means, in respect of a Swap Transaction and a party, each period from, and including, one Period End Date of that party to, but excluding, the next following applicable Period End Date during the Term of the Swap Transaction, except that (a) the initial Calculation Period for the party will commence on, and include, the Effective Date, and (b) the final Calculation Period for the party will end on, but exclude, the Termination Date.

"Expected Interest Collections" means, with respect to any Collection Period, the sum of (i) the amount of interest accrued, net of amounts required to be paid to the Department or to be repaid to Guarantors or borrowers, with respect to the Financed Eligible Loans for such Collection Period (whether or not such interest is actually paid) and (ii) all Interest Benefit Payments and Special Allowance Payments expected to be received by the Trustee for such Collection Period (whether or not actually

8

received), net of amounts required to be paid to the Department, with respect to the Financed Eligible Loans, to the extent not included in (i) above, and (iii) investment earnings on all Investment Securities held by the Trustee available for deposit in the Collection Fund for such Distribution Date.

"Adjusted Student Loan Rate" means, with respect to any Calculation Period, the product of (a) the quotient obtained by dividing (i) 360 by (ii) the actual number of days elapsed in the relevant Calculation Period and (b) the percentage equivalent (not less than zero percent) of a fraction (i) the numerator of which is equal to Expected Interest Collections for the Collection Period relating to such Calculation Period less the Servicing Fee with respect to such relevant Collection Period and the Administration Fee and the Derivative Product Fees payable on the relevant Floating Rate Payer Payment Date, and (ii) the denominator of which is the, Pool Balance as of the first day of such Collection Period.

In addition, the terms "Administration Agreement", "Administration Fee", "Administrator", "Available Funds", "Class A-1 Notes, "Class A-2 Notes", "Class B Notes", "Collection Fund", "Collection Period", "Department", "Derivative Product Fees", "Derivative Product Payments", "Distribution Date", "Eligible Lender Trustee", "Guarantor", "Indenture", "Interest Benefit Payments", "Investment Securities", "Notes", "Pool Balance", "Servicing Fee", "Reserve Fund", "Special Allowance Payments", "Specified Reserve Fund Balance" and "Financed Eligible Loans" shall have the meanings when used in this Confirmation as ascribed to them in (i) the Amended and Restated Trust Agreement, dated as of May 1, 2002, by and among Nelnet Student Loan Funding, LLC, as the Initial Certificate holder and sponsor, and Wilmington Trust Company (in its individual capacity, the "Trust Company," ("Trust Company") and solely in its capacity thereunder, the "Delaware Trustee"), entered into in order to establish Nelnet Student Loan Trust 2002-1; or (ii) the Indenture of Trust, dated as of May 1, 2002 (the "Indenture"), by and between Nelnet Student Loan Trust 2002-1 (the "Issuer"), and Zions First National Bank, (together with its successors, the "Trustee"), as trustee thereunder.

9

Please confirm that the foregoing correctly sets forth the terms of our agreement by executing the copy of this Confirmation enclosed for that purpose and returning it to us.

Very truly yours,

JTMORGAN CHASE BANK

By: /s/ JAMES DWYER
    --------------------------
    Name: JAMES DWYER
    Title: VICE PRESIDENT

Accepted and confirmed as of
the date first written above.

NELNET STUDENT LOAN TRUST 2002-1

By: Wilmington Trust Company
not in its individual capacity but solely in its capacity as Trustee of the Nelnet Student Loan Trust 2002-1

By: /s/ Donald G. Mackelcan
    -------------------------------------
        Name: Donald G. Mackelcan
        Title: Vice President

10

Exhibit 10.69

[BANK OF AMERICA LOGO]

233 South Wacker Drive - Suite 2800
Chicago, Illinois 60606
TEL: 312-234-2732
FAX: 312-234-3603

BANK OF AMERICA, N.A.

CONFIRMATION

May 20, 2002

Nelnet Student Loan Trust 2002-1
c/o Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, DE 19890

Attention: Corporate Trust Administration

Subject: Student Loan Rate Cap Transaction Swap Ref No: 372515

The purpose of this confirmation is to set forth the terms and conditions of the above referenced rate cap transaction entered into on the Trade Date specified below (the "Swap Transaction") between Bank of America, N.A. ("Bank of America") and Nelnet Student Loan Trust 2002-1 (the "Trust"). This confirmation constitutes a "Confirmation" as referred to in the Master Agreement specified below.

1. This Confirmation is subject to, and incorporates, the 2000 ISDA Definitions, (the "ISDA Definitions"), published by the International Swaps and Derivatives Association, Inc. ("ISDA"), except that, for purposes of this Confirmation, all references to "Swap Transactions" in the ISDA Definitions will be deemed to be references to "Transactions". This Confirmation supplements, forms a part of and is subject to the ISDA Master Agreement and Schedule thereto dated as of May 20, 2002 (the "Master Agreement") between Bank of America and the Trust. All provisions contained in, or incorporated by reference to, the Master Agreement shall govern this Confirmation except as expressly modified below. In the event of any inconsistency between this Confirmation, the ISDA Definitions, or the Master Agreement, as the case may be, this Confirmation will control for purposes of the Transaction to which this Confirmation relates.

2. The terms of the particular Transaction to which this Confirmation relates are as follows:

TRADE I

Trade Date:                                   May 20, 2002.

Effective Date:                               May 20, 2002.

Floating Rate Payer:                          Bank of America.

Floating Rate Payer Payment Dates:            Early Payment applies - three (3)
                                              Business Days prior to the
                                              applicable Period End Date or the
                                              Termination Date, as the case may
                                              be.

Fixed Rate Payer:                             The Trust.

Fixed Rate Payer Payment Dates:               The 25th day of each February,
                                              May, August, and November,
                                              beginning August 26, 2002, and
                                              ending on the Termination Date,
                                              subject to adjustment in
                                              accordance with the Following
                                              Business Day Convention.

A-1 CAP:

     A-1 Cap Notional Amount:                 (i) For the first Calculation
                                              Period, $207,500,000, and (ii) for
                                              each subsequent Calculation
                                              Period, the actual principal
                                              amount of the Class A-l Notes
                                              outstanding as of the last day of
                                              such Calculation Period divided by
                                              2.

     Floating Rate Payments:

         A-1 Cap Rate:                        Adjusted Student Loan Rate.

         Floating Rate:                       Floating Rate Option plus Spread.

         Floating Rate Option:                USD-LIBOR-BBA, provided however,
                                              that (i) the term "London Banking
                                              Days" shall mean a Banking Day in
                                              New York and London and (ii) if
                                              USD-LEBOR Reference Banks is used
                                              as a fallback and quotations are
                                              not available, the rate will be
                                              the rate in effect for the
                                              previous Calculation Period.

         Spread:                              0.04% (4 bps).

         Floating Rate Designated             Three (3) months for every
         Maturity:                            Calculation Period.

         Floating Rate Reset                  The first day of each Calculation
         Dates:                               Period.

         Floating Rate Day Count              Actual/360
         Fraction:

         Floating Rate Period End             The 25th day of each February,
         Dates:                               May, August, and November
                                              beginning August 26, 2002, and
                                              ending on the Termination Date,
                                              subject to adjustment in
                                              accordance with the Following
                                              Business Day Convention.

     Fixed Rate Payments:

         Fixed Rate:                          0.02% (2 bp).

         Fixed Rate Day Count Fraction:       Actual/360

     A-1 Cap Termination Date:                The earliest of (i) May 25, 2011,
                                              (ii) the Distribution Date
                                              following the end of the
                                              Collection Period during which the
                                              Pool Balance is reduced to zero;
                                              and (iii) the Distribution Date on
                                              which the principal balance of all
                                              of the Class A-l Notes is reduced
                                              to zero

A-2 CAP:

     A-2 Cap Notional Amount:                 (i) For the first Calculation
                                              Period, $292,500,000, and

                                              (ii) for each subsequent
                                              [ILLEGIBLE] principal amount of
                                              the Class A-2 Notes outstanding as
                                              of the last day of such
                                              Calculation Period divided by 2.

     Floating Rate Payments:

         A-2 Cap Rate:                        Adjusted Student Loan Rate.

         Floating Rate:                       Floating Rate Option plus the
                                              Spread.

         Floating Rate Option:                USD-LIBOR-BBA, provided however,
                                              that (i) the term "London Banking
                                              Days" shall mean a Banking Day in
                                              New York and London and (ii) if
                                              USD-LIBOR Reference Banks is used
                                              as a fallback and quotations are
                                              not available, the rate will be
                                              the rate in effect for the
                                              previous Calculation Period.

         Spread:                               0.17% (17 bps).

         Floating Rate Designated             Three (3) months for every
         Maturity:                            Calculation Period.

         Floating Rate Reset                  The first day of each Calculation
         Dates:                               Period.

         Floating Rate Day Count               Actual/360
         Fraction:

         Floating Rate Period End             The 25th day of each February,
         Dates:                               May, August, and November
                                              beginning August 26, 2002, and
                                              ending on the Termination Date,
                                              subject to adjustment in
                                              accordance with the Following
                                              Business Day Convention.

     Fixed Rate Payments:

         Fixed Rate:                          0.02% (2 bp).

         Fixed Rate Day Count                 Actual/360
         Fraction:

     A-2 Cap Termination Date:                The earliest of (i) May 25, 2027,
                                              (ii) the Distribution Date
                                              following the end of the
                                              Collection Period during which the
                                              Pool Balance is reduced to zero;
                                              and (iii) the Distribution Date on
                                              which the principal balance of all
                                              of the Class A-2 Notes is reduced
                                              to zero.
B CAP:

     B Cap Notional Amount:                   (i) For the first Calculation
                                              Period, $18,135,000, and (ii) for
                                              each subsequent Calculation
                                              Period, the actual principal
                                              amount of the Class B Notes
                                              outstanding as of the last day of
                                              such Calculation Period divided by
                                              2.

     Floating Rate Payments:

         B Cap Rate:                          Adjusted Student Loan Rate.

         Floating Rate:                       Floating Rate Option plus the
                                              Spread.

         Floating Rate Option:                USD-LIBOR-BBA, provided however,
                                              that (I) the term "London Banking
                                              Days" shall mean a Banking Day in
                                              New York and London and (ii) if
                                              USD-LIBOR Reference Banks is used
                                              as a fallback and quotations are
                                              not available, the rate will be
                                              the rate in effect for the
                                              previous Calculation Period.

         Spread:                              0.55% (55 bps).

         Floating Rate Designated             Three (3) months for every
         Maturity:                            Calculation Period.

         Floating Rate Reset                  The first day of each Calculation
         Dates:                               Period.

         Floating Rate Day Count              Actual/360
         Fraction:

         Floating Rate Period End             The 25th day of each February,
         Dates:                               May, August, and November
                                              beginning August 26, 2002, and
                                              ending on the Termination Date,
                                              subject to adjustment in
                                              accordance with the Following
                                              Business Day Convention.

     Fixed Rate Payments:

         Fixed Rate:                          0.02% (2 bp).

         Fixed Rate Day Count                 Actual/360
         Fraction:

     B Cap Termination Date:                  The earliest of (i) August 25,
                                              2032, (ii) the Distribution Date
                                              following the end of the
                                              Collection Period during which the
                                              Pool Balance is reduced to zero;
                                              and (iii) the Distribution Date on
                                              which the principal balance of all
                                              of the Class B Notes is reduced to
                                              zero.

SETTLEMENT:                                   On each Floating Rate Payer
                                              Payment Date, the Floating Rate
                                              Payer will pay to the Fixed Rate
                                              Payer the greater of (i) zero and
                                              (ii) the sum of the amounts (to
                                              the extent such amount is
                                              positive) determined with respect
                                              to the A-l Cap, the A-2 Cap and
                                              the B Cap pursuant to the
                                              following formula:

                                                (Floating Rate minus the Cap
                                                Rate) X Notional Amount X
                                                Floating Rate Day Count
                                                Fraction;

                                              provided that in no event, shall
                                              the Floating Rate Payer be liable
                                              for an amount in the aggregate in
                                              excess of (a) one half of the B
                                              Cap Notional Amount as of each
                                              Floating Rate Payer Payment Date
                                              less (b) all payments the Floating
                                              Rate Payer has made under this
                                              Trade I prior to such Floating
                                              Rate Payer Payment Date net of any
                                              payments (other than payments of
                                              interest) made by the Fixed Amount
                                              Payer to the Floating Rate Payer
                                              under Trade II.

                                              On each Fixed Rate Payer Payment
                                              Date, the Fixed Rate Payer will
                                              pay to the Floating Rate Payer the
                                              sum of the amounts determined with
                                              respect to the A-l Cap, the A-2
                                              Cap and the B Cap pursuant to the
                                              following formula:

                                                Fixed Rate X Notional Amount X
                                                Fixed Rate Day Count Fraction.

TRADE II

Trade Date:                                   May 20, 2002.

Effective Date:                               May 20, 2002.

Floating Amount Payer:                        The Trust

Floating Amount Payer Payment Dates:          Early Payment applies - three (3)
                                              Business Days prior to the
                                              applicable Period End Date or the
                                              Termination Date, as the case may
                                              be.

Termination Date:                             The earliest of (i) August 25,
Date                                          2032, (ii) the Distribution
                                              following the end of the
                                              Collection Period during which the
                                              Pool Balance is reduced to zero;
                                              and (iii) the Distribution Date on
                                              which the principal balance of all
                                              the Class A-l Notes, Class A-2
                                              Notes and the Class B Notes are
                                              reduced to zero.

Floating Amount:                              An aggregate amount equal to any
                                              Floating Rate Payments made by the
                                              Floating Rate Payer to the Fixed
                                              Rate Payer under Trade I with
                                              respect to the corresponding
                                              Calculation Period.

Floating Rate Period End                      The 25th day of each February,
Dates:                                        May, August, and November
                                              beginning August 26, 2002, and
                                              ending on the Termination Date,
                                              subject to adjustment in
                                              accordance with the Following
                                              Business Day Convention.

Settlement:                                   The Floating Amount Payer shall
                                              pay the Floating Rate Payer under
                                              Trade I the Floating Amount on
                                              each Floating Rate Payer Payment
                                              Date.

                                              Notwithstanding the foregoing, the
                                              Floating Amount Payer shall be
                                              obligated to pay the Floating
                                              Amount on a Floating Rate Payer
                                              Payment Date only if:

                                                (i) the Floating Rate Payer's
                                                obligations under Trade I with
                                                respect to the applicable
                                                Floating Rate Payer Payment Date
                                                have been satisfied; and

                                                (ii) to the extent that
                                                sufficient Available Funds are
                                                in the Collection Fund to make
                                                the scheduled payment in
                                                accordance with Section

                                                5.03(c)(x). of the Indenture or
                                                sufficient funds are available
                                                in the Reserve Fund to make the
                                                scheduled payment in accordance
                                                with Section 5.04 of the
                                                Indenture.

                                              If the Floating Amount is not paid
                                              on a Floating Rate Payer Payment
                                              Date in full, the unpaid amount,
                                              together with interest thereon at
                                              a rate of USD-LIBOR-BBA accrued on
                                              a basis of Actual/360 shall be
                                              paid on the next succeeding
                                              Floating Rate Payer Payment Date
                                              on which funds are available
                                              therefore in accordance with the
                                              Indenture. On any day, the rate
                                              shall be the then current
                                              USD-LIBOR-BBA rate determined as
                                              set forth in the Trade I.

3. ADDITIONAL PROVISIONS:

(a) Business Days. New York

(b) Calculation Agent. Nelnet, Inc (the "Administrator"), as appointed by the Trust. The Administrator shall act as Calculation Agent pursuant to the terms of the Administration Agreement and in accordance with the terms of the Schedule.

(c) Governing Law. New York law.

(d) Notice of Payment Amounts. The Calculation Agent shall provide notice to the Floating Rate Payer and the Fixed Rate Payer by at least 1:00 p.m. (New York City time) 1 Business Day prior to the Floating Rate Payer Payment Date with respect to Trade I of whether the Floating Rate Payer is required to make a payment and, if so, the amount of such payment together with reasonable details as to how the amounts were calculated. Notwithstanding anything herein to the contrary, if notice is received by the Floating Rate Payer after 1:00
p.m. (New York City time) 1 Business Day prior to each such Floating Rate Payer Payment Date, the Floating Rate Payer Payment Date shall be one Business Day after the day such notice is deemed to be received. For purposes hereof, any notice received on any day after 1:00 p.m. and/or any day that is not a Business Day shall be deemed received on the next Business Day.

(e) Termination Payments: In the case of any early termination of this Transaction as a result of an Event of Default where the Trust is the Defaulting Party, any amount payable by the Trust pursuant to Section 6(e) of the Master Agreement shall be capped at an amount equal to the product of (x) 0.10% (10 bps) and (y) the sum of the A-l Cap Notional Amount, A-2 Cap Notional Amount and B Cap Notional Amount as of the Early Termination Date. In the case of any early termination of this Transaction in which an amount is payable by Bank of America pursuant to Section 6(e) of the Master Agreement, such amount shall be capped at amount not to exceed (a) one half of the B Cap Notional Amount as of the date of such early termination less (b) all payments the Floating Rate Payer has made under Trade I prior to such early termination date net of any payments (other than payments of interest) made by the Floating Amount Payer to the Floating Rate Payer under Trade II.

4. ACCOUNT DETAILS:

Payments to Party A:

         For the Account of:                  Bank of America, N.A.

                                              Bank of America, N.A
                                              ABA # 026 009 593
                                              Account No. 6550219386
                                              FCT: BOFA Swaps

            For payment inquiries:            Customer Service Desk
                                              Telephone No.: 312-234-2732
                                              Facsimile No.: 312-234-3603

         Payments to the Trust:

         For the Account of:                  Nelnet Student Loan Trust 2002-1

                                              Zions First National Bank
                                              Salt Lake City, UT
                                              ABA: 124000054
                                              FFC A/C: #80-000219
                                              Ref: Nelnet 2002-1 Trust
                                              Attn: Sandy Stevens
                                              Phone: 720-947-7479

            For payment inquiries:            Wilmington Trust Company
                                              Rodney Square North
                                              1100 North market Street
                                              Wilmington, Delaware 19890
                                              Attention: Corporate Trust
                                              Administration
                                              Facsimile No.: (302) 651-3882
                                              Telephone No.: (302) 651-1000
                                              Electronic Messaging System
                                              Details: None

5. OFFICES:

(a) The Office of Bank of America for this Transaction is Bank of America, N.A., Sears Tower, 233 South Wacker Drive, Suite 2800, Chicago, IL 60606, Attention: Swap Operations.

(b) The Office of the Trust for this Transaction is Nelnet Student Loan Trust 2002-1 c/o Wilmington Trust Company, Rodney Square North, 1100 North Market Street, Attention: Corporate Trust Administration, Wilmington, Delaware 19890; with copies to : Zions First National Bank, 717 17th Street, Suite 301, Denver, Colorado 80202, Attention: Corporate Trust; and Nelnet, Inc., 121 South 13th Street, Suite 301, Lincoln, Nebraska 68505, Attention: Terry J. Heimes.

6. ADDITIONAL DEFINITIONS:

The following terms shall have the meanings set forth below when used in this Confirmation:

"Calculation Period" means, in respect of a Swap Transaction and a party, each period from, and including, one Period End Date of that party to, but excluding, the next following applicable Period End Date during the Term of the Swap Transaction, except that (a) the initial Calculation Period for the party will commence on, and include, the Effective Date, and (b) the final Calculation Period for the party will end on, but exclude, the Termination Date.

"Expected Interest Collections" means, with respect to any Collection Period, the sum of (i) the amount of interest accrued, net of amounts required to be paid to the Department or to be repaid to Guarantors or borrowers, with respect to the Financed Eligible Loans for such Collection Period (whether or not such interest is actually paid) and (ii) all Interest Benefit Payments and Special Allowance Payments expected to be received by the Trustee for such Collection Period (whether or not actually received), net of amounts required to be paid to the Department, with respect to the Financed Eligible Loans, to the extent not included in (i) above, and (iii) investment earnings on all Investment Securities held by the Trustee available for deposit in the Collection Fund for such Distribution Date.


"Adjusted Student Loan Rate" means, with respect to any Calculation Period, the product of (a) the quotient obtained by dividing (i) 360 by (ii) the actual number of days elapsed in the relevant Calculation Period and (b) the percentage equivalent (not less than zero percent) of a fraction (i) the numerator of which is equal to Expected Interest Collections for the Collection Period relating to such Calculation Period less the Servicing Fee with respect to such relevant Collection Period and the Administration Fee and the Derivative Product Fees payable on the relevant Floating Rate Payer Payment Date, and (ii) the denominator of which is the Pool Balance as of the first day of such Collection Period.

In addition, the terms "Administration Agreement", "Administration Fee", "Administrator", "Available Funds", "Class A-l Notes, "Class A-2 Notes", "Class B Notes", "Collection Fund", "Collection Period", "Department", "Derivative Product Fees", "Derivative Product Payments", "Distribution Date", "Eligible Lender Trustee", "Guarantor", "Indenture", "Interest Benefit Payments", "Investment Securities", "Notes", "Pool Balance", "Servicing Fee", "Reserve Fund", "Special Allowance Payments ", "Specified Reserve Fund Balance " and "Financed Eligible Loans" shall have the meanings when used in this Confirmation as ascribed to them in (i) the Amended and Restated Trust Agreement, dated as of May 1, 2002, by and among Nelnet Student Loan Funding, LLC, as the Initial Certificate holder and sponsor, and Wilmington Trust Company (in its individual capacity, the "Trust Company," ("Trust Company") and solely in its capacity thereunder, the "Delaware Trustee"), entered into in order to establish Nelnet Student Loan Trust 2002-1; or (ii) the Indenture of Trust, dated as of May 1, 2002 (the "Indenture"), by and between Nelnet Student Loan Trust 2002-1 (the "Issuer"), and Zions First National Bank, (together with its successors, the "Trustee"), as trustee thereunder.


Please confirm that the foregoing correctly sets forth the terms of our agreement by executing the copy of this Confirmation enclosed for that purpose and returning it to us.

Very truly yours,

BANK OF AMERICA, N.A.

By: /s/ Mary Beth Knight
    --------------------------
Name:  Mary Beth Knight
Title: Assistant Vice President

Accepted and confirmed as of
the date first written above.

NELNET STUDENT LOAN TRUST 2002-1

By: Wilmington Trust Company
not in its individual capacity but solely in its capacity as Trustee of the Nelnet Student Loan Trust 2002-1

By: _______________________________
Name:__________________________
Title:_________________________


Please confirm that the foregoing correctly sets forth the terms of our agreement by executing the copy of this Confirmation enclosed for that purpose and returning it to us.

Very truly yours,

BANK OF AMERICA, N.A.

By: ___________________________
Name:
Title:

Accepted and confirmed as of
the date first written above.

NELNET STUDENT LOAN TRUST 2002-1

By: Wilmington Trust Company
not in its individual capacity but solely in its capacity as Trustee of the Nelnet Student Loan Trust 2002-1

By: /s/ Patricia A. Evans
    --------------------------------
    Name:  Patricia A.Evans
    Title: Assistant Vice President


SECRETARY'S CERTIFICATION

OF

AUTHORIZATION AND INCUMBENCY

I, CLARA S. BLANDING, Assistant Secretary of Bank of America, National Association (the "Association"), do hereby certify.

1. That Exhibit A attached hereto is a true copy of resolutions adopted by the Board of Directors of the Association on July 28, 1993, which resolutions remain in full force and effect on this date.

2. That the following named persons have been properly elected and now hold the offices in the Association as indicated below, and said persons have been duly designated key officers with the authority and powers to engage in activities relating to derivative products as set out in sections "(A)", "(B)", "(D)" and "(E)" on Exhibit A.

Name                         Title                      Signature

R. Vaughan Dodd              Managing Director          /s/ R. Vaughan Dodd
                                                        -----------------------

Roger H. Heintzelman         Principal                  /s/ Roger H. Heintzelman
                                                        ------------------------

IN WITNESS WHEREOF, 1 have hereupon set my hand and affixed the seal of said Association this 26th day of April, 2002.

/s/ Clara S.Blanding
------------------------
    Clara S.Blanding

(SEAL)


EXHIBIT A

Securities and Related Trading Authority

NOW, THEREFORE, BE IT RESOLVED, that within the scope of their respective authorities, any Executive Vice President (or other officer of equivalent or higher rank or grade) within or responsible for the Investment Banking, Global Trading and Distribution, Balance Sheet and Funds Management, or Corporate Investments group (and their respective successor(s) in such capacities) is hereby empowered to be responsible and to designate key officers to be responsible for the overall supervision, coordination, execution and delivery, including the maintenance of appropriate books and records, of all transactions, contracts, agreements, arrangements and commitments by which the business and activities of the functional area, group, unit, department or division of the Bank under his control are conducted on behalf of the Bank, including, to the extent permitted by federal law or regulation, purchasing, investing in, or otherwise acquiring (including purchasing on margin and borrowing funds through or from approved third parties and securing payment thereof with property of the Bank to the extent permitted by law), possessing, selling (including short sales), placing as agent, effecting transactions pursuant to repurchase and reverse repurchase agreements, transferring, lending, borrowing, exchanging or otherwise disposing of, and generally underwriting, dealing and trading in (A) securities, mortgages, and instruments whether on a current, mandatory forward or optional commitment basis, including: (1) United States government securities and federal agency securities, on a when-issued or current settlement basis; (2) mortgage-backed pass-through securities, guaranteed as to payment of principal and interest by the Government National Mortgage Association, Federal Home Loan Mortgage Corporation or the Federal National Mortgage Association; (3) asset-backed securities and mortgage related securities, including collateralized mortgage obligations, mortgage--backed debt securities and mortgage--backed pass-through securities not enumerated in clause A(2) above; (4) whole mortgage loans whether residential, commercial or project related, and instruments and participation certificates evidencing an interest in any such loans; (5) money market instruments, including federal funds, deposits, redeposits, bankers acceptances, certificates of deposit, deposit notes, bank notes and commercial paper (both foreign and domestic); (6) municipal securities, including general obligation and revenue bonds and variable rate demand notes; (7) equity securities and corporate debt obligations, whether secured, unsecured or convertible, including bonds, debentures and notes; (B) foreign currencies and foreign currency-denominated securities, deposits and money market instruments including, currency swaps, cross-currency interest rate swaps, Eurocurrency deposits and redeposits, certificates of deposit, notes and floating rate notes (FRN's) and bonds; (C) foreign government and government agency securities; (D) derivative products, including interest rate swaps, caps, collars, floor, swap options, forward rate agreements, commodity derivatives, equity derivatives and the like; and (E) futures and options (exchange listed or over-the-counter) on securities, securities indices, financial instruments and foreign currencies.

AND BE IT FURTHER RESOLVED, that such authority with respect to such transactions, contracts, agreements, arrangements or commitments or with respect to any transactions deemed by such key officers to be proper in connection therewith includes the authority to give written (including telecopied, telexed, telegraphic and electronic) or oral instructions, to pay in cash or by check and/or draft drawn upon the funds of the Bank such sums as may be necessary, and to bind and obligate the Bank to and for the carrying out of any such transaction, contract, agreement, arrangement or commitment which shall be entered into by any such officers for and on behalf of the Bank; to deliver securities or other documents; to authorize or order the transfer or delivery of securities or other documents; to enter into and bind the Bank to the terms of any and all agreements with appropriate clearing organizations; to affix the seal of the Bank to any documents, instruments or agreements or otherwise; to endorse in the name of the Bank or otherwise any securities in order to pass title thereto; to direct the sale or exercise of all rights with respect to any securities; to sign for the Bank all releases, powers of attorney and/or other documents in connection with any such transaction, contract, agreement, arrangement or commitment and to agree to any terms or conditions in connection therewith; to accept delivery of any securities, documents or other items; to appoint any other person or persons to do any and all things which any of such officers is empowered to do; and generally to do and take any and all action necessary or considered desirable in connection with any such transaction, contract, agreement, arrangement or commitment.

AND BE IT FURTHER RESOLVED, that all such lawful transactions, contracts, agreements, arrangements and commitments which shall have been entered into by or under the authority of the respective officers specified above for and on behalf of the Bank on or after January 1, 1992 be and hereby are ratified, confirmed, approved and adopted in all respects.


Exhibit 10.70
CONFIRMATION

October 8, 2002

Nelnet, Inc.
Nelnet Loan Services, Inc.
121 South 13th Street
Suite 301
Lincoln, NE 68505

Attention: Terry J. Heimes

Subject: Student Loan Rate Cap Transaction Swap Ref No:_______________________

The purpose of this confirmation is to set forth the terms and conditions of the above referenced rate cap transaction entered into on the Trade Date specified below (the "Swap Transaction") between JPMorgan Chase Bank ("JPMorgan") and, collectively, Nelnet, Inc. and Nelnet Loan Service, Inc. (the "Company"). This confirmation constitutes a "Confirmation" as referred to in the Master Agreement specified below.

1. This Confirmation is subject to, and incorporates, the 2000 ISDA Definitions, (the "ISDA Definitions"), published by the International Swaps and Derivatives Association, Inc. ("ISDA"), except that, for purposes of this Confirmation, all references to "Swap Transactions" in the ISDA Definitions will be deemed to be references to "Transactions". This Confirmation supplements, forms a part of and is subject to the ISDA Master Agreement and Schedule thereto dated as of May 20, 2002 (the "Master Agreement") between JPMorgan and the Company. All provisions contained in, or incorporated by reference to, the Master Agreement shall govern this Confirmation except as expressly modified below. In the event of any inconsistency between this Confirmation, the ISDA Definitions, or the Master Agreement, as the case may be, this Confirmation will control for purposes of the Transaction to which this Confirmation relates.

2. The terms of the particular Transaction to which this Confirmation relates are as follows:

TRADE I

Trade Date:                         October 8, 2002.

Effective Date:                     October 8, 2002.

Floating Rate Payer:                The Company.

Floating Rate Payer Payment Dates:  Early Payment applies - three (3) Business
                                    Days prior to the applicable Period End Date
                                    or the Termination Date, as the case may be.

Fixed Rate Payer:                   JPMorgan.

Fixed Rate Payer Payment Dates:     The 25th day of each March, June, September,
                                    and December, beginning December 25th, 2002,
                                    and ending on the Termination Date, subject
                                    to adjustment

                                    in accordance with the Following Business
                                    Day Convention.

A-1 CAP:

        A-l Cap Notional Amount:    (i) For the first Calculation Period,
                                    $124,000,000, and
                                    (ii) for each subsequent Calculation Period,
                                    the actual principal amount of the Class A-l
                                    Notes outstanding as of the last day of such
                                    Calculation Period provided by 2.

        Floating Rate Payments:

             A-l Cap Rate:          Adjusted Student Loan Rate.

             Floating Rate:         Floating Rate Option plus the Spread.

             Floating Rate Option:  USD-LIBOR-BBA, provided however, that (i)
                                    the term "London Banking Days" shall mean a
                                    Banking Day in New York and London and (ii)
                                    if USD-LIBOR Reference Banks is used as a
                                    fallback and quotations are not available,
                                    the rate will be the rate in effect for the
                                    previous Calculation Period.

             Spread:                0.00% (0 bps).

             Floating Rate
             Designated Maturity:   Three (3) months for every Calculation
                                    Period.

             Floating Rate Reset
             Dates:                 The first day of each Calculation Period.

             Floating Rate Day
             Count Fraction:        Actual/360

             Floating Rate Period   The 25th day of each March, June, September,
             End Dates:             and December beginning December 25, 2002,
                                    and ending on the Termination Date, subject
                                    to adjustment in accordance with the
                                    Following Business Day Convention.

        Fixed Rate Payments:

             Fixed Rate:            0.0025% (0.25 bps).

             Fixed Rate Day Count
             Fraction:              Actual/360

        A-l Cap Termination Date;   The earliest of (i) September 25, 2008, (ii)
                                    the Distribution Date following the end of
                                    the Collection Period during which the Pool
                                    Balance is reduced to zero; and (ii) the
                                    Distribution Date on which the

                                       2

                                    principal balance of all of the Class A-l
                                    Notes is reduced to zero.

A-2 Cap:

        A-2 Cap Notional Amount:    (i) For the first Calculation Period,
                                    $136,000,000, and (ii) for each subsequent
                                    Calculation Period, the actual principal
                                    amount of the Class A-2 Notes outstanding as
                                    of the last day of such Calculation Period
                                    divided by 2.

        Floating Rate Payments:

             A-2 Cap Rate:          Adjusted Student Loan Rate.

             Floating Rate:         Floating Rate Option plus the Spread.

             Floating Rate Option:  USD-LIBOR-BBA, provided however, that (i)
                                    the term "London Banking Days" shall mean a
                                    Banking Day in New York and London and (ii)
                                    if USD-LIBOR Reference Banks is used as a
                                    fallback and quotations are not available,
                                    the rate will be the rate in effect for the
                                    previous Calculation Period.


             Spread:                0.03% (3 bps).

             Floating Rate          Three (3) months for every Calculation
             Designated Maturity.   Period.

             Floating Rate Reset
             Dates:                 The first day of each Calculation Period.

             Floating Rate Day
             Count Fraction:        Actual/360

             Floating Rate Period   The 25th day of each March, June, September,
             End Dates:             and December beginning December 25, 2002,
                                    and ending on the Termination Date, subject
                                    to adjustment in accordance with the
                                    Following Business Day Convention.

        Fixed Rate Payments:

             Fixed Rate:            0.0025% (0.25 bps)

             Fixed Rate Day Count
             Fraction:              Actual/360

             A-2 Cap Termination    The earliest of (i) June 25, 2011, (ii) the
             Date:                  Distribution

                                       3

                                             Date following the end of the
                                             Collection Period during which the
                                             Pool Balance is reduced to zero;
                                             and (iii) the Distribution Date or
                                             which the principal balance of all
                                             of the Class A-2 Notes is reduced
                                             to zero.

A-3 CAP:

         A-3 Cap Notional Amount:            (i) For the first Calculation
                                             Period, $92,500,000, and (ii)
                                             for each subsequent Calculation
                                             Period, the actual principal amount
                                             of the Class A-3 Notes outstanding
                                             as of the last day of such
                                             Calculation Period divided by 2.

         Floating Rate Payments:

              A-3 Cap Rate:                  Adjusted Student Loan Rate.

              Floating Rate:                 Floating Rate Option plus the
                                             Spread.

              Floating Rate Option:          USD-LIBOR-BBA, provided however,
                                             that (i) the term "London Banking
                                             Days" shall mean a Banking Day in
                                             New York and London and (ii) if
                                             USD-LIBOR Reference Banks is used
                                             as a fallback and quotations are
                                             not available, the rate will be the
                                             rate in effect for the previous
                                             Calculation Period.

              Spread:                        0.10% (10 bps).

              Floating Rate Designated
              Maturity:                      Three (3) months for every
                                             Calculation Period.

              Floating Rate Reset Dates:     The first day of each Calculation
                                             Period.

              Floating Rate Day Count
              Fraction:                      Actual/360

              Floating Rate Period End       The 25th day of each March, June,
              Dates:                         September, and December beginning
                                             December 25, 2002, and ending on
                                             the Termination Date, subject to
                                             adjustment in accordance with the
                                             Following Business Day Convention.

         Fixed Rate Payments:

              Fixed Rate:                    0.0025% (0.25 bps).

              Fixed Rate Day Count Fraction: Actual/360

         A-3 Cap Termination Date:           The earliest of (i) September 25,
                                             2013, (ii) the Distribution Date
                                             following the end of the Collection

                                       4

                                             Period during which the Pool
                                             Balance is reduced to zero; and
                                             (iii) the Distribution Date on
                                             which the principal balance of all
                                             of the Class A-3 Notes is reduced
                                             to zero.

A-4L CAP:

         A-4L Cap Notional Amount:           (i) For the first Calculation
                                             Period, $176,500,000, and (ii) for
                                             each subsequent Calculation Period,
                                             the actual principal amount of the
                                             Class A-4L Notes outstanding as of
                                             the last day of such Calculation
                                             Period divided by 2.

         Floating Rate Payments:

              A-4L Cap Rate:                 Adjusted Student Loan Rate.

              Floating Rate:                 Floating Rate Option plus the
                                             Spread.

              Floating Rate Option:          USD-LIBOR-BBA, provided however,
                                             that (i) the term "London Banking
                                             Days" shall mean a Banking Day in
                                             New York and London and (ii) if
                                             USD-LIBOR Reference Banks is used
                                             as a fallback and quotations are
                                             not available, the rate will be the
                                             rate in effect for the previous
                                             Calculation Period.

              Spread:                        0.22% (22 bps).

              Floating Rate Designated
              Maturity:                      Three (3) months for every
                                             Calculation Period.

              Floating Rate Reset Dates:     The first day of each Calculation
                                             Period.

              Floating Rate Day Count
              Fraction:                      Actual/360

              Floating Rate Period End       The 25th day of each March, June,
              Dates:                         September, and December beginning
                                             December 25, 2002, and ending on
                                             the Termination Date, subject to
                                             adjustment in accordance with the
                                             Following Business Day Convention.

         Fixed Rate Payments:

              Fixed Rate:                    0.0025% (0.25 bps).

Fixed Rate Day Count Fraction: Actual/360

5

              A-4L Cap Termination Date:     The earliest of (i) September 25,
                                             2024, (ii) the Distribution Date
                                             following the end of the Collection
                                             Period during which the Pool
                                             Balance is reduced to zero; and
                                             (in) the Distribution Date on which
                                             the principal balance of all of the
                                             Class A-4L Notes is reduced to
                                             zero.

B CAP:

         B Cap Notional Amount:              (i) For the first Calculation
                                             Period, $21,000,000, and (ii) for
                                             each subsequent Calculation Period,
                                             the actual principal amount of the
                                             Class B Notes outstanding as of the
                                             last day of such Calculation Period
                                             divided by 2.

         Floating Rate Payments:

              B Cap Rate:                    Adjusted Student Loan Rate.

              Floating Rate:                 Floating Rate Option  plus the
                                             Spread.

              Floating Rate Option:          USD-LIBOR-BBA, provided however,
                                             that (I) the term "London Banking
                                             Days" shall mean a Banking Day in
                                             New York and London and (ii) if
                                             USD-LIBOR Reference Banks is used
                                             as a fallback and quotations are
                                             not available, the rate will be the
                                             rate in effect for the previous
                                             Calculation Period.

              Spread:                        0.70% (70 bps).

              Floating Rate Designated
              Maturity:                      Three (3) months for every
                                             Calculation Period.

              Floating Rate Reset Dates:     The first day of each Calculation
                                             Period.

              Floating Rate Day Count
              Fraction:                      Actual/360

              Floating Rate Period End
              Dates:                         The 25th day of each March, June,
                                             September, and December beginning
                                             December 25, 2002, and ending on
                                             the Termination Date, subject to
                                             adjustment in accordance with the
                                             Following Business Day Convention.

         Fixed Rate Payments:

              Fixed Rate:                    0.0025% (0.25 bps).

                                       6

         Fixed Rate Day Count Fraction:      Actual/360

         B Cap Termination Date:             The earliest of (i) December 25,
                                             2033, (ii) the Distribution Date
                                             following the end of the Collection
                                             Period during which the Pool
                                             Balance is reduced to zero; and
                                             (iii) the Distribution Date on
                                             which the principal balance of all
                                             of the Class B Notes is reduced to
                                             zero.


SETTLEMENT:                                  On each Floating Rate Payer Payment
                                             Date, the Floating Rate Payer will
                                             pay to the Fixed Rate Payer the
                                             greater of (i) zero and (ii) the
                                             sum of the amounts (to the extent
                                             such amount is positive) determined
                                             with respect to the A-1 Cap, the
                                             A-2 Cap, the A-3 Cap, the A-4L Cap
                                             and the B Cap pursuant to the
                                             following formula:


                                                 (Floating Rate minus the Cap
                                                 Rate) X Notional Amount X
                                                 Floating Rate Day Count
                                                 Fraction;

                                             provided that in no event, shall
                                             the Floating Rate Payer be liable
                                             for an amount in the aggregate in
                                             excess of (a) one half of the B Cap
                                             Notional Amount as of each Floating
                                             Rate Payer Payment Date less (b)
                                             all payments the Floating Rate
                                             Payer has made under this Trade I
                                             prior to such Floating Rate Payer
                                             Payment Date net of any payments
                                             (other than payments of interest)
                                             made by the Floating Amount Payer
                                             to the Floating Rate Payer under
                                             Trade II.

                                             Subject to Section 3(f) below, on
                                             each Fixed Rate Payer Payment Date,
                                             the Fixed Rate Payer will pay to
                                             the Floating Rate Payer the sum of
                                             the amounts determined with respect
                                             to die A-1 Cap, the A-2 Cap, the
                                             A-3 Cap, the A-4L Cap and the B Cap
                                             pursuant to the following formula:

                                                 Fixed Rate X Notional Amount X
                                                 Fixed Rate Day Count Fraction.

TRADE II

Trade Date:                                  October 8, 2002.

Effective Date:                              October 8, 2002.

Floating Amount Payer:                       JPMorgan.

Termination Date:                            The earliest of (i) December 25,
                                             2033, (ii) the

7

                                             Distribution Date following the end
                                             of the Collection Period during
                                             which the Pool Balance is reduced
                                             to zero; and (iii) the Distribution
                                             Date on which the principal balance
                                             of all the Class A-1 Notes, Class
                                             A-2 Notes, Class A-3 Notes, Class
                                             A-4L Notes and the Class B Notes
                                             are reduced to zero.

Floating Amount:                             An aggregate amount equal to any
                                             Floating Rate Payments made by the
                                             Floating Rate Payer to the Fixed
                                             Rate Payer under Trade I with
                                             respect to the corresponding
                                             Calculation Period.

Floating Rate Period End Dates:              The 25th day of each March,
                                             June, September, and December
                                             beginning December 25, 2002, and
                                             ending on the Termination Date,
                                             subject to adjustment in accordance
                                             with the Following Business Day
                                             Convention.

Settlement:                                  Subject to Section 3(f) below, the
                                             Floating Amount Payer shall pay the
                                             Floating Rate Payer under Trade I
                                             the Floating Amount on each
                                             Floating Rate Payer Payment Date.

                                             Notwithstanding the foregoing, the
                                             Floating Amount Payer shall be
                                             obligated to pay the Floating
                                             Amount on a Floating Rate Payer
                                             Payment Date only if:

                                                 (i) the Floating Rate Payer's
                                                 obligations under Trade I with
                                                 respect to the applicable
                                                 Floating Rate Payer Payment
                                                 Date have been satisfied; and

                                                 (ii) to the extent that
                                                 sufficient Available Funds are
                                                 in the Collection Fund to make
                                                 the scheduled payment in
                                                 accordance with Section
                                                 5.03(c)(xii) of the Indenture
                                                 or sufficient funds are
                                                 available in the Reserve Fund
                                                 to make the scheduled payment
                                                 in accordance with Section 5.04
                                                 of the Indenture (as if the
                                                 Floating Rate Payer under Trade
                                                 I were one of the two
                                                 "Counterparties" thereunder).

                                             If the Floating Amount is not paid
                                             on a Floating Rate Payer Payment
                                             Date in full, the unpaid amount,
                                             together with interest thereon at a
                                             rate of USD-LIBOR-BBA accrued on a
                                             basis of Actual/360 shall be paid
                                             on the next succeeding Floating
                                             Rate Payer Payment Date on which
                                             funds are available therefore in
                                             accordance with the Indenture (as
                                             if the Floating Rate Payer under
                                             Trade I were one of the two
                                             "Counterparties" thereunder). On
                                             any day, the rate

                                       8

                                             shall be the then current
                                             USD-LIBOR-BBA rate determined as
                                             set forth in the Trade I.

3. ADDITIONAL PROVISIONS:

(a) Business Days. New York

(b) Calculation Agent. Nelnet, Inc., acting in its capacity as the "Administrator" under the Administration Agreement. The Administrator shall act as Calculation Agent pursuant to the terms of the Administration Agreement and in accordance with the terms of the Schedule. Any calculations and determinations made by the Administrator as Calculation Agent shall be the same as the corresponding calculations and determinations made by it in its capacity as "Calculation Agent" under that certain Student Loan Rate Cap Transaction, evidence by a Confirmation, dated October 8, 2002, between Nelnet Student Loan Trust 2002-2 (the "Trust") and JPMorgan (the "Corresponding Swap Transaction").

(c) Governing Law. New York law.

(d) Notice of Payment Amounts. The Calculation Agent shall provide notice to the Floating Rate Payer and the Fixed Rate Payer by at least 1:00 p.m. (New York City time) 1 Business Day prior to the Floating Rate Payer Payment Date with respect to Trade I of whether the Floating Rate Payer is required to make a payment and, if so, the amount of such payment together with reasonable details as to how the amounts were calculated. Notwithstanding anything herein to the contrary, if notice is received by the Floating Rate Payer after 1:00
p.m. (New York City time) 1 Business Day prior to each such Floating Rate Payer Payment Date, the Floating Rate Payer Payment Date shall be one Business Day after the day such notice is deemed to be received. For purposes hereof, any notice received on any day after 1:00 p.m. and/or any day that is not a Business Day shall be deemed received on the next Business Day.

(e) Termination Payments: In the case of any early termination of this Transaction as a result of an Event of Default where JPMorgan is the Defaulting Party, any amount payable by JPMorgan pursuant to Section 6(e) of the Master Agreement shall be capped at an amount equal to the product of (x) 0.10% (10 bps) and (y) the sum of the A-l Cap Notional Amount, A-2 Cap Notional Amount, A-3 Cap Notional Amount, A-4L Cap Notional Amount and B Cap Notional Amount as of the Early Termination Date. In the case of any early termination of this Transaction in which an amount is payable by the Company pursuant to
Section 6(e) of the Master Agreement, such amount shall be capped at amount not to exceed (a) one half of the B Cap Notional Amount as of the date of such early termination less (b) all payments the Floating Rate Payer has made under Trade I prior to such early termination date net of any payments (other than payments of interest) made by the Floating Amount Payer to the Floating Rate Payer under Trade II.

(f) Condition to Payments by JPMorgan: It shall be a condition precedent to each payment to be made under this Transaction (including for purposes of any obligation of JPMorgan to make any payment under Section 2(a)(i) of the Agreement and the occurrence of an event of default under Section 5(a)(i) of the Agreement with respect to JPMorgan) by JPMorgan that JPMorgan shall have received the payment corresponding thereto (a "corresponding payment") that is due to it from the Trust under the Corresponding Swap Transaction. If any such corresponding payment is not received by JPMorgan as and when due, JPMorgan shall not be obligated to make payment hereunder unless and until it receives such corresponding payment.

9

4. ACCOUNT DETAILS:

Payments to Party A:

         For the Account of:           JPMorgan

                                       JPMorgan Chase Bank
                                       ABA # 021-000-021
                                       Account No. 999-97-341
                                       Attn: Structured Products Trading

         For payment inquiries:        JPMorgan Chase Bank
                                       Structured Products Trading
                                       270 Park Avenue
                                       8th Floor
                                       New York, New York 10017
                                       Attn: Jaynita K. Pala
                                       Telephone No.: 212-834-7553
                                       Facsimile No.: 212-834-6187

Payments to the Company:

         For the Account of:           Nelnet, Inc.

                                       Union Bank and Trust
                                       ABA # 104-910-795
                                       A/C: # 601-435-2
                                       Attn: Julie Waltke

         For payment inquiries:        Nelnet, Inc.
                                       121 South 13th Street
                                       Suite 301
                                       Lincoln, NE 68505
                                       Attention: Terry J. Heimes
                                       Facsimile No.: 402-458-2399
                                       Telephone No.: 402-458-2300
                                       Electronic Messaging System Details: None

5. OFFICES:

(a) The Office of JPMorgan for this Transaction is 270 Park Avenue, 40th Floor, New York, New York 10017-2070, Attention: Legal Department - Capital Markets. Except as otherwise provided in the Schedule to the Agreement, the foregoing shall be the address for notices or communications to JPMorgan.

(b) The Office of the Company for this Transaction is Nelnet, Inc 121 South 13th Street, Suite 301, Lincoln, Nebraska 68505, Attention: Terry J. Heimes.

10

6. ADDITIONAL DEFINITIONS:

The following terms shall have the meanings set forth below when used in this Confirmation:

"Calculation Period" means, in respect of a Swap Transaction and a party, each period from, and including, one Period End Date of that party to, but excluding, the next following applicable Period End Date during the Term of the Swap Transaction, except that (a) the initial Calculation Period for the party will commence on, and include, the Effective Date, and (b) the final Calculation Period for the party will end on, but exclude, the Termination Date.

"Expected Interest Collections" means, with respect to any Collection Period, the sum of (i) the amount of interest accrued, net of amounts required to be paid to the Department or to be repaid to Guarantors or borrowers, with respect to the Financed Eligible Loans for such Collection Period (whether or not such interest is actually paid) and (ii) all Interest Benefit Payments and Special Allowance Payments expected to be received by the Trustee for such Collection Period (whether or not actually received), net of amounts required to be paid to the Department, with respect to the Financed Eligible Loans, to the extent not included in (i) above, and (iii) investment earnings on all Investment Securities held by the Trustee available for deposit in the Collection Fund for such Distribution Date.

"Adjusted Student Loan Rate" means, with respect to any Calculation Period, the product of (a) the quotient obtained by dividing (i) 360 by (ii) the actual number of days elapsed in the relevant Calculation Period and (b) the percentage equivalent (not less than zero percent) of a fraction (i) the numerator of which is equal to Expected Interest Collections for the Collection Period relating to such Calculation Period less the Servicing Fee with respect to such relevant Collection Period and the Administration Fee and the Derivative Product Fees payable on the relevant Floating Rate Payer Payment Date, and (ii) the denominator of which is the Pool Balance as of the first day of such Collection Period.

In addition, the terms "Administration Agreement", "Administration Fee", "Administrator", ' "Available Funds", "Class A-1 Notes", "Class A-2 Notes", "Class A-3 Notes", "Class A-4L Notes," "Class B Notes", "Collection Fund", "Collection Period", "Department", "Derivative Product Fees", "Derivative Product Payments", "Distribution Date", "Eligible Lender Trustee", "Guarantor ", "Indenture", "Interest Benefit Payments", "Investment Securities", "Notes", "Pool Balance", "Servicing Fee", "Reserve Fund", "Special Allowance Payments", "Specified Reserve Fund Balance" and "Financed Eligible Loans" shall have the meanings when used in this Confirmation as ascribed to them in (i) the Trust Agreement, dated as of September 1, 2002, by and among Nelnet Student Loan Funding, LLC, as the Initial Certificate holder and sponsor, and Wilmington Trust Company (in its individual capacity, the "Trust Company," ("Trust Company") and solely in its capacity thereunder, the "Delaware Trustee"), entered into in order to establish Nelnet Student Loan Trust 2002-2; or (ii) the Indenture of Trust, dated as of September 1, 2002 (the "Indenture"), by and between Nelnet Student Loan Trust 2002-2 (the "Issuer"), and Zions First National Bank, (together with its successors, the "Trustee"), as trustee thereunder.

7. ADDITIONAL TERMINATION PROVISIONS.

Notwithstanding anything to the contrary herein (including Paragraph 3 above) or in the Agreement:

(1) Both parties hereby agree and acknowledge that it shall be an Additional Termination Event if an Early Termination Date is designated under the Corresponding Swap Transaction (a "NELNET Termination"), with the Early Termination Date in respect of this Transaction being the Early

11

Termination Date for the NELNET Termination and neither party shall be required to designate an Early Termination Date in respect of this Transaction.

(2) Both parties hereby agree and acknowledge that (a) in no event shall any amount owed by JPMorgan pursuant to any termination of this Transaction exceed the amount actually received by JPMorgan from the Nelnet Student Loan Trust 2002-2 under the Corresponding Swap Transaction in connection with a NELNET Termination, and, if no amount is received from the Nelnet Student Loan Trust 2002-2, then no amount shall be due or be payable by JPMorgan in connection with any termination of this Transaction, and (b) if the amount calculated as due from JPMorgan in respect of any NELNET Termination is greater (such difference, a "Termination Deficiency") than the amount calculated as due from the Company in respect of a termination of this Transaction, then such amount calculated as due from the Company in respect of a termination of this Transaction shall automatically increase by the Termination Deficiency and the Company shall be obligated to pay the increased amount to JPMorgan as provided herein.

(3) Both parties hereby agree and acknowledge that if any portion of any amount that was previously distributed to Nelnet Student Loan Trust 2002-2 or MSCS under the Corresponding Swap Transaction (the party receiving the distribution, the "Disgorging Party") is recoverable and recovered from the Disgorging Party as a voidable preference or otherwise by a trustee in bankruptcy pursuant to the U.S. Bankruptcy Code or any other insolvency, bankruptcy, or similar law or regulation, pursuant to a final non-appealable order of a court exercising proper jurisdiction in an insolvency proceeding (the recovered amount, a "Returnable Amount"), then JPMorgan (if the Disgorging Party is Nelnet Student Loan Trust 2002-2) or the Company (if the Disgorging Party is JPMorgan) will pay to the other party under this Transaction an amount equal to the Returnable Amount [plus an amount sufficient to pay interest on such Returnable Amount (calculated at the rate equal to the daily USD-Federal Funds-H.15) from the date recovered from the Disgorging Party,] immediately on demand.

[(4) Both parties hereby agree and acknowledge that if JPMorgan transfers its obligations under the Corresponding Swap Transaction as a result of the occurrence of any termination event thereunder (including a credit downgrade as described in Paragraph l(h)(A) of the Schedule to the Corresponding Swap Transaction, any "Event of Default" or "Potential Event of Default" under the Corresponding Swap Transaction), JPMorgan and the Company will use their reasonable good faith efforts to cause this Transaction to be assigned to the party to whom JPMorgan is transferring the Corresponding Swap Transaction.]

12

Please confirm that the foregoing correctly sets forth the terms of our agreement by executing the copy of this Confirmation enclosed for that purpose and returning it to us.

Very truly yours,

JPMORGAN CHASE BANK

By: /s/ Don Thompson
    -------------------------------------
Name:  DON THOMPSON
Title: MANAGING DIRECTOR AND
       ASSOCIATE GENERAL COUNSEL

Accepted and confirmed as of
the date first written above.

NELNET, INC.

By: /s/ Jeffrey R. Noordhoek
   ------------------------------------
   Name: Jeffrey R. Noordhoek
   Title: Sr. Vice President

NELNET LOAN SERVICES, INC.

By: /s/ Edward P. Martinez
   ------------------------------------
   Name: Edward P. Martinez
   Title: Sr. Vice President

13

Exhibit 10.71

CONFIRMATION

October 8,2002

Nelnet Student Loan Trust 2002-2
c/o Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, DE 19890

Attention: Corporate Trust Administration

Subject: Student Loan Rate Cap Transaction Swap Ref No:__________________

The purpose of this confirmation is to set forth the terms and conditions of the above referenced rate cap transaction entered into on the Trade Date specified below (the "Cap Transaction") between JPMorgan Chase Bank ("JPMorgan") and Nelnet Student Loan Trust 2002-2 (the "Trust"). This confirmation constitutes a "Confirmation" as referred to in the Master Agreement specified below.

1. This Confirmation is subject to, and incorporates, the 2000 ISDA Definitions, (the "ISDA Definitions"), published by the International Swaps and Derivatives Association, Inc. ("ISDA"), except that, for purposes of this Confirmation, all references to "Swap Transactions" in the ISDA Definitions will be deemed to be references to "Transactions". This Confirmation evidences a complete and binding agreement between you and us as to the terms of the Transaction to which this Confirmation relates. This Confirmation shall supplement, form a pan of, and be subject to an agreement in the form of the ISDA Master Agreement and Schedule thereto dated as of October 8,2002 (the "Master Agreement") between Program and the Trust. AH provisions contained in, or incorporated by reference to, the Master Agreement shall govern this Confirmation except as expressly modified below. In the event of any inconsistency between this Confirmation, the ISDA Definitions, or the Master Agreement, as the case may be, this Confirmation will control for purposes of the Transaction to which this Confirmation relates.

2. The terms of the particular Cap Transaction to which this Confirmation relates are as follows:

A. TRANSACTION DETAILS:

Morgan Deal Number(s):

Notional Amount:                           $180,000,000

Trade Date:                                October 8, 2002

Effective Date:                            October 8, 2002

Termination Date:                          September 25, 2003

PREMIUM:


[JPMORGAN LOGO]

Buyer:                                     The Trust

Premium Amount:                            $36,000

Premium Payment Date:                      October 8, 2002

FLOATING AMOUNTS:

Floating Rate Payer (Seller):              JPMorgan

Cap Rate:                                  5%

Floating Rate Payer Payment Dates:         Early Payment applies - three (3)
                                           Business Days prior to the applicable
                                           Period End Date or the Termination
                                           Date, as the case may be.

Floating Rate Option:                      USD-LIBOR-BBA, provided however, that
                                           (i) the term "London Banking Days"
                                           shall mean a Banking Day" New York
                                           and London and (ii) if USD-LIBOR
                                           Reference Banks is used as a fallback
                                           and quotations are not available, the
                                           rate will be the rate in effect for
                                           the previous Calculation Period.

Designated Maturity:                       Three (3) months for every
                                           Calculation Period.

Floating-Rate Day Count Fraction:          Actual/360

Reset Dates:                               The first day of each Calculation
                                           Period.

Period End Dates:                          The 25th day of each March, June,
                                           September, and December beginning
                                           December 25, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

Calculation Period                         Each period from, and including, one
                                           Period End Date to, but excluding,
                                           the next following applicable Period
                                           End Date during the Term of this
                                           Transaction, except that (a) the
                                           initial Calculation Period for the
                                           party will commence on, and include,
                                           the Effective Date, and (b) the final
                                           Calculation Period for the party will
                                           end on, but exclude, the Termination
                                           Date.

Floating Rare for Initial Calculation
Period:                                    ____%

Business Days:                             New York

2

[JPMORGAN LOGO]

B. ACCOUNT DETAILS:

Payment to JPMorgan is USD:                JPMORGAN CHASE BANK
                                           JPMORGAN CHASE BANK- NEW YORK
                                           BIG: CHASUS33XXX
                                           ABA 021 0000 21
                                           AC NO: 999 97 979

Payments to the Trust in USD:              Nelnet Student Loan Trust 2002-2

                                           Zions First National Bank
                                           Salt Lake City, UT
                                           ABA: 124000054
                                           FFC A/C: #80-000219
                                           Ref: Nelnet 2002-2 Trust
                                           Attn: Sandy Stevens
                                           phone: 720-947-7479

C. OFFICES:

(a) The Office of JPMorgan for this Transaction is 270 Park Avenue, 40th Floor, New York, New York 10017-2070, Attention: Legal Department - Capital Markets. Except as otherwise provided in the Schedule to die Agreement, the foregoing shall be the address for notices or communications to JPMorgan.

(b) The Office of the Trust for this Transaction is Nelnet Student Loan Trust 2002-2 c/o Wilmington Trust Company, Rodney Square North, 1100 North Market Street, Attention: Corporate Trust Administration, Wilmington, Delaware 19890; with copies to: Zions First National Bank, 717 17th Street, Suite 301, Denver, Colorado 80202, Attention: Corporate Trust; and Nelnet, Inc., 121 South 13th Street, Suite 301, Lincoln, Nebraska 68505, Attention: Terry J. Heimes.

D. ADDITIONAL PROVISIONS:

(a) Calculation Agent. Nelnet, Inc (the "Administrator"), as appointed by the Trust. The Administrator shall act as Calculation Agent pursuant to the terms of the Administration Agreement and in accordance with the terms of the Schedule.

(b) Notice of Payment Amounts. The Calculation Agent shall provide notice to the Floating Rate Payer by at least 1:00 p.m. (New York City time) 1 Business Day prior to the Floating Rate Payer Payment Date of whether the Floating Rate Payer is required to make a payment and, if so, the amount of such payment together with reasonable details as to how the amounts were calculated. Notwithstanding anything herein to the contrary, if notice is received by the Floating Rate Payer after 1:00 p.m. (New York City lime) 1 Business Day prior to each such Floating Rate Payer Payment Date, the Floating Rate Payer Payment Date shall be one Business Day after the day such notice is deemed to be received. For purposes hereof, any notice received on any day after 1:00 p.m. and/or any day that is not a Business Day shall be deemed received on the next Business Day.

3

[JPMORGAN LOGO]

(c) Termination Events. Notwithstanding anything to the contrary contained in the Master Agreement, an Illegality, Tax Event, Tax Event Upon Merger or Credit Event Upon Merger shall not constitute a Termination Event with respect to the Trust in connection with the Transaction evidenced by this Confirmation.

(d) Events of Default. Notwithstanding anything to the contrary contained in the Master Agreement, an Event of Default under Section 5(a)(iii) or Section 5(a)(viii) of the Master Agreement shall not constitute an Event of Default with respect to the Trust in connection with the Transaction evidenced by this Confirmation.

4

[JPMORGAN LOGO]

Please confirm that the foregoing correctly sets forth the terms of our agreement by executing a copy of this confirmation and returning it to us by sending to us a letter, telex or facsimile substantially similar to this letter, which letter, telex or facsimile sets forth the material terms of the Transaction to which this Confirmation relates and indicates agreement to those terms. When referring to this Confirmation, please indicate JPMorgan Deal Number:

Very truly yours,

JPMORGAN CHASE BANK

By: /s/ Don Thompson
    ---------------------------------
Name:  DON THOMPSON
Title: MANAGING DIRECTOR AND
       ASSOCIATE GENERAL COUNSEL

Accepted and confirmed as of
the date first written above.

NELNET STUDENT LOAN TRUST 2002-2

By: Wilntington Trust Company,
not in its individual capacity but
solely in its capacity as Trustee of the Nelnet Student Loan Trustee 2002-2

By: /s/ JANEL R. HAVRILLA
    -----------------------------------
    Name: JANEL R. HAVRILLA
    Title: FINANCIAL SERVICES OFFICER

5

Exhibit 10.72
CONFIRMATION

October 8,2002

Nelnet Student Loan Trust 2002-2
c/o Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, DE 19890

Attention: Corporate Trust Administration

Subject: Student Loan Rate Cap Transaction Swap Ref No: ____________________

The purpose of this confirmation is to set forth the terms and conditions of the above referenced rate cap transaction entered into on the Trade Date specified below (the "Swap Transaction") between JPMorgan Chase Bank ("JPMorgan") and Nelnet Student Loan Trust 2002-2 (the "Trust"). This confirmation constitutes a "Confirmation" as referred to in the Master Agreement specified below.

1. This Confirmation is subject to, and incorporates, the 2000 ISDA Definitions, (the "ISDA Definitions"), published by the International) Swaps and Derivatives Association, Inc. ("ISDA"), except that, for purposes of this Confirmation, all references to "Swap Transactions" in the ISDA Definitions will be deemed to be references to "Transactions". This Confirmation supplements, forms a part of and is subject to the ISDA Master Agreement and Schedule thereto dated as of October 8, 2002 (the "Master Agreement") between JPMorgan and the Trust. All provisions contained in, or incorporated by reference to, the Master Agreement shall govern this Confirmation except as expressly modified below. In the event of any inconsistency between this Confirmation, the ISDA Definitions, or the Master Agreement, as the case may be, this Confirmation will control for purposes of the Transaction to which this Confirmation relates.

2. The terms of the particular Transaction to which this Confirmation relates are as follows:

TRADE I

Trade Date:                                October 8,2002.

Effective Date:                            October 8,2002.

Floating Rate Payer:                       JPMorgan.

Floating Rate Payer Payment Dates:         Early Payment applies - three (3)
                                           Business Days prior to the applicable
                                           Period End Date or the Termination
                                           Date, as the case may be.

Fixed Rate Payer:                          The Trust.

Fixed Rate Payer Payment Dates:            The 25th day of each March, June,
                                           September, and December, beginning
                                           December 25, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

A-1 CAP:

  A-l Cap Notional Amount:                 (i) For the first Calculation Period,
                                           $124,000,000, and (ii) for each
                                           subsequent Calculation Period, the
                                           actual principal amount of the Class
                                           A-l Notes outstanding as of the last
                                           day of such Calculation Period
                                           divided by 2.

  Floating Rate Payments:

     A-1 Cap Rate:                         Adjusted Student Loan Rate.

     Floating Rate:                        Floating Rate Option plus the Spread.

     Floating Rate Option:                 USD-LIBOR-BBA, provided however, that
                                           (i) the term "London Banking Days"
                                           shall mean a Banking Day in New York
                                           and London and (ii) if USD-LIBOR
                                           Reference Banks is used as a fallback
                                           and quotations are not available, the
                                           rate will be the rate in effect for
                                           the previous Calculation Period.

     Spread:                               0.00% (0 bps).

     Floating Rate Designated Maturity:    Three (3) months for every
                                           Calculation Period.

     Floating Rate Reset Dates:            The first day of each Calculation
                                           Period.

     Floating Rate Day Count Fraction:     Actual/360

     Floating Rate Period End Dates:       The 25th day of each March, June,
                                           September, and December beginning
                                           December 25, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

  Fixed Rate Payments:

     Fixed Rate:                           0.01% ( 1 bp).

     Fixed Rate Day Count Fraction:        Actual/360

  A-l Cap Termination Date:                The earliest of (i) September 25,
                                           2008, (ii) the Distribution Date
                                           following the end of the Collection
                                           Period during which the Pool Balance
                                           is reduced to zero; and (iii) the
                                           Distribution Date on which the
                                           principal balance of all of the Class
                                           A-l Notes is reduced to zero.

A-2 CAP:

2

  A-2 Cap Notional Amount:                 (i) For the first Calculation Period,
                                           $136,000,000, and (ii) for each
                                           subsequent Calculation Period, the
                                           actual principal amount of the Class
                                           A-2 Notes outstanding as of the last
                                           day of such Calculation Period
                                           divided by 2.

  Floating Rate Payments:

     A-2 Cap Rate:                         Adjusted Student Loan Rate.

     Floating Rate:                        Floating Rate Option plus the Spread.

     Floating Rate Option:                 USD-LIBOR-BBA, provided however, that
                                           (i) the term "London Banking Days"
                                           shall mean a Banking Day in New York
                                           and London and (ii) if USD-LIBOR
                                           Reference Banks is used as a fallback
                                           and quotations are not available, the
                                           rate will be the rate in effect for
                                           the previous Calculation Period.

     Spread:                               0.03% (3 bps).

     Floating Rate Designated Maturity:    Three (3) months for every
                                           Calculation Period.

     Floating Rate Reset Dates:            The first day of each Calculation
                                           Period.

     Floating Rate Day Count Fraction:     Actual/360

     Floating Rate Period End Dates:       The 25th day of each March, June,
                                           September, and December beginning
                                           December 25, 2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

  Fixed Rate Payments:

     Fixed Rate:                           0.01% (1 bp).

     Fixed Rate Day Count Fraction:        Actual/360

     A-2 Cap Termination Date:             The earliest of (i) June 25,2011,
                                           (ii) the Distribution Date following
                                           the end of the Collection Period
                                           during which the Pool Balance is
                                           reduced to zero; and (iii) the
                                           Distribution Date on which the
                                           principal balance of all of the Class
                                           A-2 Notes is reduced to zero.

A-3 CAP:

  A-3 Cap Notional Amount:                 (i) For the first Calculation Period,
                                           $92,500,000, and (ii) for each
                                           subsequent Calculation Period, the
                                           actual principal amount of the Class
                                           A-3 Notes outstanding as of

                                       3

                                        the last day of such Calculation period
                                        divided by 2.

  Floating Rate Payments:

         A-3 Cap Rate:                  Adjusted Student Loan Rate.

         Floating Rate:                 Floating Rate Option plus the Spread.

         Floating Rate Option:          USD-LIBOR-BBA, provided however, that
                                        (i) the term "London Banking Days" shall
                                        mean a Banking Day in New York and
                                        London and (ii) if USD-LIBOR Reference
                                        Banks is used as a fallback and
                                        quotations are not available, the rate
                                        will be the rate in effect for the
                                        previous Calculation Period.

         Spread:                        0.10% (10 bps).

         Floating Rate Designated       Three (3) months for every Calculation
         Maturity:                      Period.

         Floating Rate Reset Dates:     The first day of each Calculation
                                        Period.

         Floating Rate Day Count        Actual/360
         Fraction:

         Floating Rate Period End       The 25th day of each March, June,
         Dates:                         September, and December beginning
                                        December 25, 2002, and ending on the
                                        Termination Date, subject to adjustment
                                        in accordance with the Following
                                        Business Day Convention.

  Fixed Rate Payments:

         Fixed Rate:                    0.10% (10bp).

         Fixed Rate Day Count           Actual/360
         Fraction:

  A-3 Cap Termination Date:             The earliest of (i) September 25, 2013,
                                        (ii) the Distribution Date following the
                                        end of the Collection Period during
                                        which the Pool Balance is reduced to
                                        zero; and (iii) the Distribution Date on
                                        which the principal balance of all of
                                        the Class A-3 Notes is reduced to zero.

A-4L CAP:

  A-4L CAP NOTIONAL AMOUNT:             (i) For the first Calculation Period,
                                        $176,500,000, and
                                        (ii) for each  subsequent Calculation
                                        Period, the actual principal amount
                                        of the Class A-4L Notes outstanding
                                        as of the last day of such Calculation
                                        Period divided by 2.

  Floating Rate Payments:

                                       4

         A-4L CAP Rate:                 Adjusted Student Loan Rate.

         Floating Rate:                 Floating Rate Option plus the Spread.

         Floating Rate Option:          USD-LIBOR-BBA, provided however, that
                                        (i) the term "London Banking Days" shall
                                        mean a Banking Day in Mew York and
                                        London and (ii) if USD-LIBOR Reference
                                        Banks is used as a fallback and
                                        quotations are not available, the rate
                                        will be the rate in effect for the
                                        previous Calculation Period.

         Spread:                        0.22% (22bps).

         Floating Rate Designated       Three (3) months for every Calculation
         Maturity:                      Period.

         Floating Rate Reset Dates:     The first day of each Calculation
                                        Period.

         Floating Rate Day Count        Actual/360
         Fraction:

         Floating Rate Period End       The 25th day of each March, June,
         Dates:                         September, and December beginning
                                        December 25, 2002, and ending on the
                                        Termination Date, subject to adjustment
                                        in accordance with the Following
                                        Business Day Convention.

  Fixed Rate Payments:

         Fixed Rate:                    0.01% (1 bp).

         Fixed Rate Day Count           Actual/360
         Fraction:

         A-4L Cap Termination Date:     The earliest of (i) September 25, 2024,
                                        (ii) the Distribution Date following the
                                        end of the Collection Period during
                                        which the Pool Balance is reduced to
                                        zero; and (iii) the Distribution Date on
                                        which the principal balance of all of
                                        the Class A-4L Notes is reduced to zero.

B CAP:

  B Cap Notional Amount:                (i) For the first Calculation Period,
                                        $21,000,000, and (ii) for each
                                        subsequent Calculation Period, the
                                        actual principal amount of the Class B
                                        Notes outstanding as of the last day of
                                        such Calculation Period divided by 2.

  Floating Rate Payments:

         B Cap Rate:                    Adjusted Student Loan Rate.

                                       5

         Floating Rate:                 Floating Rate Option plus the Spread.

         Floating Rate Option:          USD-LIBOR-BBA, provided however, that
                                        (I) the term "London Banking Days" shall
                                        mean a Banking Day in New York and
                                        London and (ii) if USD-LIBOR Reference
                                        Banks is used as a fallback and
                                        quotations are not available, the rate
                                        will be the rate in effect for the
                                        previous Calculation Period.

         Spread:                        0.70% (70bps).

         Floating Rate Designated       Three (3) months for every Calculation
         Maturity:                      Period.

         Floating Rate Reset            The first day of each Calculation
         Dates:                         Period.

         Floating Rate Day Count        Actual/360
         Fraction:

         Floating Rate Period End       The 25th day of each March, June,
         Dates:                         September, and December beginning
                                        December 25, 2002, and ending on the
                                        Termination Date, subject to adjustment
                                        in accordance with the Following
                                        Business Day Convention.

  Fixed Rate Payments:

         Fixed Rate:                    0.01% (1 bp).

         Fixed Rate Day Count           Actual/360
         Fraction:

  B Cap Termination Date:               The earliest of (i) December 25, 2033,
                                        (ii) the Distribution Date following the
                                        end of the Collection Period during
                                        which the Pool Balance is reduced to
                                        zero; and (iii) the Distribution Date on
                                        which the principal balance of all of
                                        the Class B Notes is reduced to zero.

SETTLEMENT:                             On each Floating Rate Payer Payment
                                        Date, the Floating Rate Payer will pay
                                        to the Fixed Rate Payer the greater of
                                        (i) zero and (ii) the sum of the amounts
                                        (to the extent such amount is positive)
                                        determined with respect to the A-l Cap,
                                        the,A-2 Cap, the A-3 Cap, the A-4L Cap
                                        and the B Cap pursuant to the following
                                        formula:

                                             (Floating Rate minus the Cap Rate)
                                             X Notional Amount X Floating Rate
                                             Day Count Fraction;

                                        provided that in no event, shall the
                                        Floating Rate Payer be liable for an
                                        amount in the aggregate in excess of (a)
                                        one half of the B Cap Notional Amount as
                                        of each Floating Rate Payer Payment Date
                                        less (b) all payments the Floating Rate

                                       6

                                        Payer has made under this Trade I prior
                                        to such Floating Rate Payer Payment Date
                                        net of any payments (other than payments
                                        of interest) made by the Floating
                                        Amount Payer to the Floating Rate Payer
                                        under Trade II.

                                        On each Fixed Rate Payer Payment Date,
                                        the Fixed Rate Payer will pay to the
                                        Floating Rate Payer the sum of the
                                        amounts determined with respect to the
                                        A-l Cap, the A-2 Cap, the A-3 Cap, the
                                        A-4L Cap and the B Cap pursuant to the
                                        following formula:

                                             Fixed Rate X Notional Amount X
                                             Fixed Rate Day Count Fraction.

7

TRADE II

Trade Date:                                October 8,2002.

Effective Date:                            October 8,2002.

Floating Amount Payer:                     The Trust

Termination Date:                          The earliest of (i) December 25,2033,
                                           (ii) the Distribution Date following
                                           the end of the Collection Period
                                           during which the Pool Balance is
                                           reduced to zero; and (iii) the
                                           Distribution Date on which the
                                           principal balance of all the Class
                                           A-l Notes, Class A-2 Notes, Class A-3
                                           Notes, Class A-4L Notes and the Class
                                           B Notes are reduced to zero.

Floating Amount:                           An aggregate amount equal to any
                                           Floating Rate Payments made by the
                                           Floating Rate Payer to the Fixed Rate
                                           Payer under Trade I with respect to
                                           the corresponding Calculation Period.

Floating Rate Period End Dates:            The 25th day of each March, June,
                                           September, and December beginning
                                           December 25,2002, and ending on the
                                           Termination Date, subject to
                                           adjustment in accordance with the
                                           Following Business Day Convention.

Settlement:                                The Floating Amount Payer shall pay
                                           the Floating Rate Payer under Trade I
                                           the Floating Amount on each Floating
                                           Rate Payer Payment Date.

                                           Notwithstanding the foregoing, the
                                           Floating Amount Payer shall be
                                           obligated to pay the Floating Amount
                                           on a Floating Rate Payer Payment Date
                                           only if:

                                                (i) the Floating Rate Payer's
                                                obligations under Trade I with
                                                respect to the applicable
                                                Floating Rate Payer Payment Date
                                                have been satisfied; and

                                                (ii) to the extent that
                                                sufficient Available Funds are
                                                in the Collection Fund to make
                                                the scheduled payment in
                                                accordance with Section
                                                5.03(c)(xii) of the Indenture or
                                                sufficient funds are available
                                                in the Reserve Fund to make the
                                                scheduled payment in accordance
                                                with Section 5.04 of the
                                                Indenture.

                                           If the Floating Amount is not paid on
                                           a Floating Rate Payer Payment Date in
                                           full, the unpaid amount, together
                                           with interest thereon at a rate of
                                           USD-LIBOR-BBA accrued on a basis of
                                           Actual/360 shall be paid on the next
                                           succeeding Floating Rate Payer
                                           Payment Date on which funds are
                                           available therefore in accordance
                                           with the Indenture. On any day, the
                                           rate shall be the then current
                                           USD-LIBOR-BBA rate determined as set
                                           forth in the Trade I.

8

3. ADDITIONAL PROVISIONS:

(a) Business Days. New York

(b) Calculation Agent. Nelnet, Inc (the "Administrator"), as appointed by the Trust. The Administrator shall act as Calculation Agent pursuant to the terms of the Administration Agreement and in accordance with the terms of the Schedule.

(c) Governing Law. New York law.

(d) Notice of Payment Amounts. The Calculation Agent shall provide notice to the Floating Rate Payer and the Fixed Rate Payer by at least 1:00 p.m. (New York City time) 1 Business Day prior to the Floating Rate Payer Payment Date with respect to Trade 1 of whether the Floating Rate Payer is required to make a payment and, if so, the amount of such payment together with reasonable details as to how the amounts were calculated. Notwithstanding anything herein to the contrary, if notice is received by the Floating Rate Payer after 1:00
p.m. (New York City time) 1 Business Day prior to each such Floating Rate Payer Payment Date, the Floating Rate Payer Payment Date shall be one Business Day after the day such notice is deemed to be received. For purposes hereof, any notice received on any day after 1:00 p.m. and/or any day that is not a Business Day shall be deemed received on the next Business Day.

(e) Termination Payments: In the case of any early termination of this Transaction as a result of an Event of Default where the Trust is the Defaulting Party, any amount payable by the Trust pursuant to Section 6(e) of the Master Agreement shall be capped at an amount equal to the product of (x) 0.10% (10 bps) and (y) the sum of the A-l Cap Notional Amount, A-2 Cap Notional Amount, the A-3 Cap Notional Amount, the A-4L Cap Notional Amount and B Cap Notional Amount as of the Early Termination Date. In the case of any early termination of this Transaction in which an amount is payable by JPMorgan pursuant to Section 6(e) of the Master Agreement, such amount shall be capped at amount not to exceed (a) one half of the B Cap Notional Amount as of the date of such early termination less (b) all payments the Floating Rate Payer has made under Trade I prior to such early termination date net of any payments (other than payments of interest) made by the Floating Amount Payer to the Floating Rate Payer under Trade II.

4. ACCOUNT DETAILS:

Payments to Party A:

         For the Account of:          JPMorgan

                                      JPMorgan Chase Bank
                                      ABA #021-000-021
                                      Account No. 999-97-341
                                      Attn: Structured Products Trading

         For payment inquiries:       JPMorgan Chase Bank
                                      Structured Products Trading
                                      270 Park Avenue
                                      8th Floor
                                      New York, New York 10017

                                      Attn: Jaynita K. Pala
                                      Telephone No.: 212-834-7553
                                      Facsimile No.: 212-834-6187

Payments to the Trust:

                                        9

         For the Account of:          Nelnet Student Loan Trust 2002-2

                                      Zions First National Bank
                                      Salt Lake City, UT
                                      ABA: 124000054
                                      FFC A/C: #80-000219
                                      Ref: Nelnet 2002-2 Trust
                                      Attn: Sandy Stevens
                                      Phone: 720-947-7479

         Legal Department - Capital   Wilmington Trust Company
         Markets
         For payment inquiries:

                                      Rodney Square North
                                      1100 North market Street

                                      Wilmington, Delaware 19890
                                      Attention: Corporate Trust Administration
                                      Facsimile No.: (302) 651-3882
                                      Telephone No.: (302) 651-1000
                                      Electronic Messaging System Details: None

5.OFFICES:

(a) The Office of JPMorgan for this Transaction is 270 Park Avenue, 40th Floor, New York, New York 10017-2070, Attention: Legal Department
- Capital Markets. Except as otherwise provided in the Schedule to the Agreement, the foregoing shall be the address for notices or communications to JPMorgan.

(b) The Office of the Trust for this Transaction is Nelnet Student Loan Trust 2002-2 c/o Wilmington Trust Company, Rodney Square North, 1100 North Market Street, Attention: Corporate Trust Administration, Wilmington, Delaware 19890; with copies to; Zions First National Bank, 717 17th Street, Suite 301, Denver, Colorado 80202, Attention: Corporate Trust; and Nelnet, Inc., 121 South 13th Street, Suite 301, Lincoln, Nebraska 68505, Attention: Terry J. Heimes.

6.ADDITIONAL DEFINITIONS:

The following terms shall have the meanings set forth below when used in this Confirmation:

"Calculation Period" means, in respect of a Swap Transaction and a party, each period from, and including, one Period End Date of that party to, but excluding, the next following applicable Period End Date during the Term of the Swap Transaction, except that (a) the initial Calculation Period for the party will commence on, and include, the Effective Date, and (b) the final Calculation Period for the party will end on, but exclude, the Termination Date.

"Expected Interest Collections" means, with respect to any Collection Period, the sum of (i) the amount of interest accrued, net of amounts required to be paid to the Department or to be repaid to Guarantors or borrowers, with respect to the Financed Eligible Loans for such Collection Period (whether or not such interest is actually paid) and (ii) all Interest Benefit Payments and Special Allowance Payments expected to be received by the Trustee for such Collection Period (whether or not actually received), net of amounts required to be paid to the Department, with respect to the Financed Eligible Loans, to the extent not included in (i) above, and (iii) investment earnings on all Investment Securities held by the Trustee available for deposit in the Collection Fund for such Distribution Date.

10

"Adjusted Student Loan Rate" means, with respect to any Calculation Period, the product of (a) the quotient obtained by dividing (i) 360 by (ii) the actual number of days elapsed in the relevant Calculation Period and (b) the percentage equivalent (not less than zero percent) of a fraction (i) the numerator of which is equal to Expected Interest Collections for the Collection Period relating to such Calculation Period less the Servicing Fee with respect to such relevant Collection Period and the Administration Fee and the Derivative Product Fees payable on the relevant Floating Rate Payer Payment Date, and (ii) the denominator of which is the Pool Balance as of the first day of such Collection Period.

In addition, the terms "Administration Agreement", "Administration Fee", "Administrator", "Available Funds", "ClassA- 1 Notes", "Class A-2 Notes", "Class A-3 Notes", "Class A-4L Notes", "Class B Notes", "Collection Fund", "Collection Period", "Department", "Derivative Product Fees", "Derivative Product Payments", "Distribution Date", "Eligible Lender Trustee", "Guarantor", "Indenture", "Interest Benefit Payments", "Investment Securities ", "Notes", "Pool Balance", "Servicing Fee", "Reserve Fund", "Special Allowance Payments", "Specified Reserve Fund Balance" and "Financed Eligible Loans " shall have the meanings when used in this Confirmation as ascribed to them in (i) the Trust Agreement, dated as of September 1,2002, by and among Nelnet Student Loan Funding, LLC, as the Initial Certificate holder and sponsor, and Wilmington Trust Company (in its individual capacity, the "Trust Company," ("Trust Company") and solely in its capacity thereunder, the "Delaware Trustee"), entered into in order to establish Nelnet Student Loan Trust 2002-2; or (ii) the Indenture of Trust, dated as of September 1, 2002 (the "Indenture"), by and between Nelnet Student Loan Trust 2002-2 (the "Issuer"), and Zions First National Bank, (together with its successors, the "Trustee"), as trustee thereunder.

11

Please confirm that the foregoing correctly sets forth the terms of our agreement by executing the copy of this Confirmation enclosed for that purpose and returning it to us.

Very truly yours,

JPMORGAN CHASE BANK

                                        By: /s/ Don Thompson
                                            --------------------------------
                                        Name: DON THOMPSON
                                        Title: MANAGING DIRECTOR AND
                                               ASSOCIATE GENERAL COUNSEL
Accepted and Confirmed as of
the date first written above.

NELNET STUDENT LOAN TRUST 2002-2

BY: WILMINGTON TRUST COMPANY,
not in its individual capacity but solely in its capacity as Trustee of the Nelnet Student Loan Trust 2002-2

By: /s/ Janel R. Havrilla
    ------------------------------------
      Name: JANEL R. HAVRILLA
      Title: FINANCIAL SERVICES OFFICER

12

.

.
.
Exhibit 10.73

[BANK OF AMERICA LOGO]

To:                         Nelnet Loan Services, Inc. and Nelnet Inc.
                            121 S. 13th Street, Suite 301
                            Lincoln, NE 68508
Attn:                       Julie Waltke
Telephone:                  402-458-2310
Fax:                        402-458-2399

From:                       Bank of America, N. A.
                            233 South Wacker Drive - Suite 2800
                            Chicago
                            Illinois 60606
                            U.S.A.
Department:                 Swaps Operations
Telephone:                  (+1)312 234 2732
Fax:                        (+1)312 234 3603

Date:                       25th July 2003

Our Reference No:           3108646
Reference Name:             Jay Saunders
Internal Tracking No:       13031110

Dear Sir/Madam,

The purpose of this letter agreement is to conform the terms and conditions of the Transaction entered into between Nelnet Loan Services, Inc. and Nelnet Inc. and Bank of America, N.A. (each a "party" and together "the parties") on the Trade Date specified below (the "Transaction"). This letter agreement constitutes a "Confirmation" as referred to in the ISDA Master Agreement specified below (the "Agreement").

The definitions and provisions contained in the 2000 ISDA Definitions, as published by the International Swaps and Derivatives Association, Inc., (the "Definitions") are incorporated into this Confirmation. In the event of any inconsistency between the Definitions and this Confirmation, this Confirmation will govern.

This Confirmation supplements, forms part of, and is subject to, the ISDA Master Agreement dated as of 20th August 2001, as amended and supplemented from time to time, between the parties. All provisions contained, in the Agreement govern this Confirmation except as expressly modified below.

In this Confirmation "Party A" means Bank of America, N.A. and "Party B" means Nelnet Loan Services, Inc. and Nelnet Inc..

1

GENERAL TERMS:

The terms of the particular Transaction to which this Confirmation relates are as follows:

         Notional Amount:        USD 1,000,000,000.00

         Trade Date:             25th July 2003

         Effective Date:         25th July 2003

         Termination Date:       26th July 2004, subject to adjustment in accordance with the
                                 Modified Following Business Day Convention

FIXED AMOUNTS:

         Fixed Rate Payer:       Party B

         Fixed Rate Payer        The 25th of each Month, commencing on 25th August 2003
         Payment Dates:          and ending on the Termination Date, subject to adjustment in
                                 accordance with the Modified Following Business Day Convention

         Fixed Rate:             1.18000 per cent

         Fixed Rate Day
         Count Fraction:         Actual/360

FLOATING AMOUNTS:

         Floating Rate Payer:    Party A

         Floating Rate
         Payer Payment Dates:    The 25th of each Month, commencing on 25th August 2003
                                 and ending on the Termination Date, subject to adjustment in
                                 accordance with the Modified Following Business Day
                                 Convention

         Floating Rate for
         initial Calculation
         Period:                 1.10000 per cent

         Floating Rate Option:   USD-LIBOR-BBA

         Designated Maturity:    1 Month

         Spread:                 None

         Floating Rate Day
         Count Fraction:         Actual/360

         Reset Dates:            First day of each Calculation Period

2

BUSINESS DAYS: NewYork and London

CALCULATION AGENT: Party A

RECORDING OF Conversations:

Each party to this Transaction acknowledges and agrees to the tape recording of conversations between the parties to this Transaction whether by one or other or both of the parties or their agents, and that any such tape recordings may be submitted in evidence in any Proceedings relating to the Agreement and/or this Transaction.

ACCOUNT DETAILS:

Account for payments to
Party A:                                  USD
                         Pay to:          Bank of America, N.A., New York
                         ABA#:            026009593
                         Favour:          Bank of America, N.A., Charlotte
                         Account Number:  6550219386
                         Swift Code:      BOFAUS6SGDS

Account for payments to
Party B:                                  USD
                         Pay to:          Union Bank and Trust, Lincoln
                         ABA#:            104910795
                         Favour:          NelNet, Inc.
                         Account Number: 6014352

OFFICES:

The Office of Party A
for this
Transaction is:          Charlotte - NC, United States
                         Please send reset notices to fax no.
                           (+1 312) 234-3603.

The Office of Party B
for this
Transaction is:          Lincoln - NE, United States

Please confirm that the foregoing correctly sets forth the terms and conditions of our agreement by returning via telecopier an executed copy of this Confirmation to the attention of Global Derivative Operations (fax no. (+1 312)234 3603).

Accepted and confirmed as of the date first written:
Bank of America, N.A. Nelnet Loan Services, Inc. and Nelnet Inc.

3

Exhibit 10.74

[JPMORGAN LOGO]

CAP TRANSACTION

The purpose of this letter agreement is to confirm the terms and conditions of the Transaction entered into between:

JPMORGAN CHASE BANK
('JPMorgan')

and

NELNET INCORPORATED
(the 'Counterparty')

on the Trade Date and Identified by the JPMorgan Deal Number specified below (the Transaction'). This letter agreement constitutes a 'Confirmation' as referred to in the Master Agreement specified below, and supersedes any previous confirmation or other writing with respect to the transaction described below.

The definitions and provisions contained in the 2000 ISDA Definitions (the 'Definitions'), as published by the International Swaps and Derivatives Association, Inc. are incorporated into this Confirmation. In the event of any inconsistency between those definitions and provisions and this Confirmation, this Confirmation will govern.

This Confirmation supplements, forms part of, and is subject to, the ISDA Master Agreement dated as of 20 May 2002, as amended and supplemented from time to time (the 'Agreement'), between JPMORGAN CHASE BANK ('JPMorgan') and NELNET INCORPORATED (the 'Counterparty'). All provisions contained in the Agreement govern this Confirmation except as expressly modified below.

Our Ref: 2000005032231, Sent: 31 July 2003 21:01 Page 1 of 5


[JPMORGAN LOGO]

The terms of the particular Cap Transaction to which this Confirmation relates are as follows:

A.                               TRANSACTION DETAILS:

JPMorgan Deal Number(s):         200000503223.

Notional Amount:                 USD 500,000,000.00

Trade Date:                      30 July 2003

Effective Date:                  01 August 2003

Termination Date:                01 August 2005 subject to adjustment in
                                 accordance with the Modified Following Business
                                 Day Convention.

PREMIUM:

Buyer:                           Counterparty
Premium Amount:                  USD 6,000,000.00
Premium Payment Date:            01 August 2003

Floating Amounts:
Floating Rate Payer (Seller):    JPMorgan

Cap Rate:                        1.5000 percent

Floating Rate Payer Payment
 Dates:                          The 01 September, 01 October, 01 November, 01 December, 01
                                 January, 01 February, 01 March, 01 April, 01 May, 01 June,
                                 01 July and 01 August in each year, from and including 01
                                 September 2003 to and including the Termination Date,
                                 subject to adjustment in accordance with the Modified
                                 Following Business Day Convention and there will be an
                                 adjustment to the Calculation Period.

Floating Rate Option:            USD-LIBOR-BBA

Designated Maturity:             1 Month

Floating Rate Day Count          Actual/360
 Fraction:
                                 The first day in each Calculation Period
Reset Dates:

Our Ref: 2000005032231 Sent: 31 July 2003 21:01 Page 2 of 5


[JPMORGAN LOGO]

Compounding:                         Inapplicable

Business Days:                       New York

Calculation Agent                    JPMorgan, unless otherwise stated in the Agreement.

B.                                   ACCOUNT DETAILS:
Payments to JPMorgan in USD:         JPMORGAN CHASE NEW YORK
                                     JPMORGAN CHASE BANK
                                     BIC: CHASUS33XXX
                                     AC No: 099997979

Payments to Counterparty in USD:     As per your standard settlement instructions.

C.                                   OFFICES

JPMorgan:                            NEW YORK

Counterparty:                        LINCOLN

Each part represents that (i) it is entering into the Transaction evidenced hereby as principal (and not as agent or in any other capacity); (ii) the other party is not acting as a fiduciary for it; (iii) it is not relying upon any representations except those expressly set forth in the Agreement or this confirmation; (iv) it has consulted with its own legal, regulatory, tax, business, investment, financial, and accounting advisors to the extent it has deemed necessary, and it has made its own investment, hedging, and trading decisions based upon its own judgement and upon any advice from such advisors as it has deemed necessary and not upon any view expressed by the other party; and
(v) it is entering into this Transaction with a full understanding of the terms, conditions and risks thereof and it is capable of and willing to assume those risks.

Our Ref: 2000005032231 Sent: 31 July 2003 21:01 Page 3 of 5


[JPMORGAN LOGO]

Please confirm that the foregoing correctly sets forth the terms of our agreement by executing a copy of this Confirmation and returning it to us or by sending to us a letter, telex, or facsimile substantially similar to this letter, which letter, telex or facsimile sets forth the material terms of the Transaction to which this Confirmation relates and indicates agreement to those terms. When referring to this Confirmation, please indicate: JPMorgan Deal Number(s): 2000005032231

On Behalf of JP Morgan Securities Inc.
As Agent for JPMorgan Chase Bank

/s/ Deborah Hooper
----------------------------------------------

Name: Deborah Hooper

Title: Vice President

Accepted and confirmed as of the date first written:
NELNET INCORPORATED

/s/ Terry Heimes
-----------------------------------------------
       Terry Heimes
Name: _________________________________________

Title: ________________________________________

Your reference number: ________________________

Our Ref: 2000005032231 Sent: 31 July 2003 21:01 Page 4 of 5


[JPMORGAN LOGO]

Client Service Group
All queries regarding confirmations should be sent to:

JPMorgan Chase Bank and J P Morgan Ltd.

Contacts
JPMorgan Contact         Telephone Number

CLIENT SERVICE           (001) 7182427553
GROUP

Group E-mail address:
Facsimile:               (001) 8888033606
Telex:

Cable:

Please quote the JPMorgan deal number(s): 2000005032231.

Our Ref: 200000503223] Sent: 31 July 2003 21:01 Page 5 of 5


Exhibit 10.75
[JPMORGAN LOGO]

JPMORGAN CHASE BANK
Global Derivative Operations
4 Metrotech Center, 17th Floor
Brooklyn, New York 11245

INTEREST RATE SWAP CONFIRMATION
AMENDED AND RESTATED

TO : NELNET INC.

C.O WILMINGTON TRUST COMPANY
RODNEY SQUARE NORTH
1100 NORTH MARKET STREET
WILMINGTON DE 19890
USA

ATTN     : Swap Operations
FAX      : 1-402-458-2399
DATE     : 13 August 2003
RE       : Transaction Reference No. 0001721641 / 66108781

         The purpose of this letter agreement is to confirm the terms and

conditions of the Transaction entered into between us on the Trade Date below, It constitutes a "Confirmation" as referred to in the ISDA Master Agreement described below.

The definitions and provisions contained in the 2000 ISDA Definitions as published by the International Swaps and Derivatives Association, Inc. ("ISDA") are incorporated into this Confirmation. In the event of any inconsistency between those definitions and provisions and this Confirmation, this Confirmation will govern.

1. This Confirmation supplements, forms part of, and is subject to, the Master Agreement dated as of 20 May 2002, as amended and supplemented from time to time (the "Agreement"), between JPMorgan Chase Bank ("JPMorgan") and NELNET INC. ("Counterparty"). All provisions contained in the Agreement govern this Confirmation except as expressly modified below.

2. The terms of the particular Transaction to which this Confirmation relates are as follows:

         NOTIONAL AMOUNT:           USD 1,000,000,000.00

         TRADE DATE:                4 August 2003

         EFFECTIVE DATE:            25 August 2003

         TERMINATION DATE:          25 August 2005, subject to adjustment in
                                    accordance with the Following Business Day
                                    Convention.

                                                                     Page 1 of 5

Confirmation - Swap Transaction                JPMorgan Ref: 0001721641/66108781

         FLOATING AMOUNTS (1):

         FLOATING RATE PAYER:       COUNTERPARTY

         FLOATING RATE PAYER
         PAYMENT DATES:             25 November, 25 February, 25 May, 25 August
                                    of each year commencing with 25 November
                                    2003 and ending with, and including, the
                                    Termination Date, subject to adjustment in
                                    accordance with the Following Business Day
                                    Convention.

         FLOATING RATE FOR INITIAL
         CALCULATION PERIOD:        TO BE DETERMINED

         FLOATING RATE OPTION:      USD - TBILL - H.15

         SPREAD:                    plus 0.342500 percent

         METHOD OF AVERAGING:       Unweighted Average Rate

         RESET DATES:               Weekly

         COMPOUNDING:               Not Applicable

         FLOATING RATE DAY COUNT
         FRACTION:                  Actual/Actual

         BUSINESS DAYS:             New York

         FLOATING AMOUNTS (2):

         FLOATING RATE PAYER:       JPMORGAN

         FLOATING RATE PAYER
         PAYMENT DATES:             25 November, 25 February, 25 May, 25 August
                                    of each year commencing with 25 November
                                    2003 and ending with, and including, the
                                    Termination Date, subject to adjustment in
                                    accordance with the Following Business Day
                                    Convention.

         FLOATING RATE FOR INITIAL
         CALCULATION PERIOD:        TO BE DETERMINED

         FLOATING RATE OPTION:      USD - LIBOR - BBA

         SPREAD:                    None

         DESIGNATED MATURITY:       3 Months

                                                                     Page 2 of 5

Confirmation - Swap Transaction                JPMorgan Ref: 0001721641/66108781

         RESET DATES:               The first day of each Calculation Period.

         COMPOUNDING:               Not Applicable

         FLOATING RATE DAY COUNT
         FRACTION:                  Actual/360

         BUSINESS DAYS :            NEW YORK

         CALCULATION AGENT:         JPMorgan, unless otherwise specified in the
                                    Agreement.

      3. ACCOUNT DETAILS

            PAYMENTS TO JPMORGAN:

                                    JPMORGAN CHASE BANK, NEW YORK, JPMORGAN,NY
                                    ABA# 021000021, A/C# 900-900-1364

PAYMENTS TO COUNTERPARTY:

To be Advised

4. OFFICE, ADDRESS AND TELEPHONE NUMBER FOR NOTICES IN CONNECTION WITH THIS TRANSACTION

(A) COUNTERPARTY: its Office in
C.0 WILMINGTON TRUST COMPANY

RODNEY SQUARE NORTH
1100 NORTH MARKET STREET
WILMINGTON DE19890
USA

(B) JPMORGAN: its head Office in
New York c/o Global Derivative
Operations 4 Metrotech Center, 17th Floor
Brooklyn, New York 11245

5. DOCUMENTS TO BE DELIVERED

Each party shall deliver to the other, at the time of its execution of this Confirmation, evidence of the incumbency and specimen signature of the person(s) executing this Confirmation, unless such evidence has been previously supplied and remains true and in effect.

6. RELATIONSHIP BETWEEN PARTIES

Each party will be deemed to represent to the other party on the date on which it enters into a Transaction that (absent a written agreement between the parties that expressly imposes affirmative obligations to the contrary for that Transaction):-

Page 3 of 5

Confirmation - Swap Transaction JPMorgan Ref: 0001721641/66108781

(a) Non-Reliance. It is acting for its own account, and it has made its own independent decisions to enter into that Transaction and as to whether that Transaction is appropriate or proper for it based upon its own judgement and upon advice from such advisers as it has deemed necessary. It is not relying on any communication (written or oral) of the other party as investment advice or as a recommendation to enter into that Transaction; it being understood that information and explanations related to the terms and conditions of a Transaction shall not be considered investment advice or a recommendation to enter into that Transaction. No communication (written or oral) received from the other party shall be deemed to be an assurance or guarantee as to the expected results of that Transaction.

(b) Assessment and Understanding. It is capable of assessing the merits of and understanding (on its own behalf or through independent professional advice), and understands and accepts, the terms, conditions and risks of that Transaction. It is capable of assuming, and assumes the risks of that Transaction.

(c) Status of Parties. The other party is not acting as a fiduciary for or an adviser to it in respect of that Transaction.

Please confirm that the foregoing correctly sets forth the terms of our agreement by executing a copy of this Confirmation and returning it to us.

Yours sincerely,

JPMORGAN CHASE BANK

BY: /s/ Deborah Hooper
    ------------------
Name:  DEBORAH HOOPER
Title: VICE PRESIDENT

Confirmed as of the date first
above written:

NELNET INC.

By: /s/ Terry Heimes
    ---------------------------

Name: Terry Heimes
      -------------------------
Title: CFO
       ------------------------
apl/(a)kw

Page 4 of 5

Confirmation - Swap Transaction JPMorgan Ref: 0001721641/66108781

GLOBAL DERIVATIVE OPERATIONS CONTACT LIST

CONFIRMATIONS

TELEPHONE FACSIMILE

SINGLE AND CROSS CURRENCY SWAPS. FRA'S AND INTEREST RATE OPTIONS

Return executed confirmations / Send your confirmations to: (718) 242-9260 /9262 / 9263

Discrepancies with Confirm: (718) 242-7294 / 7296 / 3100 (718) 242-9260 / 9262/9263

If you did not receive our Confirmation: (718) 242-3313 / 3089 / 3323 (718) 242-9260 / 9262 / 9263

RATE RESET ADVICES
(SINGLE AND CROSS CURRENCY SWAPS, FRA'S AND INTEREST RATE OPTIONS)

JPMORGAN CHASE BANK. LONDON BRANCH

If you did not receive a Rate Reset Advice: 44(0) 1202 347715 44(0) 1202 343440 Email: clientfocus_group@jpmorgan.com

J.P.MORGAN CHASE BANK. NEW YORK BRANCH

If you did not receive a Rate Reset Advice: (718) 242-3121 / 7359 (718) 242-4206

PAYMENTS
(SINGLE AND CROSS CURRENCY SWAPS, FRA'S AND INTEREST RATE OPTIONS)

J.P.MORGAN CHASE BANK. LONDON BRANCH

Pre-Settlement:                          44(0)1202-347715              44(0)1202 343440
Post-Settlement:                         44(0)1202-347818              44(0)1202-343440

Email: clientfocus_group@jpmorgan.com

ASIA SPECIFIC;
Maite Gielissen:                                44(0) 1202 34 7420
Michael Stavonhagen:                            44(0) 1202 34 7607
Jacqueline Deakin:                              44(0) 1202 34 6651
Harvey Haynes:                                  44(0) 1202 34 3044
Facsimile:                                      44(0) 1202 34 2003

Email: asian-client-queries@jpmorgan.com

JPMORGAN CHASE BATIK, NEW YORK BRANCH

Pre-Settlement:                (718) 242-3187 / 2827 / 3098(718) 242-5826
Customer Service:                          (718) 242-7294 / 7296
(718) 242-4216

Email: ny.pre.customer.service@jpmorgan.com Email: ny.post.customer.service@jpmorgan.com

JPMorgan Chase Bank, London S.W.I.F.T BIC (CHASGB2L) Telex 94060015 JPMorgan Chase Bank, New York S.W.I.F.T BIC (CHASUS33) Telex 420120 CMB UW

Page 5 of 5

Exhibit 10.76
[JPMORGAN LOGO]

JPMorgan Chase Bank
Global Derivative Operations
4 Metrotech Center, 17th Floor
Brooklyn, New York 11245

INTEREST RATE SWAP CONFIRMATION
AMENDED AND RESTATED

To    : NELNET INC.
Attn  : JULIE HEYEN /NANCY HARMS
Fax   : 1-402-458-2294
Date  : 26 August 2003
Re    : Transaction Reference No. 0001721703/66095187

         The purpose of this letter agreement is to confirm the terms and

conditions of the Transaction entered into between us on the Trade Date below. It constitutes a "Confirmation" as referred to in the ISDA Master Agreement described below.

The definitions and provisions contained in the 2000ISDA Definitions as published by the International Swaps and Derivatives Association, Inc. ("ISDA") are incorporated into this Confirmation. In the event of any inconsistency between those definitions and provisions and this Confirmation, this Confirmation will govern.

1. This Confirmation supplements, forms part of, and is subject to, the Master Agreement dated as of 20 May 2002, as amended and supplemented from time to time (the "Agreement"), between JPMorgan Chase Bank ("JPMorgan") and Nelnet Inc. ("Counterparty"). All provisions contained in the Agreement govern this Confirmation except as expressly modified below.

2. The terms of the particular Transaction to which this Confirmation relates are as follows:

         NOTIONAL AMOUNT:                USD 500,000,000.00

         TRADE DATE:                     4 August 2003

         EFFECTIVE DATE:                 25 August 2003

         TERMINATION DATE:               25 May 2004, subject to adjustment in
                                         accordance with the Following Business
                                         Day Convention.

         FLOATING AMOUNTS (1):

         FLOATING RATE PAYER:            Counterparty

                                                                     Page 1 of 5

Confirmation - Swap Transaction                JPMorgan Ref: 0001721703/66095187

         FLOATING RATE PAYER
         PAYMENT DATES:                  25 November, 25 February, 25 May, 25
                                         August of each year commencing with 25
                                         November 2003 and ending with, and
                                         including, the Termination Date,
                                         subject to adjustment in accordance
                                         with the Following Business Day
                                         Convention.

         FLOATING RATE FOR INITIAL
         CALCULATION PERIOD:             TO BE DETERMINED

         FLOATING RATE OPTION:           USD - TBILL - H.15

         SPREAD:                         plus 0:305000 percent

         METHOD OF AVERAGING:            Unweighted Average Rate

         RESET DATES:                    Weekly

         COMPOUNDING:                    Not Applicable

         FLOATING RATE
         DAY COUNT FRACTION:             Actual/Actual

         BUSINESS DAYS:                  New York

         FLOATING AMOUNTS (2):

         FLOATING RATE PAYER:            JPMorgan

         FLOATING RATE PAYER
         PAYMENT DATES:                  25 November, 25 February, 25 May, 25
                                         August of each year commencing with 25
                                         November 2003 and ending with, and
                                         including, the Termination Date,
                                         subject to adjustment in accordance
                                         with the Following Business Day
                                         Convention.

         FLOATING RATE FOR INITIAL
         CALCULATION PERIOD:             TO BE DETERMINED

         FLOATING RATE OPTION:           USD - LIBOR - BBA

         SPREAD:                         None

         DESIGNATED MATURITY:            3 Months

         RESET DATES:                    The first day of each Calculation
                                         Period.

         COMPOUNDING:                    Not Applicable

                                                                     Page 2 of 5

Confirmation - Swap Transaction                JPMorgan Ref: 0001721703/66095187

         FLOATING RATE
         DAY COUNT FRACTION:          Actual/360

         BUSINESS DAYS:               New York

         CALCULATION AGENT:           JPMorgan, unless otherwise specified
                                      in the Agreement.

    3.   ACCOUNT DETAILS

         PAYMENTS TO JPMORGAN:
                                      JPMORGAN CHASE BANK, NEW YORK,
                                      JPMORGAN, NY ABA# 021000021, A/C#
                                      900-900-1364

         PAYMENTS TO COUNTERPARTY:
                                      To be Advised

    4.   OFFICE, ADDRESS AND TELEPHONE NUMBER FOR NOTICES IN CONNECTION WITH
         THIS TRANSACTION

                    (a) COUNTERPARTY: its Office in
                                      To be advised

(b) JPMORGAN: its head Office in New York c/o Global Derivative Operations 4 Metrotech Center, 17th Floor Brooklyn, New York 11245

5. DOCUMENTS TO BE DELIVERED

Each party shall deliver to the other, at the time of its execution of this Confirmation, evidence of the incumbency and specimen signature of the person(s) executing this Confirmation, unless such evidence has been previously supplied and remains true and in effect.

6. RELATIONSHIP BETWEEN PARTIES

Each party will be deemed to represent to the other party on the date on which it enters into a Transaction that (absent a written agreement between the parties that expressly imposes affirmative obligations to the contrary for that Transaction):-

(a) Non-Reliance. It is acting for its own account, and it has made its own independent decisions to enter into that Transaction and as to whether that Transaction is appropriate or proper for it based upon its own judgement and upon advice from such advisers as it has deemed necessary, It is not relying on any communication (written or oral) of the other party as investment advice or as a recommendation to enter into that Transaction; it being understood that information and explanations related to the terms and conditions of a Transaction shall not be considered investment advice or a

Page 3 of 5

Confirmation - Swap Transaction JPMorgan Ref: 0001721703/66095187

recommendation to enter into that Transaction. No communication (written or oral) received from the other party shall be deemed to be an assurance or guarantee as co the expected results of that Transaction.

(b) Assessment and Understanding. It is capable of assessing the merits of and understanding (on its own behalf or through independent professional advice), and understands and accepts, the terms, conditions and risks of that Transaction. It is capable of assuming, and assumes the risks of that Transaction.

(c)Status of Parties. The other party is not acting as a fiduciary for or an adviser to it in respect of chat Transaction.

Please confirm chat the foregoing correctly sets forth the terms of our agreement by executing a copy of this Confirmation and returning it to us.

Yours sincerely,

JPMORGAN CHASE BANK

By: /s/ DEBORAH HOOPER
Name:  DEBORAH HOOPER
Title: VICE PRESIDENT

Confirmed as of the date first
above written:

NELNET INC.

By: /s/ Terry Heimes
    ---------------------------

Name: Terry Heimes
      -------------------------
Title: CFO
       ------------------------

apl/(a)kw/(a)apl

Page 4 of 5

Confirmation - Swap Transaction JPMorgan Ref: 0001721703/66095187

Global Derivative Operations Contact List

CONFIRMATIONS

                                                                              Telephone                        Facsimile
                                                                              ---------                        ---------
Single and Cross Currency Swaps, FRA's and Interest Rate Options
Return executed confirmations / Send your confirmations to:          (718) 242-9260 / 9262 / 9263

Discrepancies with Confirm:                                          (718) 242-7294 / 7296 / 3100     (718) 242-9260 / 9262/9263

If you did not receive our Confirmation:                             (718) 242-3313 / 3089 / 3323     (718) 242-9260 / 9262 / 9263

RATE RESET ADVICES
(Single and Cross Currency Swaps, FRA'S and Interest Rate Options)

JPMorgan Chase Bank, London Branch.

If you did not receive a Rare Reset Advice:             44(0) 1202 347715      44(0) 1202 343440
Email: clientfocus_group@jpmorgan.com

JPMorgan Chase Bank, New York Branch
If you did not receive a Rate Reset Advice:         (718) 242-3121 / 7359      (718) 242-4206

PAYMENTS
(Single and Cross Currency Swaps, FRA's and Interest Rate Options)

JPMorgan Chase Bank, London Branch
Pre-Settlement:                           44(0) 1202-347715        44(0) 1202 343440
Post-Settlement:                          44(0) 1202-347818        44(0) 1202-343440
Email: clientfocus_group@jpmorgan.com

Asia Specific:
Maite Gielissen:                          44(0) 1202 34 7420
Michael Stavonhagen:                      44(0) 1202 34 7607
Jacqueline Deakin:                        44(0) 1202 34 6651
Harvey Haynes:                            44(0) 1202 34 3044
Facsimile:                                44(0) 1202 34 2003
Email: asian-client-queries@jpmorgan.com

JPMorgan Chase Bank, New York Branch
Pre-Settlement:                                (718) 242-3187 / 2827 / 3098(718) 242-5826
Customer Service:                                  (718) 242-7294 / 7296 (718) 242-4216
Email: ny.pre.customer.service@jpmorgan.com
Email: ny.post.customer.service@jpmorgan.com

JPMorgan Chase Bank, London S.W.I.F.T BIC (CHASGB2L) Telex 94060015 JPMorgan Chase Bank, New York S.W.I.F.T BIC (CHASUS33) Telex 420120 CMB UW

Page 5 of 5

Exhibit 10.77 JPMorgan Chase Bank
Global Derivative Operations
4 Metrotech Center, 17th Floor
Brooklyn, New York 11245

INTEREST RATE SWAP CONFIRMATION
AMENDED AND RESTATED

To : NELNET INC.
Attn : Julie Hayen/Nancy Harms
Fax : 1-402-458-2294
Date : 28 August 2003
Re : Transaction Reference No. OIS1744494 / 660115170

The purpose of this letter agreement is to confirm tie terms and conditions of the Transaction entered into between us on the Trade Date below. It constitutes a "Confirmation". as referred to in the ISDA Master Agreement described below.

The definitions and provisions contained in the 2000 ISDA Definitions as published by the International Swaps and Derivatives Association, Inc. ("ISDA") are incorporated into this Confirmation. In the event of any inconsistency between those definitions and provisions and this Confirmation, this Confirmation will govern.

1. This Confirmation supplements, forms part of, and is subject to, the Master Agreement dated as of 20 May 2002, as amended and supplemented from time to time (the "Agreement"), between JPMorgan Chase Bank ("JPMorgan") and Nelnet Inc. ("Counterparty"). All provisions contained in the Agreement govern this Confirmation except as expressly modified below.

2. The terms of the particular Transaction to which this Confirmation relates are as follows:

         NOTIONAL AMOUNT:          USD 500,000,000.00

         TRADE DATE:               6 August 2003

         EFFECTIVE DATE:           25 August 2003

         TERMINATION DATE:         25 August 2006, subject to adjustment in
                                   accordance with the Following Business Day
                                   Convention.

         FLOATING AMOUNTS (1):

         FLOATING RATE PAYER:      COUNTERPARTY

         FLOATING RATE PAYER

                                                                     PAGE 1 of 5

Confirmation - Swap Transaction                JPMorgan Ref: OIS1744494/66115170

     PAYMENT DATES:             25 November, 25 February, 25 May, 25 August of
                                each year commencing with 25 November 2003 and
                                ending with, and including, the Termination
                                Date, subject to adjustment in accordance with
                                the Following Business Day Convention.

     FLOATING RATE FOR INITIAL
     CALCULATION PERIOD:        TO BE DETERMINED

     FLOATING RATE OPTION:      USD - TBILL - H.15

     SPREAD:                    Plus 0.3500000 percent

     METHOD OF AVERAGING:       Unweighted Average Race

     RESET DATES:               Weekly

     COMPOUNDING:               Not Applicable

     FLOATING RATE
     DAY COUNT FRACTION:        Actual/Actual

     BUSINESS DAYS:             New York

     FLOATING AMOUNTS (2):

     FLOATING RATE PAYER:       JPMorgan

     FLOATING RATE PAYER
     PAYMENT DATES:             25 November, 25 February, 25 May, 25 August of
                                each year commencing with 25 November 2003 and
                                ending with, and including, the Termination
                                Date, subject to adjustment in accordance with
                                the Following Business Day Convention.

     FLOATING RATE FOR INITIAL
     CALCULATION PERIOD:        TO BE DETERMINED

     FLOATING RATE OPTION:      USD - LIBOR - BBA

     SPREAD:                    None

     DESIGNATED MATURITY:       3 Months

     RESET DATES:               The first day of each Calculation Period.

     COMPOUNDING:               NotApplicable

     FLOATING RATE

                                                                     Page 2 of 5

Confirmation - Swap Transaction                JPMorgan Ref: OIS1744494/66115170

     DAY COUNT FRACTION:        Actual/360

     BUSINESS DAYS:             New York

     CALCULATION AGENT:         JPMorgan, unless otherwise specified in the
                                Agreement.

  3. ACCOUNT DETAILS

       PAYMENTS TO JPMORGAN:
                                JPMORGAN CHASE BANK, NEW YORK,
                                JPMORGAN, NY ABA# 021000021, A/C# 900-900-1364

       PAYMENTS TO COUNTERPARTY:
                                To be Advised

4. OFFICE, ADDRESS AND TELEPHONE NUMBER FOR NOTICES IN CONNECTION WITH THIS TRANSACTION

(a) Counterparty: its Office in To be advised

(b) JPMorgan: its head Office in New York c/o Global Derivative Operations 4 Metrotech Center, 17th Floor Brooklyn, New York 11245

5. DOCUMENTS TO BE DELIVERED

Each party shall deliver to the other, at the time of its execution of this Confirmation, evidence of the incumbency and specimen signature of the person(s) executing this Confirmation, unless such evidence has been previously supplied and remains true and in effect.

6. RELATIONSHIP BETWEEN PARTIES

Each party will be deemed to represent to the other party on the date on which it enters into a Transaction that (absent a written agreement between the parties that expressly imposes affirmative obligations to the contrary for that Transaction):-

(a) Non-Reliance. It is acting for its own account, and it has made its own independent decisions to enter into that Transaction and as to whether that Transaction is appropriate or proper for it based upon its own judgement and upon advice from such advisers as it has deemed necessary. It is not relying on any communication (written or oral) of the other party as investment advice or as a recommendation to enter into that Transaction; it being understood that information and explanations related to the terms and conditions of a Transaction shall not be considered investment advice or a recommendation to enter into that Transaction. No communication (written or oral) received from the other party shall be deemed to be an assurance or guarantee as to the

Page 3 of 5

Confirmation - Swap Transaction JPMorgan Ref: OIS1744494/66115170

expected results of that Transaction.

(b) Assessment and Understanding. It is capable of assessing the merits of and understanding (on its own behalf or through independent professional advice), and understands and accepts, the terms, conditions and risks of that Transaction. It is capable of assuming, and assumes the risks of that Transaction.

(c) Status of Parties. The other party is not acting as a fiduciary for or an adviser to it in respect of chat Transaction.

Please confirm that the foregoing correctly sets forth the terms of our agreement by executing a copy of this Confirmation and returning it to us.

Yours sincerely,

JPMORGAN CHASE BANK

By: /s/ Deborah Hooper
    ----------------------
Name: Deborah Hooper
Title: Vice President

Confirmed as of the date first
above written:

NELNET INC.

By: /s/ Terry Heimes
    ---------------------------

Name: Terry Heimes
      -------------------------
Title: CFO
       ------------------------

apl/(a)kw/(a)apl

Page 4 of 5

Confirmation - Swap Transaction JPMorgan Ref: OIS1744494/66115170

Global Derivative Operations Contact List

CONFIRMATIONS

                                                                              Telephone                        Facsimile
                                                                              ---------                        ---------
Single and Cross Currency Swaps, FRA's and Interest Rate Options
Return executed confirmations / Send your confirmations to:          (718) 242-9260 / 9262 / 9263

Discrepancies with Confirm:                                          (718) 242-7294 / 7296 / 3100     (718) 242-9260 / 9262/9263

If you did not receive our Confirmation:                             (718) 242-3313 / 3089 / 3323     (718) 242-9260 / 9262 / 9263

RATE RESET ADVICES
(Single and Cross Currency Swaps, FRA'S and Interest Rate Options)

JPMorgan Chase Bank, London Branch.

If you did not receive a Rare Reset Advice:          44(0) 1202 347715             44(0) 1202 343440
Email: clientfocus_group@jpmorgan.com

JPMorgan Chase Bank, New York Branch
If you did not receive a Rate Reset Advice:      (718) 242-3121 / 7359             (718) 242-4206

PAYMENTS
(Single and Cross Currency Swaps, FRA's and Interest Rate Options)

JPMorgan Chase Bank, London Branch
Pre-Settlement:                            44(0) 1202-347715         44(0)1202 343440
Post-Settlement:                           44(0) 1202-347818         44(0)1202-343440
Email: clientfocus_group@jpmorgan.com

Asia Specific:
Maite Gielissen:                           44(0) 1202 34 7420
Michael Stavonhagen:                       44(0) 1202 34 7607
Jacqueline Deakin:                         44(0) 1202 34 6651
Harvey Haynes:                             44(0) 1202 34 3044
Facsimile:                                 44(0) 1202 34 2003
Email: asian-cliet-queries@jpmorgan.com

JPMorgan Chase Bank, New York Branch
Pre-Settlement:                                (718) 242-3187 / 2827 / 3098(718) 242-5826
Customer Service:                                  (718) 242-7294 / 7296(718) 242-4216
Email: ny.pre.customer.service@jpmorgan.com
Email: ny.post.customer.service@jpmorgan.com

JPMorgan Chase Bank, London S.W.I.F.T BIC (CHASGB2L) Telex 94060015 JPMorgan Chase Bank, New York S.W.I.F.T BIC (CHASUS33) Telex 420120 CMB UW

Page 5 of 5

Exhibit 10.78

AGREEMENT FOR USE OF REVOLVING PURCHASE FACILITY

This Agreement For Use of Revolving Purchase Facility (the "Agreement") is made and entered into as of the 1st day of January, 1999, by and between Union Bank and Trust Company, a Nebraska banking corporation ("Union") and National Education Loan Network, Inc., a Nevada corporation ("NelNet").

WHEREAS, Union, in its capacity as trustee and in its individual capacity, and State Street Bank and Trust Company, as successor ("State Street") are parties to that certain Trust Agreement dated as of August 22, 1996 as amended thereafter (the "Trust Agreement"), pursuant to which State Street as holder of the Series 1996A Certificates (as defined in the Trust Agreement) has committed to fund the purchase of Student Loans (as defined in the Trust Agreement) under the terms and conditions specified in such Trust Agreement; and

WHEREAS, NelNet or its affiliates is engaged in a program of purchasing and holding Student Loans, and NelNet wishes to gain access to the Series 1996A Certificate Holder Revolving Purchase Facility (as defined in the Trust Agreement), and Union wishes to grant such access under the terms and conditions specified herein.

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

1. Definitions. Unless otherwise specified herein, capitalized terms shall have the meanings ascribed thereto in the Trust Agreement and all amendments thereto.


2. Sale of Student Loans to Trustee. Subject to approval by Union which shall not be unreasonably withheld, and subject to the terms and conditions specified herein, NelNet or any of its affiliates shall be entitled to sell Student Loans or interests therein to the Trustee as provided under the terms of the Trust Agreement. Student Loans or interests therein sold to the Trustee under the Trust Agreement shall be subject to the option of NelNet or its affiliates to repurchase such Student Loans or interests therein from the Trustee at any time under the terms of the Trust Agreement, and shall also be subject to the obligation of NelNet or its affiliates to repurchase such Student Loans or interests therein upon the reasonable request of Union.

3. Participation of Series 1996B Certificates. If Nelnet or any of its affiliates transfer Student Loans or interests therein to the Trustee as provided in Section 2 above, then simultaneously Union shall sell to NelNet (or its designee which is the affiliate thereof making such transfer) a participation interest in the Series 1996B Certificate on a pro rata basis based upon the ratio of the aggregate outstanding balances of Student Loans or interests therein sold by NelNet or its affiliates to the Trustee as compared to all other Student Loans sold to the Trustee under the Trust Agreement (the "NelNet Percentage"). The purchase price of such participation interest shall be equal to the amount paid by Union for the Series 1996B Certificate, multiplied by the NelNet Percentage. NelNet or its affiliates, as appropriate, shall be entitled to receive net income from the Series 1996B Certificate to the extent of net income attributable to Student Loans or interests therein sold by NelNet or its affiliates to the Trustee, less all costs and

2

expenses attributable thereto under the Trust Agreement. Upon a repurchase of all or a portion of Student Loans by NelNet or its affiliates from the Trustee, NelNet or its affiliate as appropriate shall sell the participation interest related thereto in the Series 1996B Certificate to Union for the same cost paid therefor, together with any net income thereon to which NelNet is entitled hereunder.

4. Consideration. In consideration for the rights set forth in Section 2 hereof, NelNet shall pay to Union (i) 50.0% of the Unused Fee under the Series 1996A Certificate Holder Revolving Purchase Facility, and (ii) 50% of the costs incurred by Union in establishing the Series 1996A Certificate Holder Revolving Purchase Facility with the Trustee. Union shall submit invoices to NelNet from time to time, accompanied by such documentation as NelNet may reasonably request to verify invoiced amounts, which shall be due from NelNet upon receipt thereof.

5. Representations and Warranties. NelNet hereby represents and warrants to Union as follows:

(a) NelNet is a corporation duly organized, validly existing and in good standing under the laws of the State of Nevada, and has all necessary power and authority to transact the business conducted by it.

(b) NelNet has full power and authority to execute, deliver and perform this Agreement and all other agreements contemplated to be executed by it hereby and to carry out their respective terms and to own its property and conduct its business as is presently conducted and as proposed to be conducted.

3

(c) This Agreement and all documents related thereto have been duly authorized, executed and delivered by NelNet and constitute legal, valid and binding agreements of NelNet, enforceable in accordance with their terms, except to the extent enforceability thereof may be limited by the application of general principles of equity, bankruptcy, insolvency or other similar laws affecting creditors' rights generally.

(d) With respect to each Promissory Note which may be sold to the Trustee under the Trust Agreement, NelNet makes all of the same representations and warranties as contained in Section 5-2 of the Trust Agreement.

6. Indemnification. NelNet agrees to pay and to indemnify, defend and hold harmless Union from the Funding Indemnity arising during such time that NelNet or any of its affiliates hold a participation interest in Series 1996B Certificates, limited to the extent of the pro rata share of NelNet based on the NelNet Percentage.

7. Miscellaneous. (a) Notices. Unless otherwise expressly provided herein, all notices, requests, demands or other instruments which may or are required to be given by either party to the other, shall be in writing, and each shall be deemed to have been properly given when served personally on an officer of the party to whom such notice is to be given, or upon expiration of a period of 48 hours from and after the postmark thereof when mailed postage prepaid by registered or certified mail, requesting return receipt, addressed as follows:

4

If to Trustee:

Union Bank and Trust Company
6801 South 27th Street
P.O. Box 82529
Lincoln, Nebraska 68501-2529
Attn: Ken Backemeyer
Phone: (402) 483-8131
Fax No.: (402) 483-8286

If to National Education Loan Network, Inc.:

National Education Loan Network, Inc. 121 S 13th Street
Suite 301, Lincoln Square
Lincoln, Nebraska 68508
ATTN: Don Bouc
Phone: (402) 458-2300
Fax No.: (402) 458-2399

(b) Successors and Assigns. All covenants and agreements in the Agreement by any party shall bind its successors and permitted assigns, whether so expressed or not.

(c) Assignability. Neither party hereto may assign any portion of this Agreement without the prior written consent of the other party hereto.

(d) Governing Law. This Agreement shall be construed in accordance with and governed by the laws of the State of Nebraska.

[The Remainder of this Page is Intentionally Left Blank.]

5

IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be duly executed as of the date and year first above written.

UNION BANK AND TRUST COMPANY,            NATIONAL EDUCATION LOAN NETWORK, INC.,
a Nebraska banking corporation           A Nevada Corporation

By:   /s/ Michael Dunlap                 By:   /s/ Don Bouc
      ------------------                       -------------------
Title: E.V.P.                          Title:  President
      ------------------                       -------------------

6

.

.
.
EXHIBIT 21.1

LIST OF SUBSIDIARIES

                                                                  Jurisdiction of
                                                                  Incorporation or
               Subsidiary                                           Organization
               ----------                                           ------------


5280 Solutions, Inc. (50% owned by Nelnet, Inc. and                   Colorado
50% owned by 5280 Solutions Equity Partners LLC)
FirstMark Services, LLC (50% owned by Nelnet, Inc.                    Colorado
and 50% owned by FirstMark Services Equity Partners,
LLC)
Shockley Financial Corp.                                              Colorado
MELMAC, LLC                                                           Delaware
Nelnet Guarantee Services, Inc.                                       Florida
Nelnet Marketing Solutions, Inc.                                      Florida
InTuition, Inc.                                                       Florida
ClassCredit, Inc.                                                     Florida
GuaranTec, LLP                                                        Florida
Idaho Financial Associates, Inc.                                      Idaho
EFS, Inc.                                                             Indiana
EFS Services, Inc.                                                    Indiana
EFS Finance Co.                                                       Indiana
EMT  Corporation                                                      Indiana
National Higher Education Loan Program, Inc.                          Nebraska
Student Partner Services, Inc.                                        Nebraska
Nelnet Education Loan Funding, Inc.                                   Nebraska
UFS Securities, LLC                                                   Nebraska
Nelnet, Inc. (National Education Loan Network, Inc.)                  Nevada
Nelnet Corporation                                                    Nevada
Nelnet Student Loan Corporation-1                                     Nevada
Nelnet Student Loan Corporation-2                                     Nevada
Nelnet Student Loan Funding Management Corporation                    Nevada
Nelnet Student Loan Funding, LLC                                      Nevada
Nelnet Private Student Loan Corporation-1                             Nevada
Nelnet Student Loan Warehouse Corp.-1                                 Nevada
NHELP-I, Inc.                                                         Nevada
NHELP-II, Inc.                                                        Nevada


NHELP-II, LLC                                                         Nevada
NHELP-III, Inc.                                                       Nevada
MELMAC, Inc.                                                          Nevada
MELMAC Enterprises, Inc.                                              Nevada
Charter Services, Inc.                                                New York
Nelnet Canada Inc.                                                    New Brunswick
Nelnet Student Loan Trust 2002-1                                      Delaware
Nelnet Student Loan Trust 2002-2                                      Delaware