EXHIBIT 4.1



 Exhibit 4.1 
  

  
 AMENDED AND RESTATED TRUST AGREEMENT 
  
 among 

 
 SLM FUNDING LLC, 
 as Depositor 
  
 CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION, 
 not in its individual capacity but solely 
 as Eligible Lender Trustee 
  
 and 
  
 DEUTSCHE BANK TRUST COMPANY AMERICAS, 
 not in its individual capacity but solely

 as Indenture Trustee 
  
 Dated as of January 27, 2005 
  

  









 TABLE OF CONTENTS 
  

			
	 	  	Page


	ARTICLE I
	 SECTION 1.1 Definitions and Usage
	  	1
	
	ARTICLE II ORGANIZATION
		
	 SECTION 2.1 Creation of Trust; Name
	  	1
	 SECTION 2.2 Office
	  	1
	 SECTION 2.3 Purposes and Powers
	  	1
	 SECTION 2.4 Appointment of Eligible Lender Trustee
	  	2
	 SECTION 2.5 Initial Capital Contribution of Trust Estate
	  	2
	 SECTION 2.6 Declaration of Trust
	  	2
	 SECTION 2.7 Liability of the Excess Distribution Certificateholder
	  	3
	 SECTION 2.8 Title to Trust Property
	  	3
	 SECTION 2.9 Representations, Warranties and Covenants of the Depositor
	  	3
	 SECTION 2.10 Intentionally Omitted
	  	4
	 SECTION 2.11 Authorization of Depositor
	  	4
	
	ARTICLE III BENEFICIAL OWNERSHIP AND EXCESS DISTRIBUTION CERTIFICATE
		
	 SECTION 3.1 Initial Beneficial Ownership
	  	4
	 SECTION 3.2 Corporate Trust Office
	  	4
	 SECTION 3.3 The Excess Distribution Certificate
	  	4
	
	ARTICLE IV ACTIONS BY ELIGIBLE LENDER TRUSTEE
		
	 SECTION 4.1 Prior Notice to the Excess Distribution Certificateholder With Respect to Certain Matters
	  	9
	 SECTION 4.2 Action with Respect to Sale of the Trust Student Loans
	  	10
	 SECTION 4.3 Action with Respect to Bankruptcy
	  	10
	 SECTION 4.4 Restrictions
	  	10
	 SECTION 4.5 Intentionally Omitted
	  	10
	
	ARTICLE V APPLICATION OF TRUST FUNDS; CERTAIN DUTIES
		
	 SECTION 5.1 Application of Trust Funds
	  	10
	 SECTION 5.2 Method of Payment
	  	11
	 SECTION 5.3 No Segregation of Moneys; No Interest
	  	11
	 SECTION 5.4 Reports to the Excess Distribution Certificateholder, the Internal Revenue Service and Others
	  	11

  

 -i- 









			
	 SECTION 5.5 Intentionally Omitted
	  	11
	 SECTION 5.6 Intentionally Omitted
	  	11
	
	ARTICLE VI AUTHORITY AND DUTIES OF ELIGIBLE LENDER TRUSTEE
		
	 SECTION 6.1 General Authority
	  	11
	 SECTION 6.2 General Duties
	  	12
	 SECTION 6.3 Action upon Instruction
	  	12
	 SECTION 6.4 No Duties Except as Specified in this Agreement or in Instructions
	  	13
	 SECTION 6.5 No Action Except Under Specified Documents or Instructions
	  	13
	 SECTION 6.6 Restrictions
	  	13
	
	ARTICLE VII CONCERNING THE ELIGIBLE LENDER TRUSTEE
		
	 SECTION 7.1 Acceptance of Trusts and Duties
	  	14
	 SECTION 7.2 Intentionally Omitted
	  	15
	 SECTION 7.3 Representations and Warranties
	  	15
	 SECTION 7.4 Reliance; Advice of Counsel
	  	16
	 SECTION 7.5 Not Acting in Individual Capacity
	  	16
	 SECTION 7.6 Eligible Lender Trustee Not Liable for Excess Distribution Certificate or Trust Student Loans
	  	16
	 SECTION 7.7 Eligible Lender Trustee May Own Notes
	  	17
	
	ARTICLE VIII COMPENSATION AND INDEMNITY OF ELIGIBLE LENDER TRUSTEE
		
	 SECTION 8.1 Eligible Lender Trustee’s Fees and Expenses
	  	17
	 SECTION 8.2 Payments to the Eligible Lender Trustee
	  	17
	 SECTION 8.3 Indemnity
	  	17
	
	ARTICLE IX TERMINATION OF TRUST AGREEMENT
		
	 SECTION 9.1 Termination of Trust Agreement
	  	18
	
	ARTICLE X SUCCESSOR ELIGIBLE LENDER TRUSTEES AND ADDITIONAL ELIGIBLE LENDER TRUSTEES
		
	 SECTION 10.1 Eligibility Requirements for Eligible Lender Trustee
	  	18
	 SECTION 10.2 Resignation or Removal of Eligible Lender Trustee
	  	19
	 SECTION 10.3 Successor Eligible Lender Trustee
	  	19
	 SECTION 10.4 Merger or Consolidation of Eligible Lender Trustee
	  	20
	 SECTION 10.5 Appointment of Co-Eligible Lender Trustee or Separate Eligible Lender Trustee
	  	20

  

 -ii- 









			
	ARTICLE XI MISCELLANEOUS
		
	 SECTION 11.1 Supplements and Amendments
	  	21
	 SECTION 11.2 No Legal Title to Trust Estate in Excess Distribution Certificateholder
	  	22
	 SECTION 11.3 Limitations on Rights of Others
	  	22
	 SECTION 11.4 Notices
	  	23
	 SECTION 11.5 Severability
	  	23
	 SECTION 11.6 Separate Counterparts
	  	23
	 SECTION 11.7 Successors and Assigns
	  	23
	 SECTION 11.8 No Petition
	  	23
	 SECTION 11.9 No Recourse
	  	24
	 SECTION 11.10 Headings
	  	24
	 SECTION 11.11 Governing Law
	  	24

  

			
	Exhibit A	 	Form of Excess Distribution Certificate
	Exhibit B	 	Form of Certificate of Trust
	Exhibit C	 	Form of Transferor Letter
	Exhibit D-1	 	Form of Transferee Letter (Non-Rule 144A)
	Exhibit D-2	 	Form of Transferee Letter (Rule 144A)
		
	Appendix A	 	Definitions and Usage

  

 -iii- 








 AMENDED AND RESTATED TRUST AGREEMENT dated as of January 27, 2005, among SLM FUNDING LLC, a Delaware
limited liability company, as the Depositor, CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION, a national banking association, not in its individual capacity but solely as the Eligible Lender Trustee, and DEUTSCHE BANK TRUST COMPANY AMERICAS, a New
York banking corporation, not in its individual capacity but solely as the Indenture Trustee, acting as the Excess Distribution Certificate Paying Agent hereunder. 
  
 WITNESSETH: 
  
 The Depositor and the Eligible Lender Trustee are parties to the trust agreement dated as of January 14, 2005 (the “Short-Form Trust Agreement”)
pursuant to which a trust known as “SLM Student Loan Trust 2005-1” was established; 
  
 The Depositor, the Indenture Trustee and the Eligible Lender Trustee desire to amend and restate the Short-Form Trust Agreement upon the terms and conditions set forth herein as follows: 
  
 ARTICLE I 
  
 SECTION 1.1 Definitions and Usage. Except as otherwise specified herein or as the context may otherwise
require, capitalized terms used but not otherwise defined herein are defined in Appendix A hereto, which also contains rules as to usage that shall be applicable herein. 
  
 ARTICLE II  
  
 Organization 
  
 SECTION 2.1 Creation of Trust; Name. There is hereby created a Trust which shall be known as “SLM Student Loan Trust 2005-1”, in
which name the Eligible Lender Trustee may conduct the business of the Trust, make and execute contracts and other instruments on behalf of the Trust and sue and be sued. The Trust shall constitute a statutory trust within the meaning of Section
3801(a) of the Delaware Statutory Trust Act for which the Eligible Lender Trustee has filed a certificate of trust with the Secretary of State of the State of Delaware pursuant to Section 3810(a) of the Delaware Statutory Trust Act. 
  
 SECTION 2.2 Office. The office of the Trust shall be in care of
the Eligible Lender Trustee at its Corporate Trust Office or at such other address as the Eligible Lender Trustee may designate by written notice to the Depositor. 
  
 SECTION 2.3 Purposes and Powers. The purpose of the Trust is to engage in the following activities:

  
 (i) to issue the Notes pursuant to the
Indenture and the Excess Distribution Certificate pursuant to this Agreement and to sell the Notes in one or more transactions; 
  









 (ii) with the proceeds of the sale of the Notes, to fund the Reserve Account pursuant to
Section 2.9 of the Administration Agreement, to make the Collection Account Initial Deposit and to purchase the Trust Student Loans pursuant to the Sale Agreement; 
  
 (iii) to Grant the Trust Estate to the Indenture Trustee pursuant to the Indenture, and to hold, manage and
distribute to the Excess Distribution Certificateholder pursuant to the terms of this Agreement any portion of the Trust Estate released from the Lien of, and remitted to the Trust pursuant to, the Indenture; 
  
 (iv) to enter into and perform its obligations under the
Basic Documents (including any agreements representing Eligible Repurchase Obligations) to which it is to be a party; 
  
 (v) to engage in those activities, including entering into agreements, that are necessary, suitable or convenient to accomplish the
foregoing or are incidental thereto or connected therewith; and 
  
 (vi) subject to compliance with the Basic Documents, to engage in such other activities as may be required in connection with conservation of the Trust Estate and the making of distributions to the Noteholders and the
others specified in Sections 2.7 and 2.8 of the Administration Agreement. 
  
 The Trust shall not engage in any activity other than in connection with the foregoing or other than as required or authorized by the terms of this Agreement or the other Basic Documents. 
  
 SECTION 2.4 Appointment of Eligible Lender Trustee. The
Depositor hereby appoints the Eligible Lender Trustee as trustee of the Trust, effective as of the date hereof, to have all the rights, powers and duties set forth herein. 
  
 SECTION 2.5 Initial Capital Contribution of Trust Estate. The Depositor hereby sells, assigns, transfers,
conveys and sets over to the Eligible Lender Trustee, as of the date hereof, the sum of $100.00. The Eligible Lender Trustee hereby acknowledges receipt in trust from the Depositor, as of the date hereof, of the foregoing contribution, which shall
constitute the Initial Trust Estate and shall be deposited in the Collection Account. The Depositor shall pay the organizational expenses of the Trust as they may arise or shall, upon the request of the Eligible Lender Trustee, promptly reimburse
the Eligible Lender Trustee for any such expenses paid by the Eligible Lender Trustee. 
  
 SECTION 2.6 Declaration of Trust. The Eligible Lender Trustee hereby declares that it will hold the Trust Estate in trust upon and subject to the conditions set forth herein for the use and benefit of
the Excess Distribution Certificateholder, subject to the obligations of the Trust under the other Basic Documents. It is the intention of the parties hereto that the Trust constitute a statutory trust under Delaware law and that this Agreement
constitute the governing instrument of such trust. Effective as of the date hereof, the Eligible Lender Trustee shall have all rights, powers and duties set forth herein with respect to accomplishing the purposes of the Trust. 
  

 -2- 








 SECTION 2.7 Liability of the Excess Distribution Certificateholder. No Excess Distribution
Certificateholder (in such capacity) shall have any personal liability for any liability or obligation of the Trust. 
  
 SECTION 2.8 Title to Trust Property. Legal title to all of the Trust Estate shall be vested at all times in the Trust as a separate legal
entity except where applicable law in any jurisdiction requires title to any part of the Trust Estate to be vested in a trustee or trustees, in which case title shall be deemed to be vested in the Eligible Lender Trustee, a co-trustee and/or a
separate trustee, as the case may be; provided that legal title to the Trust Student Loans shall be vested at all times in the Eligible Lender Trustee on behalf of the Trust. 
  
 SECTION 2.9 Representations, Warranties and Covenants of the Depositor. The Depositor hereby represents,
warrants and covenants to the Eligible Lender Trustee as follows: 
  
 (a) The Depositor is duly organized and validly existing as a Delaware limited liability company in good standing under the laws of the State of Delaware, with power and authority to own its properties and to conduct its business as such
properties are currently owned and such business is presently conducted. 
  
 (b) The Depositor has the power and authority to execute and deliver this Agreement and to carry out its terms; the Depositor has full power and authority to sell and assign the property to be sold and assigned to and
deposited with the Trust (or with the Eligible Lender Trustee on behalf of the Trust) and the Depositor has duly authorized such sale and assignment and deposit to the Trust (or to the Eligible Lender Trustee on behalf of the Trust) by all necessary
action; and the execution, delivery and performance of this Agreement has been duly authorized by the Depositor by all necessary action. 
  
 (c) This Agreement constitutes a legal, valid and binding obligation of the Depositor enforceable in accordance with its terms, subject to applicable
bankruptcy, insolvency, reorganization and similar laws relating to creditors’ rights generally and subject to general principles of equity. 
  
 (d) The consummation of the transactions contemplated by this Agreement and the fulfillment of the terms hereof do not conflict with, result in any breach
of any of the terms and provisions of, or constitute (with or without notice or lapse of time or both) a default under, the Certificate of Formation or operating agreement of the Depositor, or any indenture, agreement or other instrument to which
the Depositor is a party or by which it is bound; nor result in the creation or imposition of any Lien upon any of its properties pursuant to the terms of any such indenture, agreement or other instrument (other than pursuant to the Basic
Documents); nor violate any law or, to the Depositor’s knowledge, any order, rule or regulation applicable to the Depositor of any court or of any Federal or state regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Depositor or its properties. 
  
 (e)
The Depositor agrees for the benefit of the Noteholders and the Excess Distribution Certificateholder that it will comply with each of the requirements set forth in the Certificate of Formation and its operating agreement. 
  

 -3- 








 SECTION 2.10 Intentionally Omitted.  
  
 SECTION 2.11 Authorization of the Depositor. The Depositor is
authorized and directed to execute on behalf of the Issuer, and, after execution, to deliver to the Administrator for filing with the Commission, all documents and forms required to be filed in accordance with applicable law or the rules and
regulations prescribed by the Commission. 
  
 ARTICLE III

  
 Beneficial Ownership and 
 Excess Distribution Certificate 
  
 SECTION 3.1 Initial Beneficial Ownership. Upon the formation of the Trust by the contribution by the Depositor pursuant to Section 2.5 and
until the issuance of the Excess Distribution Certificate, the Depositor shall be the sole beneficial owner of the Trust. 
  
 SECTION 3.2 Corporate Trust Office. The Eligible Lender Trustee initially designates Christiana Center/OPS4, 500 Stanton Christiana Road,
Newark, Delaware 19713, as its principal Corporate Trust Office, at which it shall act as Trustee of the Trust. The Excess Distribution Certificate Registrar’s New York office and its authenticating agent’s office are located at:

  
 Deutsche Bank Trust Company Americas 
 60 Wall Street, 26th
Floor 
 Mailstop NYC60-2606 
 New
York, New York 10005 
 Attn: Trust & Securities Services/Structured Finance Services 
 Telephone: (212) 250-8454 
 Facsimile: (212)
797-8606 
  
 SECTION 3.3 The Excess Distribution
Certificate. 
  
 (a) General. The Excess Distribution
Certificate shall be issued in one or more registered, definitive physical certificates substantially in the form of Exhibit A hereto, in minimum percentage interests of at least 10% and integral multiples of 10% in excess thereof. The Excess
Distribution Certificate shall receive payments as provided in Sections 2.8(j) and 2.9(f), as applicable, of the Administration Agreement. The Excess Distribution Certificate shall be executed on behalf of the Trust by manual or facsimile signature
of an authorized officer of the Eligible Lender Trustee. An Excess Distribution Certificate bearing the manual or facsimile signatures of individuals who were, at the time when such signatures were affixed, authorized to sign on behalf of the Trust,
shall be valid and binding obligations of the Trust, notwithstanding that such individuals or any of them shall have ceased to be so authorized prior to the authentication and delivery of such Excess Distribution Certificate or did not hold such
offices at the date of authentication and delivery of such Excess Distribution Certificate. 
  
 (b) Authentication. Concurrently with the sale of the Trust Student Loans to the Trust pursuant to the Sale Agreement, the Eligible Lender Trustee shall cause the Excess Distribution Certificate to be executed
on behalf of the Trust, authenticated and delivered to or upon the written order of the Depositor, signed by its president or any vice president, without 

  

 -4- 








 
further action by the Depositor. For all purposes hereunder, the Depositor shall be the Excess Distribution Certificateholder. No Excess Distribution
Certificate shall entitle its holder to any benefit under this Agreement, or shall be valid for any purpose, unless there shall appear on such Excess Distribution Certificate a certificate of authentication substantially in the form set forth in
Exhibit A, executed by the Eligible Lender Trustee or JPMorgan Chase Bank, as the Eligible Lender Trustee’s authenticating agent, by manual signature; such authentication shall constitute conclusive evidence that such Excess Distribution
Certificate shall have been duly authenticated and delivered hereunder. The Excess Distribution Certificate shall be dated the date of its authentication. No further Excess Distribution Certificates shall be issued except pursuant to paragraph (c)
or (d) below. 
  
 (c) Registration of Transfer and
Exchange. The Excess Distribution Certificate Registrar shall keep or cause to be kept, at the office or agency maintained pursuant to paragraph (f) below, the Excess Distribution Certificate Register in which, subject to such reasonable
regulations as it may prescribe, the Eligible Lender Trustee shall provide for the registration of the Excess Distribution Certificate and of transfers and exchanges of the Excess Distribution Certificate as herein provided. Deutsche Bank Trust
Company Americas shall be the initial Excess Distribution Certificate Registrar. 
  
 Upon surrender for registration of transfer of the Excess Distribution Certificate at the office or agency maintained pursuant to paragraph (f) below, the Eligible Lender Trustee shall execute, authenticate and
deliver (or shall cause JPMorgan Chase Bank as its authenticating agent to authenticate and deliver), in the name of the designated transferee, a new Excess Distribution Certificate dated the date of authentication by the Eligible Lender Trustee or
any authenticating agent. At the option of the Excess Distribution Certificateholder, the Excess Distribution Certificate may be exchanged for another Excess Distribution Certificate upon surrender of the Excess Distribution Certificate to be
exchanged at the office or agency maintained pursuant to paragraph (f) below. 
  
 An Excess Distribution Certificate presented or surrendered for registration of transfer or exchange shall be accompanied by a written instrument of transfer in form satisfactory to the Eligible Lender Trustee and the
Excess Distribution Certificate Registrar duly executed by the holder thereof or his attorney duly authorized in writing, with such signature (other than for transfers or exchanges to or among any Affiliates of the Depositor) guaranteed by a member
firm of the New York Stock Exchange or a commercial bank or trust company. An Excess Distribution Certificate surrendered for registration of transfer or exchange shall be cancelled and subsequently disposed of by the Eligible Lender Trustee in
accordance with its customary practice. 
  
 No service charge
shall be made for any registration of transfer or exchange of the Excess Distribution Certificate, but the Eligible Lender Trustee or the Excess Distribution Certificate Registrar may require payment of a sum sufficient to cover any tax or
governmental charge that may be imposed in connection with any transfer or exchange of the Excess Distribution Certificate. 
  
 The preceding provisions of this Section notwithstanding, the Eligible Lender Trustee shall not be required to make and the Excess Distribution
Certificate Registrar need not register 

  

 -5- 








 
transfers or exchanges of the Excess Distribution Certificate for a period of 15 days preceding any Distribution Date with respect to the Excess Distribution
Certificate. 
  
 The Excess Distribution Certificate (including
any beneficial interest therein) may not be acquired by or for the account of (i) any Benefit Plan subject to Title I of ERISA and/or Section 4975 of the Code, if such acquisition, or the management or servicing of the Trust or its assets, would
cause a non-exempt prohibited transaction in violation of Section 406 of ERISA and/or Section 4975 of the Code, (ii) any Benefit Plan subject to a substantially similar federal, state, local or foreign law, if such acquisition would cause a
non-exempt violation of such substantially similar law, (iii) any person who is not a United States person within the meaning of Section 7701(a)(30) of the Code, or (iv) any “pass-thru entity” referred to in Section 1(h)(10)(D), (E) or (F)
of the Code, the income of which pass-thru entity is includible by any person referred to in clause (iii) above. By accepting and holding the Excess Distribution Certificate, the holder hereof shall be deemed to have represented and warranted that
it is not acquiring the Excess Distribution Certificate by or for the account of any entity in violation of the above restrictions, and to have agreed that if such restrictions are violated, the holder will promptly dispose of the Excess
Distribution Certificate. 
  
 (d) Mutilated, Destroyed, Lost or
Stolen Excess Distribution Certificate. If (1) a mutilated Excess Distribution Certificate shall be surrendered to the Excess Distribution Certificate Registrar, or if the Excess Distribution Certificate Registrar shall receive evidence to its
satisfaction of the destruction, loss or theft of the Excess Distribution Certificate, and (2) there shall be delivered to the Excess Distribution Certificate Registrar and the Eligible Lender Trustee such security or indemnity as may be required by
them to save each of them and the Trust harmless, then in the absence of notice that such Excess Distribution Certificate shall have been acquired by a bona fide purchaser, the Eligible Lender Trustee, on behalf of the Trust, shall execute and the
Eligible Lender Trustee shall authenticate and deliver, in exchange for or in lieu of any such mutilated, destroyed, lost or stolen Excess Distribution Certificate, a new Excess Distribution Certificate of like tenor. In connection with the issuance
of any new Excess Distribution Certificate under this Section, the Eligible Lender Trustee and the Excess Distribution Certificate Registrar may require the payment of a sum sufficient to cover any tax or other governmental charge that may be
imposed in connection therewith. Any duplicate Excess Distribution Certificate issued pursuant to this paragraph shall constitute conclusive evidence of ownership in the Trust, as if originally issued, whether or not the lost, stolen or destroyed
Excess Distribution Certificate shall be found at any time. 
  
 (e) Persons Deemed Owners. Prior to due presentation of the Excess Distribution Certificate for registration of transfer, the Eligible Lender Trustee and the Excess Distribution Certificate Registrar and any agent of either of them
may treat the Person in whose name the Excess Distribution Certificate shall be registered in the Excess Distribution Certificate Register as the owner of such Excess Distribution Certificate for the purpose of receiving distributions thereon and
for all other purposes whatsoever, and neither the Eligible Lender Trustee, the Excess Distribution Certificate Registrar nor any agent thereof shall be bound by any notice to the contrary. 
  
 (f) Maintenance of Office or Agency. The Eligible Lender Trustee shall
maintain in the Borough of Manhattan, The City of New York, an office or offices or agency or agencies 

  

 -6- 








 
where the Excess Distribution Certificate may be surrendered for registration of transfer or exchange and where notices and demands to or upon the Eligible
Lender Trustee in respect of the Excess Distribution Certificate may be served. 
  
 (g) Appointment of Excess Distribution Certificate Paying Agent. The Excess Distribution Certificate Paying Agent shall make distributions to the Excess Distribution Certificateholder from the amounts received
from the Indenture Trustee pursuant to Sections 2.8(j) and 2.9(f) of the Administration Agreement and shall report the amounts of such distributions to the Indenture Trustee (if the Excess Distribution Certificate Paying Agent is not the Indenture
Trustee). Any Excess Distribution Certificate Paying Agent shall have the revocable power to receive such funds from the Indenture Trustee for the purpose of making the distributions referred to above. The Eligible Lender Trustee may revoke such
power and remove the Excess Distribution Certificate Paying Agent if the Eligible Lender Trustee determines in its sole discretion that the Excess Distribution Certificate Paying Agent shall have failed to perform its obligations under this
Agreement in any material respect. The Excess Distribution Certificate Paying Agent shall initially be the Indenture Trustee, and any co-paying agent chosen by the Eligible Lender Trustee and consented to by the Administrator (which consent shall
not be unreasonably withheld). The Indenture Trustee shall be permitted to resign as Excess Distribution Certificate Paying Agent upon 30 days’ written notice to the Eligible Lender Trustee. In the event that the Indenture Trustee shall no
longer be the Excess Distribution Certificate Paying Agent, the Eligible Lender Trustee shall appoint a successor to act as Excess Distribution Certificate Paying Agent (which shall be a bank or trust company). The Eligible Lender Trustee shall
cause such successor Excess Distribution Certificate Paying Agent or any additional Excess Distribution Certificate Paying Agent appointed by the Eligible Lender Trustee to execute and deliver to the Eligible Lender Trustee an instrument in which
such successor Excess Distribution Certificate Paying Agent or additional Excess Distribution Certificate Paying Agent shall agree with the Eligible Lender Trustee that as Excess Distribution Certificate Paying Agent, such successor Excess
Distribution Certificate Paying Agent or additional Excess Distribution Certificate Paying Agent will hold all sums, if any, held by it for payment to the Excess Distribution Certificateholder in trust for the benefit of such holder until such sums
shall be paid to such holder. The Excess Distribution Certificate Paying Agent shall return all unclaimed funds to the Eligible Lender Trustee and upon removal of an Excess Distribution Certificate Paying Agent such Excess Distribution Certificate
Paying Agent shall also return all funds in its possession to the Eligible Lender Trustee. The provisions of Articles VII and VIII of the Indenture shall apply to the Indenture Trustee also in its role as Excess Distribution Certificate Paying
Agent, for so long as the Indenture Trustee shall act as Excess Distribution Certificate Paying Agent and, to the extent applicable, to any other paying agent appointed hereunder. Any reference in this Agreement to the Excess Distribution
Certificate Paying Agent shall include any co-paying agent unless the context requires otherwise. 
  
 (h) Restrictions on Transfer of the Excess Distribution Certificate. 
  
 (i) The Excess Distribution Certificate may be transferred to any Affiliate of the Depositor, without any
requirement to provide any officer’s certificates or legal opinions that would otherwise be required if such proposed transfer was being made to a Person who is not an Affiliate of the Depositor. 
  

 -7- 








 (ii) Except as provided above, the Excess Distribution Certificate shall not be sold,
pledged, transferred or assigned except as provided below: 
  
 (A) The Excess Distribution Certificate has not been registered or qualified under the Securities Act of 1933, as amended (the “Securities Act”) or any state securities law. No transfer, sale, pledge or
other disposition of the Excess Distribution Certificate or any interest therein shall be made unless such transfer is made pursuant to an effective registration statement under the Securities Act and effective registration or qualification under
applicable state securities laws, or is made in a transaction which does not require such registration or qualification. In the event that a transfer is to be made without registration or qualification, the Eligible Lender Trustee shall require, in
order to assure compliance with such laws, that the prospective transferor and transferee each certify to the Eligible Lender Trustee, the Excess Distribution Certificate Registrar, the Administrator, and, if it is not the proposed transferor, the
Depositor, in writing, the facts surrounding the transfer. Such certifications shall be substantially in the forms of Exhibit C hereto and Exhibit D-1 or D-2 hereto, as applicable. In the event that such a transfer is to be made within two years
from the date of the initial issuance of the Excess Distribution Certificate pursuant hereto (other than a transfer as to which the proposed transferee has provided a certificate in the form of Exhibit D-2), the Eligible Lender Trustee in its
sole discretion, may require that there shall also be delivered to the Eligible Lender Trustee, the Excess Distribution Certificate Registrar, the Administrator, or, if it is not the proposed transferor, the Depositor, at the expense of the
transferor, an opinion of counsel that such transfer may be made pursuant to an exemption from the Securities Act and such state securities laws. Any such opinion of counsel shall not be an expense of the Eligible Lender Trustee, the Excess
Distribution Certificate Registrar, the Administrator, and, if it is not the proposed transferor, the Depositor. None of the Depositor, the Administrator or the Eligible Lender Trustee is obligated to register or qualify the Excess Distribution
Certificate under the Securities Act or any other securities law or to take any action not otherwise required under this Agreement to permit the transfer of the Excess Distribution Certificate without registration or qualification. Any such Excess
Distribution Certificateholder desiring to effect such transfer shall, and does hereby agree to, indemnify the Eligible Lender Trustee, the Excess Distribution Certificate Registrar, the Administrator, and, if it is not the proposed transferor, the
Depositor, against any liability that may result if the transfer is not so exempt or is made in accordance with such applicable federal and state laws. 
  
 (B) No transfer of the Excess Distribution Certificate will be registered by the Eligible Lender Trustee or the Excess Distribution
Certificate Registrar unless the Eligible Lender Trustee, the Excess Distribution Certificate Registrar, the Administrator, and, if it is not the proposed transferor, the Depositor receives a representation from the proposed transferee of the
Excess Distribution Certificate, substantially in the form of Exhibit D-1 or D-2, as the case may be, that such transferee is not acquiring the Excess Distribution Certificate by or for the account of any entity in violation of the restrictions set
forth in the final paragraph of Section 3.3(c) above. If any proposed transferee shall become an Excess Distribution Certificateholder in violation of these provisions, then the last preceding permitted transferee shall be restored, to the extent
permitted by law, to all rights as Excess Distribution Certificateholder, retroactive to the date of registration of 

  

 -8- 








 
such transfer of the Excess Distribution Certificate. Neither the Eligible Lender Trustee nor the Excess Distribution Certificate Registrar shall have any
liability to any person for any registration or transfer of the Excess Distribution Certificate that is not permitted or for making any payments due on the Excess Distribution Certificate to the holder thereof or for taking any action with respect
to such holder under this Agreement. Any proposed transferee who becomes an Excess Distribution Certificateholder shall agree to indemnify the Eligible Lender Trustee, the Excess Distribution Certificate Registrar, the Administrator, and, if it is
not the proposed transferor, the Depositor, against any loss, damage or penalty incurred as a result of the transfer of the Excess Distribution Certificate to such proposed transferee in violation of such restrictions. 
  
 (C) The prospective transferee shall be aware that the
Excess Distribution Certificate shall bear legends referring to the restrictions contained in sub-clauses (A) and (B) above and by its acceptance of the Excess Distribution Certificate agrees to abide by such restrictions. 
  
 (D) The prospective transferee shall deliver an opinion of
counsel addressed to the Eligible Lender Trustee, the Administrator, and, if it is not the proposed transferor, the Depositor, to the effect that, (1) as a matter of federal income tax law, such prospective transferee is permitted to accept the
transfer of the Excess Distribution Certificate, (2) such transfer or pledge would not jeopardize the tax treatment of the Trust, (3) such transfer or pledge would not subject the Trust to any entity-level tax, (4) such transfer or pledge would not
jeopardize the status of the Notes as debt for all purposes, and (5) such pledge or transfer would not cause the Trust to be treated, for federal income tax purposes, as an association or a publicly traded partnership taxable as a corporation.

  
 (E) No pledge or transfer of the Excess
Distribution Certificate shall be effective unless such purchase or transfer is to a single beneficial owner. 
  
 (iii) Any Excess Distribution Certificateholder, as evidenced by its agreement to accept the rights conferred under the Excess
Distribution Certificate, is hereby deemed to accept all obligations of the Depositor under this Agreement. 
  
 ARTICLE IV 
  
 Actions by Eligible Lender Trustee 
  
 SECTION
4.1 Prior Notice to the Excess Distribution Certificateholder With Respect to Certain Matters. With respect to the following matters, the Eligible Lender Trustee shall not take action unless at least 30 days before the taking of such
action, the Eligible Lender Trustee shall have notified the Excess Distribution Certificateholder and each of the Rating Agencies in writing of the proposed action and the Excess Distribution Certificateholder shall not have notified the Eligible
Lender Trustee in writing prior to the 30th calendar day after such notice is given that it has withheld consent or provided alternative direction: 
  

	 	(a)	the initiation of any material claim or lawsuit by the Trust (except claims or lawsuits brought in connection with the collection of the Trust Student Loans) and the compromise of
any material action, claim or lawsuit brought by or against the Trust (except with respect to the aforementioned claims or lawsuits for collection of Trust Student Loans); 

  

 -9- 









	 	(b)	the amendment of the Indenture by a supplemental indenture in circumstances where the consent of any class of Noteholders is required; or 

  

	 	(c)	the amendment of the Indenture by a supplemental indenture in circumstances where the consent of any class of Noteholder is not required and such amendment materially adversely
affects the interests of the Excess Distribution Certificateholder; 

  
 SECTION 4.2 Action with Respect to Sale of the Trust Student Loans. The Eligible Lender Trustee shall not have the power, except upon the written direction of the Excess Distribution Certificateholder
and except as expressly provided in the Basic Documents, to sell the Trust Student Loans after the payment in full of the Notes. 
  
 SECTION 4.3 Action with Respect to Bankruptcy. The Eligible Lender Trustee shall not have the power to commence a voluntary proceeding in
bankruptcy relating to the Trust without the prior approval of the Excess Distribution Certificateholder and the delivery to the Eligible Lender Trustee by the Excess Distribution Certificateholder of a certificate certifying that the Excess
Distribution Certificateholder reasonably believes that the Trust is insolvent. 
  
 SECTION 4.4 Restrictions. Neither the Depositor nor the Excess Distribution Certificateholder shall direct the Eligible Lender Trustee to take or refrain from taking any action if such action or inaction
would be contrary to any obligation of the Trust or the Eligible Lender Trustee under this Agreement or any of the other Basic Documents or would be contrary to Section 2.3 nor shall the Eligible Lender Trustee be permitted to follow any such
direction, if given. 
  
 SECTION 4.5 Intentionally
Omitted.  
  
 ARTICLE V 
  
 Application of Trust Funds; Certain Duties 
  
 SECTION 5.1 Application of Trust Funds. 
  
 (a) On each Distribution Date, the Excess Distribution Certificate Paying
Agent shall distribute to the Excess Distribution Certificateholder any amounts payable in respect of the Excess Distribution Certificate in accordance with the Administration Agreement. 
  
 (b) In the event that any withholding tax is imposed on the Trust’s payment to the Excess Distribution
Certificateholder, such tax shall reduce the amount otherwise distributable on the Excess Distribution Certificate. 
  

 -10- 








 SECTION 5.2 Method of Payment. Distributions required to be made to the Excess Distribution
Certificateholder on any Distribution Date shall be made to the holder of record on the preceding Record Date either by wire transfer, in immediately available funds, to the account of such holder at a bank or other entity having appropriate
facilities therefor, if such holder shall have provided to the Excess Distribution Certificate Registrar appropriate written instructions signed by two authorized officers, if any, at least five Business Days prior to such Distribution Date, or, if
not, by check mailed to such holder at the address of such holder appearing in the Excess Distribution Certificate Register. 
  
 SECTION 5.3 No Segregation of Moneys; No Interest. Subject to Section 5.1, moneys received by the Eligible Lender Trustee hereunder need not
be segregated in any manner except to the extent required by law or the Administration Agreement and may be deposited under such general conditions as may be prescribed by law, and the Eligible Lender Trustee shall not be liable for any interest
thereon. 
  
 SECTION 5.4 Reports to the Excess
Distribution Certificateholder, the Internal Revenue Service and Others. The Eligible Lender Trustee shall provide (or cause to be provided) any reports or other information required to be provided to the Excess Distribution Certificateholder
pursuant to the Code, the regulations promulgated thereunder or other applicable law. In addition, the Eligible Lender Trustee shall provide (or cause to be provided) any information concerning the Excess Distribution Certificate to the Internal
Revenue Service or other taxing authority as required under the Code, the regulations promulgated thereunder or other applicable law. The Eligible Lender Trustee shall be entitled to hire an independent accounting firm to perform the functions
described in this Section 5.4, the reasonable fees and expenses of which shall be paid by the Depositor. 
  
 SECTION 5.5 Intentionally Omitted. 
  
 SECTION 5.6 Intentionally Omitted. 
  
 ARTICLE VI 
  
 Authority and Duties of Eligible Lender Trustee 
  
 SECTION 6.1 General Authority. The Eligible Lender Trustee is authorized and directed to execute and deliver the Basic Documents to which
the Trust is to be a party and each certificate or other document attached as an exhibit to or contemplated by the Basic Documents to which the Trust is to be a party, in each case, in such form as the Depositor shall approve as evidenced
conclusively by the Eligible Lender Trustee’s execution thereof, and, on behalf of the Trust, to direct the Indenture Trustee to authenticate and deliver Notes denominated in U.S. Dollars in the aggregate principal amount of $1,540,600,000. The
Eligible Lender Trustee is also authorized and directed on behalf of the Trust (i) to acquire and hold legal title to the Trust Student Loans from the Depositor and (ii) to take all actions required pursuant to Section 2.4 of the Administration
Agreement and otherwise follow the direction of and cooperate with the Servicer in submitting, pursuing and collecting any claims to and with the Department with respect to any Interest Subsidy Payments and Special Allowance Payments relating to the
Trust Student Loans. 
  

 -11- 








 In addition to the foregoing, the Eligible Lender Trustee is authorized to take all actions required of
the Trust pursuant to the Basic Documents. The Eligible Lender Trustee is further authorized from time to time to take such action as the Administrator directs or instructs with respect to the Basic Documents and is directed to take such action to
the extent that the Administrator is expressly required pursuant to the Basic Documents to cause the Eligible Lender Trustee to act. 
  
 SECTION 6.2 General Duties. It shall be the duty of the Eligible Lender Trustee to discharge (or cause to be discharged) all of its
responsibilities pursuant to the terms of this Agreement and the other Basic Documents to which the Trust is a party and to administer the Trust in the interest of the Noteholders and the Excess Distribution Certificateholder subject to and in
accordance with the provisions of this Agreement and the other Basic Documents. Without limiting the foregoing, the Eligible Lender Trustee shall on behalf of the Trust file and prove any claim or claims that may exist on behalf of the Trust against
the Depositor in connection with any claims paying procedure as part of an insolvency or a receivership proceeding involving the Depositor. Notwithstanding the foregoing, the Eligible Lender Trustee shall be deemed to have discharged its duties and
responsibilities hereunder and under the other Basic Documents to the extent the Administrator has agreed in the Administration Agreement to perform and act or to discharge any duty of the Eligible Lender Trustee hereunder or under any other Basic
Document, and the Eligible Lender Trustee shall not be held liable for the default or failure of the Administrator to carry out its obligations under the Administration Agreement. Except as expressly provided in the Basic Documents, the Eligible
Lender Trustee shall have no obligation to administer, service or collect the Trust Student Loans or to maintain, monitor or otherwise supervise the administration, servicing or collection of the Trust Student Loans. 
  
 SECTION 6.3 Action upon Instruction. 
  
 (a) [Reserved]. 
  
 (b) The Eligible Lender Trustee shall not be required to take any action hereunder or under any other Basic Document if the
Eligible Lender Trustee shall have reasonably determined, or shall have been advised by counsel, that such action is likely to result in liability on the part of the Eligible Lender Trustee or is contrary to the terms hereof, any other Basic
Document or is otherwise contrary to law. 
  
 (c) Whenever the
Eligible Lender Trustee is unable to determine the appropriate course of action between alternative courses and actions permitted or required by the terms of this Agreement or under any other Basic Document, the Eligible Lender Trustee shall
promptly give notice (in such form as shall be appropriate under the circumstances) to the Excess Distribution Certificateholder requiring instruction as to the course of action to be adopted, and to the extent the Eligible Lender Trustee acts in
good faith in accordance with any written instruction of the Excess Distribution Certificateholder received, the Eligible Lender Trustee shall not be liable on account of such action to any Person. If the Eligible Lender Trustee shall not have
received appropriate instruction within 10 days of such notice (or within such shorter period of time as reasonably may be specified in such notice or may be necessary under the circumstances) it may, but shall be under no duty to, take or refrain
from taking such action, not inconsistent with this Agreement, the other Basic Documents, as it shall deem to be in the best 

  

 -12- 








 
interests of the Excess Distribution Certificateholder, and shall have no liability to any Person for such action or inaction. 
  
 (d) In the event that the Eligible Lender Trustee is unsure as to the
application of any provision of this Agreement, any other Basic Document or any such provision is ambiguous as to its application, or is, or appears to be, in conflict with any other applicable provision, or in the event that this Agreement permits
any determination by the Eligible Lender Trustee or is silent or is incomplete as to the course of action that the Eligible Lender Trustee is required to take with respect to a particular set of facts, the Eligible Lender Trustee may give notice (in
such form as shall be appropriate under the circumstances) to the Excess Distribution Certificateholder requesting instruction and, to the extent that the Eligible Lender Trustee acts or refrains from acting in good faith in accordance with any such
instruction received, the Eligible Lender Trustee shall not be liable, on account of such action or inaction, to any Person. If the Eligible Lender Trustee shall not have received appropriate instruction within 10 days of such notice (or within such
shorter period of time as reasonably may be specified in such notice or may be necessary under the circumstances) it may, but shall be under no duty to, take or refrain from taking such action, not inconsistent with this Agreement or the other Basic
Documents, as it shall deem to be in the best interest of the Excess Distribution Certificateholder, and shall have no liability to any Person for such action or inaction. 
  
 SECTION 6.4 No Duties Except as Specified in this Agreement or in Instructions. The Eligible Lender Trustee
shall not have any duty or obligation to manage, make any payment with respect to, register, record, sell, service, dispose of or otherwise deal with the Trust Estate, or to otherwise take or refrain from taking any action under, or in connection
with, any document contemplated hereby to which the Eligible Lender Trustee is a party, except as expressly provided by the terms of this Agreement or in any document or written instruction received by the Eligible Lender Trustee pursuant to Section
6.3; and no implied duties or obligations shall be read into this Agreement or any other Basic Document against the Eligible Lender Trustee. The Eligible Lender Trustee shall have no responsibility for filing any financing or continuation statement
in any public office at any time or to otherwise perfect or maintain the perfection of any security interest or lien granted to it hereunder or to prepare or file any Commission filing for the Trust or to record this Agreement or any other Basic
Document. The Eligible Lender Trustee nevertheless agrees that it will, at its own cost and expense, promptly take all action as may be necessary to discharge any Liens on any part of the Trust Estate that result from actions by, or claims against,
Chase Manhattan Bank USA, National Association in its individual capacity or as the Eligible Lender Trustee that are not related to the ownership or the administration of the Trust Estate. 
  
 SECTION 6.5 No Action Except under Specified Documents or
Instructions. The Eligible Lender Trustee shall not otherwise deal with any part of the Trust Estate except (i) in accordance with the powers granted to and the authority conferred upon the Eligible Lender Trustee pursuant to this Agreement,
(ii) in accordance with the other Basic Documents to which it is a party and (iii) in accordance with any document or instruction delivered to the Eligible Lender Trustee pursuant to Section 6.3. 
  
 SECTION 6.6 Restrictions. The Eligible Lender Trustee shall not
take any action (a) that is inconsistent with the purposes of the Trust set forth in Section 2.3 or (b) that, to the actual 

  

 -13- 








 
knowledge of the Eligible Lender Trustee, would result in the Trust’s becoming taxable as a corporation for Federal income tax purposes. Neither the
Depositor nor the Excess Distribution Certificateholder shall direct the Eligible Lender Trustee to take action that would violate the provisions of this Section. 
  
 ARTICLE VII  
  
 Concerning the Eligible Lender Trustee 
  
 SECTION 7.1 Acceptance of Trusts and Duties. The Eligible Lender Trustee accepts the trusts hereby created and agrees to perform its duties
hereunder with respect to such trusts but only upon the terms of this Agreement. The Eligible Lender Trustee also agrees to disburse all moneys actually received by it constituting part of the Trust Estate upon the terms of this Agreement and the
other Basic Documents. The Eligible Lender Trustee shall not be answerable or accountable hereunder or under any other Basic Document under any circumstances, except (i) for its own willful misconduct or negligence or (ii) in the case of the
inaccuracy of any representation or warranty contained in Section 7.3 expressly made by the Eligible Lender Trustee. In particular, but not by way of limitation (and subject to the exceptions set forth in the preceding sentence): 
  
 (a) the Eligible Lender Trustee shall not be liable for any error of judgment
made by a responsible officer of the Eligible Lender Trustee; 
  
 (b) the Eligible Lender Trustee shall not be liable with respect to any action taken or omitted to be taken by it in accordance with the direction or instructions of the Administrator, the Depositor or the Excess Distribution
Certificateholder; 
  
 (c) no provision of this Agreement or any
other Basic Document shall require the Eligible Lender Trustee to expend or risk funds or otherwise incur any financial liability in the performance of any of its rights or powers hereunder or under any other Basic Document, if the Eligible Lender
Trustee shall have reasonable grounds for believing that repayment of such funds or adequate indemnity against such risk or liability is not reasonably assured or provided to it; 
  
 (d) under no circumstances shall the Eligible Lender Trustee be liable for indebtedness evidenced by or arising under any of
the Basic Documents, including the principal of and interest on the Notes; 
  
 (e) the Eligible Lender Trustee shall not be responsible for or in respect of the validity or sufficiency of this Agreement or for the due execution hereof by the Depositor or for the form, character, genuineness,
sufficiency, value or validity of any of the Trust Estate or for or in respect of the validity or sufficiency of the Basic Documents, other than the certificate of authentication on the Excess Distribution Certificate, and the Eligible Lender
Trustee shall in no event assume or incur any liability, duty, or obligation to any Noteholder or the Excess Distribution Certificateholder, other than as expressly provided for herein and in the other Basic Documents; 
  

 -14- 








 (f) the Eligible Lender Trustee shall not be liable for the action or inaction, default or misconduct of
the Administrator, the Depositor, the Indenture Trustee or the Servicer under any of the other Basic Documents or otherwise and the Eligible Lender Trustee shall have no obligation or liability to perform the obligations of the Trust under this
Agreement or the other Basic Documents that are required to be performed by the Administrator under the Administration Agreement, the Indenture Trustee under the Indenture or the Servicer under the Servicing Agreement; and 
  
 (g) the Eligible Lender Trustee shall be under no obligation to exercise any
of the rights or powers vested in it by this Agreement, or to institute, conduct or defend any litigation under this Agreement or otherwise or in relation to this Agreement, any other Basic Document, at the request, order or direction of the
Depositor or the Excess Distribution Certificateholder, unless the Depositor or such holder has offered to the Eligible Lender Trustee security or indemnity satisfactory to it against the costs, expenses and liabilities that may be incurred by the
Eligible Lender Trustee therein or thereby. The right of the Eligible Lender Trustee to perform any discretionary act enumerated in this Agreement or in any other Basic Document shall not be construed as a duty, and the Eligible Lender Trustee shall
not be answerable for other than its negligence or willful misconduct in the performance of any such act. 
  
 SECTION 7.2 Intentionally Omitted. 
  
 SECTION 7.3 Representations and Warranties. The Eligible Lender Trustee hereby represents and warrants to the Depositor, for the benefit of
the Noteholders, and the Excess Distribution Certificateholder, that: 
  
 (a) It is duly organized and validly existing in good standing under the laws of its governing jurisdiction and has an office located within the State of Delaware. It has all requisite corporate power and authority to execute, deliver and
perform its obligations under this Agreement. 
  
 (b) It has taken
all corporate action necessary to authorize the execution and delivery by it of this Agreement, and this Agreement will be executed and delivered by one of its officers who is duly authorized to execute and deliver this Agreement on its behalf.

  
 (c) Neither the execution nor the delivery by it of this
Agreement, nor the consummation by it of the transactions contemplated hereby nor compliance by it with any of the terms or provisions hereof will contravene any Federal or Delaware state law, governmental rule or regulation governing the banking or
trust powers of the Eligible Lender Trustee or any judgment or order binding on it, or constitute any default under its charter documents or by-laws or any indenture, mortgage, contract, agreement or instrument to which it is a party or by which any
of its properties may be bound. 
  
 (d) It is and will maintain
its status as an “eligible lender” (as such term is defined in Section 435(d) of the Higher Education Act) for purposes of holding legal title to the Trust Student Loans as contemplated by this Agreement and the other Basic Documents, it
has a lender identification number with respect to the Trust Student Loans from the Department and has and 

  

 -15- 








 
will maintain in effect a Guarantee Agreement with each of the Guarantors with respect to the Trust Student Loans. 
  
 SECTION 7.4 Reliance; Advice of Counsel. 
  
 (a) The Eligible Lender Trustee shall incur no liability to anyone in acting
upon any signature, instrument, direction, notice, resolution, request, consent, order, certificate, report, opinion, bond or other document or paper believed by it to be genuine and believed by it to be signed by the proper party or parties. The
Eligible Lender Trustee may accept a certified copy of a resolution of the board of directors or other governing body of any corporate party as conclusive evidence that such resolution has been duly adopted by such body and that the same is in full
force and effect. As to any fact or matter the method of the determination of which is not specifically prescribed herein, the Eligible Lender Trustee may for all purposes hereof rely on a certificate, signed by the president or any vice president
or by the treasurer or other authorized officers of the relevant party, as to such fact or matter and such certificate shall constitute full protection to the Eligible Lender Trustee for any action taken or omitted to be taken by it in good faith in
reliance thereon. 
  
 (b) In the exercise or administration of the
trusts hereunder and in the performance of its duties and obligations under this Agreement or the other Basic Documents, the Eligible Lender Trustee (i) may act directly or through its agents or attorneys pursuant to agreements entered into with any
of them and the Eligible Lender Trustee shall not be liable for the conduct or misconduct of such agents or attorneys if such agents or attorneys shall have been selected by the Eligible Lender Trustee with reasonable care, and (ii) may consult with
counsel and accountants to be selected with reasonable care and employed by it. The Eligible Lender Trustee shall not be liable for anything done, suffered or omitted in good faith by it in accordance with the written opinion or advice of any such
counsel or accountants and not contrary to this Agreement or any other Basic Document. 
  
 SECTION 7.5 Not Acting in Individual Capacity. Except as provided in this Article VII, in accepting the trusts hereby created Chase Manhattan Bank USA, National Association acts solely as Eligible Lender
Trustee hereunder and not in its individual capacity and all Persons having any claim against the Eligible Lender Trustee by reason of the transactions contemplated by this Agreement or any other Basic Document shall look only to the Trust Estate
for payment or satisfaction thereof. 
  
 SECTION 7.6
Eligible Lender Trustee Not Liable for Excess Distribution Certificate or Trust Student Loans. The recitals contained herein and in the Excess Distribution Certificate (other than the signature of and authentication by the Eligible Lender
Trustee on the Excess Distribution Certificate) shall be taken as the statements of the Depositor and the Eligible Lender Trustee assumes no responsibility for the correctness thereof. The Eligible Lender Trustee makes no representations as to the
validity or sufficiency of this Agreement, the Excess Distribution Certificate, or any other Basic Document (other than the signature of and authentication by the Eligible Lender Trustee on the Excess Distribution Certificate), or the Notes, or of
any Trust Student Loan or related documents. The Eligible Lender Trustee shall at no time have any responsibility (or liability except for willfully or negligently terminating or allowing to be terminated any of the Guarantee Agreements, in a case
where the Eligible Lender 

  

 -16- 








 
Trustee knows of any facts or circumstances which will or could reasonably be expected to result in any such termination) for or with respect to the
legality, validity, enforceability and eligibility for Guarantee Payments, federal reinsurance, Interest Subsidy Payments or Special Allowance Payments, as applicable, in respect of any Trust Student Loan, or for or with respect to the sufficiency
of the Trust Estate or its ability to generate the payments to be distributed to the Excess Distribution Certificateholder under this Agreement or the Noteholders, under the Indenture, including the existence and contents of any computer or other
record of any Trust Student Loan; the validity of the assignment of any Trust Student Loan to the Eligible Lender Trustee on behalf of the Trust; the completeness of any Trust Student Loan; the performance or enforcement (except as expressly set
forth in any Basic Document) of any Trust Student Loan; the compliance by the Depositor or the Servicer with any warranty or representation made under any Basic Document or in any related document or the accuracy of any such warranty or
representation or any action or inaction of the Administrator, the Indenture Trustee or the Servicer or any subservicer taken in the name of the Eligible Lender Trustee. 
  
 SECTION 7.7 Eligible Lender Trustee May Own Notes. The Eligible Lender Trustee in its individual or any other
capacity may become the owner or pledgee of Notes and may deal with the Depositor, the Excess Distribution Certificateholder, the Administrator, the Indenture Trustee or the Servicer in banking transactions with the same rights as it would have if
it were not Eligible Lender Trustee. 
  
 ARTICLE VIII 

  
 Compensation and Indemnity of Eligible Lender
Trustee 
  
 SECTION 8.1 Eligible Lender
Trustee’s Fees and Expenses. The Eligible Lender Trustee shall receive as compensation for its services hereunder such fees as have been separately agreed upon before the date hereof between the Depositor and the Eligible Lender Trustee,
and the Eligible Lender Trustee shall be entitled to be reimbursed by the Depositor, to the extent provided in such separate agreement, for its other reasonable expenses (including the reasonable fees and expenses of counsel and independent
accountants) hereunder. 
  
 SECTION 8.2 Payments to the
Eligible Lender Trustee. Any amounts paid to the Eligible Lender Trustee pursuant to Section 8.1 hereof or pursuant to Section 9 of the Sale Agreement, Section 4.2 of the Administration Agreement or Section 4.2 of the Servicing Agreement shall
be deemed not to be a part of the Trust Estate immediately after such payment. 
  
 SECTION 8.3 Indemnity. The Depositor shall cause the Administrator to indemnify the Eligible Lender Trustee in its individual capacity and any of its officer, directors, employees and agents as and to
the extent provided for in Section 4.2 of the Administration Agreement. 
  

 -17- 








 ARTICLE IX  
  
 Termination of Trust Agreement 
  
 SECTION 9.1 Termination of Trust Agreement. 
  
 (a) This Agreement (other than Article VIII) and the Trust shall terminate and be of no further force or effect upon (1) the
final distribution by the Excess Distribution Certificate Paying Agent of all moneys or other property or proceeds of the Trust Estate in accordance with the terms of the Indenture, the Administration Agreement and Article V hereof and (2) the
filing of the certificate of cancellation by the Eligible Lender Trustee pursuant to section 9.1(b) below. The bankruptcy, liquidation, dissolution, death or incapacity of the Excess Distribution Certificateholder shall not (x) operate to terminate
this Agreement or the Trust, nor (y) entitle such holder’s legal representatives or heirs to claim an accounting or to take any action or proceeding in any court for a partition or winding up of all or any part of the Trust or Trust Estate nor
(z) otherwise affect the rights, obligations and liabilities of the parties hereto. 
  
 (b) Except as provided in Section 9.1(a), none of the Depositor, any Noteholder or the Excess Distribution Certificateholder shall be entitled to revoke or terminate the Trust. 
  
 Upon final distribution of any funds remaining in the Trust, the Eligible
Lender Trustee shall file a certificate of cancellation of the Trust’s certificate of trust pursuant to Section 3810(c) of the Delaware Statutory Trust Act. 
  
 ARTICLE X 
  
 Successor Eligible Lender Trustees and 
 Additional Eligible Lender Trustees 
  
 SECTION
10.1 Eligibility Requirements for Eligible Lender Trustee. The Eligible Lender Trustee shall at all times be a corporation or association (i) qualifying as an “eligible lender” as such term is defined in Section 435(d) of the
Higher Education Act for purposes of holding legal title to the Trust Student Loans on behalf of the Trust, with a valid lender identification number with respect to the Trust Student Loans from the Department; (ii) being authorized to exercise
corporate trust powers and hold legal title to the Trust Student Loans; (iii) having in effect Guarantee Agreements with each of the Guarantors as may be directed by the Depositor; (iv) having a combined capital and surplus of at least $50,000,000
and being subject to supervision or examination by Federal or state authorities; (v) having its principal place of business in the State of Delaware and otherwise complying with Section 3807 of the Delaware Statutory Trust Act; and (vi) having (or
having a parent which has) a rating in respect of its long-term senior unsecured debt of at least “BBB-” (or the equivalent) by each of the Rating Agencies (or which, if the long-term senior unsecured debt of such corporation or
association is not rated by any Rating Agency, shall have provided to the Indenture Trustee written confirmation from such Rating Agency that the appointment of such corporation or association to serve as Eligible Lender Trustee will not result in
and of itself in a reduction or withdrawal of the then current rating of any of the Notes). If the Eligible Lender Trustee shall publish reports of condition at least annually, pursuant to law or to the requirements of the aforesaid supervising or
examining 

  

 -18- 








 
authority, then for the purpose of this Section, the combined capital and surplus of the Eligible Lender Trustee shall be deemed to be its combined capital
and surplus as set forth in its most recent report of condition so published. In case at any time the Eligible Lender Trustee shall cease to be eligible in accordance with the provisions of this Section, the Eligible Lender Trustee shall resign
immediately in the manner and with the effect specified in Section 10.2. 
  
 SECTION 10.2 Resignation or Removal of Eligible Lender Trustee. The Eligible Lender Trustee may at any time resign and be discharged from the trusts hereby created by giving written notice thereof to the
Administrator. Upon receiving such notice of resignation, the Administrator shall promptly appoint a successor Eligible Lender Trustee meeting the eligibility requirements of Section 10.1 by written instrument, in duplicate, one copy of which
instrument shall be delivered to the resigning Eligible Lender Trustee and one copy to the successor Eligible Lender Trustee. If no successor Eligible Lender Trustee shall have been so appointed and have accepted appointment within 30 days after the
giving of such notice of resignation, the resigning Eligible Lender Trustee may petition any court of competent jurisdiction for the appointment of a successor Eligible Lender Trustee; provided, however, that such right to appoint or
to petition for the appointment of any such successor shall in no event relieve the resigning Eligible Lender Trustee from any obligations otherwise imposed on it under the Basic Documents until such successor has in fact assumed such appointment.

  
 If at any time the Eligible Lender Trustee shall cease to be
or shall be likely to cease to be eligible in accordance with the provisions of Section 10.1 and shall fail to resign after written request therefor by the Administrator, or if at any time an Insolvency Event with respect to the Eligible Lender
Trustee shall have occurred and be continuing, then the Administrator may remove the Eligible Lender Trustee. If the Administrator shall remove the Eligible Lender Trustee under the authority of the immediately preceding sentence, the Administrator
shall promptly appoint a successor Eligible Lender Trustee by written instrument, in duplicate, one copy of which instrument shall be delivered to the outgoing Eligible Lender Trustee so removed and one copy to the successor Eligible Lender Trustee
and payment of all fees owed to the outgoing Eligible Lender Trustee. 
  
 Any resignation or removal of the Eligible Lender Trustee and appointment of a successor Eligible Lender Trustee pursuant to any of the provisions of this Section shall not become effective until acceptance of appointment by the successor
Eligible Lender Trustee pursuant to Section 10.3, payment of all fees and expenses owed to the outgoing Eligible Lender Trustee and the filing of a certificate of amendment to the Trust’s certificate of trust pursuant to Section 3810(b) of the
Delaware Statutory Trust Act. The Administrator shall provide notice of such resignation or removal of the Eligible Lender Trustee and to each of the Rating Agencies. 
  
 SECTION 10.3 Successor Eligible Lender Trustee. Any successor Eligible Lender Trustee appointed pursuant to
Section 10.2 shall execute, acknowledge and deliver to the Administrator and to its predecessor Eligible Lender Trustee an instrument accepting such appointment under this Agreement, and thereupon the resignation or removal of the predecessor
Eligible Lender Trustee shall become effective and such successor Eligible Lender Trustee, without any further act, deed or conveyance, shall become fully vested with all the rights, powers, duties and obligations of its predecessor under this
Agreement, with like effect as if originally named as Eligible Lender Trustee. The predecessor Eligible Lender Trustee shall 

  

 -19- 








 
upon payment of its fees and expenses deliver to the successor Eligible Lender Trustee all documents, statements, moneys and properties held by it under this
Agreement and shall assign, if permissible, to the successor Eligible Lender Trustee the lender identification number obtained from the Department on behalf of the Trust; and the Administrator and the predecessor Eligible Lender Trustee shall
execute and deliver such instruments and do such other things as may reasonably be required for fully and certainly vesting and confirming in the successor Eligible Lender Trustee all such rights, powers, duties and obligations. 
  
 No successor Eligible Lender Trustee shall accept such appointment as
provided in this Section unless at the time of such acceptance such successor Eligible Lender Trustee shall be eligible pursuant to Section 10.1. 
  
 Upon acceptance of appointment by a successor Eligible Lender Trustee pursuant to this Section, the Administrator shall mail notice of the successor of
such Eligible Lender Trustee to the Excess Distribution Certificateholder, the Indenture Trustee, the Noteholders and the Rating Agencies. If the Administrator shall fail to mail such notice within 10 days after acceptance of appointment by the
successor Eligible Lender Trustee, the successor Eligible Lender Trustee shall cause such notice to be mailed at the expense of the Administrator. 
  
 SECTION 10.4 Merger or Consolidation of Eligible Lender Trustee. Any corporation or association into which the Eligible Lender Trustee may
be merged or converted or with which it may be consolidated, or any corporation or association resulting from any merger, conversion or consolidation to which the Eligible Lender Trustee shall be a party, or any corporation or association succeeding
to all or substantially all the corporate trust business of the Eligible Lender Trustee, shall, without the execution or filing of any instrument or any further act on the part of any of the parties hereto, anything herein to the contrary
notwithstanding, be the successor of the Eligible Lender Trustee hereunder; provided that such corporation or association shall be eligible pursuant to Section 10.1; and provided further that the Eligible Lender Trustee shall
mail notice of such merger or consolidation to the Rating Agencies not less than 15 days prior to the effective date thereof. 
  
 SECTION 10.5 Appointment of Co-Eligible Lender Trustee or Separate Eligible Lender Trustee. Notwithstanding any other provisions of this
Agreement, at any time, for the purpose of meeting any legal requirements of any jurisdiction in which any part of the Trust may at the time be located, the Administrator and the Eligible Lender Trustee acting jointly shall have the power and shall
execute and deliver all instruments to appoint one or more Persons approved by the Eligible Lender Trustee, meeting the eligibility requirements of clauses (i) through (iii) of Section 10.1, to act as co-trustee, jointly with the Eligible Lender
Trustee, or separate trustee or separate trustees, of all or any part of the Trust Estate, and to vest in such Person, in such capacity, such title to the Trust Estate, or any part thereof, and, subject to the other provisions of this Section, such
powers, duties, obligations, rights and trusts as the Administrator and the Eligible Lender Trustee may consider necessary or desirable. If the Administrator shall not have joined in such appointment within 15 days after the receipt by it of a
request so to do, the Eligible Lender Trustee alone shall have the power to make such appointment. No co-trustee or separate trustee under this Agreement shall be required to meet the terms of eligibility as a successor trustee pursuant to clauses
(iv), (v) and (vi) of Section 10.1 and no notice of the appointment of any co-trustee or separate trustee shall be required pursuant to Section 10.3. 
  

 -20- 








 Each separate trustee and co-trustee shall, to the extent permitted by law, be appointed and act subject
to the following provisions and conditions: 
  
 (i) all rights, powers, duties, and obligations conferred or imposed upon the Eligible Lender Trustee shall be conferred upon and exercised or performed by the Eligible Lender Trustee and such separate trustee or co-trustee jointly (it
being understood that such separate trustee or co-trustee is not authorized to act separately without the Eligible Lender Trustee joining in such act), except to the extent that under any law of any jurisdiction in which any particular act or acts
are to be performed, the Eligible Lender Trustee shall be incompetent or unqualified to perform such act or acts, in which event such rights, powers, duties, and obligations (including the holding of title to the Trust or any portion thereof in any
such jurisdiction) shall be exercised and performed singly by such separate trustee or co-trustee, solely at the direction of the Eligible Lender Trustee; 
  
 (ii) no trustee under this Agreement shall be personally liable by reason of any act or omission of any other trustee under this
Agreement; and 
  
 (iii) the Administrator and
the Eligible Lender Trustee acting jointly may at any time accept the resignation of or remove any separate trustee or co-trustee. 
  
 Any notice, request or other writing given to the Eligible Lender Trustee shall be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them. Every instrument appointing any separate trustee or co-trustee shall refer to this Agreement and the conditions of this Article. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred, shall be vested with the estates or property specified in its instrument of appointment, either jointly with the Eligible Lender Trustee or separately, as may be provided therein, subject to all the provisions of this
Agreement, specifically including every provision of this Agreement relating to the conduct of, affecting the liability of, or affording protection to, the Eligible Lender Trustee. Each such instrument shall be filed with the Eligible Lender Trustee
and a copy thereof given to the Administrator. 
  
 Any separate
trustee or co-trustee may at any time appoint the Eligible Lender Trustee as its agent or attorney-in-fact with full power and authority, to the extent not prohibited by law, to do any lawful act under or in respect of this Agreement on its behalf
and in its name. If any separate trustee or co-trustee shall die, become incapable of acting, resign or be removed, all its estates, properties, rights, remedies and trusts shall vest in and be exercised by the Eligible Lender Trustee, to the extent
permitted by law, without the appointment of a new or successor trustee. 
  
 ARTICLE XI  
  
 Miscellaneous

  
 SECTION 11.1 Supplements and Amendments.
This Agreement may be amended by the Excess Distribution Certificateholder and the Eligible Lender Trustee, with prior written notice to the Rating Agencies, without the consent of any of the Noteholders, to cure any 

  

 -21- 








 
ambiguity, to correct or supplement any provisions in this Agreement or for the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions in this Agreement or modifying in any manner the rights of the Noteholders; provided, however, that such action shall not, as evidenced by an Opinion of Counsel, adversely affect in any material respect the
interests of any Noteholder. 
  
 This Agreement may also be
amended from time to time by the Excess Distribution Certificateholder and the Eligible Lender Trustee, with prior written notice to the Rating Agencies, with the consent of (i) the Class A Noteholders evidencing not less than a majority of the
Outstanding Amount of the Class A Notes and (ii) the Class B Noteholders evidencing not less than a majority of the Class B Notes, for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of this
Agreement or modifying in any manner the rights of the Class A Noteholders or Class B Noteholders, as the case may be; provided, however, that no such amendment shall (a) increase or reduce in any manner the amount of, or accelerate or
delay the timing of, collections of payments on Trust Student Loans or distributions that shall be required to be made for the benefit of the Noteholders or (b) reduce the aforesaid percentage of the Outstanding Amount of any class of Notes required
to consent to any such amendment, without the consent of all the outstanding Noteholders of such class. 
  
 Promptly after the execution of any such amendment or consent, the Eligible Lender Trustee shall furnish written notification of the substance of such
amendment or consent to the Excess Distribution Certificateholder, the Indenture Trustee and each of the Rating Agencies. 
  
 It shall not be necessary for the consent of the Noteholders or the Indenture Trustee pursuant to this Section to approve the particular form of any
proposed amendment or consent, but it shall be sufficient if such consent shall approve the substance thereof. The manner of obtaining such consents (and any other consents of provided for in this Agreement or in any other Basic Document) and of
evidencing the authorization of the execution thereof shall be subject to such reasonable requirements as the Eligible Lender Trustee may prescribe. 
  
 Prior to the execution of any amendment to this Agreement, the Eligible Lender Trustee shall be entitled to receive and rely upon an Opinion of Counsel
stating that the execution of such amendment is authorized or permitted by this Agreement. The Eligible Lender Trustee may, but shall not be obligated to, enter into any such amendment which affects the Eligible Lender Trustee’s own rights,
duties or immunities under this Agreement or otherwise. 
  
 SECTION 11.2 No Legal Title to Trust Estate in Excess Distribution Certificateholder. The Excess Distribution Certificateholder shall not have legal title to any part of the Trust Estate. The Excess Distribution
Certificateholder shall be entitled to receive distributions with respect to its undivided beneficial ownership interest therein only in accordance with Section 3.3 of this Agreement. No transfer, by operation of law or otherwise, of any right,
title, or interest of the Excess Distribution Certificateholder to and in its beneficial ownership interest in the Trust Estate shall operate to terminate this Agreement or the trusts hereunder or entitle any transferee to an accounting or to the
transfer to it of legal title to any part of the Trust Estate. 
  
 SECTION 11.3 Limitations on Rights of Others. Except for Section 2.7, the provisions of this Agreement are solely for the benefit of the Eligible Lender Trustee, the 

  

 -22- 








 
Depositor, the Excess Distribution Certificateholder, the Administrator and, to the extent expressly provided herein, the Indenture Trustee and the
Noteholders, and nothing in this Agreement (other than Section 2.7), whether express or implied, shall be construed to give to any other Person any legal or equitable right, remedy or claim in the Trust Estate or under this Agreement or any
covenants, conditions or provisions contained herein. 
  
 SECTION 11.4 Notices. Unless otherwise expressly specified or permitted by the terms hereof, all notices shall be in writing and shall be deemed given upon receipt by the intended recipient or three Business Days after mailing
if mailed by certified mail, postage prepaid (except that notice to the Eligible Lender Trustee shall be deemed given only upon actual receipt by the Eligible Lender Trustee), if to the Eligible Lender Trustee, addressed to its Corporate Trust
Office with copies to Deutsche Bank Trust Company Americas, 60 Wall Street, 26th Floor, Mailstop NYC60-2606, New
York, New York 10005, Attention: Trust & Securities Services/Structured Finance Services; if to the Depositor, addressed to SLM Funding LLC, 12061 Bluemont Way, V3419, Reston, Virginia 20190, or, as to each party, at such other address as shall
be designated by such party in a written notice to each other party. 
  
 SECTION 11.5 Severability. Any provision of this Agreement that is prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or unenforceability in any jurisdiction shall not invalidate or render unenforceable such provision in any other jurisdiction. 
  
 SECTION 11.6 Separate Counterparts. This Agreement may be
executed by the parties hereto in separate counterparts, each of which when so executed and delivered shall be an original, but all such counterparts shall together constitute but one and the same instrument. 
  
 SECTION 11.7 Successors and Assigns. All covenants and
agreements contained herein shall be binding upon and inure to the benefit of, the Depositor and its successors, the Eligible Lender Trustee and its successors, each Excess Distribution Certificateholder and its successors and permitted assigns, all
as herein provided. Any request, notice, direction, consent, waiver or other instrument or action by a Noteholder or the Excess Distribution Certificateholder shall bind the successors and assigns of such holder. 
  
 SECTION 11.8 No Petition.  
  
 (a) Neither the Depositor, nor any other Excess Distribution
Certificateholder (as evidenced by its acceptance of the Excess Distribution Certificate) will institute against the Trust, at any time, any bankruptcy proceedings under any United States Federal or state bankruptcy or similar law in connection with
any obligations relating to the Excess Distribution Certificate, the Notes, this Agreement or any of the other Basic Documents. The foregoing shall not limit the rights of the Depositor, nor any Excess Distribution Certificateholder to file any
claim in, or otherwise take any action with respect to, any insolvency proceeding that was instituted against the Trust by a Person other than the Depositor or such other Excess Distribution Certificateholder. 
  

 -23- 








 (b) The Eligible Lender Trustee (not in its individual capacity but solely as Eligible Lender Trustee),
by entering into this Agreement, the Excess Distribution Certificateholder by accepting the Excess Distribution Certificate, and the Indenture Trustee and each Noteholder by accepting the benefits of this Agreement, hereby covenant and agree that
they will not at any time institute against the Depositor or the Trust, or join in any institution against the Depositor or the Trust of, any bankruptcy, reorganization, arrangement, insolvency, receivership or liquidation proceedings, or other
proceedings under any United States Federal or state bankruptcy or similar law in connection with any obligations relating to the Notes, this Agreement or any of the other Basic Documents. The foregoing shall not limit the rights of the Eligible
Lender Trustee to file any claim in, or otherwise take any action with respect to, any insolvency proceeding that was instituted against the Issuer by a Person other than the Eligible Lender Trustee. 
  
 SECTION 11.9 No Recourse. Each Excess Distribution
Certificateholder by accepting the Excess Distribution Certificate acknowledges that such holder’s certificate represents beneficial interests in the Trust only and do not represent interests in or obligations of the Depositor, the Servicer,
the Administrator, the Eligible Lender Trustee, the Indenture Trustee or any Affiliate thereof or any officer, director or employee of any thereof and no recourse may be had against such parties or their assets, except as may be expressly set forth
or contemplated in this Agreement, the Excess Distribution Certificate or the other Basic Documents. 
  
 SECTION 11.10 Headings. The headings of the various Articles and Sections herein are for convenience of reference only and shall not define
or limit any of the terms or provisions hereof. 
  
 SECTION
11.11 Governing Law. THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES
HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS. 
  

 -24- 








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

					
	 CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION,
 not in its individual capacity but solely as Eligible Lender Trustee

		
	 By:
	 	 /S/ JOHN J. CASHIN

	 	 	 Name:
	 	 John J. Cashin

	 	 	 Title:
	 	 Vice President

	
	 SLM FUNDING LLC,
 as the
Depositor

		
	 By:
	 	 /S/ MARK L. HELEEN

	 	 	 Name:
	 	 Mark L. Heleen

	 	 	 Title:
	 	 Vice President



  

 -25- 









					
	 Acknowledged and agreed as to
 Section 3.3(c)
and Section 3.3(g)
 of this Amended and Restated Trust Agreement

	
	 DEUTSCHE BANK TRUST COMPANY AMERICAS,
 not in its individual capacity but solely
 as the initial Excess Distribution
 Certificate Paying Agent

		
	By:	 	 /S/ MICHELE H.Y. VOON

	 	 	 Name:
	 	 Michele H.Y. Voon

	 	 	 Title:
	 	 Assistant Vice President


  

 -26- 








  
 EXHIBIT A 

TO THE TRUST AGREEMENT 
  
 [PLEASE SEE ATTACHED] 
  

 A-1 








  
 EXHIBIT B 

 
 FORM OF 
  
 CERTIFICATE OF TRUST 
 OF 
 SLM STUDENT LOAN 
 TRUST 2005-1 
  
 This Certificate of Trust of SLM STUDENT LOAN TRUST 2005-1 (the “Trust”) is being duly executed and filed on behalf of the Trust by the undersigned, as trustee, to form a statutory trust under the Delaware
Statutory Trust Statute (12 Del. C. § 3801 et seq.) (the “Act”). 
  
 1. Name. The name of the statutory trust formed by this Certificate of Trust is SLM STUDENT LOAN TRUST 2005-1. 
  
 2. Delaware Trustee. The name and business address of the eligible lender trustee of the Trust in the State of Delaware are the Chase Manhattan
Bank USA, National Association, c/o JPMorgan Chase Bank, 500 Stanton Christiana Road, Christiana Center/OPS4/3rd Floor, Newark, Delaware 19713. Attn: Institutional Trust Services. 
  
 3. Effective Date. This Certificate of Trust shall be effective upon filing. 
  
 IN WITNESS WHEREOF, the undersigned has duly executed this Certificate of
Trust in accordance with Section 3811(a)(1) of the Act. 
  

			
	 CHASE MANHATTAN BANK USA,
 NATIONAL ASSOCIATION, not in its
 individual capacity but solely as Eligible Lender Trustee

		
	By:	 	 
	 Name:
	 	 John J. Cashin

	 Title:
	 	 Vice President



  

 B-1 








  
 EXHIBIT C 

[FORM OF TRANSFEROR LETTER] 
  
 [Date] 
  
 Sallie Mae, Inc. 
 as Administrator 
 12061
Bluemont Way 
 Reston, Virginia 20190 
  
 Deutsche Bank Trust Company Americas, 
 as Excess Distribution Certificate
Registrar 
 60 Wall Street, 26th Floor 
 Mailstop NYC60-2606 
 New York, New York
10005 
 Attention: Trust & Securities Services/Structured Finance Services 
  
 Chase Manhattan Bank USA, National Association 
 as Eligible Lender Trustee 
 Christiana Center/OPS4 
 500 Stanton Christiana Road 
 Newark, Delaware 19713 
  

	Re:	SLM Student Loan Trust 2005-1, 

 Excess Distribution
Certificate (the “Certificate”) 
  
 Ladies and Gentlemen:

  
 In connection with our disposition of the above Certificate,
we certify that (a) we understand that the Certificate has not been registered under the Securities Act of 1933, as amended (the “Securities Act”), and is being disposed by us in a transaction that is exempt from the registration
requirements of the Securities Act, and (b) we have not offered or sold the Certificate to, or solicited offers to buy the Certificate from, any person, or otherwise approached or negotiated with any person with respect thereto, in a manner that
would be deemed, or taken any other action would result in, a violation of Section 5 of the Securities Act. 
  

			
	Very truly yours,
	 
	[Print Name of Transferor]
		
	By:	 	 
	 	 	 Authorized Officer


  

 C-1 








  
 EXHIBIT D-1 

[FORM OF TRANSFEREE LETTER (NON-RULE 144A)] 
  
 [Date] 
  
 Sallie Mae, Inc. 
 as Administrator 
 12061 Bluemont Way

 Reston, Virginia 20190 
  
 Deutsche Bank Trust Company Americas, 
 as Excess Distribution Certificate
Registrar 
 60 Wall Street, 26th Floor 
 Mailstop NYC60-2606 
 New York, New York
10005 
 Attention: Trust & Securities Services/Structured Finance Services 
  
 Chase Manhattan Bank USA, National Association 
 as Eligible Lender Trustee 
 Christiana Center/OPS4 
 500 Stanton Christiana Road 
 Newark, Delaware 19713 
  

	Re:	SLM Student Loan Trust 2005-1, 

 Excess Distribution
Certificate (the “Certificate”) 
  
 Ladies and Gentlemen:

  
 In connection with our acquisition of the above Certificate,
we certify that (a) we understand that the Certificate is not being registered under the Securities Act of 1933, as amended (the “Securities Act”), or any state securities laws and is being transferred to us in a transaction that is exempt
from the registration requirements of the Securities Act and any such laws, (b) we are an institutional “accredited investor,” as defined in Rule 501 (a) (1), (2), (3) or (7) of Regulation D under the Securities Act or an entity in which
all of the equity owners come within such paragraphs, and have such knowledge and experience in financial and business matters that we are capable of evaluating the merits and risks of investments in the Certificate, (c) we have had the opportunity
to ask questions of and receive answers from the Depositor concerning the purchase of the Certificate and all matters relating thereto or any additional information deemed necessary to our decision to purchase the Certificate, (d) we are not
acquiring the Certificate for, by or for the account of (i) any Benefit Plan subject to Title I of ERISA and/or Section 4975 of the Code, if such acquisition, or the management or servicing of the Trust or its assets, would cause a non-exempt
prohibited transaction in violation of Section 406 of ERISA and/or Section 4975 of the Code, (ii) any Benefit Plan subject to a substantially similar federal, state, local or foreign law, if such acquisition would cause a non-exempt 

  

 D-1-1 








 
violation of such substantially similar law, (iii) any person who is not a United States person within the meaning of Section 7701(a)(30) of the Code, or
(iv) any “pass-thru entity” referred to in Section 1(h)(10)(D), (E) or (F) of the Code, the income of which pass-thru entity is includible by any person referred to in clause (iii) above, (e) we are acquiring the Certificate for investment
for our own account and not with a view to any distribution of the Certificate (but without prejudice to our right at all times to sell or otherwise dispose of the Certificate in accordance with clause (g) below), (f) we have not offered or sold the
Certificate to, or solicited offers to buy the Certificate from, any person, or otherwise approached or negotiated with any person with respect thereto, or taken any other action which would result in a violation of Section 5 of the Securities Act,
and (g) we will not sell, transfer or otherwise dispose of the Certificate unless (1) such sale, transfer or other disposition is made pursuant to an effective registration statement under the Securities Act or is exempt from such registration
requirements, and if requested, we will at our expense provide an opinion of counsel satisfactory to the addressees of this Letter that such sale, transfer or other disposition may be made pursuant to an exemption from the Securities Act, (2) the
purchaser or transferee of such Certificate has executed and delivered to you a certificate to substantially the same effect as this certificate and (3) the purchaser or transferee has otherwise complied with any conditions for transfer set forth in
the Trust Agreement relating to the Certificate. 
  
 Except as
otherwise specified herein or as the context may otherwise require, capitalized terms used but not otherwise defined herein are defined in Appendix A to the Amended and Restated Trust Agreement dated as of January 27, 2005, among SLM Funding LLC, as
the Depositor, Chase Manhattan Bank USA, National Association, not in its individual capacity, but solely as the Eligible Lender Trustee, and Deutsche Bank Trust Company Americas, not in its individual capacity, but solely as the Indenture Trustee,
acting as the Excess Distribution Certificate Paying Agent. 
  

			
	Very truly yours,
	
	 
	[Print Name of Transferee]
		
	By:	 	 
	 	 	 Authorized Officer



  

 D-1-2 








  
 EXHIBIT D-2 

[FORM OF TRANSFEREE LETTER (RULE 144A)] 
  
 [Date] 
  
 Sallie Mae, Inc. 
 as Administrator 
 12061
Bluemont Way 
 Reston, Virginia 20190 
  
 Deutsche Bank Trust Company Americas, 
 as Excess Distribution Certificate
Registrar 
 60 Wall Street, 26th Floor 
 Mailstop NYC60-2606 
 New York, New York
10005 
 Attention: Trust & Securities Services/Structured Finance Services 
  
 Chase Manhattan Bank USA, National Association 
 as Eligible Lender Trustee 
 Christiana Center/OPS4 
 500 Stanton Christiana Road 
 Newark, Delaware 19713 
  

	Re:	SLM Student Loan Trust 2005-1, 

 Excess Distribution
Certificate (the “Certificate”) 
  
 Ladies and Gentlemen:

  
 In connection with our acquisition of the above Certificate,
we certify that (a) we understand that the Certificate is not being registered under the Securities Act of 1933, as amended (the “Securities Act”), or any state securities laws and is being transferred to us in a transaction that is exempt
from the registration requirements of the Securities Act and any such laws, (b) we have such knowledge and experience in financial and business matters that we are capable of evaluating the merits and risks of investments in the Certificate, (c) we
have had the opportunity to ask questions of and receive answers from the Depositor concerning the purchase of the Certificate and all matters relating thereto or any additional information deemed necessary to our decision to purchase the
Certificate, (d) we are not acquiring the Certificate by or for the account of (i) any Benefit Plan subject to Title I of ERISA and/or Section 4975 of the Code, if such acquisition, or the management or servicing of the Trust or its assets, would
cause a non-exempt prohibited transaction in violation of Section 406 of ERISA and/or Section 4975 of the Code, (ii) any Benefit Plan subject to a substantially similar federal, state, local or foreign law, if such acquisition would cause a
non-exempt violation of such substantially similar law, (iii) any person who is not a United States person within the meaning of Section 7701(a)(30) of the Code, or (iv) any “pass-thru entity” referred to in Section 1(h)(10)(D), (E) or (F)
of the Code, the 

  

 D-2-1 








 
income of which pass-thru entity is includible by any person referred to in clause (iii) above, (e) we have not, nor has anyone acting on our behalf offered,
transferred, pledged, sold or otherwise disposed of the Certificate, any interest in the Certificate or any other similar security to, or solicited any offer to buy or accept a transfer, pledge or other disposition of the Certificate, any interest
in the Certificate or any other similar security from, or otherwise approached or negotiated with respect to the Certificate, any interest in the Certificate or any other similar security with, any person in any manner, or made any general
solicitation by means of general advertising or in any other manner, or taken any other action, that would constitute a distribution of the Certificate under the Securities Act or that would render the disposition of the Certificate a violation of
Section 5 of the Securities Act or require registration pursuant thereto, nor will act, nor has authorized or will authorize any person to act, in such manner with respect to the Certificate, (f) we are a “qualified institutional buyer” as
that term is defined in Rule 144A under the Securities Act (“Rule 144A”) and have completed either of the forms of certification to that effect attached hereto as Annex 1 or Annex 2. We are aware that the sale to us is being made in
reliance on Rule 144A. We are acquiring the Certificate for our own account or for resale pursuant to Rule 144A and further understand that the Certificate may be resold, pledged or transferred only (1) to a person reasonably believed to be a
qualified institutional buyer that purchases for its own account or for the account of a qualified institutional buyer to whom notice is given that the resale, pledge or transfer is being made in reliance on Rule 144A, or (ii) pursuant to another
exemption from registration under the Securities Act. 
  
 Except
as otherwise specified herein or as the context may otherwise require, capitalized terms used but not otherwise defined herein are defined in Appendix A to the Amended and Restated Trust Agreement dated as of January 27, 2005, among SLM Funding LLC,
as the Depositor, Chase Manhattan Bank USA, National Association, not in its individual capacity, but solely as the Eligible Lender Trustee, and Deutsche Bank Trust Company Americas, not in its individual capacity, but solely as the Indenture
Trustee, acting as the Excess Distribution Certificate Paying Agent. 
  

			
	Very truly yours,
	
	 
	[Print Name of Transferee]
		
	By:	 	 
	 	 	 Authorized Officer



  

 D-2-2 








  
 ANNEX 1 
 QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A 
  
 [For Transferees Other Than Registered Investment Companies] 
  
 The undersigned (the “Buyer”) hereby certifies as follows to the parties listed in the Rule 144A Transferee Letter to which this certification
relates with respect to the Certificate described therein: 
  

	 	1.	As indicated below, the undersigned is the President, Chief Financial Officer, Senior Vice President or other executive officer of the Buyer. 

  

	 	2.	In connection with purchases by the Buyer, the Buyer is a “qualified institutional buyer” as that term is defined in Rule 144A under the Securities Act of 1933, as amended
(“Rule 144A”) because (i) the Buyer owned and/or invested on a discretionary basis $                    1 in securities (except for the excluded securities referred to below) as of the end of the Buyer’s most recent fiscal year
(such amount being calculated in accordance with Rule 144A and (ii) the Buyer satisfies the criteria in the category marked below. 

  

	 	 ̈	Corporation, etc. The Buyer is a corporation (other than a bank, savings and loan association or similar institution), Massachusetts or similar business trust, partnership,
or charitable organization described in Section 501 (c) (3) of the Internal Revenue Code of 1986, as amended. 

  

	 	 ̈	Bank. The Buyer (a) is a national bank or banking institution organized under the laws of any State, territory or the District of Columbia, the business of which is
substantially confined to banking and is supervised by the State or territorial banking commission or similar official or is a foreign bank or equivalent institution, and (b) has an audited net worth of at least $25,000,000 as demonstrated in its
latest annual financial statements, a copy of which is attached hereto. 

  

	 	 ̈	Savings and Loan. The Buyer (a) is a savings and loan association, building and loan association, cooperative bank, homestead association or similar institution, which is
supervised and examined by a State or Federal authority having supervision over any such institutions or is a foreign savings and loan association or equivalent institution and (b) has an audited net worth of at least $25,000,000 as demonstrated in
its latest annual financial statements, a copy of which is attached hereto. 



	1	Buyer must own and/or invest on a discretionary basis at least $100,000,000 in securities unless Buyer is a dealer, and, in that case, Buyer must own and/or invest
on a discretionary basis at least $10,000,000 in securities. 

  

 Annex 1-1 









	 	 ̈	Broker-dealer. The Buyer is a dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934. 

  

	 	 ̈	Insurance Company. The Buyer is an insurance company whose primary and predominant business activity is the writing of insurance or the reinsuring of risks underwritten by
insurance companies and which is subject to supervision by the insurance commissioner or a similar official or agency of a State, territory or the District of Columbia. 

  

	 	 ̈	State or Local Plan. The Buyer is a plan established and maintained by a State, its political subdivisions, or any agency or instrumentality of the State or its political
subdivisions, for the benefit of its employees. 

  

	 	 ̈	ERISA Plan. The Buyer is an employee benefit plan within the meaning of Title I of the Employee Retirement Income Security Act of 1974. 

  

	 	 ̈	Investment Advisor. The Buyer is an investment advisor registered under the Investment Advisors Act of 1940. 

  

	 	 ̈	Small Business Investment Company. The Buyer is a small business investment company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the
Small Business Investment Act of 1958. 

  

	 	 ̈	Business Development Company. The Buyer is a business development company as defined in Section 202(a)(22) of the Investment Advisors Act of 1940. 


 

	 	 ̈	Qualified Institutional Buyers. The Buyer owned and/or invested on a discretionary basis less than $100,000,000, but it is an entity in which all of the equity owners are
qualified institutional buyers. 

  

	 	3.	The term “securities” as used herein does not include (i) securities of issuers that are affiliated with the Buyer, (ii) securities that are part of an
unsold allotment to or subscription by the Buyer, if the Buyer is a dealer, (iii) securities issued or guaranteed by the U.S. or any instrumentality thereof, (iv) bank deposit notes and certificates of deposit, (v) loan participations, (vi)
repurchase agreements, (vii) securities owned but subject to a repurchase agreement and (viii) currency, interest rate and commodity swaps. 

  

	 	4.	 For purposes of determining the aggregate amount of securities owned and/or invested on a discretionary basis by the Buyer, the Buyer used the cost of such
securities to the Buyer and did not include any of the securities referred to in the preceding paragraph, except (i) where the Buyer reports its securities holdings in its financial statements on the basis of their market value, and (ii) no current
information with respect to the cost of those securities has been published. If clause (ii) in the preceding sentence applies, the securities may be valued at market. Further, in determining such aggregate amount, the Buyer may have 



  

 Annex 1-2 








 
included securities owned by subsidiaries of the Buyer, but only if such subsidiaries are consolidated with the Buyer in its financial statements prepared in
accordance with generally accepted accounting principles and if the investments of such subsidiaries are managed under the Buyer’s direction. However, such securities were not included if the Buyer is a majority-owned, consolidated subsidiary
of another enterprise and the Buyer is not itself a reporting company under the Securities Exchange Act of 1934, as amended. 
  

	 	5.	The Buyer acknowledges that it is familiar with Rule 144A and understands that the seller to it and other parties related to the Certificate are relying and will continue to rely on
the statements made herein because one or more sales to the Buyer may be in reliance on Rule 144A. 

  

	 	6.	Until the date of purchase of the Rule 144A Securities, the Buyer will notify each of the parties to which this certification is made of any changes in the information and
conclusions herein. Until such notice is given, the Buyer’s purchase of the Certificate will constitute a reaffirmation of this certification as of the date of such purchase. In addition, if the Buyer is a bank or savings and loan is provided
above, the Buyer agrees that it will furnish to such parties updated annual financial statements promptly after they become available. 

  

			
	 
	[Print Name of Transferee]
	 
		
	By:	 	 
	 Name:
	 	 
	 Title:
	 	 
		
	 Date:
	 	 

  

 Annex 1-3 








  
 ANNEX 2 
 QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A 
  
 [For Transferees That are Registered Investment Companies] 
  
 The undersigned (the “Buyer”) hereby certifies as follows to the parties listed in the Rule 144A Transferee Letter to which this certification
relates with respect to the Certificate described therein: 
  

	 	1.	As indicated below, the undersigned is the President, Chief Financial Officer or Senior Vice President of the Buyer or, if the Buyer is a “qualified institutional buyer”
as that term is defined in Rule 144A under the Securities Act of 1933, as amended (“Rule 144A”) because Buyer is part of a Family of Investment Companies (as defined below), is such an officer of the Adviser. 

  

	 	2.	In connection with purchases by Buyer, the Buyer is a “qualified institutional buyer” as defined in SEC Rule 144A because (i) the Buyer is an investment company registered
under the Investment Company Act of 1940, as amended and (ii) as marked below, the Buyer alone, or the Buyer’s Family of Investment Companies, owned at least $100,000,000 in securities (other than the excluded securities referred to below) as
of the end of the Buyer’s most recent fiscal year. For purposes of determining the amount of securities owned by the Buyer or the Buyer’s Family of Investment Companies, the cost of such securities was used, except (i) where the Buyer or
the Buyer’s Family of Investment Companies reports its securities holdings in its financial statements on the basis of their market value, and (ii) no current information with respect to the cost of those securities has been published. If
clause (ii) in the preceding sentence applies, the securities may be valued at market. 

  

	 	 ̈	The Buyer owned $                     in securities (other than the
excluded securities referred to below) as of the end of the Buyer’s most recent fiscal year (such amount being calculated in accordance with Rule 144A). 

  

	 	 ̈	The Buyer is part of a Family of Investment Companies which owned in the aggregate
$                     in securities (other than the excluded securities referred to below) as of the end of the Buyer’s most recent
fiscal year (such amount being calculated in accordance with Rule 144A). 

  

	 	3.	The term “Family of Investment Companies” as used herein means two or more registered investment companies (or series thereof) that have the same investment adviser
or investment advisers that are affiliated (by virtue of being majority owned subsidiaries of the same parent or because one investment adviser is a majority owned subsidiary of the other). 

  

 Annex 2-1 









	 	4.	The term “securities” as used herein does not include (i) securities of issuers that are affiliated with the Buyer or are part of the Buyer’s Family of
Investment Companies, (ii) securities issued or guaranteed by the U.S. or any instrumentality thereof, (iii) bank deposit notes and certificates of deposit, (iv) loan participations, (v) repurchase agreements, (vi) securities owned but subject to a
repurchase agreement and (vii) currency, interest rate and commodity swaps. 

  

	 	5.	The Buyer is familiar with Rule 144A and understands that the parties listed in the Rule 144A Transferee Letter to which this certification relates are relying and will continue to
rely on the statements made herein because one or more sales to the Buyer will be in reliance on Rule 144A. In addition, the Buyer will only purchase for the Buyer’s own account. 

  

	 	6.	Until the date of purchase of the Certificate, the undersigned will notify the parties listed in the Rule 144A Transferee Letter to which this certification relates of any changes
in the information and conclusions herein. Until such notice is given, the Buyer’s purchase of the Certificate will constitute a reaffirmation of this certification by the undersigned as of the date of such purchase. 


 

			
	 
	Print Name of Buyer or Adviser
		
	By:	 	 
	 Name:
	 	 
	 Title:
	 	 
	
	 
	[IF AN ADVISER:]
	
	 
	Print Name of Buyer
		
	 Date:
	 	 


  

 Annex 2-2