EXECUTION COPY




                               INDENTURE OF TRUST



                                 by and between



                        NELNET STUDENT LOAN TRUST 2003-1



                                       and



                           ZIONS FIRST NATIONAL BANK,
                                   as Trustee





                           Dated as of January 1, 2003



<PAGE>

                        NELNET STUDENT LOAN TRUST 2003-1

        Reconciliation and tie between Trust Indenture Act of 1939, as amended
(the "Trust Indenture Act" or "TIA") and Indenture of Trust, dated as of January
1, 2003.

          TRUST INDENTURE ACT SECTION                    INDENTURE SECTION
Section 310(a)(1)                                               7.23
310(a)(2)                                                       7.23
310(b)                                                          7.23, 7.09
Section 311(a)                                                  7.08
311(b)                                                          7.08
Section 312(b)                                                  9.16
312(c)                                                          9.16
Section 313(a)                                                  4.15
313(b)                                                          4.15
313(c)                                                          4.15, 8.04
Section 314(a)(1)                                               4.15
314(a)(2)                                                       4.15
314(a)(3)                                                       4.15
314(a)(4)                                                       4.16
314(c)                                                          2.02, 5.06
314(d)(1)                                                       5.06
Section 315(b)                                                  8.04
Section 317(a)(1)                                               4.17, 6.10
317(a)(2)                                                       7.24
Section 318(a)                                                  9.09
318(c)                                                          9.09
--------------------
NOTE:  This  reconciliation  and tie shall not, for any  purpose,
be deemed to be a part of the Indenture.

        Attention should also be directed to Section 318(c) of the Trust
Indenture Act, which provides that the provisions of Sections 310 to and
including 317 of the Trust Indenture Act are a part of and govern every
qualified indenture, whether or not physically contained therein.

<PAGE>

                                Table of Contents

                                                                            Page


02-134798.06

                                    ARTICLE I

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

                                   ARTICLE II

                         note DETAILS and FORM OF NOTES

Section 2.01.     Note Details................................................21
Section 2.02.     Execution, Authentication and Delivery of Notes.............21
Section 2.03.     Registration, Transfer and Exchange of Notes;
                  Persons Treated as Registered Owners........................22
Section 2.04.     Lost, Stolen, Destroyed and Mutilated Notes.................23
Section 2.05.     Trustee's Authentication Certificate........................23
Section 2.06.     Cancellation and Destruction of Notes by the Trustee........23
Section 2.07.     Temporary Notes.............................................23
Section 2.08.     Issuance of Notes...........................................24
Section 2.09.     Definitive Notes............................................24
Section 2.10.     Payment of Principal and Interest...........................24

                                   ARTICLE III

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

Section 3.01.     Parity and Priority of Lien.................................25
Section 3.02.     Other Obligations...........................................25
Section 3.03.     Derivative Products; Counterparty Payments; Issuer
                  Derivative Payments.........................................26

                                   ARTICLE IV

                   PROVISIONS APPLICABLE TO THE NOTES; DUTIES OF THE ISSUER

Section 4.01.     Payment of Principal and Interest...........................26
Section 4.02.     Covenants as to Additional Conveyances......................26
Section 4.03.     Further Covenants of the Issuer.............................26
Section 4.04.     Enforcement of Servicing Agreements.........................27
Section 4.05.     Procedures for Transfer of Funds............................28
Section 4.06.     Additional Covenants with Respect to the Act................29
Section 4.07.     Financed Eligible Loans; Collections Thereof;
                  Assignment Thereof..........................................30
Section 4.08.     Appointment of Agents, Direction to Trustee, Etc............30
Section 4.09.     Capacity to Sue.............................................30
Section 4.10.     Continued Existence; Successor to Issuer....................31

<PAGE>

Section 4.11.     Amendment of Student Loan Purchase Agreements...............31
Section 4.12.     Representations; Negative Covenants.........................31
Section 4.13.     Additional Covenants........................................37
Section 4.14.     Providing of Notice.........................................38
Section 4.15.     Certain Reports.............................................38
Section 4.16.     Statement as to Compliance..................................39
Section 4.17.     Representations of the Issuer Regarding the Trustee's
                  Security Interest...........................................39
Section 4.18.     Further Covenants of the Issuer Regarding the Trustee's
                  Security Interest...........................................40

                                    ARTICLE V

                                      FUNDS

Section 5.01.     Creation and Continuation of Funds and Accounts.............40
Section 5.02.     Acquisition Fund............................................41
Section 5.03.     Collection Fund.............................................41
Section 5.04.     Reserve Fund................................................43
Section 5.05.     Investment of Funds Held by Trustee.........................44
Section 5.06.     Release.....................................................45

                                   ARTICLE VI

                              DEFAULTS AND REMEDIES

Section 6.01.     Events of Default Defined...................................46
Section 6.02.     Remedy on Default; Possession of Trust Estate...............47
Section 6.03.     Remedies on Default; Advice of Counsel......................48
Section 6.04.     Remedies on Default; Sale of Trust Estate...................48
Section 6.05.     Appointment of Receiver.....................................48
Section 6.06.     Restoration of Position.....................................49
Section 6.07.     Application of Sale Proceeds................................49
Section 6.08.     Acceleration of Maturity; Rescission and Annulment..........49
Section 6.09.     Remedies Not Exclusive......................................50
Section 6.10.     Collection of Indebtedness and Suits for Enforcement by
                  Trustee.....................................................50
Section 6.11.     Direction of Trustee........................................51
Section 6.12.     Right to Enforce in Trustee.................................51
Section 6.13.     Physical Possession of Obligations Not Required.............52
Section 6.14.     Waivers of Events of Default................................52

                                   ARTICLE VII

                                   THE TRUSTEE

Section 7.01.     Acceptance of Trust.........................................52
Section 7.02.     Recitals of Others..........................................53
Section 7.03.     As to Filing of Indenture...................................53

                                       ii
<PAGE>

Section 7.04.     Trustee May Act Through Agents..............................53
Section 7.05.     Indemnification of Trustee..................................53
Section 7.06.     Trustee's Right to Reliance.................................55
Section 7.07.     Compensation of Trustee.....................................55
Section 7.08.     Trustee May Own Notes.......................................56
Section 7.09.     Resignation of Trustee......................................56
Section 7.10.     Removal of Trustee..........................................56
Section 7.11.     Successor Trustee...........................................57
Section 7.12.     Manner of Vesting Title in Trustee..........................57
Section 7.13.     Additional Covenants by the Trustee to Conform to the Act...57
Section 7.14.     Right of Inspection.........................................58
Section 7.15.     Limitation with Respect to Examination of Reports...........58
Section 7.16.     Servicing Agreement.........................................58
Section 7.17.     Additional Covenants of Trustee.............................58
Section 7.18.     Duty of Trustee with Respect to Rating Agencies.............58
Section 7.19.     Merger of the Trustee.......................................59
Section 7.20.     Receipt of Funds from Servicer..............................59
Section 7.21.     Special Circumstances Leading to Resignation of Trustee.....59
Section 7.22.     Survival of Trustee's Rights to Receive Compensation,
                  Reimbursement and Indemnification...........................60
Section 7.23.     Corporate Trustee Required; Eligibility; Conflicting
                  Interests...................................................60
Section 7.24.     Trustee May File Proofs of Claim............................60
Section 7.25.     No Petition.................................................61

                                  ARTICLE VIII

                             SUPPLEMENTAL INDENTURES

Section 8.01.     Supplemental Indentures Not Requiring Consent of
                  Registered Owners...........................................61
Section 8.02.     Supplemental Indentures Requiring Consent of
                  Registered Owners...........................................62
Section 8.03.     Additional Limitation on Modification of Indenture..........63
Section 8.04.     Notice of Defaults..........................................63
Section 8.05.     Conformity with the Trust Indenture Act.....................63

                                   ARTICLE IX

                               GENERAL PROVISIONS

Section 9.01.     Notices.....................................................63
Section 9.02.     Covenants Bind Issuer.......................................65
Section 9.03.     Lien Created................................................65
Section 9.04.     Severability of Lien........................................65
Section 9.05.     Consent of Registered Owners Binds Successors...............65
Section 9.06.     Nonliability of Persons; No General Obligation..............65
Section 9.07.     Nonpresentment of Notes or Interest Checks..................66
Section 9.08.     Security Agreement..........................................66
Section 9.09.     Laws Governing..............................................66

                                      iii
<PAGE>

Section 9.10.     Severability................................................66
Section 9.11.     Exhibits....................................................66
Section 9.12.     Non-Business Days...........................................66
Section 9.13.     Parties Interested Herein...................................66
Section 9.14.     Obligations Are Limited Obligations.........................67
Section 9.15.     Counterparty Rights.........................................67
Section 9.16.     Disclosure of Names and Addresses of Registered Owners......67
Section 9.17.     Aggregate Principal Amount of Obligations...................67
Section 9.18.     Financed Eligible Loans.....................................67
Section 9.19.     Concerning the Delaware Trustee.............................67

                                    ARTICLE X

               PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION OF INDENTURE

Section 10.01.    Trust Irrevocable...........................................68
Section 10.02.    Satisfaction of Indenture...................................68
Section 10.03.    Optional Purchase of All Financed Eligible Loans............70
Section 10.04.    Auction of Financed Eligible Loans..........................70
Section 10.05.    Cancellation of Paid Notes..................................70

EXHIBIT A     ELIGIBLE LOAN ACQUISITION CERTIFICATE
EXHIBIT B-1   FORM OF CLASS A-1 NOTE
EXHIBIT B-2   FORM OF CLASS A-2 NOTE
EXHIBIT B-3   FORM OF CLASS A-3 NOTE
EXHIBIT B-4   FORM OF CLASS A-4 NOTE
EXHIBIT B-5   FORM OF CLASS B NOTE
EXHIBIT C     FORM OF ADMINISTRATOR'S MONTHLY SERVICING PAYMENT DATE CERTIFICATE
EXHIBIT D     FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE


                                       iv
<PAGE>

                               INDENTURE OF TRUST


        THIS INDENTURE OF TRUST, dated as of January 1, 2003 (this "Indenture"),
is by and between NELNET STUDENT LOAN TRUST 2003-1 (the "Issuer"), a statutory
trust duly organized and existing under the laws of the State of Delaware (the
"State"), and ZIONS FIRST NATIONAL BANK, a national banking association duly
organized and operating under the laws of the United States of America (together
with its successors, the "Trustee"), as trustee hereunder and eligible lender
trustee under the Eligible Lender Trust Agreement (all capitalized terms used in
these preambles, recitals and granting clauses shall have the same meanings
assigned thereto in Article I hereof);

                              W I T N E S S E T H :

        WHEREAS, the Issuer represents that it is duly created as a statutory
trust under the laws of the State and that by proper action has duly authorized
the execution and delivery of this Indenture, which Indenture provides for the
payment of student loan asset-backed notes (the "Notes") and the payments to any
Counterparty (as defined herein); and

        WHEREAS, this Indenture is subject to the provisions of the Trust
Indenture Act of 1939, as amended (the "Trust Indenture Act" or "TIA"), that are
deemed to be incorporated into this Indenture and shall, to the extent
applicable, be governed by such provisions; and

        WHEREAS, the Trustee has agreed to accept the trusts herein created upon
the terms herein set forth; and

        WHEREAS, it is hereby agreed between the parties hereto, the Registered
Owners of the Notes (the Registered Owners evidencing their consent by their
acceptance of the Notes) and any Counterparty (the Counterparty evidencing its
consent by its execution and delivery of a Derivative Product (as defined
herein)) that in the performance of any of the agreements of the Issuer herein
contained, any obligation it may thereby incur for the payment of money shall
not be general debt on its part, but shall be secured by and payable solely from
the Trust Estate, payable in such order of preference and priority as provided
herein;

        NOW, THEREFORE, the Issuer, in consideration of the premises and
acceptance by the Trustee of the trusts herein created, of the purchase and
acceptance of the Notes by the Registered Owners thereof, of the execution and
delivery of any Derivative Product by a Counterparty and the Issuer and the
acknowledgement thereof by the Trustee, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged,
does hereby GRANT, CONVEY, PLEDGE, TRANSFER, ASSIGN AND DELIVER to the Trustee,
for the benefit of the Registered Owners of the Notes, any Counterparty (to
secure the payment of any and all amounts which may from time to time become due
and owing to a Counterparty pursuant to any Derivative Product), all of the
moneys, rights and properties described in the granting clauses A through F
below (the "Trust Estate"), as follows:
<PAGE>

                                GRANTING CLAUSE A

        The Available Funds (other than moneys released from the lien of the
Trust Estate as provided herein);

                                GRANTING CLAUSE B

        All moneys and investments held in the Funds and Accounts created under
Section 5.01 hereof, including all proceeds thereof and all income thereon;

                                GRANTING CLAUSE C

        The Financed Eligible Loans and all obligations of the obligors
thereunder including all moneys accrued and paid thereunder on or after the
Cutoff Date;

                                GRANTING CLAUSE D

        The rights of the Issuer in and to the Servicing Agreement, the Student
Loan Purchase Agreement, the Administration Agreement, the Custodian Agreement
and the Guarantee Agreements as the same relate to Financed Eligible Loans;

                                GRANTING CLAUSE E

        The rights of the Issuer in and to the Derivative Product; provided,
however, that this Granting Clause E shall not be for the benefit of a
Counterparty with respect to its Derivative Product; and

                                GRANTING CLAUSE F

        Any and all other property, rights and interests of every kind or
description that from time to time hereafter is granted, conveyed, pledged,
transferred, assigned or delivered to the Trustee as additional security
hereunder.

        TO HAVE AND TO HOLD the Trust Estate, whether now owned or held or
hereafter acquired, unto the Trustee and its successors or assigns;

        IN TRUST NEVERTHELESS, upon the terms and trusts herein set forth for
the equal and proportionate benefit and security of all present and future
Registered Owners of the Notes, without preference of any Note over any other,
except as provided herein, and for enforcement of the payment of the Notes in
accordance with their terms, and all other sums payable hereunder (including
payments due and payable to any Counterparty) or on the Notes, and for the
performance of and compliance with the obligations, covenants and conditions of
this Indenture, as if all the Notes and other Obligations (as defined herein) at
any time Outstanding had been executed and delivered simultaneously with the
execution and delivery of this Indenture;

        PROVIDED, HOWEVER, that if the Issuer, its successors or assigns, shall
well and truly pay, or cause to be paid, the principal of the Notes and the
interest due and to become due thereon, or provide fully for payment thereof as
herein provided, at the times and in the manner mentioned in the Notes according


                                       2
<PAGE>

to the true intent and meaning thereof, and shall make all required payments
into the Funds as required under Article V hereof, or shall provide, as
permitted hereby, for the payment thereof by depositing with the Trustee sums
sufficient to pay or to provide for payment of the entire amount due and to
become so due as herein provided (including payments due and payable to any
Counterparty), then this Indenture (other than Sections 4.13, 4.14 (for a period
of 90 days) and 7.05 hereof) and the rights hereby granted shall cease,
terminate and be void; otherwise, this Indenture shall be and remain in full
force and effect;

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

                                   ARTICLE I

                         DEFINITIONS AND USE OF PHRASES

        The following terms have the following meanings unless the context
clearly requires otherwise:

        "ACCOUNT" shall mean any of the accounts created and established within
any Fund by this Indenture.

        "ACCRUAL PERIOD" shall mean, with respect to a Distribution Date, the
period from and including the immediately preceding Distribution Date, or in the
case of the initial such period the Date of Issuance, to but excluding such
current Distribution Date.

        "ACQUISITION FUND" shall mean the Fund by that name created in Section
5.01(a) hereof and further described in Section 5.02 hereof, including any
Accounts and Subaccounts created therein.

        "ACT" shall mean the Higher Education Act of 1965, as amended or
supplemented from time to time, or any successor federal act and all
regulations, directives, bulletins and guidelines promulgated from time to time
thereunder.

        "ADJUSTED POOL BALANCE" shall mean, for any Distribution Date as
determined by the Administrator, (a) if the Pool Balance as of the last day of
the related Collection Period is greater than 50% of the Initial Pool Balance,
the sum of such Pool Balance, and the Specified Reserve Fund Balance for that
Distribution Date; or (b) if the Pool Balance as of the last day of the related
Collection Period is less than or equal to 50% of the Initial Pool Balance, that
Pool Balance.

        "ADMINISTRATION AGREEMENT" shall mean the Administration Agreement dated
as of January 1, 2003, among the Issuer, the Administrator, the Trustee and the
Delaware Trustee, as supplemented and amended.

        "ADMINISTRATION FEE" shall mean an amount equal to 0.18% per annum,
based on the aggregate principal amount of the Pool Balance at any time, as
determined by the Administrator; provided, however, that if the Financed
Eligible Loans are not optionally purchased pursuant to Section 10.03 hereof and
the Financial Eligible Loans are not sold on the Trust Auction Date pursuant to
Section 10.04 hereof, the Administration Fee shall be reduced to an amount equal
to 0.05% per annum, based on the aggregate principal amount of the Pool Balance
at any time, as determined by the Administrator.

                                       3
<PAGE>

        "ADMINISTRATOR" shall mean Nelnet, Inc. in its capacity as administrator
of the Trust and the Financed Eligible Loans, or any successor thereto in
accordance with the Administration Agreement.

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

        "AUTHORIZED REPRESENTATIVE" shall mean, when used with reference to the
Issuer, any Person duly authorized by the Trust Agreement to act on the Issuer's
behalf.

        "AVAILABLE FUNDS" shall mean, with respect to a Distribution Date or any
related Monthly Servicing Payment Date, the sum of the following amounts
received with respect to the related Collection Period (or, in the case of a
Monthly Servicing Payment Date, the applicable portion thereof) to the extent
not previously distributed: (a) all collections received by the Servicer on the
Financed Eligible Loans (including late fees received by the Servicer with
respect to the Financed Eligible Loans and payments from any Guaranty Agency
received with respect to the Financed Eligible Loans but net of (i) any
collections in respect of principal on the Financed Eligible Loans applied by
the Issuer to repurchase guaranteed loans from the Guaranty Agencies in
accordance with the Guarantee Agreements; (ii) amounts required by the Act to be
paid to the Department (including, but not limited to, rebate fees owed with
respect to consolidation loans) or to be repaid to borrowers (whether or not in
the form of a principal reduction of the applicable Financed Eligible Loan),
with respect to the Financed Eligible Loans for such Collection Period; and
(iii) any proceeds used to purchase Eligible Loans which constitute "add-on
consolidation loans"); (b) any Interest Benefit Payments and Special Allowance
Payments received by the Trustee during such Collection Period with respect to
Financed Eligible Loans; (c) all Liquidation Proceeds from any Financed Eligible
Loans which became Liquidated Financed Eligible Loans during such Collection
Period in accordance with the Servicer's customary servicing procedures, and all
other moneys collected with respect to any Liquidated Financed Eligible Loan
which was written off in prior Collection Periods or during the current
Collection Period, net of the sum of any amounts expended by the Servicer in
connection with such liquidation and any amounts required by law to be remitted
to the obligor on such Liquidated Financed Eligible Loan; (d) the aggregate
Purchase Amounts received during such Collection Period for Financed Eligible
Loans repurchased by the Seller or purchased by the Servicer or for serial loans
sold to another eligible lender pursuant to the Servicing Agreement; (e) the
aggregate amounts, if any, received from the Seller or the Servicer, as the case
may be, as reimbursement of non-guaranteed interest amounts, or lost Interest
Benefit Payments and Special Allowance Payments, with respect to the Financed
Eligible Loans pursuant to the Student Loan Purchase Agreement or the Servicing
Agreement, respectively; (f) other amounts received by the Servicer pursuant to
its role as Servicer under the Servicing Agreement and payable to the Issuer
during such Collection Period in connection therewith; (g) all interest earned


                                       4
<PAGE>

or gain realized from the investment of amounts in any Fund or Account; and (h)
any payments received under the Derivative Products from the Counterparties in
respect of such Distribution Date; provided, however, that if with respect to
any Distribution Date or Monthly Servicing Payment Date there would not be
sufficient funds, after application of Available Funds and amounts available
from the Reserve Fund, to pay any of the items specified in 5.03(b) and
5.03(c)(i) through (c)(x), then Available Funds for such Distribution Date or
Monthly Servicing Payment Date shall include amounts on deposit in the
Collection Fund on the related Determination Date which would have constituted
Available Funds for the Distribution Date or Monthly Servicing Payment Date
succeeding such Distribution Date or Monthly Servicing Payment Date, up to the
amount necessary to pay such items, and the Available Funds for such succeeding
Distribution Date or Monthly Servicing Payment Date shall be adjusted
accordingly. "Available Funds" shall be determined pursuant to the terms of this
definition by the Administrator and reported to the Trustee. Amounts described
in (a)(i), (ii) and (iii) hereof shall be paid by the Trustee upon receipt of a
written direction from the Administrator. The Trustee may conclusively rely on
such determinations without further duty to review or examine such information.

        "BASIC DOCUMENTS" shall mean the Trust Agreement, this Indenture, the
Servicing Agreement, the Administration Agreement, the Student Loan Purchase
Agreements, the Custodian Agreements, the Guarantee Agreements, the Eligible
Lender Trust Agreement, the Derivative Products and other documents and
certificates delivered in connection with any thereof.

        "BUSINESS DAY" shall mean (a) with respect to calculating Three-Month
LIBOR, Five-Month or Six-Month LIBOR, any day on which banks in New York, New
York and London, England are open for the transaction of international business;
and (b) for all other purposes, any day other than a Saturday, a Sunday or a day
on which the New York Stock Exchange is closed or on which banking institutions
or trust companies in New York, New York, Denver, Colorado or Salt Lake City,
Utah are authorized or obligated by law, regulation or executive order to remain
closed.

        "CARRYOVER SERVICING FEE" shall mean fees designated by the
Administrator as "Carryover Servicing Fees" in a written direction and as more
fully defined in the Servicing Agreement.

        "CERTIFICATE OF INSURANCE" shall mean any Certificate evidencing that a
Financed Eligible Loan is Insured pursuant to a Contract of Insurance.

        "CERTIFICATE OF TRUST" shall mean the certificate filed with the
Secretary of State of the State establishing the Issuer under Delaware law.

        "CLASS A NOTE INTEREST SHORTFALL" shall mean, with respect to any
Distribution Date, the excess of (a) the Class A Noteholders' Interest
Distribution Amount on the preceding Distribution Date over; (b) the amount of
interest actually distributed to the Class A Noteholders on such preceding
Distribution Date, plus interest on the amount of such excess interest due to
the Class A Noteholders, to the extent permitted by law, at the weighted average
interest rate borne by all of the Class A Notes from such preceding Distribution
Date to the current Distribution Date, as determined by the Administrator.

                                       5
<PAGE>

        "CLASS A NOTE PRINCIPAL SHORTFALL" shall mean, as of the close of any
Distribution Date, the excess of (a) the Class A Noteholders' Principal
Distribution Amount on such Distribution Date over (b) the amount of principal
actually distributed to the Class A Noteholders on such Distribution Date, as
determined by the Administrator.

        "CLASS A NOTEHOLDER" shall mean the Person in whose name a Class A Note
is registered in the Note registration books of the Trustee.

        "CLASS A NOTEHOLDERS' DISTRIBUTION AMOUNT" shall mean, with respect to
any Distribution Date, the sum of the Class A Noteholders' Interest Distribution
Amount and the Class A Noteholders' Principal Distribution Amount for such
Distribution Date, as determined by the Administrator.

        "CLASS A NOTEHOLDERS' INTEREST DISTRIBUTION AMOUNT" shall mean, with
respect to any Distribution Date, the sum of (a) the amount of interest accrued
at the Class A-1 Rate, the Class A-2 Rate, the Class A-3 Rate or the Class A-4
Rate, as applicable, for the related Accrual Period on the aggregate outstanding
principal balances of the respective class of Class A Notes on the immediately
preceding Distribution Date after giving effect to all principal distributions
to the respective Class A Noteholders on such date (or, in the case of the first
Distribution Date, on the Date of Issuance); and (b) the Class A Note Interest
Shortfall for such Distribution Date, as based on the actual number of days in
such Accrual Period divided by 360 and rounding the resultant figure to the
fifth decimal point, as determined by the Administrator.

        "CLASS A NOTEHOLDERS' PRINCIPAL DISTRIBUTION AMOUNT" shall mean, with
respect to any Distribution Date as determined by the Administrator, the
Principal Distribution Amount for such Distribution Date plus the Class A Note
Principal Shortfall as of the close of the preceding Distribution Date;
provided, however, that the Class A Noteholders' Principal Distribution Amount
shall not exceed the outstanding principal balance of the Class A Notes. In
addition, on the Class A-1 Maturity Date, the Class A-2 Maturity Date, the Class
A-3 Maturity Date or the Class A-4 Maturity Date, as the case may be, the
principal required to be distributed to the Class A Noteholders of the related
class will include the amount required to reduce the outstanding principal
balance of the Class A Notes of such class to zero.

        "CLASS A NOTES" shall mean, collectively, the Class A-1 Notes, the Class
A-2 Notes, the Class A-3 Notes and the Class A-4 Notes secured on a senior
priority to the Class B Obligations.

        "CLASS A OBLIGATIONS" shall mean Class A Notes and the Derivative
Products, the priority of payment of which is equal with that of Class A Notes.

        "CLASS A-1 MATURITY DATE" shall mean the January 25, 2009 Distribution
Date.

        "CLASS A-1 NOTES" shall mean the $173,000,000 Student Loan Asset-Backed
Notes, Class A-1 issued by the Issuer pursuant to this Indenture, substantially
in the form of Exhibit B-1 hereto.

                                       6
<PAGE>

        "CLASS A-1 RATE" shall mean, for any Accrual Period, other than the
first Accrual Period, the applicable Three-Month LIBOR, plus 0.02%, as
determined by the Administrator. For the first Accrual Period, the Class A-1
Rate shall be determined by reference to the following formula:

        x + [21/30* (y-x)] plus 0.02%, as determined by the Administrator.

        where:

        x = Five-Month LIBOR, and

        y = Six-Month LIBOR.

        "CLASS A-2 MATURITY DATE" shall mean the January 25, 2013 Distribution
Date.

        "CLASS A-2 NOTES" shall mean the $286,000,000 Student Loan Asset-Backed
Notes, Class A-2 issued by the Issuer pursuant to this Indenture, substantially
in the form of Exhibit B-2 hereto.

        "CLASS A-2 RATE" shall mean, for any Accrual Period, other than the
first Accrual Period, the applicable Three-Month LIBOR, plus 0.05%, as
determined by the Administrator. For the first Accrual Period, the Class A-2
Rate shall be determined by reference to the following formula:

        x + [21/30* (y-x)] plus 0.05%, as determined by the Administrator.

        where:

        x = Five-Month LIBOR, and

                                       7
<PAGE>

        y = Six-Month LIBOR.

        "CLASS A-3 MATURITY DATE" shall mean the January 25, 2016 Distribution
Date.

        "CLASS A-3 NOTES" shall mean $112,250,000 Student Loan Asset-Backed
Notes, Class A-3 issued by the Issuer pursuant to this Indenture, substantially
in the form of Exhibit B-3 hereto.

        "CLASS A-3 RATE" shall mean, for any Accrual Period, other than the
first Accrual Period, the applicable Three-Month LIBOR, plus 0.11%, as
determined by the Administrator. For the first Accrual Period, the Class A-3
rate shall be determined by reference to the following formula:

        x + [21/30* (y-x)] plus 0.11%, as determined by the Administrator.

        where:

        x = Five-Month LIBOR, and

        y = Six-Month LIBOR.

        "CLASS A-4 MATURITY DATE" shall mean the January 25, 2032 Distribution
Date.

        "CLASS A-4 NOTES" shall mean the $403,600,000 Student Loan Asset-Backed
Notes, Class A-4 issued by the Issuer pursuant to this Indenture, substantially
in the form of Exhibit B-4.

        "CLASS A-4 RATE" shall mean, for any Accrual Period, other than the
first Accrual Period, the applicable Three-Month LIBOR, plus 0.22%, as
determined by the Administrator; provided, however, that if the Sponsor does not
exercise its option to purchase the Financed Eligible Loans pursuant to Section
10.03 hereof and the Financed Eligible Loans are not sold on the Trust Auction
Date pursuant to Section 10.04 hereof, the Class A-4 Rate shall be increased by
0.13% per annum for each Accrual Period beginning on or after the Optional
Purchase Date. For the first Accrual Period, the Class A-4 rate shall be
determined by reference to the following formula:

        x + [21/30* (y-x)] plus 0.22%, as determined by the Administrator.

        where:

        x = Five-Month LIBOR, and

        y = Six-Month LIBOR.

        "CLASS B MATURITY DATE" shall mean the January 25, 2037 Distribution
Date.

        "CLASS B NOTE INTEREST SHORTFALL" shall mean, with respect to any
Distribution Date, the excess of (a) the Class B Noteholders' Interest
Distribution Amount on the preceding Distribution Date; over (b) the amount of
interest actually distributed to the Class B Noteholders on such preceding
Distribution Date, plus interest on the amount of such excess interest due to
the Class B Noteholders, to the extent permitted by law, at the Class B Rate
from such preceding Distribution Date to the current Distribution Date, as
determined by the Administrator.

        "CLASS B NOTE PRINCIPAL SHORTFALL" shall mean, as of the close of any
Distribution Date, the excess of (a) the Class B Noteholders' Principal
Distribution Amount on such Distribution Date over (b) the amount of principal
actually distributed to the Class B Noteholders on such Distribution Date, as
determined by the Administrator.

        "CLASS B NOTEHOLDER" shall mean the Person in whose name a Class B Note
is registered on the Note registration books maintained by the Trustee.

        "CLASS B NOTEHOLDERS' DISTRIBUTION AMOUNT" shall mean, with respect to
any Distribution Date, the sum of the Class B Noteholders' Interest Distribution
Amount and the Class B Noteholders' Principal Distribution Amount for such
Distribution Date, as determined by the Administrator.

                                       8
<PAGE>

        "CLASS B NOTEHOLDERS' INTEREST DISTRIBUTION AMOUNT" shall mean, with
respect to any Distribution Date, the sum of (a) the amount of interest accrued
at the Class B Rate for the related Accrual Period on the outstanding principal
balance of the Class B Notes on the immediately preceding Distribution Date (or,
in the case of the first Distribution Date, on the Date of Issuance) after
giving effect to all principal distributions to Registered Owners on such date;
and (b) the Class B Note Interest Shortfall for such Distribution Date, as based
on the actual number of days in such Accrual Period divided by 360 and rounding
the resultant figure to the fifth decimal point, as determined by the
Administrator.

        "CLASS B NOTEHOLDERS' PRINCIPAL DISTRIBUTION AMOUNT" shall mean, with
respect to any Distribution Date, the excess of (a) the sum of (i) the Principal
Distribution Amount for such Distribution Date plus; (ii) the Class B Note
Principal Shortfall as of the close of the preceding Distribution Date; over (b)
the Class A Noteholders' Principal Distribution Amount for that Distribution
Date; provided, however, that the Class B Noteholders' Principal Distribution
Amount shall not exceed the outstanding principal balance of the Class B Notes.
In addition, on the Class B Maturity Date, the principal required to be
distributed to the Class B Noteholders will include the amount required to
reduce the outstanding principal balance of the Class B Notes to zero.

        "CLASS B NOTES" shall mean the $30,150,000 Student Loan Asset-Backed
Notes, Class B issued by the Issuer pursuant to the Indenture, substantially in
the form of Exhibit B-5 hereto.

        "CLASS B OBLIGATIONS" shall mean Class B Notes.

        "CLASS B RATE" shall mean, for any Accrual Period, other than the first
Accrual Period, the applicable Three-Month LIBOR, plus 0.70%, as determined by
the Administrator; provided, however, that if the Sponsor does not exercise its
option to purchase the Financed Eligible Loans pursuant to Section 10.03 hereof
and the Financed Eligible Loans are not sold on the Trust Auction Date pursuant
to Section 10.04 hereof, the Class B Rate shall be increased by 0.30% per annum
for each Accrual Period beginning on or after the Optional Purchase Date. For
the first Accrual Period, the Class B Rate shall be determined by reference to
the following formula:

        x + [21/30* (y-x)] plus 0.70%, as determined by the Administrator.

        where:

        x = Five-Month LIBOR, and

        y = Six-Month LIBOR.

        "CLEARING AGENCY" shall mean an organization registered as a "clearing
agency" pursuant to Section 17A of the Exchange Act. The initial Clearing Agency
shall be The Depository Trust Company and the initial nominee for the Clearing
Agency shall be Cede & Co.

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

                                       9
<PAGE>

        "CODE" shall mean the Internal Revenue Code of 1986, as amended from
time to time. Each reference to a section of the Code herein shall be deemed to
include the United States Treasury Regulations, including applicable temporary
and proposed regulations, relating to such section which are applicable to the
Notes or the use of the proceeds thereof. A reference to any specific section of
the Code shall be deemed also to be a reference to the comparable provisions of
any enactment which supersedes or replaces the Code thereunder from time to
time.

        "COLLECTION FUND" shall mean the Fund by that name created in Section
5.01(b) hereof and further described in Section 5.03 hereof.

        "COLLECTION PERIOD" shall mean, with respect to the first Distribution
Date, the period beginning on January 1, 2003 and ending on June 30, 2003, and
with respect to each subsequent Distribution Date, the Collection Period means
the three calendar months immediately following the end of the previous
Collection Period, beginning July 1, 2003.

        "COMMISSION" shall mean the Securities and Exchange Commission.

        "CONTRACT OF INSURANCE" shall mean the contract of insurance between the
Eligible Lender and the Secretary.

        "COUNTERPARTY" shall mean Bear Stearns Financial Products Inc., and its
respective successors and assigns.

        "COUNTERPARTY PAYMENTS" shall mean any payment to be made to, or for the
benefit of, the Issuer under a Derivative Product.

        "CUSTODIAN AGREEMENT" shall mean, collectively, the custodian agreements
with any Servicer or other custodian or bailee related to Financed Eligible
Loans.

        "CUTOFF DATE" shall mean (i) with respect to the initial pool of
Financed Eligible Loans, December 31, 2002; and (ii) with respect to
subsequently acquired Eligible Loans, the date on which such loans are
transferred to the Trust.

        "DATE OF ISSUANCE" shall mean February 4, 2003.

        "DELAWARE TRUSTEE" shall mean Wilmington Trust Company, a Delaware
banking corporation, solely in its capacity as the trustee of the Issuer under
the Trust Agreement.

        "DELAWARE TRUSTEE FEE" shall mean an amount equal to $7,500 per annum,
payable on each January Distribution Date, beginning on the January, 2004
Distribution Date.

        "DEPARTMENT" shall mean the United States Department of Education, an
agency of the Federal government.

        "DERIVATIVE PRODUCT" shall mean the Derivative Product described in the
Confirmation and Agreement by and between the Issuer and the Counterparty, dated
as of January 24, 2003 and any other Derivative Product entered into subsequent
to the Date of Issuance subject to the provisions of Section 3.03 hereof.

                                       10
<PAGE>

        "DETERMINATION DATE" shall mean, with respect to the Collection Period
preceding any Distribution Date or the Monthly Servicing Payment Date, as
applicable, the fourth Business Day preceding such Distribution Date or Monthly
Servicing Payment Date.

        "DISTRIBUTION DATE" shall mean, with respect to each Collection Period,
the 25th day of January, April, July and October, or, if such day is not a
Business Day, the immediately succeeding Business Day, commencing on July 25,
2003.

        "ELIGIBLE LENDER" shall mean (i) Zions First National Bank, in its
capacity as eligible lender trustee under the terms of the Eligible Lender Trust
Agreement, and (ii) any "eligible lender," as defined in the Act, and which has
received an eligible lender designation from the Secretary with respect to
Eligible Loans made under the Act.

        "ELIGIBLE LENDER TRUST AGREEMENT" shall mean the Eligible Lender Trust
Agreement dated as of January 1, 2003, between Zions First National Bank, as
eligible lender trustee, and the Issuer, as amended from time to time.

        "ELIGIBLE LOAN" shall mean any loan made to finance post-secondary
education that is made under the Act.

        "ELIGIBLE LOAN ACQUISITION CERTIFICATE" shall mean a certificate signed
by an Authorized Representative of the Issuer in substantially the form attached
as Exhibit A hereto.

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

        "EVENT OF BANKRUPTCY" shall mean (a) the Issuer shall have commenced a
voluntary case or other proceeding seeking liquidation, reorganization or other
relief with respect to itself or its debts under any bankruptcy, insolvency or
other similar law now or hereafter in effect or seeking the appointment of a
trustee, receiver, liquidator, custodian or other similar official of it or any
substantial part of its property, or shall have made a general assignment for
the benefit of creditors, or shall have declared a moratorium with respect to
its debts or shall have failed generally to pay its debts as they become due, or
shall have taken any action to authorize any of the foregoing; or (b) an
involuntary case or other proceeding shall have been commenced against the
Issuer seeking liquidation, reorganization or other relief with respect to it or
its debts under any bankruptcy, insolvency or other similar law now or hereafter
in effect or seeking the appointment of a trustee, receiver, liquidator,
custodian or other similar official of it or any substantial part of its
property provided such action or proceeding is not dismissed within 60 days.

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

        "EXCHANGE ACT" shall mean the Securities Exchange Act of 1934, as
amended.

        "FINANCED" or "Financing" when used with respect to Eligible Loans,
shall mean or refer to Eligible Loans (a) acquired by the Issuer with balances
in the Acquisition Fund or otherwise deposited in or accounted for in the
Acquisition Fund or otherwise constituting a part of the Trust Estate and (b)
Eligible Loans substituted or exchanged for Financed Eligible Loans, but does
not include Eligible Loans released from the lien of this Indenture and sold or
transferred, to the extent permitted by this Indenture.

                                       11
<PAGE>

        "FISCAL YEAR" shall mean the fiscal year of the Issuer (initially
January 1 to December 31) as otherwise established from time to time.

        "FITCH" shall mean Fitch Ratings, its successors and assigns.

        "FIVE-MONTH LIBOR," see "Three-Month LIBOR" below.

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

        "GUARANTEE" or "GUARANTEED" shall mean, with respect to an Eligible
Loan, the insurance or guarantee by the Guaranty Agency pursuant to such
Guaranty Agency's Guarantee Agreement of the maximum percentage of the principal
of and accrued interest on such Eligible Loan allowed by the terms of the Act
with respect to such Eligible Loan at the time it was originated and the
coverage of such Eligible Loan by the federal reimbursement contracts,
providing, among other things, for reimbursement to the Guaranty Agency for
payments made by it on defaulted Eligible Loans insured or guaranteed by the
Guaranty Agency of at least the minimum reimbursement allowed by the Act with
respect to a particular Eligible Loan.

        "GUARANTEE AGREEMENTS" shall mean a guaranty or lender agreement between
the Trustee and any Guaranty Agency, and any amendments thereto.

        "GUARANTY AGENCY" or "GUARANTOR" shall mean any entity authorized to
guarantee student loans under the Act and with which the Trustee maintains a
Guarantee Agreement.

        "HIGHEST PRIORITY OBLIGATIONS" shall mean at any time when Class A
Obligations are Outstanding, the Class A Obligations and at any time when no
Class A Obligations are Outstanding, the Class B Obligations.

        "INDENTURE" shall mean this Indenture of Trust, including all
supplements and amendments hereto.

        "INDEPENDENT" shall mean, when used with respect to any specified
Person, that the Person (a) is in fact independent of the Trust, any other
obligor upon the Notes, the Seller and any Affiliate of any of the foregoing
Persons; (b) does not have any direct financial interest or any material
indirect financial interest in the Trust, any such other obligor, the Seller or
any Affiliate of any of the foregoing Persons; and (c) is not connected with the
Trust, any such other obligor, the Seller or any Affiliate of any of the
foregoing Persons as an officer, employee, promoter, underwriter, placement
agent, trustee, partner, director or person performing similar functions.

        "INDEPENDENT CERTIFICATE" shall mean a certificate or opinion to be
delivered to the Trustee under the circumstances described in, and otherwise
complying with, the applicable requirements of the Indenture, made by an
Independent appraiser or other expert appointed by an Issuer Order and approved
by the Trustee in the exercise of reasonable care, and such opinion or
certificate shall state that the signer has read the definition of "Independent"
in the Indenture and that the signer is Independent within the meaning thereof.

                                       12
<PAGE>

        "INITIAL POOL BALANCE" shall mean the Pool Balance as of the Cutoff
Date, which is $979,603,887.

        "INSURANCE" or "INSURED" or "INSURING" shall mean, with respect to an
Eligible Loan, the insuring by the Secretary (as evidenced by a Certificate of
Insurance or other document or certification issued under the provisions of the
Act) under the Act of 100% of the principal of and accrued interest on such
Eligible Loan.

        "INTEREST BENEFIT PAYMENT" shall mean an interest payment on Eligible
Loans received pursuant to the Act and an agreement with the federal government,
or any similar payments.

        "INVESTMENT AGREEMENT" shall mean, collectively, the (i) Investment
Agreement dated February 4, 2003, between the Trustee and Trinity Plus Funding
Company, LLC and (ii) any other investment agreement approved by the Rating
Agencies.

        "INVESTMENT SECURITIES" shall mean:

                (a) direct obligations of, or obligations on which the timely
        payment of the principal of and interest on which are unconditionally
        and fully guaranteed by, the United States of America;

                (b) interest-bearing time or demand deposits, certificates of
        deposit or other similar banking arrangements with a maturity of 12
        months or less with any bank, trust company, national banking
        association or other depository institution, including those of the
        Trustee, provided that, at the time of deposit or purchase such
        depository institution has commercial paper which is rated "A-1+" by
        S&P, "P-1" by Moody's and "F-1+" by Fitch;

                (c) interest-bearing time or demand deposits, certificates of
        deposit or other similar banking arrangements with a maturity of 24
        months or less, but more than 12 months, with any bank, trust company,
        national banking association or other depository institution, including
        those of the Trustee and any of its affiliates, provided that, at the
        time of deposit or purchase such depository institution has senior debt
        rated "A" or higher by S&P, "Aa3" or higher by Moody's and "A" or higher
        by Fitch, and, if commercial paper is outstanding, commercial paper
        which is rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

                (d) interest-bearing time or demand deposits, certificates of
        deposit or other similar banking arrangements with a maturity of more
        than 24 months with any bank, trust company, national banking
        association or other depository institution, including those of the
        Trustee and any of its affiliates, provided that, at the time of deposit
        or purchase such depository institution has senior debt rated "AA" or
        higher by S&P, "Aa2" or higher by Moody's and "AA" or higher by Fitch
        and, if commercial paper is outstanding, commercial paper which is rated
        "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

                                       13
<PAGE>

                (e) bonds, debentures, notes or other evidences of indebtedness
        issued or guaranteed by any of the following agencies: Federal Farm
        Credit Banks, Federal Home Loan Mortgage Corporation; the Export-Import
        Bank of the United States; the Federal National Mortgage Association;
        the Student Loan Marketing Association; the Farmers Home Administration;
        Federal Home Loan Banks provided such obligation is rated "AAA" by S&P,
        "Aaa" by Moody's and "AAA" by Fitch; or any agency or instrumentality of
        the United States of America which shall be established for the purposes
        of acquiring the obligations of any of the foregoing or otherwise
        providing financing therefor;

                (f) repurchase agreements and reverse repurchase agreements,
        other than overnight repurchase agreements and overnight reverse
        repurchase agreements, with banks, including the Trustee and any of its
        affiliates, which are members of the Federal Deposit Insurance
        Corporation or firms which are members of the Securities Investors
        Protection Corporation, in each case whose outstanding, unsecured debt
        securities are rated no lower than two subcategories below the highest
        rating on any series of Outstanding Notes by S&P, Moody's and Fitch and,
        if commercial paper is outstanding, commercial paper which is rated
        "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch;

                (g) overnight repurchase agreements and overnight reverse
        repurchase agreements at least 101% collateralized by securities
        described in subparagraph (a) of this definition and with a
        counterparty, including the Trustee and any of its affiliates, that has
        senior debt rated "AA" or higher by S&P, "Aa3" or higher by Moody's, and
        "A" or higher by Fitch and, if commercial paper is outstanding,
        commercial paper which is rated "A-1+" by S&P, "P-1" by Moody's and
        "F-1+" by Fitch or a counterparty approved in writing by S&P, Moody's
        and Fitch, respectively;

                (h) investment agreements or guaranteed investment contracts,
        which may be entered into by and among the Issuer and/or the Trustee and
        any bank, bank holding company, corporation or any other financial
        institution, including the Trustee and any of its affiliates, whose
        outstanding (i) commercial paper is rated "A-1+" by S&P, "P-1" by
        Moody's and "F-1+" by Fitch for agreements or contracts with a maturity
        of 12 months or less; (ii) unsecured long-term debt is rated no lower
        than two subcategories below the highest rating on any series of
        Outstanding Notes by S&P, Moody's and Fitch and, if commercial paper is
        outstanding, commercial paper which is rated "A-1+" by S&P, "P-1" by
        Moody's and "F-1+" by Fitch for agreements or contracts with a maturity
        of 24 months or less, but more than 12 months, or (iii) unsecured
        long-term debt which is rated no lower than two subcategories below the
        highest rating on any series of Outstanding Notes by S&P, Moody's and
        Fitch and, if commercial paper is outstanding, commercial paper which is
        rated "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch for agreements
        or contracts with a maturity of more than 24 months, or, in each case,
        by an insurance company whose claims-paying ability is so rated;

                (i) "tax exempt bonds" as defined in Section 150(a)(6) of the
        Code, other than "specified private activity bonds" as defined in
        Section 57(a)(5)(C) of the Code, that are rated in the highest category
        by S&P, Moody's and Fitch for long-term or short-term debt or shares of


                                       14
<PAGE>

        a so-called money market or mutual fund rated "AAAm/AAAm-G" or higher by
        S&P, "Aaa" or higher by Moody's, and "AA/F1+" or higher by Fitch, that
        do not constitute "investment property" within the meaning of Section
        148(b)(2) of the Code, provided that the fund has all of its assets
        invested in obligations of such rating quality;

                (j) commercial paper, including that of the Trustee and any of
        its affiliates, which is rated in the single highest classification,
        "A-1+" by S&P, "P-1" by Moody's and "F-1+" by Fitch, and which matures
        not more than 270 days after the date of purchase;

                (k) investments in a money market fund rated at least "AAAm" or
        "AAAm-G" by S&P, "Aaa" by Moody's and "AA" or "F-1+" by Fitch, including
        funds for which the Trustee or an affiliate thereof acts as investment
        advisor or provides other similar services for a fee;

                (l) any Investment Agreement; and

                (m) any other investment with a Rating Confirmation from each
        Rating Agency.

        "ISDA MASTER AGREEMENT" shall mean the ISDA Master Agreement, copyright
1992, as amended from time to time, and as in effect with respect to any
Derivative Product.

        "ISSUER" shall mean Nelnet Student Loan Trust 2003-1, a statutory trust
organized and existing under the laws of the State, and any successor thereto.

        "ISSUER ORDER" shall mean a written order signed in the name of the
Issuer by an Authorized Representative.

        "LIBOR DETERMINATION DATE" shall mean, for each Accrual Period, the
second Business Day before the beginning of that Accrual Period.

        "LIQUIDATED FINANCED ELIGIBLE LOAN" shall mean any defaulted Financed
Eligible Loan liquidated by the Servicer (which shall not include any Financed
Eligible Loan on which payments are received from a Guaranty Agency) or which
the Servicer has, after using all reasonable efforts to realize upon such
Financed Eligible Loan, determined to charge off.

        "LIQUIDATION PROCEEDS" shall mean, with respect to any Liquidated
Financed Eligible Loan which became a Liquidated Financed Eligible Loan during
the current Collection Period in accordance with the Servicer's customary
servicing procedures, the moneys collected in respect of the liquidation thereof
from whatever source, other than moneys collected with respect to any Liquidated
Financed Eligible Loan which was written off in prior Collection Periods or
during the current Collection Period, net of the sum of any amounts expended by
the Servicer in connection with such liquidation and any amounts required by law
to be remitted to the obligor on such Liquidated Financed Eligible Loan.

                                       15
<PAGE>

        "MASTER PROMISSORY NOTE" shall mean a Master Promissory Note in the form
mandated by Section 432(m)(1) of the Higher Education Act, as added by Pub. L.
105-244 ss. 427, 112 Stat. 1702 (1998), as amended by Public Law No: 106-554
(enacted December 21, 2000) and as codified in 20 U.S.C. ss. 1082(m)(1).

        "MPN LOAN" shall mean a loan originated pursuant to the Federal Family
Education Loan Program and the Act and evidenced by a Master Promissory Note.

        "MATURITY" when used with respect to any Note, shall mean the date on
which the principal thereof becomes due and payable as therein or herein
provided, whether at its Note Final Maturity Date, by earlier prepayment or
purchase, by declaration of acceleration, or otherwise.

        "MINIMUM PURCHASE AMOUNT" shall mean, on any Distribution Date, an
amount that would be sufficient to (a) reduce the Outstanding Amount of each
class of Notes on such Distribution Date to zero; (b) pay to the respective
Registered Owners the Class A Noteholders' Interest Distribution Amount and the
Class B Noteholders' Interest Distribution Amount payable on such Distribution
Date; and (c) pay any Carryover Servicing Fees, Trustee Fees and Delaware
Trustee Fees due and owing.

        "MONTHLY SERVICING PAYMENT DATE" shall mean the twenty-fifth day of each
calendar month or, if such day is not a Business Day, the immediately succeeding
Business Day, commencing on April 25, 2003.

        "MOODY'S" shall mean Moody's Investors Service, its successors and
assigns.

        "NOTEHOLDER" shall mean, (a) with respect to a book-entry Note, the
Person who is the owner of such book-entry Note, as reflected on the books of
the Clearing Agency, or on the books of a Person maintaining an account with
such Clearing Agency (directly as a Clearing Agency Participant or as an
indirect participant, in each case in accordance with the rules of such Clearing
Agency); and (b) with respect to Notes held in definitive form pursuant to
Section 2.09 hereof, the Person in whose name a Note is registered in the Note
registration books of the Trustee.

        "NOTE FINAL MATURITY DATE" for a class of Notes shall mean the Class A-1
Maturity Date, the Class A-2 Maturity Date, the Class A-3 Maturity Date, the
Class A-4 Maturity Date or the Class B Maturity Date, as applicable.

        "NOTE POOL FACTOR" as of the close of business on a Distribution Date
shall mean a seven-digit decimal figure equal to the outstanding principal
balance of a class of Notes divided by the original outstanding principal
balance of such class of Notes. The Note Pool Factor for each class will be
1.0000000 as of the Date of Issuance; thereafter, the Note Pool Factor for each
class will decline to reflect reductions in the outstanding principal balance of
that class of Notes.

        "NOTE RATES" shall mean, with respect to any Accrual Period, the Class
A-1 Rate, the Class A-2 Rate, the Class A-3 Rate, the Class A-4 Rate and the
Class B Rate for such Accrual Period, respectively.

                                       16
<PAGE>

        "NOTES" shall mean, collectively, the Class A Notes and the Class B
Notes.

        "OBLIGATIONS" shall mean Class A Obligations and Class B Obligations.

        "OPINION OF COUNSEL" shall mean (a) with respect to the Trust, one or
more written opinions of counsel who may, except as otherwise expressly provided
in the Indenture, be employees of or counsel to the Delaware Trustee, the Trust,
the Seller or an Affiliate of the Seller and who shall be satisfactory to the
Trustee, and which opinion or opinions shall be addressed to the Trustee as
Trustee, shall comply with any applicable requirements of the TIA and shall be
in form and substance satisfactory to the Trustee; and (b) with respect to the
Seller, the Administrator or the Servicer, one or more written opinions of
counsel who may be an employee of or counsel to the Seller, the Administrator or
the Servicer, which counsel shall be acceptable to the Trustee and the Delaware
Trustee.

        "OPTIONAL PURCHASE DATE" shall have the meaning set forth in Section
10.03 hereof.

        "OUTSTANDING" shall mean, when used in connection with any Note, a Note
which has been executed and delivered pursuant to this Indenture which at such
time remains unpaid as to principal or interest, when used in connection with a
Derivative Product, a Derivative Product which has not expired or been
terminated, unless provision has been made for such payment pursuant to Section
10.02 hereof, excluding Notes which have been replaced pursuant to Section 2.03
hereof.

        "OUTSTANDING AMOUNT" shall mean the aggregate principal amount of all
Notes Outstanding at the date of determination.

        "PERSON" shall mean an individual, corporation, partnership, joint
venture, association, joint stock company, trust, limited liability company,
unincorporated organization or government or agency, or political subdivision
thereof.

        "POOL BALANCE" shall mean as of any date the aggregate principal balance
of the Financed Eligible Loans on such date (including accrued interest thereon
to the extent such interest is expected to be capitalized), after giving effect
to the following, without duplication: (a) all payments received by the Issuer
through such date from or on behalf of obligors on such Financed Eligible Loans;
(b) all Purchase Amounts on Financed Eligible Loans received by the Issuer
through such date from the Seller or the Servicer; (c) all Liquidation Proceeds
and Realized Loss on Financed Eligible Loans liquidated through such date; (d)
the aggregate amount of adjustments to balances of Financed Eligible Loans
permitted to be effected by the Servicer under the Servicing Agreement, if any,
recorded through such date; and (e) the aggregate amount by which reimbursements
by Guarantors of the unpaid principal balance of defaulted Financed Eligible
Loans through such date are reduced from 100% to 98% or other applicable
percentage, as required by the risk sharing provisions of the Act. The Pool
Balance shall be calculated by the Administrator and certified to the Trustee,
upon which the Trustee may conclusively rely with no duty to further examine or
determine such information.

        "PRINCIPAL DISTRIBUTION AMOUNT" shall mean, as determined by the
Administrator, (a) with respect to the initial Distribution Date, (i) the amount
by which the sum of the Outstanding Amount of the Notes exceeds the Adjusted
Pool Balance as of the last day of the related Collection Period, plus (ii) any
amounts which have been paid to the Issuer during the initial Collection Period


                                       17
<PAGE>

under the Derivative Product; and (b) with respect to each subsequent
Distribution Date, the excess of (i) the Adjusted Pool Balance as of the last
day of the Collection Period preceding the related Collection Period, less (ii)
the Adjusted Pool Balance as of the last day of the related Collection Period,
plus (iii) any amounts which have been paid to the Issuer during the related
Collection Period under the Derivative Product.

        "PRINCIPAL OFFICE" shall mean the principal office of the party
indicated, as set forth in Section 9.01 hereof or elsewhere in this Indenture.

        "PROGRAM" shall mean the Sponsor's program for the origination and the
purchase of Eligible Loans, as the same may be modified from time to time.

        "PURCHASE AMOUNT" with respect to any Financed Eligible Loan shall mean
the amount required to prepay in full such Financed Eligible Loan under the
terms thereof including all accrued interest thereon.

        "RATING" shall mean one of the rating categories of Fitch, Moody's and
S&P or any other Rating Agency, provided Fitch, Moody's and S&P or any other
Rating Agency, as the case may be, is currently rating the Notes.

        "RATING AGENCY" shall mean, collectively, Fitch, Moody's and S&P and
their successors and assigns or any other Rating Agency requested by the Issuer
to maintain a Rating on any of the Notes.

        "RATING CONFIRMATION" shall mean a letter from each Rating Agency then
providing a Rating for any of the Notes, confirming that a proposed action,
failure to act, or other event specified therein will not, in and of itself,
result in a downgrade of any of the Ratings then applicable to the Notes, or
cause any Rating Agency to suspend, withdraw or qualify the Ratings then
applicable to the Notes.

        "REALIZED LOSS" shall mean the excess of the principal balance
(including any interest that had been or had been expected to be capitalized) of
any Liquidated Financed Eligible Loan over Liquidation Proceeds with respect to
such Financed Eligible Loan to the extent allocable to principal (including any
interest that had been or had been expected to be capitalized).

        "RECORD DATE" shall mean, with respect to a Distribution Date, the close
of business on the day preceding such Distribution Date.

        "REFERENCE BANKS" shall mean four major banks in the London interbank
market selected by the Administrator.

        "REGISTERED OWNER" shall mean any Noteholder, and, with respect to a
Derivative Product, any Counterparty, unless the context otherwise requires.

                                       18
<PAGE>

        "REGULATIONS" shall mean the Regulations promulgated from time to time
by the Secretary or any Guaranty Agency guaranteeing Financed Eligible Loans.

        "RESERVE FUND" shall mean the Fund by that name created in Section
5.01(c) hereof and further described in Section 5.04 hereof, including any
Accounts and Subaccounts created therein.

        "S&P" shall mean Standard & Poor's Ratings Group, a Division of The
McGraw-Hill Companies, Inc., its successors and assigns.

        "SECRETARY" shall mean the Secretary of the United States Department of
Education or any successor to the pertinent functions thereof under the Act.

        "SECURITIES ACT" shall mean the Securities Act of 1933, as amended.

        "SECURITIES DEPOSITORY" or "DEPOSITORY" shall mean The Depository Trust
Company and its successors and assigns or if, (a) the then Securities Depository
resigns from its functions as depository of the Notes or (b) the Issuer
discontinues use of the Securities Depository, any other securities depository
which agrees to follow the procedures required to be followed by a securities
depository in connection with the Notes and which is selected by the Issuer with
the consent of the Trustee.

        "SELLER" shall mean Nelnet Student Loan Funding, LLC, and its successors
and assigns.

        "SERVICER" shall mean Nelnet, Inc. and any other additional servicer or
successor servicer or subservicer selected by the Issuer, including an affiliate
of the Issuer, so long as the Issuer obtains a Rating Confirmation as to each
such other servicer or subservicer.

        "SERVICING AGREEMENT" shall mean the Master Servicing Agreement dated as
of January 1, 2003, by and among the Issuer, the Servicer, the Administrator and
the Sponsor.

        "SERVICING FEE" shall mean the fees and expenses due to the Servicer
under the terms of the Servicing Agreement and the fees and expenses due to any
custodian under the terms of a Custodian Agreement.

        "SIX-MONTH LIBOR," see "Three-Month LIBOR" below.

        "SPECIAL ALLOWANCE PAYMENTS" shall mean the special allowance payments
authorized to be made by the Secretary by Section 438 of the Act, or similar
allowances, if any, authorized from time to time by federal law or regulation.

        "SPECIFIED RESERVE FUND BALANCE" shall mean, with respect to any
Distribution Date, the greater of (a) 0.25% of the Pool Balance as of the close
of business on the last day of the related Collection Period; and (b)
$1,224,505, as determined by the Administrator, provided that in no event will
such balance exceed the sum of the outstanding principal amount of the Notes.

        "SPONSOR" shall mean Nelnet Student Loan Funding, LLC, and its
successors and assigns and any other Person or Persons as may become a Sponsor
pursuant to the terms of the Trust Agreement.

        "STATE" shall mean the State of Delaware.

                                       19
<PAGE>

        "STUDENT LOAN PURCHASE AGREEMENT" shall mean, collectively, (a) the Loan
Purchase Agreement dated as of January 1, 2003 between the Issuer and the Seller
and (b) each additional student loan purchase agreement entered into between the
Issuer and the Seller for the purchase of Eligible Loans which constitute
"add-on consolidation loans."

        "SUBACCOUNT" shall mean any of the subaccounts which may be created and
established within any Account by this Indenture.

        "SUPPLEMENTAL INDENTURE" shall mean an agreement supplemental hereto
executed pursuant to Article VIII hereof.

        "TELERATE PAGE 3750" shall mean the display page so designated on the
Telerate Service (or such other page as may replace that page on that service
for the purpose of displaying comparable rates or prices).

        "THREE-MONTH LIBOR," "FIVE-MONTH LIBOR" and "SIX-MONTH LIBOR" shall
mean, with respect to any Accrual Period, the London interbank offered rate for
deposits in U.S. dollars having the Index Maturity as it appears on Telerate
Page 3750 as of 11:00 a.m., London time, on the related LIBOR Determination
Date. If this rate does not appear on Telerate Page 3750, the rate for that day
will be determined on the basis of the rates at which deposits in U.S. dollars,
having the index maturity and in a principal amount of not less than U.S.
$1,000,000, are offered at approximately 11:00 a.m., London time, on that LIBOR
Determination Date, to prime banks in the London interbank market by the
Reference Banks. The Administrator will request the principal London office of
each Reference Bank to provide a quotation of its rate. If the Reference Banks
provide at least two quotations, the rate for that day will be the arithmetic
mean of the quotations. If the Reference Banks provide fewer than two
quotations, the rate for that day will be the arithmetic mean of the rates
quoted by major banks in New York City, selected by the Administrator, at
approximately 11:00 a.m., New York time, on that LIBOR Determination Date, for
loans in U.S. dollars to leading European banks having the Index Maturity and in
a principal amount of not less than U.S. $1,000,000. If the banks selected as
described above are not providing quotations, Three-Month LIBOR, Five-Month
LIBOR or Six-Month LIBOR, as the case may be, in effect for the applicable
Accrual Period will be Three-Month LIBOR, Five-Month LIBOR or Six-Month LIBOR,
as the case may be, in effect for the previous Accrual Period.

        "TRUST" shall mean the Nelnet Student Loan Trust 2003-1.

        "TRUST AGREEMENT" shall mean the Trust Agreement dated as of January 1,
2003 by and between the Sponsor and the Delaware Trustee, as may be amended
pursuant to the terms thereof.

        "TRUST AUCTION DATE" shall have the meaning set forth in Section 10.04
hereof.

        "TRUST ESTATE" shall mean the property described as such in the granting
clauses hereto.

        "TRUST INDENTURE ACT" or "TIA" shall mean the Trust Indenture Act of
1939, as amended, and as in force at the date as of which this Indenture was
executed, except as provided in Section 8.05.

                                       20
<PAGE>

        "TRUSTEE" shall mean Zions First National Bank, acting in its capacity
as Trustee under this Indenture, or any successor trustee designated pursuant to
this Indenture.

        "TRUSTEE FEE" shall mean an amount equal to the annual amount set in the
Trustee Fee Letter dated January 1, 2003. Such fee shall be in satisfaction of
the Trustee's compensation as trustee under this Indenture and as eligible
lender trustee under the Eligible Lender Trust Agreement.

        Words importing the masculine gender include the feminine gender, and
words importing the feminine gender include the masculine gender. Words
importing persons include firms, associations and corporations. Words importing
the singular number include the plural number and vice versa. Additional terms
are defined in the body of this Indenture.

                                   ARTICLE II

                         NOTE DETAILS AND FORM OF NOTES

        SECTION 2.01. NOTE DETAILS. The Notes, together with the Trustee's
certificate of authentication, shall be in substantially the forms set forth in
Exhibit B, with such appropriate insertions, omissions, substitutions and other
variations as are required or permitted by this Indenture and may have such
letters, numbers or other marks of identification and such legends or
endorsements placed thereon as may, consistently herewith, be determined by the
officers executing the Notes, as evidenced by their execution of the Notes. Any
portion of the text of any Note may be set forth on the reverse thereof, with an
appropriate reference thereto on the face of the Note.

        The definitive Notes shall be typewritten, printed, lithographed or
engraved or produced by any combination of these methods (with or without steel
engraved borders), all as determined by the Authorized Representatives executing
such Notes, as evidenced by their execution of such Notes.

        Each Note shall be dated the date of its authentication. The terms of
the Notes set forth in Exhibit B are part of the terms of this Indenture.

        SECTION 2.02. EXECUTION, AUTHENTICATION AND DELIVERY OF NOTES. The Notes
shall be executed in the name and on behalf of the Issuer by the manual or
facsimile signature of an Authorized Representative. Any Note may be signed
(manually or by facsimile) or attested on behalf of the Issuer by any Person
who, at the date of such act, shall hold the proper office or position,
notwithstanding that at the date of authentication, issuance or delivery, such
person may have ceased to hold such office or position.

        The Trustee shall upon Issuer Order authenticate and deliver Notes for
original issue in an aggregate principal amount of $1,005,000,000. The aggregate
principal amount of Notes outstanding at any time may not exceed such amount
except as provided in Section 2.04 hereof.

        Each Note shall be dated the date of its authentication. The Notes shall
be issuable as registered Notes in the minimum denomination of $1,000 and in
integral multiples of $1,000 in excess thereof.

                                       21
<PAGE>

        No Note shall be entitled to any benefit under this Indenture or be
valid or obligatory for any purpose, unless there appears on such Note a
certificate of authentication substantially in the form provided for in Section
2.05 hereof.

        SECTION 2.03. REGISTRATION, TRANSFER AND EXCHANGE OF NOTES; PERSONS
TREATED AS REGISTERED OWNERS. The Issuer shall cause books for the registration
and for the transfer of the Notes as provided in this Indenture to be kept by
the Trustee which is hereby appointed the transfer agent of the Issuer for the
Notes. Notwithstanding such appointment and with the prior written consent of
the Issuer, the Trustee is hereby authorized to make any arrangements with other
institutions which it deems necessary or desirable in order that such
institutions may perform the duties of transfer agent for the Notes. Upon
surrender for transfer of any Note at the Principal Office of the Trustee, duly
endorsed for transfer or accompanied by an assignment duly executed by the
Registered Owner or his attorney duly authorized in writing, the Issuer shall
execute and the Trustee shall authenticate and deliver in the name of the
transferee or transferees a new fully registered Note or Notes of the same
interest rate and for a like series, subseries, if any, and aggregate principal
amount of the same maturity.

        Notes may be exchanged at the Principal Office of the Trustee for a like
aggregate principal amount of fully registered Notes of the same series,
subseries, if any, interest rate and maturity in authorized denominations. The
Issuer shall execute and the Trustee shall authenticate and deliver Notes which
the Registered Owner making the exchange is entitled to receive, bearing numbers
not contemporaneously outstanding. The execution by the Issuer of any fully
registered Note of any authorized denomination shall constitute full and due
authorization of such denomination and the Trustee shall thereby be authorized
to authenticate and deliver such fully registered Note.

        As to any Note, the person in whose name the same shall be registered
shall be deemed and regarded as the absolute owner thereof for all purposes, and
payment of either principal or interest on any fully registered Note shall be
made only to or upon the written order of the Registered Owner thereof or his
legal representative but such registration may be changed as hereinabove
provided. All such payments shall be valid and effectual to satisfy and
discharge the liability upon such Note to the extent of the sum or sums paid.

        Each Registered Owner and each transferee of a Note shall be deemed to
represent and warrant that either (a) it is not acquiring the Note directly or
indirectly for, or on behalf of, an ERISA plan or any entity whose underlying
assets are deemed to be plan assets of such ERISA plan; or (b) (i) the
acquisition and holding of the Notes will not result in a nonexempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code or similar
law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant
to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly
dispose of the Notes.

        The Trustee shall require the payment by any Registered Owner requesting
exchange or transfer of any tax or other governmental charge required to be paid
with respect to such exchange or transfer. The applicant for any such transfer
or exchange may be required to pay all taxes and governmental charges in
connection with such transfer or exchange, other than exchanges pursuant to
Section 2.07 hereof.

                                       22
<PAGE>

        SECTION 2.04. LOST, STOLEN, DESTROYED AND MUTILATED NOTES. Upon receipt
by the Trustee of evidence satisfactory to it of the ownership of and the loss,
theft, destruction or mutilation of any Note and, in the case of a lost, stolen
or destroyed Note, of indemnity satisfactory to it, and upon surrender and
cancellation of the Note, if mutilated, (a) the Issuer shall execute, and the
Trustee shall authenticate and deliver, a replacement Note of the same interest
rate, maturity and denomination in lieu of such lost, stolen, destroyed or
mutilated Note or (b) if such lost, stolen, destroyed or mutilated Note shall
have matured within 15 days be due and payable, in lieu of executing and
delivering a new Note as aforesaid, the Issuer may pay such Note. Any such new
Note shall bear a number not contemporaneously outstanding. The applicant for
any such new Note may be required to pay all taxes and governmental charges and
all expenses and charges of the Issuer and of the Trustee in connection with the
issuance of such Note. All Notes shall be held and owned upon the express
condition that, to the extent permitted by law, the foregoing conditions are
exclusive with respect to the replacement and payment of mutilated, destroyed,
lost or stolen Notes, negotiable instruments or other securities.

        SECTION 2.05. TRUSTEE'S AUTHENTICATION CERTIFICATE. The Trustee's
authentication certificate upon any Notes shall be substantially in the form
attached to the Notes. No Note shall be secured hereby or entitled to the
benefit hereof, or shall be valid or obligatory for any purpose, unless a
certificate of authentication, substantially in such form, has been duly
executed by the Trustee; and such certificate of the Trustee upon any Note shall
be conclusive evidence and the only competent evidence that such Note has been
authenticated and delivered hereunder. The Trustee's certificate of
authentication shall be deemed to have been duly executed by it if manually
signed by an authorized officer or signatory of the Trustee, but it shall not be
necessary that the same person sign the certificate of authentication on all of
the Notes issued hereunder.

        SECTION 2.06. CANCELLATION AND DESTRUCTION OF NOTES BY THE TRUSTEE.
Whenever any Outstanding Notes shall be delivered to the Trustee for the
cancellation thereof pursuant to this Indenture, upon payment of the principal
amount and interest represented thereby, or for replacement pursuant to Section
2.03 hereof, such Notes shall be promptly cancelled and, within a reasonable
time, cremated or otherwise destroyed by the Trustee and counterparts of a
certificate of destruction evidencing such cremation or other destruction shall
be furnished by the Trustee to the Issuer.

        SECTION 2.07. TEMPORARY NOTES. Pending the preparation of definitive
Notes, the Issuer may execute and the Trustee shall authenticate and deliver
temporary Notes. Temporary Notes shall be issuable as fully registered Notes
without coupons, of any denomination, and substantially in the form of the
definitive Notes but with such omissions, insertions and variations as may be
appropriate for temporary Notes, all as may be determined by the Issuer. Every
temporary Note shall be executed by the Issuer and be authenticated by the
Trustee upon the same conditions and in substantially the same manner, and with
like effect, as the definitive Notes. As promptly as practicable the Issuer
shall execute and shall furnish definitive Notes and thereupon temporary Notes
may be surrendered in exchange therefor without charge at the principal office
of the Trustee, and the Trustee shall authenticate and deliver in exchange for
such temporary Notes a like aggregate principal amount of definitive Notes.
Until so exchanged the temporary Notes shall be entitled to the same benefits
under this Indenture as definitive Notes.

                                       23
<PAGE>

        SECTION 2.08. ISSUANCE OF NOTES. The Issuer shall have the authority,
upon complying with the provisions of this Section, to issue and deliver the
Notes which shall be secured by the Trust Estate. In addition, the Issuer may
enter into any Derivative Products it deems necessary or desirable with respect
to any or all of the Notes.

        SECTION 2.09. DEFINITIVE NOTES. If (a) the Administrator advises the
Trustee in writing that the Clearing Agency is no longer willing or able to
discharge its responsibilities with respect to the Notes, and the Administrator
is unable to locate a successor; (b) the Administrator at its option advises the
Trustee in writing that it elects to terminate the book-entry system through the
Clearing Agency; or (c) after the occurrence of an Event of Default, or a
default by the Servicer or the Administrator under the Servicing Agreement or
the Administration Agreement, respectively, Noteholders representing beneficial
interests aggregating at least a majority of the Outstanding Amount of the Notes
advise the Clearing Agency (which shall then notify the Trustee) in writing that
the continuation of a book-entry system through the Clearing Agency is no longer
in the best interests of the Noteholders, then the Trustee shall cause the
Clearing Agency to notify all Noteholders, through the Clearing Agency, of the
occurrence of any such event and of the availability of definitive Notes to
Noteholders requesting the same. Upon surrender to the Trustee of the
typewritten Notes representing the book-entry Notes by the Clearing Agency,
accompanied by registration instructions, the Issuer shall execute and the
Trustee shall authenticate the definitive Notes in accordance with the
instructions of the Clearing Agency. None of the Issuer, the Note Registrar or
the Trustee shall be liable for any delay in delivery of such instructions and
may conclusively rely on, and shall be protected in relying on, such
instructions. Upon the issuance of definitive Notes, the Trustee shall recognize
the holders of the definitive Notes as Registered Owners.

        SECTION 2.10. PAYMENT OF PRINCIPAL AND INTEREST.

                (a) The Notes shall accrue interest as provided in the forms of
        Notes set forth in Exhibit B, and such interest shall be payable on each
        Distribution Date as specified therein, subject to Section 4.01 hereof.
        Any installment of interest or principal, if any, payable on any Note
        which is punctually paid or duly provided for by the Issuer on the
        applicable Distribution Date shall be paid to the Person in whose name
        such Note is registered on the Record Date by check mailed first-class,
        postage prepaid to such Person's address as it appears on the records of
        the Trustee on such Record Date, except that, unless definitive Notes
        have been issued pursuant to Section 2.09, with respect to Notes
        registered on the Record Date in the name of the nominee of the Clearing
        Agency (initially, such nominee to be Cede & Co.), payment shall be made
        by wire transfer in immediately available funds to the account
        designated by such nominee and except for the final installment of
        principal payable with respect to such Note on a Distribution Date or on
        the Note Final Maturity Date for such Note which shall be payable as
        provided below.

                (b) The principal of each Note shall be payable in installments
        on each Distribution Date as provided in the forms of Note set forth in
        Exhibit B. Notwithstanding the foregoing, the entire unpaid principal
        amount of each class of the Notes shall be due and payable, if not
        previously paid, on the Note Final Maturity Date for such class of Notes
        and on the date on which an Event of Default shall have occurred and be
        continuing if the Trustee or the Registered Owners of the Notes
        representing not less than a majority of the Outstanding Amount of the
        Notes have declared the Notes to be immediately due and payable in the


                                       24
<PAGE>

        manner provided in Section 6.02. The Trustee shall notify the Person in
        whose name a Note is registered at the close of business on the Record
        Date preceding the Distribution Date on which the Issuer expects that
        the final installment of principal of and interest on such Note will be
        paid. Such notice shall be mailed or transmitted by facsimile prior to
        such final Distribution Date and shall specify that such final
        installment will be payable only upon presentation and surrender of such
        Note and shall specify the place where such Note may be presented and
        surrendered for payment of such installment.

                                  ARTICLE III

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

        SECTION 3.01. PARITY AND PRIORITY OF LIEN. The provisions, covenants and
agreements herein set forth to be performed by or on behalf of the Issuer shall
be for the equal benefit, protection and security of the Registered Owners of
any and all of the Obligations, all of which, shall be of equal rank without
preference, priority or distinction of any of the Obligations over any other
thereof, except as expressly provided in this Indenture with respect to certain
payment and other priorities.

        SECTION 3.02. OTHER OBLIGATIONS. The Available Funds and other moneys,
Financed Eligible Loans, securities, evidences of indebtedness, interests,
rights and properties pledged under this Indenture are and will be owned by the
Issuer free and clear of any pledge, lien, charge or encumbrance thereon or with
respect thereto prior to, of equal rank with or subordinate to the respective
pledges created by this Indenture, except as otherwise expressly provided
herein, and all action on the part of the Issuer to that end has been duly and
validly taken. If any Financed Eligible Loan is found to have been subject to a
lien at the time such Financed Eligible Loan was acquired, the Issuer shall
cause such lien to be released, shall purchase such Financed Eligible Loan from
the Trust Estate for a purchase price equal to its principal amount plus any
unamortized premium, if any, and interest accrued thereon or shall replace such
Financed Eligible Loan with another Eligible Loan with substantially identical
characteristics which replacement Eligible Loan shall be free and clear of liens
at the time of such replacement. Except as otherwise provided herein, the Issuer
shall not create or voluntarily permit to be created any debt, lien or charge on
the Financed Eligible Loans which would be on a parity with, subordinate to, or
prior to the lien of this Indenture; shall not do or omit to do or suffer to be
done or omitted to be done any matter or things whatsoever whereby the lien of
this Indenture or the priority of such lien for the Obligations hereby secured
might or could be lost or impaired; and will pay or cause to be paid or will
make adequate provisions for the satisfaction and discharge of all lawful claims
and demands which if unpaid might by law be given precedence to or any equality
with this Indenture as a lien or charge upon the Financed Eligible Loans;
provided, however, that nothing in this Section 3.02 shall require the Issuer to
pay, discharge or make provision for any such lien, charge, claim or demand so
long as the validity thereof shall be by it in good faith contested, unless
thereby, in the opinion of the Trustee, the same will endanger the security for
the Obligations; and provided further that any subordinate lien hereon (i.e.,
subordinate to the lien securing the Class A Obligations and the Class B
Obligations) shall be entitled to no payment from the Trust Estate, nor may any
remedy be exercised with respect to such subordinate lien against the Trust
Estate until all Obligations have been paid or deemed paid hereunder.

                                       25
<PAGE>

        SECTION 3.03. DERIVATIVE PRODUCTS; COUNTERPARTY PAYMENTS; ISSUER
DERIVATIVE PAYMENTS. The Issuer hereby authorizes and directs the Trustee to
acknowledge and agree to any Derivative Product hereafter entered into by the
Issuer and a Counterparty under which (a) the Issuer may be required to make,
from time to time, payments to a Counterparty and (b) the Trustee may receive,
from time to time, Counterparty Payments for the account of the Issuer. No
Derivative Product shall be entered into subsequent to the Date of Issuance
unless the Trustee shall have received a Rating Confirmation from each Rating
Agency that such Derivative Product will not adversely affect the Rating on any
of the Notes.

                                   ARTICLE IV

                       PROVISIONS APPLICABLE TO THE NOTES;
                              DUTIES OF THE ISSUER

        SECTION 4.01. PAYMENT OF PRINCIPAL AND INTEREST. The Issuer covenants
that it will promptly pay, but solely from the Trust Estate, the principal of
and interest, if any, on each and every Obligation issued under the provisions
of this Indenture at the places, on the dates and in the manner specified herein
and in said Obligations according to the true intent and meaning thereof. The
Obligations shall be and are hereby declared to be payable from and equally
secured by an irrevocable first lien on and pledge of the properties
constituting the Trust Estate, subject to the application thereof as permitted
by this Indenture, but in no event shall the Registered Owners or any
Counterparty have any right to possession or control of any Financed Eligible
Loans, which shall be held only by the Trustee or its agent or bailee.

        SECTION 4.02. COVENANTS AS TO ADDITIONAL CONVEYANCES. At any and all
times, the Issuer will duly execute, acknowledge and deliver, or will cause to
be done, executed and delivered, all and every such further acts, conveyances,
transfers and assurances in law as the Trustee shall reasonably require for the
better conveying, transferring and pledging and confirming unto the Trustee, all
and singular, the properties constituting the Trust Estate hereby transferred
and pledged, or intended so to be transferred and pledged.

        SECTION 4.03. FURTHER COVENANTS OF THE ISSUER.

                (a) The Issuer will cause financing statements and continuation
        statements with respect thereto at all times to be filed in the office
        of the Secretary of State of the State and any other jurisdiction
        necessary to perfect and maintain the security interest granted by the
        Issuer hereunder.

                (b) The Issuer will duly and punctually keep, observe and
        perform each and every term, covenant and condition on its part to be
        kept, observed and performed, contained in this Indenture and the other
        agreements to which the Issuer is a party pursuant to the transactions
        contemplated herein, including but not limited to the Basic Documents,
        and will punctually perform all duties required by the Trust Agreement
        and the laws of the State.

                                       26
<PAGE>

                (c) The Issuer shall be operated on the basis of its Fiscal
        Year.

                (d) The Issuer shall cause to be kept full and proper books of
        records and accounts, in which full, true and proper entries will be
        made of all dealings, business and affairs of the Issuer which relate to
        the Notes and any Derivative Product.

                (e) The Issuer, upon written request of the Trustee, will permit
        at all reasonable times the Trustee or its agents, accountants and
        attorneys, to examine and inspect the property, books of account,
        records, reports and other data relating to the Financed Eligible Loans,
        and will furnish the Trustee such other information as it may reasonably
        request. The Trustee shall be under no duty to make any such examination
        unless requested in writing to do so by the Registered Owners of 66% in
        collective aggregate principal amount of the Notes at the time
        Outstanding, and unless such Registered Owners shall have offered the
        Trustee security and indemnity satisfactory to it against any costs,
        expenses and liabilities which might be incurred thereby.

                (f) The Issuer shall cause an annual audit to be made by an
        independent auditing firm of national reputation and file one copy
        thereof with the Trustee and each Rating Agency within 150 days of the
        close of each Fiscal Year. The Trustee shall be under no obligation to
        review or otherwise analyze such audit.

                (g) The Issuer covenants that all Financed Eligible Loans upon
        receipt thereof shall be delivered to the Trustee or its agent or bailee
        to be held pursuant to this Indenture and pursuant to the Servicing
        Agreement or a Custodian Agreement.

                (h) Notwithstanding anything to the contrary contained herein,
        except upon the occurrence and during the continuance of an Event of
        Default hereunder, the Issuer hereby expressly reserves and retains the
        privilege to receive and, subject to the terms and provisions of this
        Indenture, to keep or dispose of, claim, bring suits upon or otherwise
        exercise, enforce or realize upon its rights and interest in and to the
        Financed Eligible Loans and the proceeds and collections therefrom, and
        neither the Trustee nor any Registered Owner shall in any manner be or
        be deemed to be an indispensable party to the exercise of any such
        privilege, claim or suit and the Trustee shall be under no obligation
        whatsoever to exercise any such privilege, claim or suit; provided,
        however, that the Trustee shall have and retain possession or control of
        the Financed Eligible Loans pursuant to Section 5.02 hereof (which
        Financed Eligible Loans may be held by the Trustee's agent or bailee) so
        long as such loans are subject to the lien of this Indenture.

                (i) The Issuer shall notify the Trustee and each Rating Agency
        in writing prior to entering into any Derivative Product.

        SECTION 4.04. ENFORCEMENT OF SERVICING AGREEMENTS. The Issuer shall
comply with and shall require the Servicer to comply with the following whether
or not the Issuer is otherwise in default under this Indenture:

                                       27
<PAGE>

                (a) cause to be diligently enforced and taken all reasonable
        steps, actions and proceedings necessary for the enforcement of all
        terms, covenants and conditions of all Servicing Agreements, including
        the prompt payment of all amounts due the Issuer thereunder, including,
        without limitation, all principal and interest payments, and Guarantee
        payments which relate to any Financed Eligible Loans and cause the
        Servicer to specify whether payments received by it represent principal
        or interest;

                (b) not permit the release of the obligations of any Servicer
        under any Servicing Agreement except in conjunction with amendments or
        modifications permitted by (h) below;

                (c) at all times, to the extent permitted by law, cause to be
        defended, enforced, preserved and protected the rights and privileges of
        the Issuer, the Trustee and the Registered Owners under or with respect
        to each Servicing Agreement;

                (d) at its own expense, the Issuer shall duly and punctually
        perform and observe each of its obligations to the Servicer under the
        Servicing Agreement in accordance with the terms thereof;

                (e) the Issuer agrees to give the Trustee and the Rating Agency
        prompt written notice of each default on the part of the Servicer of its
        obligations under the Servicing Agreement coming to the Issuer's
        attention;

                (f) the Issuer shall not waive any default by the Servicer under
        the Servicing Agreement without the written consent of the Trustee and
        the giving of written notice to the Rating Agency;

                (g) the Issuer shall cause Nelnet, Inc., as master servicer, to
        deliver to the Trustee and the Issuer, on or before June 30 of each
        year, beginning with June 30, 2004, a certificate stating that (i) a
        review of the activities of the Servicer during the preceding calendar
        year and of its performance under the Servicing Agreement has been made
        under the supervision of the officer signing such certificate and (ii)
        to the best of such officers' knowledge, based on such review, the
        Servicer has fulfilled all its obligations under the Servicing Agreement
        throughout such year, or, there has been a default in the fulfillment of
        any such obligation, specifying each such default known to such officer
        and the nature and stature thereof. The Issuer shall send copies of such
        annual certificate of the Servicer to each Rating Agency; and

                (h) not consent or agree to or permit any amendment or
        modification of any Servicing Agreement which will in any manner
        materially adversely affect the rights or security of the Registered
        Owners. The Issuer shall be entitled to receive and rely upon an opinion
        of its counsel that any such amendment or modification will not
        materially adversely affect the rights or security of the Registered
        Owners.

        SECTION 4.05. PROCEDURES FOR TRANSFER OF FUNDS. In any instance where
this Indenture requires a transfer of funds or money from one Fund to another, a
transfer of ownership in investments or an undivided interest therein may be
made in any manner agreeable to the Issuer and the Trustee, and in the
calculation of the amount transferred, interest on the investment which has or


                                       28
<PAGE>

will accrue before the date the money is needed in the fund to which the
transfer is made shall not be taken into account or considered as money on hand
at the time of such transfer.

        SECTION 4.06. ADDITIONAL COVENANTS WITH RESPECT TO THE ACT. The Issuer
covenants that it will cause the Trustee to be, or replace the Trustee with, an
Eligible Lender under the Act, that it will acquire or cause to be acquired
Eligible Loans originated and held only by an Eligible Lender and that it will
not dispose of or deliver any Financed Eligible Loans or any security interest
in any such Financed Eligible Loans to any party who is not an Eligible Lender
so long as the Act or Regulations adopted thereunder require an Eligible Lender
to be the owner or holder of Guaranteed Eligible Loans; provided, however, that
nothing above shall prevent the Issuer from delivering the Eligible Loans to the
Servicer or the Guarantee Agency. The Registered Owners of the Notes shall not
in any circumstances be deemed to be the owner or holder of the Guaranteed
Eligible Loans.

        The Issuer, or the Administrator on behalf of the Issuer, shall be
responsible for each of the following actions with respect to the Act:

                (a) the Issuer, or the Administrator on behalf of the Issuer,
        shall be responsible for dealing with the Secretary with respect to the
        rights, benefits and obligations under the Certificates of Insurance and
        the Contract of Insurance, and the Issuer shall be responsible for
        dealing with the Guarantee Agencies with respect to the rights, benefits
        and obligations under the Guarantee Agreements with respect to the
        Financed Eligible Loans;

                (b) the Issuer, or the Administrator on behalf of the Issuer,
        shall cause to be diligently enforced, and shall cause to be taken all
        reasonable steps, actions and proceedings necessary or appropriate for
        the enforcement of all terms, covenants and conditions of all Financed
        Eligible Loans and agreements in connection therewith, including the
        prompt payment of all principal and interest payments and all other
        amounts due thereunder;

                (c) the Issuer, or the Administrator on behalf of the Issuer,
        shall cause the Financed Eligible Loans to be serviced by entering into
        the Servicing Agreement or other agreement with the Servicer for the
        collection of payments made for, and the administration of the accounts
        of, the Financed Eligible Loans;

                (d) the Issuer, or the Administrator on behalf of the Issuer,
        shall comply, and shall cause all of its officers, directors, employees
        and agents to comply, with the provisions of the Act and any regulations
        or rulings thereunder, with respect to the Financed Eligible Loans;

                (e) the Issuer, or the Administrator on behalf of the Issuer,
        shall cause the benefits of the Guarantee Agreements, the Interest
        Benefit Payments and the Special Allowance Payments to flow to the
        Trustee. The Trustee shall have no liability for actions taken at the
        direction of the Issuer or the Administrator, except for negligence or
        willful misconduct in the performance of its express duties hereunder.
        The Trustee shall have no obligation to administer, service or collect
        the loans in the Trust Estate or to maintain or monitor the
        administration, servicing or collection of such loans; and

                                       29
<PAGE>

                (f) the Issuer, or the Administrator on behalf of the Issuer,
        shall cause each Financed Eligible Loan evidenced by a Master Promissory
        Note in the form mandated by Section 432(m)(1) of the Act to be acquired
        pursuant to a Student Loan Purchase Agreement with a Seller containing
        language similar to the following:

                      "The Seller hereby represents and warrants that the Seller
               is transferring all of its right title and interest in the MPN
               Loan to the Trustee, that it has not assigned any interest in
               such MPN Loan (other than security interests that have been
               released or ownership interests that the Seller has reacquired)
               to any person other than the Trustee, and that no prior holder of
               the MPN Loan has assigned any interest in such MPN Loan (other
               than security interests that have been released or ownership
               interests that such prior holder has reacquired) to any person
               other than a predecessor in title to the Seller. The Seller
               hereby covenants that the Seller shall not attempt to transfer to
               any other person any interest in any MPN Loan assigned hereunder.
               The Seller hereby authorizes the Trustee to file a UCC-1
               financing statement identifying the Seller as debtor and the
               Trustee as secured party and describing the MPN Loan sold
               pursuant to this Agreement. The preparation or filing of such
               UCC-1 financing statement is solely for additional protection of
               the Trustee's interest in the MPN Loans and shall not be deemed
               to contradict the express intent of the Seller and the Trustee
               that the transfer of MPN Loans under this Agreement is an
               absolute assignment of such MPN Loans and is not a transfer of
               such MPN Loans as security for a debt."

        The Trustee shall not be deemed to be the designated agent for the
purposes of this Section 4.06 unless it has agreed in writing to be such agent.

        SECTION 4.07. FINANCED ELIGIBLE LOANS; COLLECTIONS THEREOF; ASSIGNMENT
THEREOF. The Issuer, through the Servicer, shall diligently collect all
principal and interest payments on all Financed Eligible Loans, and all Interest
Benefit Payments, insurance, guarantee and default claims and Special Allowance
Payments which relate to such Financed Eligible Loans. The Issuer shall cause
the filing and assignment of such claims (prior to the timely filing deadline
for such claims under the Regulations) by the Servicer. The Issuer will comply
with the Act and Regulations which apply to the Program and to such Financed
Eligible Loans.

        SECTION 4.08. APPOINTMENT OF AGENTS, DIRECTION TO TRUSTEE, ETC. The
Issuer shall employ and appoint all employees, agents, consultants and attorneys
which it may consider necessary. No member of the board of directors or officer
of the Administrator, neither singly or collectively, shall be personally liable
for any act or omission not willfully fraudulent or mala fide. The Issuer hereby
directs the Trustee to enter into this Indenture, the Administration Agreement,
the Custodian Agreements, the Guarantee Agreements, the Investment Agreement,
and the Eligible Lender Trust Agreements.

        SECTION 4.09. CAPACITY TO SUE. The Issuer shall have the power and
capacity to sue and to be sued on matters arising out of or relating to the
financing of the Financed Eligible Loans.

                                       30
<PAGE>

        SECTION 4.10. CONTINUED EXISTENCE; SUCCESSOR TO ISSUER. The Issuer
agrees that it will do or cause to be done all things necessary to preserve and
keep in full force and effect its existence, rights and franchises as a Delaware
statutory trust, except as otherwise permitted by this Section 4.10. The Issuer
further agrees that it will not (a) sell, transfer or otherwise dispose of all
or substantially all, of its assets (except Financed Eligible Loans if such
sale, transfer or disposition will discharge this Indenture in accordance with
Article X hereof); (b) consolidate with or merge into another entity; or (c)
permit one or more other entities to consolidate with or merge into it. The
preceding restrictions in (a), (b) and (c) shall not apply to a transaction if
the transferee or the surviving or resulting entity, if other than the Issuer,
by proper written instrument for the benefit of the Trustee, irrevocably and
unconditionally assumes the obligation to perform and observe the agreements and
obligations of the Issuer under this Indenture.

        If a transfer is made as provided in this Section, the provisions of
this Section shall continue in full force and effect and no further transfer
shall be made except in compliance with the provisions of this Section.

        SECTION 4.11. AMENDMENT OF STUDENT LOAN PURCHASE AGREEMENTS. The Issuer
shall notify the Trustee in writing of any proposed amendments to any existing
Student Loan Purchase Agreement. No such amendment shall become effective unless
and until the Trustee consents thereto in writing. The consent of the Trustee
shall not be unreasonably withheld and shall not be withheld if the Trustee
receives an opinion of counsel acceptable to them that such an amendment is
required by the Act and is not prejudicial to the Registered Owners.
Notwithstanding the foregoing, however, the Trustee shall consent to an
amendment from time to time so long as it is not materially prejudicial to the
interests of the Registered Owners, and the Trustee may rely on an opinion of
counsel to such effect.

        SECTION 4.12. REPRESENTATIONS; NEGATIVE COVENANTS.

                (a) The Issuer hereby makes the following representations and
        warranties to the Trustee on which the Trustee relies in authenticating
        the Notes and on which the Registered Owners have relied in purchasing
        the Notes. Such representations and warranties shall survive the
        transfer and assignment of the Trust Estate to the Trustee.

                        (i) ORGANIZATION AND GOOD STANDING. The Issuer is duly
                organized and validly existing under the laws of the State, and
                has the power to own its assets and to transact the business in
                which it presently engages.

                        (ii) DUE QUALIFICATION. The Issuer is duly qualified to
                do business and is in good standing, and has obtained all
                material necessary licenses and approvals, in all jurisdictions
                where the failure to be so qualified, have such good standing or
                have such licenses or approvals would have a material adverse
                effect on the Issuer's business and operations or in which the
                actions as required by this Indenture require or will require
                such qualification.

                        (iii) AUTHORIZATION. The Issuer has the power, authority
                and legal right to create and issue the Notes, to execute,
                deliver and perform this Indenture and to grant the Trust Estate
                to the Trustee and the creation and issuance of the Notes,
                execution, delivery and performance of this Indenture and grant
                of the Trust Estate to the Trustee have been duly authorized by
                the Issuer by all necessary statutory trust action.

                                       31
<PAGE>

                        (iv) BINDING OBLIGATION. This Indenture, assuming due
                authorization, execution and delivery by the Trustee, the Notes
                in the hands of the Registered Owners thereof and the Issuer
                Derivative Payments constitute legal, valid and binding
                obligations of the Issuer enforceable against the Issuer in
                accordance with their terms, except that (A) such enforcement
                may be subject to bankruptcy, insolvency, reorganization,
                moratorium or other similar laws (whether statutory, regulatory
                or decisional) now or hereafter in effect relating to creditors'
                rights generally and (B) the remedy of specific performance and
                injunctive and other forms of equitable relief may be subject to
                certain equitable defenses and to the discretion of the court
                before which any proceeding therefor may be brought, whether a
                proceeding at law or in equity.

                        (v) NO VIOLATION. The consummation of the transactions
                contemplated by this Indenture and the fulfillment of the terms
                hereof does not conflict with, result in any breach of any of
                the terms and provisions of or constitute (with or without
                notice, lapse of time or both) a default under the
                organizational documents of the Issuer, or any material
                indenture, agreement, mortgage, deed of trust or other
                instrument to which the Issuer is a party or by which it is
                bound, or result in the creation or imposition of any lien upon
                any of its material properties pursuant to the terms of any such
                indenture, agreement, mortgage, deed of trust or other
                instrument, other than this Indenture, nor violate any law or
                any order, rule or regulation applicable to the Issuer of any
                court or of any federal or state regulatory body, administrative
                agency or other governmental instrumentality having jurisdiction
                over the Issuer or any of its properties.

                        (vi) NO PROCEEDINGS. There are no proceedings,
                injunctions, writs, restraining orders or investigations to
                which the Issuer or any of such entity's affiliates is a party
                pending, or, to the best of such entity's knowledge, threatened,
                before any court, regulatory body, administrative agency or
                other tribunal or governmental instrumentality (A) asserting the
                invalidity of this Indenture, (B) seeking to prevent the
                issuance of any Notes or the consummation of any of the
                transactions contemplated by this Indenture or (C) seeking any
                determination or ruling that might materially and adversely
                affect the performance by the Issuer of its obligations under,
                or the validity or enforceability of this Indenture.

                        (vii) APPROVALS. All approvals, authorizations,
                consents, orders or other actions of any person, corporation or
                other organization, or of any court, governmental agency or body
                or official, required on the part of the Issuer in connection
                with the execution and delivery of this Indenture have been
                taken or obtained on or prior to the Date of Issuance.

                                       32
<PAGE>

                        (viii) PLACE OF BUSINESS. The Issuer's place of business
                and chief executive office is located in Wilmington, Delaware
                and the Issuer has had no other chief executive office.

                        (ix) TAX AND ACCOUNTING TREATMENT. The Issuer intends to
                treat the transactions contemplated by the Student Loan Purchase
                Agreements as an absolute transfer rather than as a pledge of
                the Financed Eligible Loans from the Seller for federal income
                tax and financial accounting purposes and the Issuer will be
                treated as the owner of the Financed Eligible Loans for all
                purposes. The Issuer further intends to treat the Notes as its
                indebtedness for federal income tax and financial accounting
                purposes.

                        (x) TAXES. The Issuer has filed (or caused to be filed)
                all federal, state, county, local and foreign income, franchise
                and other tax returns required to be filed by it through the
                date hereof, and has paid all taxes reflected as due thereon.
                There is no pending dispute with any taxing authority that, if
                determined adversely to the Issuer, would result in the
                assertion by any taxing authority of any material tax
                deficiency, and the Issuer has no knowledge of a proposed
                liability for any tax year to be imposed upon such entity's
                properties or assets for which there is not an adequate reserve
                reflected in such entity's current financial statements.

                        (xi) LEGAL NAME. The legal name of the Issuer is "Nelnet
                Student Loan Trust 2003-1" and has not changed since its
                inception. The Issuer has no trade names, fictitious names,
                assumed names or "dba's" under which it conducts its business
                and has made no filing in respect of any such name.

                        (xii) BUSINESS PURPOSE. The Issuer has acquired the
                Financed Eligible Loans conveyed to it under a Student Loan
                Purchase Agreement for a bona fide business purpose and has
                undertaken the transactions contemplated herein as principal
                rather than as an agent of any other person. The Issuer has no
                subsidiaries, has adopted and operated consistently with all
                requirements for statutory trusts under the laws of the State
                with respect to its operations and has engaged in no other
                activities other than those specified in this Indenture and the
                Student Loan Purchase Agreements and in accordance with the
                transactions contemplated herein and therein.

                        (xiii) COMPLIANCE WITH LAWS. The Issuer is in compliance
                with all applicable laws and regulations with respect to the
                conduct of its business and has obtained and maintains all
                permits, licenses and other approvals as are necessary for the
                conduct of its operations.

                        (xiv) VALID BUSINESS REASONS; NO FRAUDULENT TRANSFERS.
                The transactions contemplated by this Indenture are in the
                ordinary course of the Issuer's business and the Issuer has
                valid business reasons for granting the Trust Estate pursuant to
                this Indenture. At the time of each such grant: (A) the Issuer
                granted the Trust Estate to the Trustee without any intent to
                hinder, delay or defraud any current or future creditor of the
                Issuer; (B) the Issuer was not insolvent and did not become
                insolvent as a result of any such grant; (C) the Issuer was not


                                       33
<PAGE>

                engaged and was not about to engage in any business or
                transaction for which any property remaining with such entity
                was an unreasonably small capital or for which the remaining
                assets of such entity are unreasonably small in relation to the
                business of such entity or the transaction; (D) the Issuer did
                not intend to incur, and did not believe or should not have
                reasonably believed, that it would incur, debts beyond its
                ability to pay as they become due; and (E) the consideration
                paid received by the Issuer for the grant of the Trust Estate
                was reasonably equivalent to the value of the related grant.

                        (xv) NO MANAGEMENT OF AFFAIRS OF SELLER. The Issuer is
                not and will not be involved in the day-to-day management of the
                Seller, the Administrator, the Sponsor or any affiliate.

                        (xvi) NO TRANSFERS WITH SELLER OR AFFILIATES. Other than
                the acquisition of assets and the transfer of any Notes pursuant
                to this Indenture, the Issuer does not engage in and will not
                engage in any transactions with the Seller and affiliates,
                except as provided herein with respect to the Administration
                Agreement or the payment of dividends or distributions to the
                Issuer's parent.

                        (xvii) ABILITY TO PERFORM. There has been no material
                impairment in the ability of the Issuer to perform its
                obligations under this Indenture.

                        (xviii) FINANCIAL CONDITION. No material adverse change
                has occurred in the Issuer's financial status since the date of
                its formation.

                        (xix) EVENT OF DEFAULT. No Event of Default has occurred
                and no event has occurred that, with the giving of notice, the
                passage of time, or both, would become an Event of Default.

                        (xx) ACQUISITION OF FINANCED ELIGIBLE LOANS LEGAL. The
                Issuer has complied with all applicable federal, state and local
                laws and regulations in connection with its acquisition of the
                Financed Eligible Loans from the Seller.

                        (xxi) NO MATERIAL MISSTATEMENTS OR OMISSIONS. No
                information, certificate of an officer, statement furnished in
                writing or report delivered to the Trustee, the Servicer or any
                Registered Owner by the Issuer contains any untrue statement of
                a material fact or omits a material fact necessary to make such
                information, certificate, statement or report not misleading.

        (b) The Issuer will not:

                        (i) sell, transfer, exchange or otherwise dispose of any
                portion of the Trust Estate except as expressly permitted by
                this Indenture;

                                       34
<PAGE>

                        (ii) claim any credit on, or make any deduction from,
                the principal amount of any of the Notes by reason of the
                payment of any taxes levied or assessed upon any portion of the
                Trust Estate;

                        (iii) except as otherwise provided herein, dissolve or
                liquidate in whole or in part, except with the prior written
                consent of the Trustee, and to the extent Notes remain
                Outstanding, approval of the Registered Owners and a Rating
                Confirmation;

                        (iv) permit the validity or effectiveness of this
                Indenture, any Supplement or any grant hereunder to be impaired,
                or permit the lien of this Indenture to be amended,
                hypothecated, subordinated, terminated or discharged, or permit
                any Person to be released from any covenants or obligations
                under this Indenture, except as may be expressly permitted
                hereby;

                        (v) except as otherwise provided herein, permit any
                lien, charge, security interest, mortgage or other encumbrance
                (other than the lien of this Indenture) to be created on or
                extend to or otherwise arise upon or burden the Trust Estate or
                any part thereof or any interest therein or the proceeds
                thereof;

                        (vi) permit the lien of this Indenture not to constitute
                a valid first priority, perfected security interest in the Trust
                Estate;

                        (vii) incur or assume any indebtedness or guarantee any
                indebtedness of any Person whether secured by any Financed
                Eligible Loans under this Indenture or otherwise, except for
                such obligations as may be incurred by the Issuer in connection
                with the issuance of the Notes pursuant to this Indenture and
                unsecured trade payables in the ordinary course of its business;

                        (viii) operate such that it would be consolidated with
                its Sponsor or any other affiliate and its separate existence
                disregarded in any federal or state proceeding;

                        (ix) act as agent of any Seller or, except as provided
                in the Servicing Agreement, allow the Seller to act as its
                agent;

                        (x) allow the Seller or its parent or any other
                affiliate to pay its expenses, guarantee its obligations or
                advance funds to it for payment of expenses; or

                        (xi) consent to the appointment of a conservator or
                receiver or liquidator in any insolvency, readjustment of debt,
                marshalling of assets and liabilities or similar proceedings of
                or relating to the Issuer or of or relating to all or
                substantially all of its property, or a decree or order of a
                court or agency or supervisory authority having jurisdiction in
                the premises for the appointment of a conservator or receiver or
                liquidator in any insolvency, readjustment of debt, marshalling
                of assets and liabilities or similar proceedings, or for the
                winding-up or liquidation of its affairs, shall have been


                                       35
<PAGE>

                entered against the Issuer; or the Issuer shall not consent to
                the appointment of a receiver, conservator or liquidator in any
                insolvency, readjustment of debt, marshalling of assets and
                liabilities, voluntary liquidation or similar proceedings of or
                relating to the Issuer or of or relating to all or substantially
                all of its property; or admit in writing its inability to pay
                its debts generally as they become due, file a petition to take
                advantage of any applicable insolvency, bankruptcy or
                reorganization statute, make an assignment for the benefit of
                its creditors or voluntarily suspend payment of its obligations.

                (c) The Issuer makes the following representations and
        warranties as to the Trust Estate which is granted to the Trustee
        hereunder on such date, on which the Trustee relies in accepting the
        Trust Estate. Such representations and warranties shall survive the
        grant of the Trust Estate to the Trustee pursuant to this Indenture:

                        (i) FINANCED ELIGIBLE LOANS. Each Financed Eligible Loan
                acquired by the Issuer shall constitute an Eligible Loan and
                contain the characteristics found in a Student Loan Purchase
                Agreement. Notwithstanding the definition of "Eligible Loans"
                herein, the Issuer covenants that no more than 20% of each
                purchase of Eligible Loans will be made up of Eligible Loans
                delinquent by more than 30 days.

                        (ii) GRANT. It is the intention of the Issuer that the
                transfer herein contemplated constitutes a grant of the Financed
                Eligible Loans to the Trustee.

                        (iii) ALL FILINGS MADE. All filings (including, without
                limitation, UCC filings) necessary in any jurisdiction to give
                the Trustee a first priority perfected ownership and security
                interest in the Trust Estate, including the Financed Eligible
                Loans, have been made no later than the Date of Issuance and
                copies of the file-stamped financing statements shall be
                delivered to the Trustee within five Business Days of receipt by
                the Issuer or its agent from the appropriate secretary of state.
                The Issuer has not caused, suffered or permitted any lien,
                pledges, offsets, defenses, claims, counterclaims, charges or
                security interest with respect to the Financed Eligible Loans
                (other than the security interest created in favor of the
                Trustee) to be created.

                        (iv) TRANSFER NOT SUBJECT TO BULK TRANSFER ACT. Each
                grant of the Financed Eligible Loans by the Issuer pursuant to
                this Indenture is not subject to the bulk transfer act or any
                similar statutory provisions in effect in any applicable
                jurisdiction.

                        (v) NO TRANSFER TAXES DUE. Each grant of the Financed
                Eligible Loans (including all payments due or to become due
                thereunder) by the Issuer pursuant to this Indenture is not
                subject to and will not result in any tax, fee or governmental
                charge payable by the Issuer or the Seller to any federal, state
                or local government.

                                       36
<PAGE>

        SECTION 4.13. ADDITIONAL COVENANTS. So long as any of the Notes are
Outstanding:

                (a) The Issuer shall not engage in any business or activity
        other than in connection with the activities contemplated hereby and in
        the Student Loan Purchase Agreements, and in connection with the
        issuance of Notes.

                (b) The Issuer shall not consolidate or merge with or into any
        other entity or convey or transfer its properties and assets
        substantially as an entirety to any entity except as otherwise provided
        herein.

                (c) The funds and other assets of the Issuer shall not be
        commingled with those of any other individual, corporation, estate,
        partnership, joint venture, association, joint stock company, trust,
        unincorporated organization or government, or any agency or political
        subdivision thereof.

                (d) The Issuer shall not be, become or hold itself out as being
        liable for the debts of any other party.

                (e) The Issuer shall not form, or cause to be formed, any
        subsidiaries.

                (f) The Issuer shall act solely in its own name and through its
        duly authorized officers or agents in the conduct of its business, and
        shall conduct its business so as not to mislead others as to the
        identity of the entity with which they are concerned.

                (g) The Issuer shall maintain its records and books of account
        and shall not commingle its records and books of account with the
        records and books of account of any other Person. The books of the
        Issuer may be kept (subject to any provision contained in the statutes)
        inside or outside the State at such place or places as may be designated
        from time to time by the provisions of the Trust Agreement.

                (h) All actions of the Issuer shall be taken by an Authorized
        Representative.

                (i) The Issuer shall not amend, alter, change or repeal any
        provision contained in this Section 4.13 without (i) the prior written
        consent of the Trustee and (ii) a Rating Confirmation from each Rating
        Agency rating any Notes Outstanding (a copy of which shall be provided
        to the Trustee) that such amendment, alteration, change or repeal will
        have no adverse effect on the rating assigned to the Notes.

                (j) The Issuer shall not amend its Certificate of Trust or its
        Trust Agreement without first obtaining the prior written consent of
        each Rating Agency.

                (k) All audited financial statements of the Issuer that are
        consolidated with those of any affiliate thereof will contain detailed
        notes clearly stating that (i) all of the Issuer's assets are owned by
        the Issuer, and (ii) the Issuer is a separate entity with creditors who
        have received ownership and/or security interests in the Issuer's
        assets.

                (l) The Issuer will strictly observe legal formalities in its
        dealings with the Seller, the Sponsor or any affiliate thereof, and
        funds or other assets of the Issuer will not be commingled with those of


                                       37
<PAGE>

        the Seller, the Sponsor or any other affiliate thereof. The Issuer shall
        not maintain joint bank accounts or other depository accounts to which
        the Seller, the Sponsor or any other affiliate has independent access.
        None of the Issuer's funds will at any time be pooled with any funds of
        the Seller, the Sponsor or any other affiliate.

                (m) The Issuer will maintain an arm's length relationship with
        the Seller (and any affiliate). Any Person that renders or otherwise
        furnishes services to the Issuer will be compensated by the Issuer at
        market rates for such services it renders or otherwise furnishes to the
        Issuer except as otherwise provided in this Indenture. Except as
        contemplated in this Indenture, the Student Loan Purchase Agreements or
        the Servicing Agreement, the Issuer will not hold itself out to be
        responsible for the debts of the Seller, the parent or the decisions or
        actions respecting the daily business and affairs of the Seller or
        parent.

        SECTION 4.14. PROVIDING OF NOTICE. The Issuer, upon learning of any
failure on its part to observe or perform in any material respect any covenant,
representation or warranty of the Issuer set forth in this Indenture or the
Student Loan Purchase Agreements, or of any failure on the part of the Seller to
observe or perform in any material respect any covenant, representation or
warranty of the Seller set forth in the Student Loan Purchase Agreements, shall
promptly notify the Trustee, the Servicer and each Rating Agency of such
failure.

        SECTION 4.15. CERTAIN REPORTS.

                (a) The Issuer will:

                        (i) file with the Trustee, within 15 days after the
                Issuer is required to file the same with the Commission, copies
                of the annual reports and of the information, documents and
                other reports (or copies of such portions of any of the
                foregoing as the Commission may from time to time by rules and
                regulations prescribe) which the Issuer may be required to file
                with the Commission pursuant to Section 13 or Section 15(d) of
                the Exchange Act;

                        (ii) file with the Trustee and the Commission, in
                accordance with rules and regulations prescribed from time to
                time by the Commission, such additional information, documents
                and reports with respect to compliance by the Issuer with the
                conditions and covenants of this Indenture as may be required
                from time to time by such rules and regulations; and

                        (iii) transmit by mail to the Registered Owners of
                Notes, within 30 days after the filing thereof with the Trustee,
                in the manner and to the extent provided in TIA Section 313(c),
                such summaries of any information, documents and reports
                required to be filed by the Issuer pursuant to clauses (a) and
                (b) of this Section 4.15 as may be required by rules and
                regulations prescribed from time to time by the Commission.

                (b) The Trustee shall mail to each Registered Owner, within 60
        days after each December 31 beginning with the December 31 following the
        date of this Indenture, a brief report as of such December 31 that
        complies with TIA Section 313(a) if required by said section. The


                                       38
<PAGE>

        Trustee shall also comply with TIA Section 313(b). A copy of each such
        report required pursuant to TIA Section 313(a) or (b) shall, at the time
        of such transaction to Registered Owners, be filed by the Trustee with
        the Commission and with each securities exchange, if any, upon which the
        Notes are listed, provided that the Issuer has previously notified the
        Trustee of such listing.

        The Trustee may conclusively rely and accept such reports from the
Issuer as fulfilling the requirements of this Section 4.15, with no further duty
to know, determine or examine such reports or comply with the prescribed timing,
rules and regulations of the Commission.

        SECTION 4.16. STATEMENT AS TO COMPLIANCE. The Issuer will deliver to the
Trustee, within 120 days after the end of each fiscal year, a brief certificate
from an Authorized Representative including (a) a current list of the Authorized
Representatives, and (b) a statement indicating whether or not to the knowledge
of the signers thereof the Issuer is in compliance with all conditions and
covenants under this Indenture and, in the event of any noncompliance,
specifying such noncompliance and the nature and status thereof. For purposes of
this Section 4.16, such compliance shall be determined without regard to any
period of grace or requirement of notice under this Indenture.

        SECTION 4.17. REPRESENTATIONS OF THE ISSUER REGARDING THE TRUSTEE'S
SECURITY INTEREST. The Issuer hereby represents and warrants for the benefit of
the Trustee and the Registered Owners as follows:

                (a) This Indenture creates a valid and continuing security
        interest (as defined in the applicable Uniform Commercial Code in effect
        in the States of Delaware, Nebraska and Colorado) in the Financed
        Eligible Loans in favor of the Trustee, which security interest is prior
        to all other liens, charges, security interests, mortgages or other
        encumbrances, and is enforceable as such as against creditors of and
        purchasers from Issuer.

                (b) The Financed Eligible Loans constitute "accounts" within the
        meaning of the applicable UCC.

                (c) The Issuer owns and has good and marketable title to the
        Financed Eligible Loans free and clear of any lien, charge, security
        interest, mortgage or other encumbrance, claim or encumbrance of any
        Person, other that those granted pursuant to this Indenture.

                (d) For sale of loan participations, swaps and other "payment
        intangibles" (within the meaning of the applicable UCC), the Issuer has
        received all consents and approvals required by the terms of the
        Financed Eligible Loans to the sale of the Financed Eligible Loans
        hereunder to the Trustee.

                (e) The Issuer has caused or will have caused, within ten days,
        the filing of all appropriate financing statements in the proper filing
        office in the appropriate jurisdictions under applicable law in order to
        perfect the security interest in the Financed Eligible Loans granted to
        the Trustee hereunder.

                                       39
<PAGE>

                (f) The Issuer has received a written acknowledgment from the
        Servicer (as custodian for the Trustee) that the Servicer is holding
        executed copies of the promissory notes and master promissory notes that
        constitute or evidence the Financed Eligible Loans, and that the
        Servicer is holding such solely on behalf and for the benefit of the
        Trustee.

                (g) Other than the security interest granted to the Trustee
        pursuant to this Indenture, the Issuer has not pledged, assigned, sold,
        granted a security interest in, or otherwise conveyed any of the
        Financed Eligible Loans. The Issuer has not authorized the filing of and
        is not aware of any financing statements against the Issuer that include
        a description of collateral covering the Financed Eligible Loans other
        than any financing statement relating to the security interest granted
        to the Trustee hereunder or that has been terminated. The Issuer is not
        aware of any judgment or tax lien filings against the Issuer.

        SECTION 4.18. FURTHER COVENANTS OF THE ISSUER REGARDING THE TRUSTEE'S
SECURITY INTEREST. The Issuer hereby covenants for the benefit of the Trustee
and the Registered Owners as follows:

                (a) The representations and warranties set forth in Section 4.17
        shall survive the termination of this Indenture.

                (b) The Trustee shall not waive any of the representations and
        warranties set forth in Section 4.17 above.

                (c) The Issuer shall take all steps necessary, and shall cause
        the Servicers and subservicers, if any, to take all steps necessary and
        appropriate, to maintain the perfection and priority of the Trustee's
        security interest in the Financed Eligible Loans.

                                   ARTICLE V

                                      FUNDS

        SECTION 5.01. CREATION AND CONTINUATION OF FUNDS AND ACCOUNTS. There are
hereby created and established the following Funds to be held and maintained by
the Trustee for the benefit of the Registered Owners:

                (a) Acquisition Fund;

                (b) Collection Fund; and

                (c) Reserve Fund.

        The Trustee is hereby authorized for the purpose of facilitating the
administration of the Trust Estate and for the administration of any Notes
issued hereunder to create further Accounts or Subaccounts in any of the various
Funds and Accounts established hereunder which are deemed necessary or
desirable.

                                       40
<PAGE>

        SECTION 5.02. ACQUISITION FUND. There shall be deposited into the
Acquisition Fund moneys from proceeds of the Notes in an amount equal to
$993,850,432. Financed Eligible Loans shall be held by the Trustee or its agent
or bailee (including the Servicer) and shall be pledged to the Trust Estate and
accounted for as a part of the Acquisition Fund.

        Moneys on deposit in the Acquisition Fund shall be used, upon Issuer
Order, solely to (a) pay costs of issuance of the Notes, including the costs
related to the purchase of one or more Derivative Products, and (b) upon receipt
by the Trustee of an Eligible Loan Acquisition Certificate, to acquire Eligible
Loans at a price not in excess of 101.00%, plus accrued interest. Any such
Issuer Order or Eligible Loan Acquisition Certificate shall state that such
proposed use of moneys in the Acquisition Fund is in compliance with the
provisions of this Indenture. An Authorized Representative of the Issuer may, by
Issuer Order, direct the Trustee to transfer any or all such moneys to the
Collection Fund for use therein. Notwithstanding the foregoing, if any funds or
moneys remain in the Acquisition Fund on April 25, 2003, then the Trustee shall,
without direction from or notice to the Issuer, transfer all such remaining
moneys or funds to the Collection Fund not later than the third Business Day
preceding the Distribution Date in July, 2003.

        While the Issuer will be the beneficial owner of the Financed Eligible
Loans and the Registered Owners will have a security interest therein, it is
understood and agreed that the Trustee will be the legal owner thereof and will
have a security interest in the Financed Eligible Loans for and on behalf of the
Registered Owners. In the case of a single Financed Eligible Loan evidenced by a
separate note, each such note will be held in the name of the Trustee for the
account of the Issuer, for the benefit of the Registered Owners. In the case of
a Financed Eligible Loan evidenced by a Master Promissory Note, the Issuer shall
cause the holder of the original Master Promissory Note to indicate by book
entry on its books and records that the Issuer is the beneficial owner of the
Loan and that the Trustee is the legal owner and has a security interest in the
Financed Eligible Loan for the benefit of the Registered Owners.

        Except as provided in Sections 5.06, 10.03 and 10.04 hereof, Financed
Eligible Loans shall not be sold, transferred or otherwise disposed of (other
than for consolidation, serialization or transfer to a Guaranty Agency) by the
Trustee free from the lien of this Indenture.

        SECTION 5.03. COLLECTION FUND.

                (a) There shall be deposited into the Collection Fund $6,493,617
        from proceeds of the Notes. There shall also be deposited to the
        Collection Fund all Available Funds, and all other moneys and
        investments derived from assets on deposit in and transfers from the
        Acquisition Fund and the Reserve Fund, all Counterparty Payments and any
        other amounts deposited thereto upon receipt of an Issuer Order. Moneys
        on deposit in the Collection Fund shall be used to make the payments
        described below. The Trustee may conclusively rely on all written
        instructions of the Administrator described in this Indenture with no
        further duty to examine or determine the information contained in any
        Administrator's Certificate or Issuer Order.

                (b) The Administrator shall instruct the Trustee in writing no
        later than the fourth Business Day preceding each Monthly Servicing
        Payment Date that is not a Distribution Date (based on the information


                                       41
<PAGE>

        contained in a certificate of the Administrator (in the form set forth
        as Exhibit C hereto) and the related Servicer's Report) to distribute to
        the Servicer, by 1:00 p.m. (New York time) on such Monthly Servicing
        Payment Date, from and to the extent of the Available Funds on deposit
        in the Collection Fund, the Servicing Fee due with respect to the
        preceding calendar month, and the Trustee shall comply with such
        instructions. Upon written direction from the Administrator to the
        Trustee, moneys in the Collection Fund shall be used on any date to pay,
        when due, fees and expenses insofar as the same relate to Financed
        Eligible Loans and other fees and expenses with respect to the Trust
        Estate the payment of which is not otherwise provided for in Section
        5.03(c), but including amounts described in clause (a)(i), (ii) and
        (iii) of the definition of Available Funds.

                (c) The Administrator shall instruct the Trustee in writing no
        later than the fourth Business Day preceding each Distribution Date
        (based on the information contained in a certificate of the
        Administrator (in the form set forth as Exhibit D hereto) and the
        related Servicer's Report) to make the following deposits and
        distributions to the Persons or to the account specified below by 1:00
        p.m. (New York time) on such Distribution Date, to the extent of (x) the
        amount of Available Funds in the Collection Fund and (y) the amount
        transferred from the Reserve Fund pursuant to Section 5.04(b), (c) and
        (d), in the following order of priority, and the Trustee shall comply
        with such instructions:

                        (i) to the Servicer, the Servicing Fee, and to the
                Trustee and the Delaware Trustee, the Trustee Fee and the
                Delaware Trustee Fee, respectively, ratably, without preference
                or priority of any kind, due on such Distribution Date;

                        (ii) to the Administrator, the Administration Fee due on
                such Distribution Date and all unpaid Administration Fees from
                prior Distribution Dates;

                        (iii) to the Class A-1 Noteholders, Class A-2
                Noteholders, Class A-3 Noteholders and Class A-4 Noteholders,
                the Class A Noteholders' Interest Distribution Amount, ratably,
                without preference or priority of any kind, according to the
                amounts payable on the Class A Notes in respect of Class A
                Noteholders' Interest Distribution Amount;

                        (iv) to the Class B Noteholders, the Class B
                Noteholders' Interest Distribution Amount, ratably, without
                preference or priority of any kind, according to the amounts
                payable in respect of Class B Noteholders' Interest Distribution
                Amount;

                        (v) to the Sponsor, an amount equal to the unpaid
                interest accrued on the Financed Student Loans subsequent to the
                Cutoff Date but prior to the Date of Issuance, until such amount
                has been paid in full;

                        (vi) to the Class A-1 Noteholders until the Class A-1
                Notes have been paid in full, the Class A Noteholders' Principal
                Distribution Amount;

                                       42
<PAGE>

                        (vii) on each Distribution Date on and after the date on
                which the Class A-1 Notes have been paid in full, to the Class
                A-2 Noteholders until the Class A-2 Notes are paid in full, the
                Class A Noteholders' Principal Distribution Amount;

                        (viii) on each Distribution Date on and after the date
                on which the Class A-1 Notes and the Class A-2 Notes have been
                paid in full, to the Class A-3 Noteholders until the Class A-3
                Notes are paid in full, the Class A Noteholders' Principal
                Distribution Amount;

                        (ix) on each Distribution Date on and after the date on
                which the Class A-1 Notes, the Class A-2 Notes and the Class A-3
                Notes have been paid in full, to the Class A-4 Noteholders, pro
                rata, until the Class A-4 Notes are paid in full, the Class A
                Noteholders' Principal Distribution Amount;

                        (x) on each Distribution Date on and after which the
                Class A Notes have been paid in full, to the Class B Noteholders
                until the Class B Notes have been paid in full, the Class B
                Noteholders' Principal Distribution Amount;

                        (xi) to the Reserve Fund, the amount, if any, necessary
                to reinstate the balance of the Reserve Fund up to the Specified
                Reserve Fund Balance;

                        (xii) to the Servicer, the aggregate unpaid amount of
                the Carryover Servicing Fee, if any;

                        (xiii) in the event the Financed Eligible Loans are not
                sold pursuant to Sections 10.03 or 10.04 hereof, to pay as an
                accelerated payment of principal balance of the Notes, first to
                the Class A Noteholders in the same order and priority as is set
                forth in Sections 5.03(c)(vii) through (c)(x) until the
                principal amount of the Class A Notes is paid in full and then
                to the Class B Noteholders until the principal balance of the
                Class B Notes is reduced to zero; and

                        (xiv) to the Sponsor, any remaining portion thereof.
                Amounts properly distributed to the Sponsor pursuant to this
                paragraph (xv) shall be deemed released from the Trust Estate
                and the security interest therein granted to the Trustee, and
                the Sponsor shall in no event thereafter be required to refund
                any such distributed amounts.

        SECTION 5.04. RESERVE FUND.

                (a) On the Date of Issuance, the Trustee shall deposit
        $2,449,010 into the Reserve Fund. Thereafter, the Trustee shall transfer
        to the Reserve Fund from the Collection Fund all amounts designated for
        transfer thereto pursuant to Section 5.03(c)(xi) hereof.

                (b) On each Monthly Servicing Payment Date or Distribution Date,
        to the extent there are insufficient Available Funds in the Collection
        Fund to make one or more of the transfers required by Sections 5.03(b)
        and 5.03(c)(i) through (c)(iv), then the Administrator shall instruct


                                       43
<PAGE>

        the Trustee in writing to withdraw from the Reserve Fund on such Monthly
        Servicing Payment Date or Distribution Date, as the case may be, an
        amount equal to such deficiency and to deposit such amount in the
        Collection Fund. Additionally, if on the Note Final Maturity Date for a
        class of Notes, and after giving effect to the distribution of the
        Available Funds on such Note Final Maturity Date, the principal amount
        of such class of Notes will not be reduced to zero, the Administrator
        shall instruct the Trustee in writing to withdraw from the Reserve Fund
        on such Note Final Maturity Date an amount equal to the amount needed to
        reduce the principal amount of such class of Notes to zero and to
        deposit such amount in the Collection Fund.

                (c) After giving effect to Section 5.04(b) above, if the amount
        on deposit in the Reserve Fund on any Distribution Date is greater than
        the Specified Reserve Fund Balance for such Distribution Date, the
        Administrator shall instruct the Trustee in writing to withdraw from the
        Reserve Fund on such Distribution Date an amount equal to such excess
        and to deposit such amount in the Collection Fund.

                (d) [Reserved.]

                (e) On the final Distribution Date upon termination of the Trust
        and following the payment in full of the aggregate outstanding principal
        balance of the Notes and of all other amounts (other than Derivative
        Product Payments and Carryover Servicing Fees) owing or to be
        distributed hereunder or under the Indenture to Noteholders, the
        Trustee, the Servicer, the Administrator or the Counterparties, to the
        extent that Available Funds on such date are insufficient to make the
        following payments, amounts remaining in the Reserve Fund shall be used
        first to pay any unpaid Derivative Product Payments and second to pay
        any Carryover Servicing Fees. Any amount remaining on deposit in the
        Reserve Fund after such payments have been made shall be distributed to
        the Sponsor. The Sponsor shall in no event be required to refund any
        amounts properly distributed pursuant to this Section 5.04(e).

                (f) Anything in this Section 5.04 to the contrary
        notwithstanding, if the market value of securities and cash in the
        Reserve Fund is on any Distribution Date sufficient to pay the remaining
        principal amount of and interest accrued on the Notes, and to pay any
        unpaid Derivative Product Payments and Carryover Servicing Fee, such
        amount will be so applied on such Distribution Date and the
        Administrator shall instruct the Trustee in writing to make such
        payments.

        SECTION 5.05. INVESTMENT OF FUNDS HELD BY TRUSTEE. The Trustee is hereby
directed to enter into the Investment Agreement. In addition, the Trustee shall
invest money held for the credit of any Fund or Account or Subaccount held by
the Trustee hereunder as directed in writing (or orally, confirmed in writing)
by an Authorized Representative of the Issuer, to the fullest extent practicable
and reasonable, in Investment Securities which shall mature or be redeemed at
the option of the holder prior to the respective dates when the money held for
the credit of such Fund or Account will be required for the purposes intended.
In the absence of any such direction and to the extent practicable, the Trustee


                                       44
<PAGE>

shall invest amounts held hereunder in those Investment Securities described in
clause (k) of the definition of the Investment Securities. All such investments
shall be held by (or by any custodian on behalf of) the Trustee for the benefit
of the Issuer; provided that on the Business Day preceding each Distribution
Date all interest and other investment income collected (net of losses and
investment expenses) on funds on deposit therein shall be deposited into the
Collection Fund and shall be deemed to constitute a portion of the Available
Funds for such Distribution Date. The Trustee and the Issuer hereby agree that
unless an Event of Default shall have occurred hereunder, the Issuer acting by
and through an Authorized Representative shall be entitled to, and shall,
provide written direction or oral direction confirmed in writing to the Trustee
with respect to any discretionary acts required or permitted of the Trustee
under any Investment Securities and the Trustee shall not take such
discretionary acts without such written direction.

        The Investment Securities purchased shall be held by the Trustee and
shall be deemed at all times to be part of such Fund or Account or Subaccounts
or combination thereof, and the Trustee shall inform the Issuer of the details
of all such investments. Upon direction in writing (or orally, confirmed in
writing) from an Authorized Representative of the Issuer, the Trustee shall use
its best efforts to sell at the best price obtainable, or present for
redemption, any Investment Securities purchased by it as an investment whenever
it shall be necessary to provide money to meet any payment from the applicable
Fund. The Trustee shall advise the Issuer in writing, on or before the fifteenth
day of each calendar month (or such later date as reasonably consented to by the
Issuer), of all investments held for the credit of each Fund in its custody
under the provisions of this Indenture as of the end of the preceding month and
the value thereof, and shall list any investments which were sold or liquidated
for less than the par value thereof, plus accrued but unpaid interest at the
time thereof.

        Money in any Fund constituting a part of the Trust Estate may be pooled
for the purpose of making investments and may be used to pay accrued interest on
Investment Securities purchased. The Trustee and its affiliates may act as
principal or agent in the acquisition or disposition of any Investment
Securities.

        Notwithstanding the foregoing, the Trustee shall not be responsible or
liable for any losses on investments made by it hereunder or for keeping all
Funds held by it, fully invested at all times, its only responsibility being to
comply with the investment instructions of the Issuer or its designee in a
non-negligent manner.

        The Issuer acknowledges that to the extent the regulations of the
Comptroller of the Currency or other applicable regulatory agency grant the
Issuer the right to receive brokerage confirmations of security transactions,
the Issuer waives receipt of such confirmations.

        SECTION 5.06. RELEASE.

                (a) The Trustee shall, upon Issuer Order and subject to the
        provisions of this Indenture, take all actions reasonably necessary to
        effect the release of any Financed Eligible Loans from the lien of this
        Indenture to the extent the terms hereof permit the sale, disposition or
        transfer of such Financed Eligible Loans.

                (b) Subject to the payment of its fees and expenses pursuant to
        Sections 7.05 and 7.07, the Trustee may, and when required by the
        provisions of this Indenture shall, execute instruments to release
        property from the lien of this Indenture, or convey the Trustee's


                                       45
<PAGE>

        interest in the same, in a manner and under circumstances that are not
        inconsistent with the provisions of this Indenture. No party relying
        upon an instrument executed by the Trustee as provided in this Article V
        shall be bound to ascertain the Trustee's authority, inquire into the
        satisfaction of any conditions precedent or see to the application of
        any moneys.

                (c) The Trustee shall, at such time as there are no Notes
        Outstanding and all sums due the Trustee pursuant to Sections 7.05 and
        7.07 have been paid, release any remaining portion of the Trust Estate
        that secured the Notes from the lien of this Indenture and release to
        the Issuer or any other Person entitled thereto any funds then on
        deposit in the Funds and Accounts. The Trustee shall release property
        from the lien of this Indenture pursuant to this Section 5.06(c) only
        upon receipt of an Issuer Order, an Opinion of Counsel and (if required
        by the TIA) Independent Certificates in accordance with TIA Sections
        314(c) and 314(d)(1).

                (d) Subject to the provisions of this Indenture, the Trustee
        shall release property from the lien of this Indenture only upon receipt
        of an Issuer Order, an Opinion of Counsel and Independent Certificates
        in accordance with TIA Sections 314(c) and 314(d)(1) or an Opinion of
        Counsel in lieu of such Independent Certificates to the effect that the
        TIA does not require any such Independent Certificates.

                (e) Each Registered Owner, by the acceptance of a Note,
        acknowledges that from time to time the Trustee shall release the lien
        of this Indenture on any Financed Eligible Loan to be sold to (i) the
        Seller in accordance with the applicable Student Loan Purchase
        Agreement; (ii) to the Servicer in accordance with the Servicing
        Agreement; and (iii) to another eligible lender holding one or more
        serial loans with respect to such Financed Eligible Loan, in accordance
        with the Servicing Agreement, and each Registered Owner, by the
        acceptance of a Note, consents to any such release.

                                   ARTICLE VI

                              DEFAULTS AND REMEDIES

        SECTION 6.01. EVENTS OF DEFAULT DEFINED. For the purpose of this
Indenture, the following events are hereby defined as, and are declared to be,
"Events of Default":

                (a) default in the due and punctual payment of any interest on
        any Note when the same becomes due and payable, and such default shall
        continue for a period of five (5) days;

                (b) default in the due and punctual payment of the principal of
        any Note when the same becomes due and payable on the related Note Final
        Maturity Date;

                (c) default in the performance or observance of any other of the
        covenants, agreements or conditions on the part of the Issuer to be
        kept, observed and performed contained in this Indenture or in the
        Notes, and continuation of such default for a period of 90 days after
        written notice thereof by the Trustee to the Issuer; and

                                       46
<PAGE>

                (d) the occurrence of an Event of Bankruptcy.

        Any notice herein provided to be given to the Issuer with respect to any
default shall be deemed sufficiently given if sent by registered mail with
postage prepaid to the Person to be notified, addressed to such Person at the
post office address as shown in Section 9.01 of this Indenture or such other
address as may hereafter be given as the principal office of the Issuer in
writing to the Trustee by an Authorized Representative of the Issuer. The
Trustee may give any such notice in its discretion and shall give such notice if
requested to do so in writing by the Registered Owners of at least 51% of the
collective aggregate principal amount of the Highest Priority Obligations at the
time Outstanding.

        SECTION 6.02. REMEDY ON DEFAULT; POSSESSION OF TRUST ESTATE. Subject to
Sections 7.05, 7.07 and 6.08 hereof, upon the happening and continuance of any
Event of Default, the Trustee or by its attorneys or agents may enter into and
upon and take possession of such portion of the Trust Estate as shall be in the
custody of others, and all property comprising the Trust Estate, and each and
every part thereof, and exclude the Issuer and its agents, servants and
employees wholly therefrom, and have, hold, use, operate, manage, and control
the same and each and every part thereof, and in the name of the Issuer or
otherwise, as they shall deem best, conduct the business thereof and exercise
the privileges pertaining thereto and all the rights and powers of the Issuer
and use all of the then existing Trust Estate for that purpose, and collect and
receive all charges, income and Available Funds of the same and of every part
thereof, and after deducting therefrom all expenses incurred hereunder and all
other proper outlays herein authorized, and all payments which may be made as
just and reasonable compensation for its own services, and for the services of
its attorneys, agents, and assistants, the Trustee shall apply the rest and
residue of the money received by the Trustee as follows:

               FIRST, to the Trustee and the Delaware Trustee, any Trustee Fee
        and any Delaware Trustee Fee, respectively due and owing;

               SECOND, to the Servicer for due and unpaid Servicing Fees;

               THIRD, to the Class A Noteholders for amounts due and unpaid on
        the Class A Notes for interest, ratably, without preference or priority
        of any kind, according to the amounts due and payable on the Class A
        Notes for such interest;

               FOURTH, to Class A Noteholders for amounts due and unpaid on the
        Class A Notes for principal, ratably, without preference or priority of
        any kind, according to the amounts due and payable on the Notes for
        principal;

               FIFTH, to the Class B Noteholders for amounts due and unpaid on
        the Class B Notes for interest ratably, without preference or priority
        of any kind, according to the amounts due and payable on the Notes for
        such interest;

               SIXTH, to the Class B Noteholders for amounts due and unpaid on
        the Class B Notes for principal, ratably without preference or priority
        of any kind, according to the amounts due and payable on the Class B
        Notes for principal;

                                       47
<PAGE>

               SEVENTH, to the Servicer, for any unpaid Carryover Servicing
        Fees; and

               EIGHTH, to the Issuer, for distribution in accordance with the
        terms of the Administration Agreement and the Trust Agreement.

        The Trustee may fix a record date and payment date for any payment to
Registered Owners pursuant to this Section 6.02. At least 15 days before such
record date, the Trustee shall mail to each Registered Owner and the Issuer a
notice that states the record date, the payment date and the amount to be paid.

        SECTION 6.03. REMEDIES ON DEFAULT; ADVICE OF COUNSEL. Upon the happening
of any Event of Default, the Trustee may proceed to protect and enforce the
rights of the Trustee and the Registered Owners in such manner as counsel for
the Trustee may advise, whether for the specific performance of any covenant,
condition, agreement or undertaking herein contained, or in aid of the execution
of any power herein granted, or for the enforcement of such other appropriate
legal or equitable remedies as, in the opinion of such counsel, may be more
effectual to protect and enforce the rights aforesaid.

        SECTION 6.04. REMEDIES ON DEFAULT; SALE OF TRUST ESTATE. Upon the
happening of any Event of Default and if the principal of all of the Outstanding
Obligations shall have been declared due and payable, then and in every such
case, and irrespective of whether other remedies authorized shall have been
pursued in whole or in part, the Trustee may sell, with or without entry, to the
highest bidder the Trust Estate, and all right, title, interest, claim and
demand thereto and the right of redemption thereof, at any such place or places,
and at such time or times and upon such notice and terms as may be required by
law. Upon such sale the Trustee may make and deliver to the purchaser or
purchasers a good and sufficient assignment or conveyance for the same, which
sale shall be a perpetual bar both at law and in equity against the Issuer and
all Persons claiming such properties. No purchaser at any sale shall be bound to
see to the application of the purchase money or to inquire as to the
authorization, necessity, expediency or regularity of any such sale. The Trustee
is hereby irrevocably appointed the true and lawful attorney-in-fact of the
Issuer, in its name and stead, to make and execute all bills of sale,
instruments of assignment and transfer and such other documents of transfer as
may be necessary or advisable in connection with a sale of all or part of the
Trust Estate, but the Issuer, if so requested by the Trustee, shall ratify and
confirm any sale or sales by executing and delivering to the Trustee or to such
purchaser or purchasers all such instruments as may be necessary, or in the
judgment of the Trustee, proper for the purpose which may be designated in such
request. In addition, the Trustee may proceed to protect and enforce the rights
of the Trustee and the Registered Owners of the Obligations in such manner as
counsel for the Trustee may advise, whether for the specific performance of any
covenant, condition, agreement or undertaking herein contained, or in aid of the
execution of any power herein granted, or for the enforcement of such other
appropriate legal or equitable remedies as may in the opinion of such counsel,
be more effectual to protect and enforce the rights aforesaid. The Trustee shall
take any such action or actions if requested to do so in writing by the
Registered Owners of at least 51% of the collective aggregate principal amount
of the Highest Priority Obligations at the time Outstanding.

        SECTION 6.05. APPOINTMENT OF RECEIVER. In case an Event of Default
occurs, and if all of the Outstanding Obligations shall have been declared due
and payable and in case any judicial proceedings are commenced to enforce any


                                       48
<PAGE>

right of the Trustee or of the Registered Owners under this Indenture or
otherwise, then as a matter of right, the Trustee shall be entitled to the
appointment of a receiver of the Trust Estate and of the earnings, income or
revenue, rents, issues and profits thereof with such powers as the court making
such appointments may confer.

        SECTION 6.06. RESTORATION OF POSITION. In case the Trustee shall have
proceeded to enforce any rights under this Indenture by sale or otherwise, and
such proceedings shall have been discontinued, or shall have been determined
adversely to the Trustee, then and in every such case to the extent not
inconsistent with such adverse decree, the Issuer, the Trustee and the
Registered Owners shall be restored to their former respective positions and the
rights hereunder in respect to the Trust Estate, and all rights, remedies and
powers of the Trustee and of the Registered Owners shall continue as though no
such proceeding had been taken.

        SECTION 6.07. APPLICATION OF SALE PROCEEDS. The proceeds of any sale of
the Trust Estate, together with any funds at the time held by the Trustee and
not otherwise appropriated, shall be applied by the Trustee as set forth in
Section 6.02 hereof, and then to the Issuer or whomsoever shall be lawfully
entitled thereto.

        SECTION 6.08. ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT. If an
Event of Default should occur and be continuing, then and in every such case the
Trustee or the Registered Owners of Obligations representing not less than a
majority of the Outstanding Amount of the Highest Priority Obligations may
declare all the Obligations to be immediately due and payable, by a notice in
writing to the Issuer (and to the Trustee if given by Registered Owners), and
upon any such declaration the unpaid principal amount of such Obligations,
together with accrued and unpaid interest thereon through the date of
acceleration, shall become immediately due and payable, subject, however, to
Section 6.04 of this Indenture.

        At any time after such declaration of acceleration of maturity has been
made and before a judgment or decree for payment of the money due has been
obtained by the Trustee as hereinafter in this Article VI provided, the
Registered Owners of Obligations representing a majority of the collective
aggregate principal amount of the Highest Priority Obligations then Outstanding,
by written notice to the Issuer and the Trustee, may rescind and annul such
declaration and its consequences if:

                (a) the Issuer has paid or deposited with the Trustee a sum
        sufficient to pay:

                        (i) all payments of principal of and interest on all
                Obligations and all other amounts that would then be due
                hereunder or upon such Obligations if the Event of Default
                giving rise to such acceleration had not occurred; and

                        (ii) all sums paid or advanced by the Trustee hereunder
                and the reasonable compensation, expenses, disbursements and
                advances of the Trustee and its agents and counsel; and

                (b) all Events of Default, other than the nonpayment of the
        principal of the Obligations that has become due solely by such
        acceleration, have been cured or waived as provided in Section 6.14
        hereof.

                                       49
<PAGE>

        No such rescission shall affect any subsequent default or impair any
right consequent thereto.

        SECTION 6.09. REMEDIES NOT EXCLUSIVE. The remedies herein conferred upon
or reserved to the Trustee or the Registered Owners of Obligations are not
intended to be exclusive of any other remedy, but each remedy herein provided
shall be cumulative and shall be in addition to every other remedy given
hereunder or now or hereafter existing, and every power and remedy hereby given
to the Trustee or to the Registered Owners of Obligations, or any supplement
hereto, may be exercised from time to time as often as may be deemed expedient.
No delay or omission of the Trustee or of any Registered Owner of Obligations to
exercise any power or right arising from any default hereunder shall impair any
such right or power or shall be construed to be a waiver of any such default or
to be acquiescence therein.

        SECTION 6.10. COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY
TRUSTEE. The Issuer covenants that if:

                (a) default is made in the payment of any installment of
        interest, if any, on any Notes when such interest becomes due and
        payable and such default continues for a period of five (5) days; or

                (b) default is made in the payment of the principal of (or
        premium, if any, on) any Notes at its Note Final Maturity Date,

then the Issuer will, upon demand of the Trustee, pay to the Trustee, for the
benefit of the Registered Owners, the whole amount then due and payable on such
Notes for principal (and premium, if any) and interest, with interest upon any
overdue principal (and premium, if any) and, to the extent that payment of such
interest shall be legally enforceable, upon any overdue installments of
interest, if any, at the rate or rates borne by or provided for in such Notes,
and, in addition thereto, such further amount as shall be sufficient to cover
the costs and expenses of collection, including the reasonable compensation,
fees, expenses, disbursements and advances of the Trustee and its agents and
counsel.

        If the Issuer fails to pay such amounts forthwith upon such demand, the
Trustee, in its own name and as Trustee of an express trust, may upon receiving
indemnification satisfactory to the Trustee institute a judicial proceeding for
the collection of the sums so due and unpaid, may prosecute such proceeding to
judgment or final decree, and may enforce the same against the Issuer or any
other obligor upon such Notes of such series and collect the moneys adjudged or
decreed to be payable in the manner provided by law out of the property of the
Issuer or any other obligor upon such Notes, wherever situated.

        If an Event of Default with respect to Notes occurs and is continuing,
the Trustee may, after being indemnified to its satisfaction and in its
discretion, proceed to protect and enforce its rights and the rights of the
Registered Owners of Notes and any related coupons by such appropriate judicial
proceedings as the Trustee shall deem most effectual to protect and enforce any
such rights, whether for the specific enforcement of any covenant or agreement
in this Indenture or in aid of the exercise of any power granted herein, or to
enforce any other proper remedy.

                                       50
<PAGE>

        SECTION 6.11. DIRECTION OF TRUSTEE. Upon the happening of any Event of
Default, the Registered Owners of at least 51% of the collective aggregate
principal amount of the Highest Priority Obligations then Outstanding, shall
have the right by an instrument or instruments in writing delivered to the
Trustee to direct and control the Trustee as to the method of taking any and all
proceedings for any sale of any or all of the Trust Estate, or for the
appointment of a receiver, if permitted by law, and may at any time cause any
proceedings authorized by the terms hereof to be so taken or to be discontinued
or delayed; provided, however, that such Registered Owners shall not be entitled
to cause the Trustee to take any proceedings which in the Trustee's opinion
would be unjustly prejudicial to non-assenting Registered Owners of Obligations,
but the Trustee shall be entitled to assume that the action requested by the
Registered Owners of at least 51% of the collective aggregate principal amount
of the Highest Priority Obligations then Outstanding will not be prejudicial to
any non-assenting Registered Owners unless the Registered Owners of more than
50% of the collective aggregate principal amount of the non-assenting Registered
Owners of such Obligations, in writing, show the Trustee how they will be
prejudiced. Provided, however, that anything in this Indenture to the contrary
notwithstanding, the Registered Owners of a majority of the collective aggregate
principal amount of the Highest Priority Obligations then Outstanding together
with the Registered Owners of a majority of the collective aggregate principal
amount of all other Obligations then Outstanding shall have the right, at any
time, by an instrument or instruments in writing executed and delivered to the
Trustee, to direct the method and place of conducting all proceedings to be
taken in connection with the enforcement of the terms and conditions of this
Indenture, or for the appointment of a receiver or any other proceedings
hereunder, provided that such direction shall not be otherwise than in
accordance with the provisions of law and of this Indenture. The provisions of
this Section 6.11 shall be expressly subject to the provisions of Sections
7.01(c), 7.05 and 7.07 hereof.

        SECTION 6.12. RIGHT TO ENFORCE IN TRUSTEE. No Registered Owner of any
Obligation shall have any right as such Registered Owner to institute any suit,
action or proceedings for the enforcement of the provisions of this Indenture or
for the execution of any trust hereunder or for the appointment of a receiver or
for any other remedy hereunder, all rights of action hereunder being vested
exclusively in the Trustee, unless and until such Registered Owner shall have
previously given to the Trustee written notice of a default hereunder, and of
the continuance thereof, and also unless the Registered Owners of the requisite
principal amount of the Obligations then Outstanding shall have made written
request upon the Trustee and the Trustee shall have been afforded reasonable
opportunity to institute such action, suit or proceeding in its own name, and
unless the Trustee shall have been offered indemnity and security satisfactory
to it against the costs, expenses and liabilities to be incurred therein or
thereby, which offer of indemnity shall be an express condition precedent
hereunder to any obligation of the Trustee to take any such action hereunder,
and the Trustee for 30 days after receipt of such notification, request and
offer of indemnity, shall have failed to institute any such action, suit or
proceeding. It is understood and intended that no one or more Registered Owners
of the Obligations shall have the right in any manner whatever by his or their
action to affect, disturb or prejudice the lien of this Indenture or to enforce
any right hereunder except in the manner herein provided and for the equal
benefit of the Registered Owners of not less than a majority of the collective
aggregate principal amount of the Obligations then Outstanding.

                                       51
<PAGE>

        SECTION 6.13. PHYSICAL POSSESSION OF OBLIGATIONS NOT REQUIRED. In any
suit or action by the Trustee arising under this Indenture or on all or any of
the Obligations issued hereunder, or any supplement hereto, the Trustee shall
not be required to produce such Obligations, but shall be entitled in all things
to maintain such suit or action without their production.

        SECTION 6.14. WAIVERS OF EVENTS OF DEFAULT. The Trustee may in its
discretion waive any Event of Default hereunder and its consequences and rescind
any declaration of acceleration of Obligations, and shall do so upon the written
request of the Registered Owners of at least a majority of the collective
aggregate principal amount of the Highest Priority Obligations then Outstanding;
provided, however, that there shall not be waived (a) any Event of Default in
the payment of the principal of or premium on any Outstanding Obligations at the
date of maturity thereof, or any default in the payment when due of the interest
on any such Obligations, unless prior to such waiver or rescission, all arrears
of interest or all arrears of payments of principal and all expenses of the
Trustee, in connection with such default shall have been paid or provided for;
or (b) any default in the payment of amounts set forth in Sections 7.05 and 7.07
hereof. In case of any such waiver or rescission, or in case any proceedings
taken by the Trustee on account of any such default shall have been discontinued
or abandoned or determined adversely to the Trustee, then and in every such case
the Issuer, the Trustee and the Registered Owners of Obligations shall be
restored to their former positions and rights hereunder respectively, but no
such waiver or rescission shall extend to or affect any subsequent or other
default, or impair any rights or remedies consequent thereon. The Trustee shall
give written notice to the Rating Agency of any waiver of an Event of Default
pursuant to this Section 6.14.

                                  ARTICLE VII

                                  THE TRUSTEE

        SECTION 7.01. ACCEPTANCE OF TRUST. The Trustee hereby accepts the trusts
imposed upon it by this Indenture, and agrees to perform said trusts, but only
upon and subject to the following terms and conditions:

                (a) Except during the continuance of an Event of Default,

                        (i) the Trustee undertakes to perform such duties and
                only such duties as are specifically set forth in this
                Indenture, and no implied covenants or obligations shall be read
                into this Indenture against the Trustee; and

                        (ii) in the absence of bad faith on its part, the
                Trustee may conclusively rely, as to the truth of the statements
                and the correctness of the opinions expressed therein, upon
                certificates or opinions furnished to the Trustee and conforming
                to the requirements of this Indenture; but in the case of any
                such certificates or opinions which by any provisions hereof are
                specifically required to be furnished to the Trustee, the
                Trustee shall be under a duty to examine the same to determine
                whether or not they conform as to form with the requirements of
                this Indenture and whether or not they contain the statements
                required under this Indenture.

                                       52
<PAGE>

                (b) In case an Event of Default has occurred and is continuing,
        the Trustee, in exercising the rights and powers vested in it by this
        Indenture, shall use the same degree of care and skill in their exercise
        as a prudent person would exercise or use under the circumstances in the
        conduct of his or her own affairs.

                (c) Before taking any action hereunder requested by Registered
        Owners, the Trustee may require that it be furnished an indemnity bond
        or other indemnity and security satisfactory to it by the Registered
        Owners, as applicable, for the reimbursement of all expenses to which it
        may be put and to protect it against all liability.

        SECTION 7.02. RECITALS OF OTHERS. The recitals, statements and
representations set forth herein and in the Notes shall be taken as the
statements of the Issuer, and the Trustee assumes no responsibility for the
correctness of the same. The Trustee makes no representations as to the title of
the Issuer in the Trust Estate or as to the security afforded thereby and
hereby, or as to the validity or sufficiency of this Indenture or of the Notes
issued hereunder, and the Trustee shall incur no responsibility in respect of
such matters.

        SECTION 7.03. AS TO FILING OF INDENTURE. The Trustee shall be under no
duty (a) to file or record, or cause to be filed or recorded, this Indenture or
any instrument supplemental hereto, (b) or to procure any further order or
additional instruments of further assurance, (c) to see to the delivery to it of
any personal property intended to be mortgaged or pledged hereunder or
thereunder, (d) or to do any act which may be suitable to be done for the better
maintenance of the lien or security hereof (other than the filing of any
continuation (but not initial) statements), or (e) for giving notice of the
existence of such lien, or for extending or supplementing the same or to see
that any rights to the Trust Estate and Funds intended now or hereafter to be
transferred in trust hereunder are subject to the lien hereof. The Trustee shall
not be liable for failure of the Issuer to pay any tax or taxes in respect of
such property, or any part thereof, or the income therefrom or otherwise, nor
shall the Trustee be under any duty in respect of any tax which may be assessed
against it or the Registered Owners in respect of such property or pledged to
the Trust Estate. The Trustee agrees to prepare, request that the Issuer execute
(if such execution is necessary for any such filing) and file in a timely manner
(if received from the Issuer in a timely manner) with any necessary execution by
the Issuer, the continuation statements referred to herein; provided, that the
Trustee shall have no responsibility for the sufficiency, adequacy or priority
of any initial filing and in the absence of written notice to the contrary by
the Issuer or other Authorized Representative, may rely and shall be protected
in relying on all information and exhibits in such initial filings for the
purposes of any continuation statements.

        SECTION 7.04. TRUSTEE MAY ACT THROUGH AGENTS. The Trustee may execute
any of the trusts or powers hereof and perform any duty hereunder, either itself
or by or through its attorneys, agents or employees, and it shall not be
answerable or accountable for any default, neglect or misconduct of any such
attorneys, agents or employees, if reasonable care has been exercised in the
appointment, supervision and monitoring of the work performed. All reasonable
costs incurred by the Trustee and all reasonable compensation to all such
persons as may reasonably be employed in connection with the trusts hereof shall
be paid by the Issuer.

        SECTION 7.05. INDEMNIFICATION OF TRUSTEE. Other than with respect to its
duties to make payment on the Obligations when due, and its duty to pursue the
remedy of acceleration as provided in Sections 6.02 and 6.08 hereof, for each of


                                       53
<PAGE>

which no additional security or indemnity may be required, the Trustee shall be
under no obligation or duty to perform any act at the request of Registered
Owners or to institute or defend any suit in respect thereof unless properly
indemnified and provided with security to its satisfaction as provided in
Section 7.01(c) hereof. The Trustee shall not be required to take notice, or be
deemed to have knowledge, of any default or Event of Default of the Issuer
hereunder and may conclusively assume that there has been no such default or
Event of Default (other than an Event of Default described in Section 6.01(a) or
(b) hereof) unless and until it shall have been specifically notified in writing
at the address in Section 9.01 hereof of such default or Event of Default by (a)
the Registered Owners of the required percentages in principal amount of the
Obligations then Outstanding hereinabove specified or (b) an Authorized
Representative of the Issuer. However, the Trustee may begin suit, or appear in
and defend suit, execute any of the trusts hereby created, enforce any of its
rights or powers hereunder, or do anything else in its judgment proper to be
done by it as Trustee, without assurance of reimbursement or indemnity, and in
such case the Trustee shall be reimbursed or indemnified by the Registered
Owners requesting such action, if any, or the Issuer in all other cases, for all
fees, costs and expenses, liabilities, outlays and counsel fees and other
reasonable disbursements properly incurred in connection therewith, unless such
costs and expenses, liabilities, outlays and attorneys' fees and other
reasonable disbursements properly incurred in connection therewith are
adjudicated to have resulted from the negligence or willful misconduct of the
Trustee. In furtherance and not in limitation of this Section 7.05, the Trustee
shall not be liable for, and shall be held harmless by the Issuer from,
following any Issuer Orders, instructions or other directions upon which the
Trustee is authorized to rely pursuant to this Indenture or any other agreement
to which it is a party. If the Issuer or the Registered Owners, as appropriate,
shall fail to make such reimbursement or indemnification, the Trustee may
reimburse itself from any money in its possession under the provisions of this
Indenture, subject only to the prior lien of the Notes for the payment of the
principal thereof, premium, if any, and interest thereon from the Collection
Fund. None of the provisions contained in this Indenture or any other Agreement
to which it is a party shall require the Trustee to act or to expend or risk its
own funds or otherwise incur individual financial liability in the performance
of any of its duties or in the exercise of any of its rights or powers if the
Registered Owners shall not have offered security and indemnity acceptable to it
or if it shall have reasonable grounds for believing that prompt repayment of
such funds or adequate indemnity against such risk or liability is not
reasonably assured to it.

        The Issuer agrees to indemnify the Trustee for, and to hold it harmless
against, any loss, liability or expenses incurred without negligence or bad
faith on its part, arising out of or in connection with the acceptance or
administration of the trust or trusts hereunder, including the costs and
expenses of defending itself against any claim or liability in connection with
the exercise or performance of any of its powers or duties hereunder arising
from the Trust Estate. The Issuer agrees to indemnify and hold harmless the
Trustee against any and all claims, demands, suits, actions or other proceedings
and all liabilities, costs and expenses whatsoever caused by any untrue
statement or misleading statement or alleged untrue statement or alleged
misleading statement of a material fact contained in any offering document
distributed in connection with the issuance of the Notes or caused by any
omission or alleged omission from such offering document of any material fact
required to be stated therein or necessary in order to make the statements made
therein in the light of the circumstances under which they were made, not
misleading.

                                       54
<PAGE>

        SECTION 7.06. TRUSTEE'S RIGHT TO RELIANCE. The Trustee shall be
protected in acting upon any notice, resolution, request, consent, order,
certificate, report, appraisal, opinion, report or document of the Issuer or the
Servicer or other paper or document believed by it to be genuine and to have
been signed or presented by the proper party or parties. The Trustee may consult
with experts and with counsel (who may but need not be counsel for the Issuer,
the Trustee, or for a Registered Owner), and the opinion of such counsel shall
be full and complete authorization and protection in respect of any action taken
or suffered, and in respect of any determination made by it hereunder in good
faith and in accordance with the opinion of such counsel.

        Whenever in the administration hereof the Trustee shall reasonably deem
it desirable that a matter be proved or established prior to taking, suffering
or omitting any action hereunder, the Trustee (unless other evidence be herein
specifically prescribed) may, in the absence of bad faith on its part, rely upon
a certificate signed by an Authorized Representative of the Issuer or an
authorized officer of the Administrator or the Servicer.

        The Trustee shall not be liable for any action taken, suffered or
omitted by it in good faith and believed by it to be authorized or within the
discretion or rights or powers conferred upon it hereby; provided, however, that
the Trustee shall be liable for its negligence or willful misconduct in taking
such action.

        The Trustee is authorized to enter into agreements with other Persons,
in its capacity as Trustee, in order to carry out or implement the terms and
provisions of this Indenture. The Trustee shall not be liable with respect to
any action taken, suffered or omitted to be taken in good faith in accordance
with this Indenture or any other transaction document or at the direction of the
Registered Owners evidencing the appropriate percentage of the aggregate
principal amount of the Outstanding Notes relating to the time, method and place
of conducting any proceeding for any remedy available to the Trustee, or
exercising any trust or power conferred upon the Trustee, under this Indenture
or any other transaction document.

        SECTION 7.07. COMPENSATION OF TRUSTEE. Except as otherwise expressly
provided herein, all advances, counsel fees (including without limitation
allocated fees of in-house counsel) and other expenses reasonably made or
incurred by the Trustee in and about the execution and administration of the
trust hereby created and reasonable compensation to the Trustee for its services
in the premises shall be paid by the Issuer. The compensation of the Trustee
shall not be limited to or by any provision of law in regard to the compensation
of trustees of an express trust. The Trustee shall not change the amount of its
annual compensation without giving the Issuer and the Rating Agency at least 90
days' written notice prior to the beginning of a Fiscal Year. If not paid by the
Issuer, the Trustee shall have a lien against all money held pursuant to this
Indenture, subject only to the prior lien of the Obligations against the money
and investments in the Collection Fund for the payment of the principal thereof,
premium, if any, and interest thereon, for such reasonable compensation,
expenses, advances and counsel fees incurred in and about the execution of the
trusts hereby created and the exercise and performance of the powers and duties
of the Trustee hereunder and the cost and expense incurred in defending against
any liability in the premises of any character whatsoever (unless such liability
is adjudicated to have resulted from the negligence or willful misconduct of the
Trustee).

                                       55
<PAGE>

        SECTION 7.08. TRUSTEE MAY OWN NOTES. The Trustee shall comply with TIA
Section 311(a), excluding any creditor relationship listed in TIA Section
311(b). A Trustee who has resigned or been removed shall be subject to TIA
Section 311(a) to the extent indicated therein. The Trustee hereunder, or any
successor Trustee, in its individual or other capacity, may become the owner or
pledgee of Notes and may otherwise deal with the Issuer, with the same rights it
would have if it were not the Trustee. The Trustee may act as depository for,
and permit any of its officers or directors to act as a member of, or act in any
other capacity in respect to, any committee formed to protect the rights of the
Registered Owners or to effect or aid in any reorganization growing out of the
enforcement of the Notes or of this Indenture, whether or not any such committee
shall represent the Registered Owners of more than 60% of the collective
aggregate principal amount of the Outstanding Obligations.

        SECTION 7.09. RESIGNATION OF TRUSTEE. The Trustee and any successor to
the Trustee may resign and be discharged from the trust created by this
Indenture by giving to the Issuer notice in writing which notice shall specify
the date on which such resignation is to take effect; provided, however, that
such resignation shall only take effect on the day specified in such notice if a
successor Trustee shall have been appointed pursuant to Section 7.11 hereof (and
is qualified to be the Trustee under the requirements of Section 7.11 hereof).
If no successor Trustee has been appointed by the date specified or within a
period of 90 days from the receipt of the notice by the Issuer, whichever period
is the longer, the Trustee may (a) appoint a temporary successor Trustee having
the qualifications provided in Section 7.11 hereof or (b) request a court of
competent jurisdiction to (i) require the Issuer to appoint a successor, as
provided in Section 7.11 hereof, within three days of the receipt of citation or
notice by the court, or (ii) appoint a Trustee having the qualifications
provided in Section 7.11 hereof. In no event may the resignation of the Trustee
be effective until a qualified successor Trustee shall have been selected and
appointed. In the event a temporary successor Trustee is appointed pursuant to
(a) above, the Issuer may remove such temporary successor Trustee and appoint a
successor thereto pursuant to Section 7.11 hereof.

        SECTION 7.10. REMOVAL OF TRUSTEE. The Trustee or any successor Trustee
may be removed (a) at any time by the Registered Owners of a majority of the
collective aggregate principal amount of the Highest Priority Obligations then
Outstanding, (b) by the Issuer for cause or upon the sale or other disposition
of the Trustee or its corporate trust functions or (c) by the Issuer without
cause so long as no Event of Default exists or has existed within the last 30
days, upon payment to the Trustee so removed of all money then due to it
hereunder and appointment of a successor thereto by the Issuer and acceptance
thereof by said successor. One copy of any such order of removal shall be filed
with the Delaware Trustee and the other with the Trustee so removed.

        In the event a Trustee (or successor Trustee) is removed, by any person
or for any reason permitted hereunder, such removal shall not become effective
until (a) in the case of removal by the Registered Owners, such Registered
Owners by instrument or concurrent instruments in writing (signed and
acknowledged by such Registered Owners or their attorneys-in-fact) filed with
the Trustee removed have appointed a successor Trustee or otherwise the Issuer
shall have appointed a successor, and (b) the successor Trustee has accepted
appointment as such.

                                       56
<PAGE>

        SECTION 7.11. SUCCESSOR TRUSTEE. In case at any time the Trustee or any
successor Trustee shall resign, be dissolved, or otherwise shall be disqualified
to act or be incapable of acting, or in case control of the Trustee or of any
successor Trustee or of its officers shall be taken over by any public officer
or officers, a successor Trustee may be appointed by the Issuer by an instrument
in writing duly authorized by the Issuer. In the case of any such appointment by
the Issuer of a successor to the Trustee, the Issuer shall forthwith cause
notice thereof to be mailed to the Registered Owners of the Notes at the address
of each Registered Owner appearing on the note registration books maintained by
the Registrar.

        Every successor Trustee appointed by the Registered Owners, by a court
of competent jurisdiction, or by the Issuer shall be a bank or trust company in
good standing, organized and doing business under the laws of the United States
or of a state therein, which has a reported capital and surplus of not less than
$50,000,000, be authorized under the law to exercise corporate trust powers, be
subject to supervision or examination by a federal or state authority, and be an
Eligible Lender so long as such designation is necessary to maintain guarantees
and federal benefits under the Act with respect to the Financed Eligible Loans
originated under the Act.

        SECTION 7.12. MANNER OF VESTING TITLE IN TRUSTEE. Any successor Trustee
appointed hereunder shall execute, acknowledge and deliver to its predecessor
Trustee, and also to the Issuer, an instrument accepting such appointment
hereunder, and thereupon such successor Trustee, without any further act, deed
or conveyance shall become fully vested with all the estate, properties, rights,
powers, trusts, duties and obligations of its predecessors in trust hereunder
(except that the predecessor Trustee shall continue to have the benefits to
indemnification hereunder together with the successor Trustee), with like effect
as if originally named as Trustee herein; but the Trustee ceasing to act shall
nevertheless, on the written request of an Authorized Representative of the
Issuer, or an authorized officer of the successor Trustee, execute, acknowledge
and deliver such instruments of conveyance and further assurance and do such
other things as may reasonably be required for more fully and certainly vesting
and confirming in such successor Trustee all the right, title and interest of
the Trustee which it succeeds, in and to the Trust Estate and such rights,
powers, trusts, duties and obligations, and the Trustee ceasing to act also,
upon like request, pay over, assign and deliver to the successor Trustee any
money or other property or rights subject to the lien of this Indenture,
including any pledged securities which may then be in its possession. Should any
deed or instrument in writing from the Issuer be required by the successor
Trustee for more fully and certainly vesting in and confirming to such new
Trustee such estate, properties, rights, powers and duties, any and all such
deeds and instruments in writing shall on request be executed, acknowledged and
delivered by the Issuer.

        In case any of the Notes to be issued hereunder shall have been
authenticated but not delivered, any successor Trustee may adopt the certificate
of authentication of the Trustee or of any successor to the Trustee; and in case
any of the Notes shall not have been authenticated, any successor to the Trustee
may authenticate such Notes in its own name; and in all such cases such
certificate shall have the full force which it has anywhere in the Notes or in
this Indenture.

        SECTION 7.13. ADDITIONAL COVENANTS BY THE TRUSTEE TO CONFORM TO THE ACT.
The Trustee covenants that it will at all times be an Eligible Lender under the
Act so long as such designation is necessary, as determined by the Issuer, to


                                       57
<PAGE>

maintain the guarantees and federal benefits under the Act with respect to the
Financed Eligible Loans, that it will acquire Eligible Loans originated under
the Act in its capacity as an Eligible Lender and that it will not knowingly
dispose of or deliver any Financed Eligible Loans originated under the Act or
any security interest in any such Financed Eligible Loans to any party who is
not an Eligible Lender so long as the Act or Regulations adopted thereunder
require an Eligible Lender to be the owner or holder of such Financed Eligible
Loans; provided, however, that nothing above shall prevent the Trustee from
delivering the Eligible Loans to the Servicer or the Guaranty Agency.

        SECTION 7.14. RIGHT OF INSPECTION. A Registered Owner shall be permitted
at reasonable times during regular business hours and in accordance with
reasonable regulations prescribed by the Trustee to examine at the principal
office of the Trustee a copy of any report or instrument theretofore filed with
the Trustee relating to the condition of the Trust Estate.

        SECTION 7.15. LIMITATION WITH RESPECT TO EXAMINATION OF REPORTS. Except
as provided in this Indenture, the Trustee shall be under no duty to examine any
report or statement or other document required or permitted to be filed with it
by the Issuer.

        SECTION 7.16. SERVICING AGREEMENT. The Trustee acknowledges the receipt
of a copy of the Servicing Agreement described in Section 4.04 hereof.

        SECTION 7.17. ADDITIONAL COVENANTS OF TRUSTEE. The Trustee, by the
execution hereof, covenants, represents and agrees that:

                (a) it will not exercise any of the rights, duties or privileges
        under this Indenture in such manner as would cause the Eligible Loans
        held or acquired under the terms hereof to be transferred, assigned or
        pledged as security to any person or entity other than as permitted by
        this Indenture; and

                (b) it will comply with the Act and the Regulations and will,
        upon written notice from an Authorized Representative of the Issuer, the
        Secretary or the Guaranty Agency, use its reasonable efforts to cause
        this Indenture to be amended (in accordance with Section 8.01 hereof) if
        the Act or Regulations are hereafter amended so as to be contrary to the
        terms of this Indenture.

        SECTION 7.18. DUTY OF TRUSTEE WITH RESPECT TO RATING AGENCIES. It shall
be the duty of the Issuer to notify each Rating Agency then rating any of the
Notes (but the Trustee shall incur no liability for any failure to do so) of (a)
any change, expiration, extension or renewal of this Indenture, (b) prepayment
or defeasance of all the Notes, (c) any change in the Trustee or (d) any other
information reasonably required to be reported to each Rating Agency under any
Supplemental Indenture; provided, however, the provisions of this Section do not
apply when such documents have been previously supplied to such Rating Agency
and the Trustee has received written evidence to such effect, all as may be
required by this Indenture. All notices required to be forwarded to the Rating
Agencies under this Section shall be sent in writing at the following addresses:

                                       58
<PAGE>

        Standard & Poor's Ratings Group
        55 Water Street
        New York, New York  10041
        Attention:  Asset-Backed Surveillance Group

        Fitch Ratings
        One State Street Plaza
        New York, New York  10004
        Attention:  Structured Finance

        Moody's Investors Service
        99 Church Street
        New York, New York  10007
        Attention:  ABS Monitoring Group

        The Trustee also acknowledges that each Rating Agency's periodic review
for maintenance of a Rating on any series of the Notes may involve discussions
and/or meetings with representatives of the Trustee at mutually agreeable times
and places.

        SECTION 7.19. MERGER OF THE TRUSTEE. Any corporation into which the
Trustee may be merged or with which it may be consolidated, or any corporation
resulting from any merger or consolidation to which the Trustee shall be a
party, or any corporation succeeding to all or substantially all of the
corporate trust business of the Trustee, shall be the successor of the Trustee
hereunder, provided such corporation shall be otherwise qualified and eligible
under this Indenture, without the execution or filing of any paper of any
further act on the part of any other parties hereto.

        SECTION 7.20. RECEIPT OF FUNDS FROM SERVICER. The Trustee shall not be
accountable or responsible in any manner whatsoever for any action of the
Issuer, the Administrator, the depository bank of any funds of the Issuer, or
the Servicer while the Servicer is acting as bailee or agent of the Trustee with
respect to the Eligible Loans for actions taken in compliance with any
instruction or direction given to the Trustee, or for the application of funds
or moneys by the Servicer until such time as funds are received by the Trustee.

        SECTION 7.21. SPECIAL CIRCUMSTANCES LEADING TO RESIGNATION OF TRUSTEE.
Because the Trustee serves as trustee hereunder for Obligations of different
priorities, it is possible that circumstances may arise which will cause the
Trustee to resign from its position as trustee for one or more of the
Obligations. In the event that the Trustee makes a determination that it should
so resign, due to the occurrence of an Event of Default or potential default
hereunder, or otherwise, the Issuer may permit such resignation as to one or
more of the Obligations or request the Trustee's resignation as to all
Obligations, as the Issuer may elect. If the Issuer should determine that a
conflict of interest has arisen as to the trusteeship of any of the Obligations,
it may authorize and execute a Supplemental Indenture with one or more successor
Trustees, under which the administration of certain of the Obligations would be
separated from the administration of the other Obligations.

                                       59
<PAGE>

        SECTION 7.22. SURVIVAL OF TRUSTEE'S RIGHTS TO RECEIVE COMPENSATION,
REIMBURSEMENT AND INDEMNIFICATION. The Trustee's rights to receive compensation,
reimbursement and indemnification of money due and owing hereunder at the time
of the Trustee's resignation or removal shall survive the Trustee's resignation
or removal.

        SECTION 7.23. CORPORATE TRUSTEE REQUIRED; ELIGIBILITY; CONFLICTING
INTERESTS. There shall at all times be a Trustee hereunder which shall be
eligible to act as Trustee under TIA Section 310(a)(1) and shall have a combined
capital and surplus of at least $50,000,000. If such corporation publishes
reports of condition at least annually, pursuant to law or the requirements of
federal, state, territorial or District of Columbia supervising or examining
authority, then for the purposes of this Section 7.23, the combined capital and
surplus of such corporation shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. If at
any time the Trustee shall cease to be eligible in accordance with the
provisions of this Section 7.23, it shall resign immediately in the manner and
with the effect hereinafter specified in this Article VII. Neither the Issuer
nor any Person directly or indirectly controlling or controlled by, or under
common control with, the Issuer shall serve as Trustee.

        SECTION 7.24. TRUSTEE MAY FILE PROOFS OF CLAIM. In case of the pendency
of any receivership, insolvency, liquidation, bankruptcy, reorganization,
arrangement, adjustment, composition or other judicial proceeding relative to
the Issuer or any other obligor upon the Notes or the property of the Issuer or
of such other obligor or their creditors, the Trustee (irrespective of whether
the principal of the Notes of any series shall then be due and payable as
therein expressed or by declaration or otherwise and irrespective of whether the
Trustee shall have made any demand on the Issuer for the payment of overdue
principal, premium, if any, or interest) shall be entitled and empowered, by
intervention in such proceeding or otherwise:

                (a) to file and prove a claim for the whole amount, or such
        lesser amount as may be provided for in the Notes, of principal (and
        premium, if any) and interest, if any, owing and unpaid in respect of
        the Notes and to file such other papers or documents as may be necessary
        or advisable in order to have the claims of the Trustee (including any
        claim for the reasonable fees, compensation, expenses, disbursements and
        advances of the Trustee and its agents and counsel) and of the
        Registered Owners allowed in such judicial proceeding; and

                (b) to collect and receive any money or other property payable
        or deliverable on any such claims and to distribute the same; and any
        custodian, receiver, assignee, trustee, liquidator, sequestrator (or
        other similar official) in any such judicial proceeding is hereby
        authorized by each Registered Owner of Notes to make such payments to
        the Trustee, and if the Trustee shall consent to the making of such
        payments directly to the Registered Owners, to pay to the Trustee any
        amount due to it for the reasonable fees, compensation, expenses,
        disbursements and advances of the Trustee and any predecessor Trustee,
        their agents and counsel, and any other amounts due the Trustee or any
        predecessor Trustee.

        Nothing herein contained shall be deemed to authorize the Trustee to
authorize or consent to or accept or adopt on behalf of any Registered Owner of
a Note any plan of reorganization, arrangement, adjustment or composition
affecting the Notes or the rights of any Registered Owner thereof, or to
authorize the Trustee to vote in respect of the claim of any Registered Owner of
a Note in any such proceeding.

                                       60
<PAGE>

        In any proceedings brought by the Trustee (and also any proceedings
involving the interpretation of any provision of this Indenture to which the
Trustee shall be a party), the Trustee shall be held to represent all the
Registered Owners of the Notes, and it shall not be necessary to make any
Registered Owners of the Notes parties to any such proceedings.

        SECTION 7.25. NO PETITION. The Trustee will not at any time institute
against the Issuer any bankruptcy proceeding under any United States federal or
State bankruptcy or similar law in connection with any obligations of the Issuer
under this Indenture.

                                  ARTICLE VIII

                             SUPPLEMENTAL INDENTURES

        SECTION 8.01. SUPPLEMENTAL INDENTURES NOT REQUIRING CONSENT OF
REGISTERED OWNERS. The Issuer and the Trustee may, without the consent of or
notice to any of the Registered Owners of any Obligations enter into any
indenture or indentures supplemental to this Indenture for any one or more of
the following purposes:

                (a) to cure any ambiguity or formal defect or omission in this
        Indenture;

                (b) to grant to or confer upon the Trustee for the benefit of
        the Registered Owners any additional benefits, rights, remedies, powers
        or authorities that may lawfully be granted to or conferred upon the
        Registered Owners or the Trustee;

                (c) to subject to this Indenture additional revenues, properties
        or collateral;

                (d) to modify, amend or supplement this Indenture or any
        indenture supplemental hereto in such manner as to permit the
        qualification hereof and thereof under the Trust Indenture Act of 1939
        or any similar federal statute hereafter in effect or to permit the
        qualification of the Notes for sale under the securities laws of the
        United States of America or of any of the states of the United States of
        America, and, if they so determine, to add to this Indenture or any
        indenture supplemental hereto such other terms, conditions and
        provisions as may be permitted by said Trust Indenture Act of 1939 or
        similar federal statute;

                (e) to evidence the appointment of a separate or co-Trustee or a
        co-registrar or transfer agent or the succession of a new Trustee
        hereunder, or any additional or substitute Guaranty Agency or Servicer;

                (f) to add such provisions to or to amend such provisions of
        this Indenture as may be necessary or desirable to assure implementation
        of the Program in conformance with the Act if along with such
        Supplemental Indenture there is filed an opinion of counsel to the
        effect that the addition or amendment of such provisions will in no way
        impair the existing security of the Registered Owners of any Outstanding
        Obligations;

                                       61
<PAGE>

                (g) to make any change as shall be necessary in order to obtain
        and maintain for any of the Notes an investment grade Rating from a
        nationally recognized rating service, which changes, in the opinion of
        the Trustee are not to the prejudice of the Registered Owner of any of
        the Obligations;

                (h) to make any changes necessary to comply with the Act, the
        Regulations or the Code and the regulations promulgated thereunder;

                (i) to make the terms and provisions of this Indenture,
        including the lien and security interest granted herein, applicable to a
        Derivative Product, and to modify this Indenture with respect to any
        particular Derivative Product;

                (j) to create any additional Funds or Accounts or Subaccounts
        under this Indenture deemed by the Trustee to be necessary or desirable;

                (k) to make any other change with a Rating Confirmation; or

                (l) to make any other change which, in the judgment of the
        Trustee is not to the material prejudice of the Registered Owners of any
        Obligations;

provided, however, that nothing in this Section shall permit, or be construed as
permitting, any modification of the trusts, powers, rights, duties, remedies,
immunities and privileges of the Trustee without the prior written approval of
the Trustee, which approval shall be evidenced by execution of a Supplemental
Indenture.

        SECTION 8.02. SUPPLEMENTAL INDENTURES REQUIRING CONSENT OF REGISTERED
OWNERS. Exclusive of Supplemental Indentures covered by Section 8.01 hereof and
subject to the terms and provisions contained in this Section, and not
otherwise, the Registered Owners of not less than a majority of the collective
aggregate principal amount of the Obligations then Outstanding shall have the
right, from time to time, to consent to and approve the execution by the Issuer
and the Trustee of such other indenture or indentures supplemental hereto as
shall be deemed necessary and desirable by the Trustee for the purpose of
modifying, altering, amending, adding to or rescinding, in any particular, any
of the terms or provisions contained in this Indenture or in any Supplemental
Indenture; provided, however, that nothing in this Section shall permit, or be
construed as permitting (a) without the consent of the Registered Owners of all
then Outstanding Obligations, (i) an extension of the maturity date of the
principal of or the interest on any Obligation, or (ii) a reduction in the
principal amount of any Obligation or the rate of interest thereon, or (iii) a
privilege or priority of any Obligation or Obligations over any other Obligation
or Obligations except as otherwise provided herein, or (iv) a reduction in the
aggregate principal amount of the Obligations required for consent to such
Supplemental Indenture, or (v) the creation of any lien other than a lien
ratably securing all of the Obligations at any time Outstanding hereunder except
as otherwise provided herein; or (b) any modification of the trusts, powers,
rights, obligations, duties, remedies, immunities and privileges of the Trustee
without the prior written approval of the Trustee.

        If at any time the Issuer shall request the Trustee to enter into any
such Supplemental Indenture for any of the purposes of this Section, the Trustee
shall, upon being satisfactorily indemnified with respect to expenses, cause
notice of the proposed execution of such Supplemental Indenture to be mailed by
registered or certified mail to each Registered Owner of an Obligation at the
address shown on the registration books or listed in any Derivative Product.


                                       62
<PAGE>

Such notice (which shall be prepared by the Issuer) shall briefly set forth the
nature of the proposed Supplemental Indenture and shall state that copies
thereof are on file at the principal corporate trust office of the Trustee for
inspection by all Registered Owners. If, within 60 days, or such longer period
as shall be prescribed by the Issuer, following the mailing of such notice, the
Registered Owners of not less than a majority of the collective aggregate
principal amount of the Obligations Outstanding at the time of the execution of
any such Supplemental Indenture shall have consented in writing to and approved
the execution thereof as herein provided, no Registered Owner of any Obligation
shall have any right to object to any of the terms and provisions contained
therein, or the operation thereof, or in any manner to question the propriety of
the execution thereof, or to enjoin or restrain the Trustee or the Issuer from
executing the same or from taking any action pursuant to the provisions thereof.
Upon the execution of any such Supplemental Indenture as in this Section 8.02
permitted and provided, this Indenture shall be and be deemed to be modified and
amended in accordance therewith.

        SECTION 8.03. ADDITIONAL LIMITATION ON MODIFICATION OF INDENTURE. None
of the provisions of this Indenture (including Sections 8.01 and 8.02 hereof)
shall permit an amendment to the provisions of the Indenture which permits the
transfer of all or part of the Financed Eligible Loans originated under the Act
or granting of a security interest therein to any Person other than an Eligible
Lender or the Servicer, unless the Act or Regulations are hereafter modified so
as to permit the same. The Trustee may request an opinion of counsel to the
effect that an amendment or supplement to this Indenture was adopted in
conformance with this Indenture.

        SECTION 8.04. NOTICE OF DEFAULTS. Within 90 days after the occurrence of
any default hereunder with respect to the Notes, the Trustee shall transmit in
the manner and to the extent provided in TIA Section 313(c), notice of such
default hereunder known to the Trustee, unless such default shall have been
cured or waived; provided, however, that, except in the case of a default in the
payment of the principal of (or premium, if any) or interest with respect to any
Note, or in the payment of any sinking fund installment with respect to the
Notes, the Trustee shall be protected in withholding such notice if and so long
as an authorized officer of the Trustee in good faith determine that the
withholding of such notice is in the interest of the Registered Owners of the
Notes. For the purpose of this Section 8.04, the term "default" means any event
which is, or after notice or lapse of time or both would become, an Event of
Default with respect to the Notes.

        SECTION 8.05. CONFORMITY WITH THE TRUST INDENTURE ACT. Every
supplemental indenture executed pursuant to this Article VIII shall conform to
the requirements of the Trust Indenture Act as then in effect.

                                   ARTICLE IX

                               GENERAL PROVISIONS

        SECTION 9.01. NOTICES. Any notice, request or other instrument required
by this Indenture to be signed or executed by the Registered Owners of
Obligations may be executed by the execution of any number of concurrent


                                       63
<PAGE>

instruments of similar tenor, and may be signed or executed by such Registered
Owners of Obligations in person or by agent appointed in writing. As a condition
for acting thereunder the Trustee may demand proof of the execution of any such
instrument and of the fact that any person claiming to be the owner of any of
said Obligations is such owner and may further require the actual deposit of
such Obligation or Obligations with the Trustee. The fact and date of the
execution of such instrument may be proved by the certificate of any officer in
any jurisdiction who by the laws thereof is authorized to take acknowledgments
of deeds within such jurisdiction, that the person signing such instrument
acknowledged before him the execution thereof, or may be proved by any affidavit
of a witness to such execution sworn to before such officer.

        The amount of Notes held by any person executing such instrument as a
Registered Owner of Notes and the fact, amount and numbers of the Notes held by
such person and the date of his holding the same may be proved by a certificate
executed by any responsible trust company, bank, banker or other depository in a
form approved by the Trustee, showing that at the date therein mentioned such
person had on deposit with such depository the Notes described in such
certificate; provided, however, that at all times the Trustee may require the
actual deposit of such Note or Notes with the Trustee.

        All notices, requests and other communications to any party hereunder
shall be in writing (including bank wire, telex, telecopy or facsimile or
similar writing) at the following addresses, and each address shall constitute
each party's respective "Principal Office" for purposes of the Indenture:

        If intended for the Issuer:

               Nelnet Student Loan Trust 2003-1
               c/o Wilmington Trust Company, Delaware Trustee
               Rodney Square North
               1100 North Market Street
               Wilmington, DE  19890
               Attention: Corporate Trust Administration
               Telephone:  (302) 651-1000
               Facsimile:  (302) 636-4140

               With a copy to the Administrator:

               Nelnet, Inc.
               121 South 13th Street, Suite 301
               Lincoln, NE  68505
               Attention:  Terry J. Heimes
               Telephone:  (402) 458-2303
               Facsimile:  (402) 458-2399

                                       64
<PAGE>

        If intended for the Trustee:

               Zions First National Bank
               717 Seventeenth Street, Suite 301
               Denver, CO  80202
               Attention: Corporate Trust Department
               Telephone:  (720) 947-7475
               Facsimile:  (720) 947-7480

        Any party may change the address to which subsequent notices to such
party are to be sent, or of its Principal Office, by notice to the others,
delivered by hand or received by telex or facsimile or registered first-class
mail, postage prepaid. Each such notice, request or other communication shall be
effective when delivered by hand or received by facsimile or registered
first-class mail, postage prepaid.

        SECTION 9.02. COVENANTS BIND ISSUER. The covenants, agreements,
conditions, promises, and undertakings in this Indenture shall extend to and be
binding upon the successors and assigns of the Issuer, and all of the covenants
hereof shall bind such successors and assigns, and each of them, jointly and
severally. All the covenants, conditions and provisions hereof shall be held to
be for the sole and exclusive benefit of the parties hereto and their successors
and assigns and of the Registered Owners from time to time of the Obligations.

        No extension of time of payment of any of the Obligations shall operate
to release or discharge the Issuer, it being agreed that the liability of the
Issuer, to the extent permitted by law, shall continue until all of the
Obligations are paid in full, notwithstanding any transfer of Financed Eligible
Loans or extension of time for payment.

        SECTION 9.03. LIEN CREATED. This Indenture shall operate effectually as
(a) a grant of lien on and security interest in, and (b) an assignment of, the
Trust Estate.

        SECTION 9.04. SEVERABILITY OF LIEN. If the lien of this Indenture shall
be or shall ever become ineffectual, invalid or unenforceable against any part
of the Trust Estate, which is not subject to the lien, because of want of power
or title in the Issuer, the inclusion of any such part shall not in any way
affect or invalidate the pledge and lien hereof against such part of the Trust
Estate as to which the Issuer in fact had the right to pledge.

        SECTION 9.05. CONSENT OF REGISTERED OWNERS BINDS SUCCESSORS. Any request
or consent of the Registered Owner of any Obligations given for any of the
purposes of this Indenture shall bind all future Registered Owners of the same
Obligation or any Obligations issued in exchange therefor or in substitution
thereof in respect of anything done or suffered by the Issuer or the Trustee in
pursuance of such request or consent.

        SECTION 9.06. NONLIABILITY OF PERSONS; NO GENERAL OBLIGATION. It is
hereby expressly made a condition of this Indenture that any agreements,
covenants or representations herein contained or contained in the Notes do not
and shall never constitute or give rise to a personal or pecuniary liability or
charge against the organizers, officers, employees, agents or trustees or the
Administrator of the Issuer, or against the general credit of the Issuer, and in
the event of a breach of any such agreement, covenant or representation, no
personal or pecuniary liability or charge payable directly or indirectly from
the general revenues of the Issuer shall arise therefrom. Nothing contained in
this Section, however, shall relieve the Issuer from the observance and
performance of the several covenants and agreements on its part herein
contained.

                                       65
<PAGE>

        SECTION 9.07. NONPRESENTMENT OF NOTES OR INTEREST CHECKS. Should any of
the Notes or interest checks not be presented for payment when due, the Trustee
shall retain from any money transferred to it for the purpose of paying the
Notes or interest checks so due, for the benefit of the Registered Owners
thereof, a sum of money sufficient to pay such Notes or interest checks when the
same are presented by the Registered Owners thereof for payment. Such money
shall not be required to be invested. All liability of the Issuer to the
Registered Owners of such Notes or interest checks and all rights of such
Registered Owners against the Issuer under the Notes or interest checks or under
this Indenture shall thereupon cease and determine, and the sole right of such
Registered Owners shall thereafter be against such deposit. If any Note or
interest check shall not be presented for payment within the period of two years
following its payment or prepayment date, the Trustee shall return to the Issuer
the money theretofore held by it for payment of such Note or interest check, and
such Note or interest check shall (subject to the defense of any applicable
statute of limitation) thereafter be an unsecured obligation of the Issuer. The
Trustee's responsibility for any such money shall cease upon remittance thereof
to the Issuer.

        SECTION 9.08. SECURITY AGREEMENT. This Indenture constitutes a Financing
Statement and a Security Agreement under the Delaware Uniform Commercial Code.

        SECTION 9.09. LAWS GOVERNING. It is the intent of the parties hereto
that this Indenture shall in all respects be governed by the laws of the State
of New York. This Indenture is subject to the provisions of the TIA that are
required to be part of this Indenture and shall, to the extent applicable, be
governed by such provisions.

        SECTION 9.10. SEVERABILITY. Of any covenant, agreement, waiver, or part
thereof in this Indenture contained be forbidden by any pertinent law or under
any pertinent law be effective to render this Indenture invalid or unenforceable
or to impair the lien hereof, then each such covenant, agreement, waiver, or
part thereof shall itself be and is hereby declared to be wholly ineffective,
and this Indenture shall be construed as if the same were not included herein.

        SECTION 9.11. EXHIBITS. The terms of the Schedules and Exhibits, if any,
attached to this Indenture are incorporated herein in all particulars.

        SECTION 9.12. NON-BUSINESS DAYS. Except as may otherwise be provided
herein, if the date for making payment of any amount hereunder or on any Note,
or if the date for taking any action hereunder, is not a Business Day, then such
payment can be made without accruing further interest or action can be taken on
the next succeeding Business Day, with the same force and effect as if such
payment were made when due or action taken on such required date.

        SECTION 9.13. PARTIES INTERESTED HEREIN. Nothing in this Indenture
expressed or implied is intended or shall be construed to confer upon, or to
give to, any person or entity, other than the Trustee, the Delaware Trustee, the
paying agent, if any, and the Registered Owners of the Obligations, any right,
remedy or claim under or by reason of this Indenture or any covenant, condition
or stipulation hereof, and all covenants, stipulations, promises and agreements
in this Indenture contained by and on behalf of the Issuer shall be for the sole
and exclusive benefit of the Trustee, the paying agent, if any, and the
Registered Owners of the Obligations.

                                       66
<PAGE>

        SECTION 9.14. OBLIGATIONS ARE LIMITED OBLIGATIONS. The Notes and the
obligations of the Issuer contained in this Indenture are special, limited
obligations of the Issuer, secured by and payable solely from the Trust Estate
herein provided. The Issuer shall not be obligated to pay the Notes, the
interest thereon, or any other obligation created by or arising from this
Indenture from any other source.

        SECTION 9.15. COUNTERPARTY RIGHTS. No Counterparty which shall be in
default under any Derivative Product with the Issuer shall have any of the
rights granted to a Counterparty or as the Registered Owner of an Obligation
hereunder. A Counterparty which is in default under any Derivative Product shall
however, continue to maintain all obligations undertaken by it under the terms
of its Derivative Product.

        SECTION 9.16. DISCLOSURE OF NAMES AND ADDRESSES OF REGISTERED OWNERS.
Registered Owners of Notes, by receiving and holding the same, agree with the
Issuer and the Trustee that neither the Issuer nor the Trustee nor any
Securities Depository shall be held accountable by reason of the disclosure of
any information as to the names and addresses of the Registered Owners of Notes
in accordance with TIA Section 312, regardless of the source from which such
information was derived, and that the Trustee shall not be held accountable by
reason of mailing any material pursuant to a request made under TIA Section
312(b).

        SECTION 9.17. AGGREGATE PRINCIPAL AMOUNT OF OBLIGATIONS. Whenever in
this Indenture reference is made to the aggregate principal amount of any
Obligations, such phrase shall mean, at any time, the principal amount of any
Notes.

        SECTION 9.18. FINANCED ELIGIBLE LOANS. The Issuer expects to acquire
Eligible Loans and to transfer Eligible Loans to the Trustee, in accordance with
this Indenture, which Eligible Loans, upon becoming subject to the lien of this
Indenture, constitute Financed Eligible Loans, as defined herein. If for any
reason a Financed Eligible Loan does not constitute an Eligible Loan, or ceases
to constitute an Eligible Loan, such loan shall continue to be subject to the
lien of this Indenture as a Financed Eligible Loan.

        SECTION 9.19. CONCERNING THE DELAWARE TRUSTEE. It is expressly
understood and agreed by the parties to this Indenture and the Registered Owners
that (a) this Indenture is executed and delivered by the Delaware Trustee not in
its individual or personal capacity but solely in its capacity as Delaware
Trustee under the Trust Agreement on behalf of the Issuer, in the exercise of
the powers and authority conferred and vested in it as Delaware Trustee under
the Trust Agreement, subject to the protections, indemnities and limitations
from liability afforded to the Delaware Trustee thereunder; (b) the
representations, warranties, covenants, undertakings, agreements and obligations
by the Delaware Trustee are made and intended not as personal representations,
warranties, covenants, undertakings, agreements and obligations by Wilmington
Trust Company, but are made and intended for the purpose of only binding the
Trust Estate, as defined in the Trust Agreement, and the Issuer; (c) nothing
contained herein shall be construed as creating any liability on Wilmington
Trust Company, individually or personally, to perform any expressed or implied
covenant, duty or obligation of any kind whatsoever contained herein; and (d)
under no circumstances shall Wilmington Trust Company, be personally liable for
the payment of any fees, costs, indebtedness or expenses of any kind whatsoever
or be personally liable for the breach or failure of any obligation,
representation, agreement, warranty or covenant whatsoever made or undertaken by
the Delaware Trustee or Issuer hereunder.

                                       67
<PAGE>

                                   ARTICLE X

                        PAYMENT AND CANCELLATION OF NOTES
                          AND SATISFACTION OF INDENTURE

        SECTION 10.01. TRUST IRREVOCABLE. The trust created by the terms and
provisions of this Indenture is irrevocable until the indebtedness secured
hereby (the Notes and interest thereon) and all Issuer Derivative Payments are
fully paid or provision made for its payment as provided in this Article.

        SECTION 10.02. SATISFACTION OF INDENTURE.

                (a) If the Issuer shall pay, or cause to be paid, or there shall
        otherwise be paid (i) to the Registered Owners of the Notes, the
        principal of and interest on the Notes, at the times and in the manner
        stipulated in this Indenture; and (ii) to each Counterparty, all Issuer
        Derivative Payments then due, then the pledge of the Trust Estate which
        is not pledged hereunder, and all covenants, agreements and other
        obligations of the Issuer to the Registered Owners of Notes shall
        thereupon cease, terminate and become void and be discharged and
        satisfied. In such event, the Trustee shall execute and deliver to the
        Issuer all such instruments as may be desirable to evidence such
        discharge and satisfaction, and the Trustee shall pay over or deliver
        all money held by it under this Indenture to the party entitled to
        receive the same under this Indenture. If the Issuer shall pay or cause
        to be paid, or there shall otherwise be paid, to the Registered Owners
        of any Outstanding Notes the principal of and interest on such Notes and
        to each Counterparty all Counterparty Payments then due, at the times
        and in the manner stipulated in this Indenture and in the Derivative
        Product, such Notes and each Counterparty shall cease to be entitled to
        any lien, benefit or security under this Indenture, and all covenants,
        agreements and obligations of the Issuer to the Registered Owners
        thereof and each Counterparty shall thereupon cease, terminate and
        become void and be discharged and satisfied.

                (b) Notes or interest installments shall be deemed to have been
        paid within the meaning of Section 10.02(a) hereof if money for the
        payment thereof has been set aside and is being held in trust by the
        Trustee at the Note Final Maturity Date or earlier prepayment date
        thereof. Any Outstanding Note shall, prior to the Note Final Maturity
        Date or earlier prepayment thereof, be deemed to have been paid within
        the meaning and with the effect expressed in Section 10.02(a) hereof if
        (i) such Note is to be prepaid on any date prior to its Note Final
        Maturity Date and (ii) the Issuer shall have given notice of prepayment
        as provided herein on said date, there shall have been deposited with
        the Trustee either money (fully insured by the Federal Deposit Insurance
        Issuer or fully collateralized by Governmental Obligations) in an amount
        which shall be sufficient, or Governmental Obligations (including any


                                       68
<PAGE>

        Governmental Obligations issued or held in book-entry form on the books
        of the Department of Treasury of the United States of America) the
        principal of and the interest on which when due will provide money
        which, together with the money, if any, deposited with the Trustee at
        the same time, shall be sufficient, to pay when due the principal of and
        interest to become due on such Note on and prior to the prepayment date
        or Note Final Maturity Date thereof, as the case may be. Notwithstanding
        anything herein to the contrary, however, no such deposit shall have the
        effect specified in this subsection (b) if made during the existence of
        an Event of Default, unless made with respect to all of the Notes then
        Outstanding. Neither Governmental Obligations nor money deposited with
        the Trustee pursuant to this subsection (b) nor principal or interest
        payments on any such Governmental Obligations shall be withdrawn or used
        for any purpose other than, and shall be held irrevocably in trust in an
        escrow account for, the payment of the principal of and interest on such
        Notes. Any cash received from such principal of and interest on such
        Governmental Obligations deposited with the Trustee, if not needed for
        such purpose, shall, to the extent practicable, be reinvested in
        Governmental Obligations maturing at times and in amounts sufficient to
        pay when due the principal of and interest on such Notes on and prior to
        such prepayment date or Note Final Maturity Date thereof, as the case
        may be, and interest earned from such reinvestments shall be paid over
        to the Issuer, as received by the Trustee, free and clear of any trust,
        lien or pledge. Any payment for Governmental Obligations purchased for
        the purpose of reinvesting cash as aforesaid shall be made only against
        delivery of such Governmental Obligations. For the purposes of this
        Section, "Governmental Obligations" shall mean and include only
        non-callable direct obligations of the Department of the Treasury of the
        United States of America or portions thereof (including interest or
        principal portions thereof), and such Governmental Obligations shall be
        of such amounts, maturities and interest payment dates and bear such
        interest as will, without further investment or reinvestment of either
        the principal amount thereof or the interest earnings therefrom, be
        sufficient to make the payments required herein, and which obligations
        have been deposited in an escrow account which is irrevocably pledged as
        security for the Notes. Such term shall not include mutual funds and
        unit investment trusts.

                (c) Any Issuer Derivative Payments are deemed to have been paid
        and the applicable Derivative Product terminated when payment of all
        Issuer Derivative Payments due and payable to each Counterparty under
        its respective Derivative Product have been made or duly provided for to
        the satisfaction of each Counterparty and the respective Derivative
        Product has been terminated.

                (d) In no event shall the Trustee deliver over to the Issuer any
        Financed Eligible Loans originated under the Act unless the Issuer is an
        Eligible Lender, if the Act or Regulations then in effect require the
        owner or holder of such Financed Eligible Loans to be an Eligible
        Lender.

                (e) The provisions of this Section are applicable to the Notes
        and the Issuer Derivative Payments.

                                       69
<PAGE>

        SECTION 10.03. OPTIONAL PURCHASE OF ALL FINANCED ELIGIBLE LOANS. The
Administrator shall certify to and notify the Sponsor and the Trustee in
writing, within 15 days after the last Business Day of each Collection Period
which the then outstanding Pool Balance is 12% or less of the sum of the Initial
Pool Balance, of the percentage that the then outstanding Pool Balance bears to
such sum. The Sponsor shall have the option to purchase the Financed Eligible
Loans on the date (the "Optional Purchase Date") that is the tenth (10th)
Business Day preceding the earlier of (i) the April _, 2011 Distribution Date or
(ii) the Distribution Date next succeeding the date on which the then
outstanding Pool Balance is 10% or less of the Initial Pool Balance. To exercise
such option, the Sponsor shall deposit in the Collection Fund on the Optional
Purchase Date, an amount equal to the aggregate Purchase Amount for the Financed
Eligible Loans and the related rights with respect thereto, plus the appraised
value of any such other property held by the Trust other than the Funds and
Accounts, such value to be determined by an appraiser mutually agreed upon by
the Sponsor and the Trustee; provided, however, that the Sponsor may not effect
such purchase if such aggregate Purchase Amounts do not equal or exceed the
Minimum Purchase Amount.

        SECTION 10.04. AUCTION OF FINANCED ELIGIBLE LOANS. Any Financed Eligible
Loans remaining in the Trust Estate on the Business Day next succeeding the
Optional Purchase Date shall promptly thereafter be offered for sale by the
Trustee (or its designated agent), and any such sale shall be consummated on or
before the immediately following Distribution Date (the "Trust Auction Date").
The Trustee shall provide written notice to the Sponsor of any such offer for
sale at least three Business Days in advance of the Trust Auction Date. If at
least two bids are received, the Trustee (or its designated agent) shall solicit
and resolicit new bids from all participating bidders until only one bid remains
or the remaining bidders decline to resubmit bids. The Trustee shall accept the
highest of such remaining bids if it is equal to or in excess of both (i) the
Minimum Purchase Amount and (ii) the fair market value of such Financed Eligible
Loans as of the end of the Collection Period immediately preceding the Trust
Auction Date. If at least two bids are not received or the highest bid after the
resolicitation process is completed is not equal to or in excess of the higher
of (i) the Minimum Purchase Amount and (ii) the fair market value of the
Financed Eligible Loans, the Trustee shall not consummate such sale. The Trustee
may consult, and, at the direction of the Sponsor, shall consult, with a
financial advisor, including an underwriter of the Notes or the Administrator,
to determine if the fair market value of the Financed Eligible Loans has been
offered. The proceeds of any such sale will be applied in the order of priority
set forth in Section 6.02 hereof. Unless requested by the Administrator, if the
sale is not completed, the Trustee may, but will not be obligated to, solicit
bids for sale of the Financed Eligible Loans with respect to future Distribution
Dates upon terms similar to those described above. The Trustee shall be
obligated to make such solicitations, however, if requested to do so by the
Administrator. Notice of the prepayment of any Obligations resulting from a
purchase of the Financed Eligible Loans on the Optional Purchase Date or the
auction of the Financed Eligible Loans on the Trust Auction Date, shall be given
by the Trustee to the Registered Owners by first-class mail within five Business
Days of such Optional Purchase Date or Trust Auction Date.

        SECTION 10.05. CANCELLATION OF PAID NOTES. Any Notes which have been
paid or purchased by the Issuer, mutilated Notes replaced by new Notes, and any
temporary Note for which definitive Notes have been delivered shall (unless


                                       70
<PAGE>

otherwise directed by the Issuer by Issuer Order) forthwith be cancelled by the
Trustee and, except for temporary Notes, returned to the Issuer.



                [Remainder of This Page Intentionally Left Blank]


                                       71
<PAGE>


        IN WITNESS WHEREOF, the Issuer has caused this Indenture to be executed
in its organizational name and behalf by its Delaware Trustee, and the Trustee,
to evidence its acceptance of the trusts hereby created, has caused this
Indenture to be executed in its organizational name and behalf, all in multiple
counterparts, each of which shall be deemed an original, and the Issuer and the
Trustee have caused this Indenture to be dated as of the date herein above first
shown.

                                    NELNET STUDENT LOAN TRUST 2003-1,
                                    a Delaware statutory trust

                                    By: WILMINGTON TRUST COMPANY, not in its
                                        individual capacity or personal capacity
                                        but solely in its capacity as Delaware
                                        Trustee



                                    By  /s/ Anita E. Dallago
                                       -----------------------------------------
                                    Name    Anita E. Dallago
                                         ---------------------------------------
                                    Title   Senior Financial Services Officer
                                          --------------------------------------


                                    ZIONS FIRST NATIONAL BANK, as Trustee



                                    By /s/  David W. Bata
                                       -----------------------------------------
                                            David W. Bata, Vice President



                                       72
<PAGE>

                                    EXHIBIT A

                      ELIGIBLE LOAN ACQUISITION CERTIFICATE


        This Eligible Loan Acquisition Certificate is submitted pursuant to the
provisions of Section 5.02 of the Indenture of Trust, dated as of January 1,
2003, as amended (the "Indenture"), between Nelnet Student Loan Trust 2003-1
(the "Issuer") and Zions First National Bank, as Trustee. All capitalized terms
used in this Certificate and not otherwise defined herein shall have the same
meanings given to such terms in the Indenture. In your capacity as Trustee, you
are hereby authorized and requested to disburse to _________________ (the
"Seller") the sum of $__________ (or, in the case of an exchange, the Eligible
Loans listed in Exhibit A hereto) for the acquisition of Eligible Loans. With
respect to the Eligible Loans so to be acquired, the Issuer hereby certifies as
follows:

        1. The Eligible Loans to be acquired are those specified in Schedule A
attached hereto (the "Acquired Eligible Loans"). The remaining unpaid principal
amount of each Acquired Eligible Loan is as shown on such Schedule A.

        2. The amount to be disbursed pursuant to this Certificate does not
exceed the amount permitted by Section 5.02 of the Indenture, including a
premium of not to exceed [101.0440%], plus accrued interest.

        3. Each Acquired Eligible Loan is an Eligible Loan authorized so to be
acquired by the Indenture.

        4. You have been previously, or are herewith, provided with the
following items (the items listed in (a), (b), (c), (d) and (f) have been
received and are being retained, on your behalf, by the Issuer or the Servicer):

               (a) a copy of the Student Loan Purchase Agreement between the
        Issuer and the Eligible Lender with respect to the Acquired Eligible
        Loans (original copy maintained on file with the Issuer on behalf of the
        Trustee);

               (b) with respect to each Insured Loan included among the Acquired
        Eligible Loans, the Certificate of Insurance relating thereto;

               (c) with respect to each Guaranteed Loan included among the
        Acquired Eligible Loans, a certified copy of the Guarantee Agreement
        relating thereto;

               (d) an opinion of counsel to the Issuer specifying each action
        necessary to perfect a security interest in all Eligible Loans to be
        acquired by the Issuer pursuant to the Student Loan Purchase Agreements
        in favor of the Trustee in the manner provided for by the provisions of
        20 U.S.C. ss. 1087-2(d)(3) or 20 U.S.C. ss. 1082(m)(1)(D)(iv), as
        applicable, (you are authorized to rely on the advice of a single
        blanket opinion of counsel to the Issuer until such time as the Issuer
        shall provide any amended opinion to you);


<PAGE>

               (e) a certificate of an Authorized Representative of the Issuer
        to the effect that (i) the Issuer is not in default in the performance
        of any of its covenants and agreements made in the Student Loan Purchase
        Agreement relating to the Acquired Eligible Loans; (ii) with respect to
        all Acquired Eligible Loans which are Insured, Insurance is in effect
        with respect thereto, and with respect to all Acquired Eligible Loans
        which are Guaranteed, the Guarantee Agreement is in effect with respect
        thereto; and (iii) the Issuer is not in default in the performance of
        any of its covenants and agreements made in any Contract of Insurance or
        the Guarantee Agreement applicable to the Acquired Eligible Loans; and

               (f) instruments duly assigning the Acquired Eligible Loans to the
        Trustee.

        5. The Issuer is not, on the date hereof, in default under the Indenture
or in the performance of any of its covenants and agreements made in the Student
Loan Purchase Agreement relating to the Acquired Eligible Loans, and, to the
best knowledge of the Issuer, the Eligible Lender is not in default under the
Student Loan Purchase Agreement applicable to the Acquired Eligible Loans. The
Issuer is not aware of any default existing on the date hereof under any of the
other documents referred to in paragraph 4 hereof, nor of any circumstances
which would reasonably prevent reliance upon the opinion of counsel referred to
in paragraph 4(d) hereof.

        6. All of the conditions specified in the Student Loan Purchase
Agreement applicable to the Acquired Eligible Loans and the Indenture for the
acquisition of the Acquired Eligible Loans and the disbursement hereby
authorized and requested have been satisfied; provided that the Issuer may waive
the requirement of receiving an opinion of counsel from the counsel to the
Lender.

        7. If a Financed Eligible Loan is being sold in exchange for an Acquired
Eligible Loan, the final expected maturity date of such Acquired Eligible Loan
shall be substantially similar to that of the Financed Eligible Loan being sold
and such sale and exchange shall not adversely affect the ability of the Trust
Estate to make timely principal and interest payments on its Obligations.

        8. With respect to all Acquired Eligible Loans which are Insured,
Insurance is in effect with respect thereto, and with respect to all Acquired
Eligible Loans which are Guaranteed, the Guarantee Agreement is in effect with
respect thereto.

        9. The Issuer is not in default in the performance of any of its
covenants and agreements made in any Contract of Insurance or the Guarantee
Agreement applicable to the Acquired Eligible Loans.

        10. The proposed use of moneys in the Acquisition Fund is in compliance
with the provisions of the Indenture.

        11. The undersigned is authorized to sign and submit this Certificate on
behalf of the Issuer.

                                       A-2
<PAGE>

        12. Eligible Loans are being acquired at a price which permits the
results of the cash flow analyses provided to the Rating Agencies on the Date of
Issuance to be sustained.

        WITNESS my hand this _____ day of ___________.

                                         NELNET STUDENT LOAN TRUST 2003-1



                                         By
                                            ------------------------------------
                                         Name
                                              ----------------------------------
                                         Title
                                               ---------------------------------

                                      A-3
<PAGE>

                                   EXHIBIT B-1

                             FORM OF CLASS A-1 NOTE


        Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as
defined below) or its agent for registration of transfer, exchange or payment,
and any Note issued is registered in the name of Cede & Co. or in such other
name as is requested by an authorized representative of DTC (and any payment is
made to Cede & Co. or to such other entity as is requested by an authorized
representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

        THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY,
THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE
AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY
GOVERNMENTAL AGENCY.

                        NELNET STUDENT LOAN TRUST 2003-1
                         STUDENT LOAN ASSET-BACKED NOTES
                                    CLASS A-1

REGISTERED NO. R-1                                      REGISTERED $173,000,000

        DATE OF ISSUANCE            MATURITY DATE            CUSIP NO.
        February 4, 2003           January 25, 2009          64031QAK7

PRINCIPAL SUM: ONE HUNDRED SEVENTY-THREE MILLION AND 00/00 DOLLARS
REGISTERED OWNER:     CEDE & CO.

        Nelnet Student Loan Trust 2003-1, a statutory trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, on each Distribution Date the principal sum equal to the
applicable Class A Noteholder's Principal Distribution Amount for such
Distribution Date, as described in the Indenture of Trust dated as of January 1,
2003, between the Issuer (by Wilmington Trust Company, in its capacity as
Delaware Trustee) and Zions First National Bank, a national banking association,
as eligible lender trustee and trustee (the "Trustee") (capitalized terms used
but not defined herein being defined in Article I of the Indenture, which also
contains rules as to usage that shall be applicable herein); provided, however,
that the entire unpaid principal amount of this Note shall be due and payable on
Maturity Date specified above (the "Class A-1 Maturity Date").

        The Issuer shall pay interest on this Note at the rate per annum equal
to the Class A-1 Rate (as defined on the reverse hereof), on each Distribution
Date until the principal of this Note is paid or made available for payment, on
the principal amount of this Note outstanding on the preceding Distribution Date
or the Date of Issuance in the case of the first Distribution Date (after giving
effect to all payments of principal made on the preceding Distribution Date),


<PAGE>

subject to certain limitations contained in the Indenture. Interest on this Note
shall accrue from and including the preceding Distribution Date (or, in the case
of the first Accrual Period, the Date of Issuance) to but excluding the
following Distribution Date (each an "Accrual Period"). Interest shall be
calculated on the basis of the actual number of days elapsed in each Accrual
Period divided by 360 and rounding the resultant figure to the fifth decimal
point. Such principal of and interest on this Note shall be paid in the manner
specified on the reverse hereof.

        The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

        Reference is made to the further provisions of this Note set forth on
the reverse hereof, which shall have the same effect as though fully set forth
on the face of this Note.

        Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.

                                     B-1-2
<PAGE>


        IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed, manually or in facsimile, as of the date set forth below.

                                       NELNET STUDENT LOAN TRUST 2003-1

                                       By  WILMINGTON TRUST COMPANY, not
                                           in its individual capacity
                                           but solely as Delaware
                                           Trustee under the Trust
                                           Agreement,



                                       By
                                          ------------------------------------
                                           Authorized Signatory

Date: [Date of Issuance]

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

        This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

                                      ZIONS FIRST NATIONAL BANK, not in its
                                      individual capacity but solely as Trustee,



                                      By
                                         --------------------------------------
                                          Authorized Signatory

Date: [Date of Issuance]

                                     B-1-3
<PAGE>


        This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Student Loan-Backed Notes, Class A-1 (the "Class A-1 Notes"),
which, together with the Issuer's Student Loan-Backed Notes, Class A-2, A-3 and
A-4 (the "Class A-2 Notes," the "Class A-3 Notes" and the "Class A-4 Notes,"
respectively) and the Issuer's Student Loan-Backed Notes, Class B (the "Class B
Notes" and, together with the Class A-1 Notes, the Class A-2 Notes, the Class
A-3 Notes and the Class A-4 Notes, the "Notes"), are issued under and secured by
the Indenture, to which Indenture and all indentures supplemental thereto
reference is hereby made for a statement of the respective rights and
obligations thereunder of the Issuer, the Trustee and the Registered Owners. The
Notes are subject to all terms of the Indenture.

        The Class A-1 Notes are and will be secured by the Trust Estate pledged
as security therefor as provided in the Indenture. The Class A-1 Notes, the
Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the
Class B Notes as and to the extent provided in the Indenture.

        Principal of the Class A-1 Notes shall be payable on each Distribution
Date in an amount equal to the Class A Noteholder's Principal Distribution
Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July, October or, if any such date is not a
Business Day, the immediately succeeding Business Day, commencing July 25, 2003.

        As described on the face hereof, the entire unpaid principal amount of
this Note shall be due and payable on the Class A-1 Maturity Date.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable on the date on which (a) an Event of Default shall have
occurred and be continuing and (b) either the Trustee or the Registered Owners
of Obligations representing not less than a majority of the Outstanding Amount
of the Highest Priority Obligations shall have declared the Notes to be
immediately due and payable in the manner provided in the Indenture.

        Interest on the Class A-1 Notes shall be payable on each Distribution
Date on the principal amount outstanding of the Class A-1 Notes until the
principal amount thereof is paid in full, at a rate per annum equal to the Class
A-1 Rate. The "Class A-1 Rate" for each Accrual Period, other than the first
Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.02%.
The "Class A-1 Rate" for the first Accrual Period shall be determined by
reference to the following formula: x + [21/30* (y-x)] (where: x = Five-Month
LIBOR, and y = Six-Month LIBOR), plus 0.02%, as determined by the Administrator.

        Payments of interest on this Note on each Distribution Date, together
with the installment of principal, if any, to the extent not in full payment of
this Note, shall be paid to the Person in whose name such Note is registered on
the Record Date by check mailed first-class, postage prepaid to such Person's
address as it appears on the records of the Trustee on such Record Date, except
that, unless definitive Notes have been issued pursuant to the Indenture, with
respect to Notes registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be
made by wire transfer in immediately available funds to the account designated
by such nominee. If funds are expected to be available, as provided in the


                                      B-1-4
<PAGE>

Indenture, for payment in full of the then remaining unpaid principal amount of
this Note on a Distribution Date, then the Trustee shall notify the Person in
whose name a Note is registered at the close of business on the Record Date
preceding the Distribution Date on which the Issuer expects that the final
installment of principal of and interest on such Note will be paid. Such notice
shall be mailed or transmitted by facsimile prior to such final Distribution
Date and shall specify that such final installment will be payable only upon
presentation and surrender of such Note and shall specify the place where such
Note may be presented and surrendered for payment of such installment.

        As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered upon the records of
the Trustee upon surrender for transfer of any Note at the Principal Office of
the Trustee, duly endorsed for transfer or accompanied by an assignment duly
executed by the Registered Owner or his attorney duly authorized in writing, and
thereupon the Issuer shall execute and the Trustee shall authenticate and
deliver in the name of the transferee or transferees a new fully registered Note
or Notes of the same interest rate and for a like series, subseries, if any, and
aggregate principal amount of the same maturity.

        As to any Note, the person in whose name the same shall be registered
shall be deemed and regarded as the absolute owner thereof for all purposes, and
payment of either principal or interest on any fully registered Note shall be
made only to or upon the written order of the Registered Owner thereof or his
legal representative but such registration may be changed as provided in the
Indenture. All such payments shall be valid and effectual to satisfy and
discharge the liability upon such Note to the extent of the sum or sums paid.

        Each Registered Owner and each transferee of a Note shall be deemed to
represent and warrant that either (a) it is not acquiring the Note directly or
indirectly for, or on behalf of, an ERISA plan or any entity whose underlying
assets are deemed to be plan assets of such ERISA plan; or (b)(i) the
acquisition and holding of the Notes will not result in a nonexempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code or similar
law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant
to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly
dispose of the Notes.

        The Trustee shall require the payment by any Registered Owner requesting
exchange or transfer of any tax or other governmental charge required to be paid
with respect to such exchange or transfer. The applicant for any such transfer
or exchange may be required to pay all taxes and governmental charges in
connection with such transfer or exchange, other than exchanges pursuant to the
Indenture.

        The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

        The Issuer is permitted by the Indenture, under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Registered
Owners under the Indenture.

        The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

                                      B-1-5
<PAGE>

        This Note shall be construed in accordance with the laws of the State of
New York, without reference to its conflict of law provisions, and the
obligations, rights and remedies of the parties hereunder and thereunder shall
be determined in accordance with such laws.

        No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place and rate, and in the coin or currency, herein prescribed.

                                      B-1-6
<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

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

        FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

--------------------------------------------------------------------------------
                         (name and address of assignee)
the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints

--------------------------------------------------------------------------------
attorney, to transfer said Note on the books kept for registration thereof, with
full power of substitution in the premises.

Dated:
       -----------------------------

                                           By                                  *
                                              ---------------------------------
                                           Name
                                                --------------------------------
                                           Title
                                                 -------------------------------


                                           Signature Guaranteed:



                                           By * *NOTICE: The signature to
                                           this assignment must correspond
                                           with the name of the registered
                                           owner as it appears on the face
                                           of the within Note in every
                                           particular, without alteration,
                                           enlargement or any change
                                           whatever. Such signature must be
                                           guaranteed by an "eligible
                                           guarantor institution" meeting
                                           the requirements of the Note
                                           Registrar, which requirements
                                           include membership or
                                           participation in STAMP or such
                                           other "signature guarantee
                                           program" as may be determined by
                                           the Trustee in addition to, or in
                                           substitution for, STAMP, all in
                                           accordance with the Securities
                                           Exchange Act of 1934, as amended.

                                      B-1-7
<PAGE>

                                   EXHIBIT B-2

                             FORM OF CLASS A-2 NOTE


        Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as
defined below) or its agent for registration of transfer, exchange or payment,
and any Note issued is registered in the name of Cede & Co. or in such other
name as is requested by an authorized representative of DTC (and any payment is
made to Cede & Co. or to such other entity as is requested by an authorized
representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

        THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY,
THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE
AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY
GOVERNMENTAL AGENCY.

                        NELNET STUDENT LOAN TRUST 2003-1
                         STUDENT LOAN ASSET-BACKED NOTES
                                    CLASS A-2

REGISTERED NO. R-1                                       REGISTERED $286,000,000

        DATE OF ISSUANCE           MATURITY DATE              CUSIP NO.
        February 4, 2003          January 25, 2013            64031QAL5

PRINCIPAL SUM: TWO HUNDRED EIGHTY-SIX MILLION AND 00/00 DOLLARS
REGISTERED OWNER:     CEDE & CO.

        Nelnet Student Loan Trust 2003-1, a statutory trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, on each Distribution Date the principal sum equal to the
applicable Class A Noteholder's Principal Distribution Amount for such
Distribution Date, as described in the Indenture of Trust dated as of January 1,
2003, between the Issuer (by Wilmington Trust Company, in its capacity as
Delaware Trustee) and Zions First National Bank, a national banking association,
as eligible lender trustee and trustee (the "Trustee") (capitalized terms used
but not defined herein being defined in Article I of the Indenture, which also
contains rules as to usage that shall be applicable herein); provided, however,
that the entire unpaid principal amount of this Note shall be due and payable on
the Maturity Date specified above (the "Class A-2 Maturity Date").

        The Issuer shall pay interest on this Note at the rate per annum equal
to the Class A-2 Rate (as defined on the reverse hereof), on each Distribution
Date until the principal of this Note is paid or made available for payment, on
the principal amount of this Note outstanding on the preceding Distribution Date
or the Date of Issuance in the case of the first Distribution Date (after giving
effect to all payments of principal made on the preceding Distribution Date),


<PAGE>

subject to certain limitations contained in the Indenture. Interest on this Note
shall accrue from and including the preceding Distribution Date (or, in the case
of the first Accrual Period, the Date of Issuance) to but excluding the
following Distribution Date (each an "Accrual Period"). Interest shall be
calculated on the basis of the actual number of days elapsed in each Accrual
Period divided by 360 and rounding the resultant figure to the fifth decimal
point. Such principal of and interest on this Note shall be paid in the manner
specified on the reverse hereof.

        The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

        Reference is made to the further provisions of this Note set forth on
the reverse hereof, which shall have the same effect as though fully set forth
on the face of this Note.

        Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.

                                     B-2-2
<PAGE>


        IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed, manually or in facsimile, as of the date set forth below.

                                      NELNET STUDENT LOAN TRUST 2003-1

                                      By  WILMINGTON TRUST COMPANY, not
                                          in its individual capacity
                                          but solely as Delaware
                                          Trustee under the Trust
                                          Agreement,



                                      By
                                         ---------------------------------------
                                          Authorized Signatory


Date: [Date of Issuance]

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

        This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

                                     ZIONS FIRST NATIONAL BANK, not in its
                                     individual capacity but solely as Trustee,



                                     By
                                        ----------------------------------------
                                         Authorized Signatory


Date: [Date of Issuance]


                                     B-2-3
<PAGE>


        This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Student Loan-Backed Notes, Class A-2 (the "Class A-2 Notes"),
which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class
A-3 and Class A-4 (the "Class A-1 Notes," the "Class A-3 Notes" and the "Class
A-4 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B
(the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2
Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued
under and secured by the Indenture, to which Indenture and all indentures
supplemental thereto reference is hereby made for a statement of the respective
rights and obligations thereunder of the Issuer, the Trustee and the Registered
Owners. The Notes are subject to all terms of the Indenture.

        The Class A-2 Notes are and will be secured by the Trust Estate pledged
as security therefor as provided in the Indenture. The Class A-1 Notes, the
Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the
Class B Notes as and to the extent provided in the Indenture.

        Principal of the Class A-2 Notes shall be payable on each Distribution
Date in an amount equal to the Class A Noteholder's Principal Distribution
Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July and October or, if any such date is not
a Business Day, the immediately succeeding Business Day, commencing July 25,
2003.

        As described on the face hereof, the entire unpaid principal amount of
this Note shall be due and payable on the Class A-2 Maturity Date.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable on the date on which (a) an Event of Default shall have
occurred and be continuing and (b) either the Trustee or the Registered Owners
of Obligations representing not less than a majority of the Outstanding Amount
of the Highest Priority Obligations shall have declared the Notes to be
immediately due and payable in the manner provided in the Indenture.

        Interest on the Class A-2 Notes shall be payable on each Distribution
Date on the principal amount outstanding of the Class A-2 Notes until the
principal amount thereof is paid in full, at a rate per annum equal to the Class
A-2 Rate. The "Class A-2 Rate" for each Accrual Period, other than the first
Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.05%.
The "Class A-2 Rate" for the first Accrual Period shall be determined by
reference to the following formula: x + [21/30* (y-x)] (where: x = Five-Month
LIBOR, and y = Six-Month LIBOR), plus 0.05%, as determined by the Administrator.

        Payments of interest on this Note on each Distribution Date, together
with the installment of principal, if any, to the extent not in full payment of
this Note, shall be paid to the Person in whose name such Note is registered on
the Record Date by check mailed first-class, postage prepaid to such Person's
address as it appears on the records of the Trustee on such Record Date, except
that, unless definitive Notes have been issued pursuant to the Indenture, with
respect to Notes registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be
made by wire transfer in immediately available funds to the account designated


                                     B-2-4
<PAGE>

by such nominee. If funds are expected to be available, as provided in the
Indenture, for payment in full of the then remaining unpaid principal amount of
this Note on a Distribution Date, then the Trustee shall notify the Person in
whose name a Note is registered at the close of business on the Record Date
preceding the Distribution Date on which the Issuer expects that the final
installment of principal of and interest on such Note will be paid. Such notice
shall be mailed or transmitted by facsimile prior to such final Distribution
Date and shall specify that such final installment will be payable only upon
presentation and surrender of such Note and shall specify the place where such
Note may be presented and surrendered for payment of such installment.

        As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered upon the records of
the Trustee upon surrender for transfer of any Note at the Principal Office of
the Trustee, duly endorsed for transfer or accompanied by an assignment duly
executed by the Registered Owner or his attorney duly authorized in writing, and
thereupon the Issuer shall execute and the Trustee shall authenticate and
deliver in the name of the transferee or transferees a new fully registered Note
or Notes of the same interest rate and for a like series, subseries, if any, and
aggregate principal amount of the same maturity.

        As to any Note, the person in whose name the same shall be registered
shall be deemed and regarded as the absolute owner thereof for all purposes, and
payment of either principal or interest on any fully registered Note shall be
made only to or upon the written order of the Registered Owner thereof or his
legal representative but such registration may be changed as provided in the
Indenture. All such payments shall be valid and effectual to satisfy and
discharge the liability upon such Note to the extent of the sum or sums paid.

        Each Registered Owner and each transferee of a Note shall be deemed to
represent and warrant that either (a) it is not acquiring the Note directly or
indirectly for, or on behalf of, an ERISA plan or any entity whose underlying
assets are deemed to be plan assets of such ERISA plan; or (b)(i) the
acquisition and holding of the Notes will not result in a nonexempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code or similar
law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant
to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly
dispose of the Notes.

        The Trustee shall require the payment by any Registered Owner requesting
exchange or transfer of any tax or other governmental charge required to be paid
with respect to such exchange or transfer. The applicant for any such transfer
or exchange may be required to pay all taxes and governmental charges in
connection with such transfer or exchange, other than exchanges pursuant to the
Indenture.

        The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

        The Issuer is permitted by the Indenture, under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Registered
Owners under the Indenture.

        The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

                                     B-2-5
<PAGE>

        This Note shall be construed in accordance with the laws of the State of
New York, without reference to its conflict of law provisions, and the
obligations, rights and remedies of the parties hereunder and thereunder shall
be determined in accordance with such laws.

        No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place and rate, and in the coin or currency, herein prescribed.


                                     B-2-6
<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

--------------------------------------------------------------------------------
        FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

--------------------------------------------------------------------------------
                          (name and address of assignee)
the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints

--------------------------------------------------------------------------------
attorney, to transfer said Note on the books kept for registration thereof, with
full power of substitution in the premises.

Dated:

                                          By                                   *
                                             -----------------------------------
                                          Name
                                               ---------------------------------
                                          Title
                                                --------------------------------


                                          Signature Guaranteed:



                                          By * *NOTICE: The signature to
                                          this assignment must correspond
                                          with the name of the registered
                                          owner as it appears on the face
                                          of the within Note in every
                                          particular, without alteration,
                                          enlargement or any change
                                          whatever. Such signature must be
                                          guaranteed by an "eligible
                                          guarantor institution" meeting
                                          the requirements of the Note
                                          Registrar, which requirements
                                          include membership or
                                          participation in STAMP or such
                                          other "signature guarantee
                                          program" as may be determined by
                                          the Trustee in addition to, or in
                                          substitution for, STAMP, all in
                                          accordance with the Securities
                                          Exchange Act of 1934, as amended.

                                     B-2-7
<PAGE>

                                  EXHIBIT B-3

                             FORM OF CLASS A-3 NOTE


        Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as
defined below) or its agent for registration of transfer, exchange or payment,
and any Note issued is registered in the name of Cede & Co. or in such other
name as is requested by an authorized representative of DTC (and any payment is
made to Cede & Co. or to such other entity as is requested by an authorized
representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

        THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY,
THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE
AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY
GOVERNMENTAL AGENCY.

                        NELNET STUDENT LOAN TRUST 2003-1
                         STUDENT LOAN ASSET-BACKED NOTES
                                    CLASS A-3

REGISTERED NO. R-1                                       REGISTERED $112,250,000

        DATE OF ISSUANCE           MATURITY DATE              CUSIP NO.
        February 4, 2003          January 25, 2016            64031QAM3

PRINCIPAL SUM:     ONE HUNDRED  TWELVE  MILLION TWO  HUNDRED AND FIFTY THOUSAND
                   AND 00/00 DOLLARS
REGISTERED OWNER:  CEDE & CO.


        Nelnet Student Loan Trust 2003-1, a statutory trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, on each Distribution Date the principal sum equal to the
applicable Class A Noteholder's Principal Distribution Amount for such
Distribution Date, as described in the Indenture of Trust dated as of January 1,
2003, between the Issuer (by Wilmington Trust Company, in its capacity as
Delaware Trustee) and Zions First National Bank, a national banking association,
as eligible lender trustee and trustee (the "Trustee") (capitalized terms used
but not defined herein being defined in Article I of the Indenture, which also
contains rules as to usage that shall be applicable herein); provided, however,
that the entire unpaid principal amount of this Note shall be due and payable on
the Maturity Date specified above (the "Class A-3 Maturity Date").

<PAGE>

        The Issuer shall pay interest on this Note at the rate per annum equal
to the Class A-3 Rate (as defined on the reverse hereof), on each Distribution
Date until the principal of this Note is paid or made available for payment, on
the principal amount of this Note outstanding on the preceding Distribution Date
or the Date of Issuance in the case of the first Distribution Date (after giving
effect to all payments of principal made on the preceding Distribution Date),
subject to certain limitations contained in the Indenture. Interest on this Note
shall accrue from and including the preceding Distribution Date (or, in the case
of the first Accrual Period, the Date of Issuance) to but excluding the
following Distribution Date (each an "Accrual Period"). Interest shall be
calculated on the basis of the actual number of days elapsed in each Accrual
Period divided by 360 and rounding the resultant figure to the fifth decimal
point. Such principal of and interest on this Note shall be paid in the manner
specified on the reverse hereof.

        The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

        Reference is made to the further provisions of this Note set forth on
the reverse hereof, which shall have the same effect as though fully set forth
on the face of this Note.

        Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.

                                     B-3-2
<PAGE>


        IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed, manually or in facsimile, as of the date set forth below.

                                       NELNET STUDENT LOAN TRUST 2003-1

                                       By  WILMINGTON TRUST COMPANY, not
                                           in its individual capacity
                                           but solely as Delaware
                                           Trustee under the Trust
                                           Agreement,



                                       By
                                          ------------------------------------
                                           Authorized Signatory


Date: [Date of Issuance]

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

        This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

                                      ZIONS FIRST NATIONAL BANK, not in its
                                      individual capacity but solely as Trustee,



                                      By
                                         ---------------------------------------
                                          Authorized Signatory


Date: [Date of Issuance]

                                     B-3-3
<PAGE>


        This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Student Loan-Backed Notes, Class A-3 (the "Class A-3 Notes"),
which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class
A-2 and Class A-4 (the "Class A-1 Notes," the "Class A-2 Notes" and the "Class
A-4 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B
(the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2
Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued
under and secured by the Indenture, to which Indenture and all indentures
supplemental thereto reference is hereby made for a statement of the respective
rights and obligations thereunder of the Issuer, the Trustee and the Registered
Owners. The Notes are subject to all terms of the Indenture.

        The Class A-3 Notes are and will be secured by the Trust Estate pledged
as security therefor as provided in the Indenture. The Class A-1 Notes, the
Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the
Class B Notes as and to the extent provided in the Indenture.

        Principal of the Class A-3 Notes shall be payable on each Distribution
Date in an amount equal to the Class A Noteholder's Principal Distribution
Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July and October or, if any such date is not
a Business Day, the immediately succeeding Business Day, commencing July 25,
2003.

        As described on the face hereof, the entire unpaid principal amount of
this Note shall be due and payable on the Class A-3 Maturity Date.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable on the date on which (a) an Event of Default shall have
occurred and be continuing and (b) either the Trustee or the Registered Owners
of Obligations representing not less than a majority of the Outstanding Amount
of the Highest Priority Obligations shall have declared the Notes to be
immediately due and payable in the manner provided in the Indenture.

        Interest on the Class A-3 Notes shall be payable on each Distribution
Date on the principal amount outstanding of the Class A-3 Notes until the
principal amount thereof is paid in full, at a rate per annum equal to the Class
A-3 Rate. The "Class A-3 Rate" for each Accrual Period, other than the first
Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.11%.
The "Class A-3 Rate" for the first Accrual Period shall be determined by
reference to the following formula: x + [21/30* (y-x)] (where: x = Five-Month
LIBOR, and y = Six-Month LIBOR), plus 0.11%, as determined by the Administrator.

        Payments of interest on this Note on each Distribution Date, together
with the installment of principal, if any, to the extent not in full payment of
this Note, shall be paid to the Person in whose name such Note is registered on
the Record Date by check mailed first-class, postage prepaid to such Person's
address as it appears on the records of the Trustee on such Record Date, except
that, unless definitive Notes have been issued pursuant to the Indenture, with
respect to Notes registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be
made by wire transfer in immediately available funds to the account designated
by such nominee. If funds are expected to be available, as provided in the
Indenture, for payment in full of the then remaining unpaid principal amount of

                                     B-3-4
<PAGE>

this Note on a Distribution Date, then the Trustee shall notify the Person in
whose name a Note is registered at the close of business on the Record Date
preceding the Distribution Date on which the Issuer expects that the final
installment of principal of and interest on such Note will be paid. Such notice
shall be mailed or transmitted by facsimile prior to such final Distribution
Date and shall specify that such final installment will be payable only upon
presentation and surrender of such Note and shall specify the place where such
Note may be presented and surrendered for payment of such installment.

        As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered upon the records of
the Trustee upon surrender for transfer of any Note at the Principal Office of
the Trustee, duly endorsed for transfer or accompanied by an assignment duly
executed by the Registered Owner or his attorney duly authorized in writing, and
thereupon the Issuer shall execute and the Trustee shall authenticate and
deliver in the name of the transferee or transferees a new fully registered Note
or Notes of the same interest rate and for a like series, subseries, if any, and
aggregate principal amount of the same maturity.

        As to any Note, the person in whose name the same shall be registered
shall be deemed and regarded as the absolute owner thereof for all purposes, and
payment of either principal or interest on any fully registered Note shall be
made only to or upon the written order of the Registered Owner thereof or his
legal representative but such registration may be changed as provided in the
Indenture. All such payments shall be valid and effectual to satisfy and
discharge the liability upon such Note to the extent of the sum or sums paid.

        Each Registered Owner and each transferee of a Note shall be deemed to
represent and warrant that either (a) it is not acquiring the Note directly or
indirectly for, or on behalf of, an ERISA plan or any entity whose underlying
assets are deemed to be plan assets of such ERISA plan; or (b)(i) the
acquisition and holding of the Notes will not result in a nonexempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code or similar
law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant
to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly
dispose of the Notes.

        The Trustee shall require the payment by any Registered Owner requesting
exchange or transfer of any tax or other governmental charge required to be paid
with respect to such exchange or transfer. The applicant for any such transfer
or exchange may be required to pay all taxes and governmental charges in
connection with such transfer or exchange, other than exchanges pursuant to the
Indenture.

        The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

        The Issuer is permitted by the Indenture, under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Registered
Owners under the Indenture.

        The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

                                     B-3-5
<PAGE>

        This Note shall be construed in accordance with the laws of the State of
New York, without reference to its conflict of law provisions, and the
obligations, rights and remedies of the parties hereunder and thereunder shall
be determined in accordance with such laws.

        No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place and rate, and in the coin or currency, herein prescribed.

                                     B-3-6
<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

--------------------------------------------------------------------------------
        FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

--------------------------------------------------------------------------------
                         (name and address of assignee)
the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints

--------------------------------------------------------------------------------
attorney, to transfer said Note on the books kept for registration thereof, with
full power of substitution in the premises.

Dated:
       -----------------------------

                                          By                                  *
                                             ---------------------------------
                                          Name
                                               --------------------------------
                                          Title
                                                -------------------------------


                                          Signature Guaranteed:



                                          By * *NOTICE: The signature to
                                          this assignment must correspond
                                          with the name of the registered
                                          owner as it appears on the face
                                          of the within Note in every
                                          particular, without alteration,
                                          enlargement or any change
                                          whatever. Such signature must be
                                          guaranteed by an "eligible
                                          guarantor institution" meeting
                                          the requirements of the Note
                                          Registrar, which requirements
                                          include membership or
                                          participation in STAMP or such
                                          other "signature guarantee
                                          program" as may be determined by
                                          the Trustee in addition to, or in
                                          substitution for, STAMP, all in
                                          accordance with the Securities
                                          Exchange Act of 1934, as amended.


                                     B-3-7
<PAGE>

                                   EXHIBIT B-4

                             FORM OF CLASS A-4 NOTE


        Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as
defined below) or its agent for registration of transfer, exchange or payment,
and any Note issued is registered in the name of Cede & Co. or in such other
name as is requested by an authorized representative of DTC (and any payment is
made to Cede & Co. or to such other entity as is requested by an authorized
representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

        THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY,
THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE
AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY
GOVERNMENTAL AGENCY.

                        NELNET STUDENT LOAN TRUST 2003-1
                         STUDENT LOAN ASSET-BACKED NOTES
                                    CLASS A-4

REGISTERED NO. R-1                                       REGISTERED $403,600,000

        DATE OF ISSUANCE          MATURITY DATE               CUSIP NO.
        February 4, 2003         January 25, 2032             64031QAN1

PRINCIPAL SUM:        FOUR HUNDRED THREE MILLION SIX HUNDRED THOUSAND AND
                      00/00 DOLLARS
REGISTERED OWNER:     CEDE & CO.

        Nelnet Student Loan Trust 2003-1, a statutory trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, on each Distribution Date the principal sum equal to the
applicable Class A Noteholder's Principal Distribution Amount for such
Distribution Date, as described in the Indenture of Trust dated as of January 1,
2003, between the Issuer (by Wilmington Trust Company, in its capacity as
Delaware Trustee) and Zions First National Bank, a national banking association,
as eligible lender trustee and trustee (the "Trustee") (capitalized terms used
but not defined herein being defined in Article I of the Indenture, which also
contains rules as to usage that shall be applicable herein); provided, however,
that the entire unpaid principal amount of this Note shall be due and payable on
the Maturity Date specified above (the "Class A-4 Maturity Date").

        The Issuer shall pay interest on this Note at the rate per annum equal
to the Class A-4 Rate (as defined on the reverse hereof), on each Distribution
Date until the principal of this Note is paid or made available for payment, on
the principal amount of this Note outstanding on the preceding Distribution Date
or the Date of Issuance in the case of the first Distribution Date (after giving

<PAGE>

effect to all payments of principal made on the preceding Distribution Date),
subject to certain limitations contained in the Indenture. Interest on this Note
shall accrue from and including the preceding Distribution Date (or, in the case
of the first Accrual Period, the Date of Issuance) to but excluding the
following Distribution Date (each an "Accrual Period"). Interest shall be
calculated on the basis of the actual number of days elapsed in each Accrual
Period divided by 360 and rounding the resultant figure to the fifth decimal
point. Such principal of and interest on this Note shall be paid in the manner
specified on the reverse hereof.

        The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

        Reference is made to the further provisions of this Note set forth on
the reverse hereof, which shall have the same effect as though fully set forth
on the face of this Note.

        Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.

                                     B-4-2
<PAGE>


        IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed, manually or in facsimile, as of the date set forth below.

                                       NELNET STUDENT LOAN TRUST 2003-1

                                       By  WILMINGTON TRUST COMPANY, not
                                           in its individual capacity
                                           but solely as Delaware
                                           Trustee under the Trust
                                           Agreement,



                                       By
                                          --------------------------------------
                                           Authorized Signatory


Date: [Date of Issuance]

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

        This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

                                      ZIONS FIRST NATIONAL BANK, not in its
                                      individual capacity but solely as Trustee,



                                      By
                                         ---------------------------------------
                                          Authorized Signatory


Date: [Date of Issuance]


                                     B-4-3
<PAGE>


        This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Student Loan-Backed Notes, Class A-4 (the "Class A-4 Notes"),
which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class
A-2 and Class A-3 (the "Class A-1 Notes," the "Class A-2 Notes" and the "Class
A-3 Notes," respectively) and the Issuer's Student Loan-Backed Notes, Class B
(the "Class B Notes" and, together with the Class A-1 Notes, the Class A-2
Notes, the Class A-3 Notes and the Class A-4 Notes, the "Notes"), are issued
under and secured by the Indenture, to which Indenture and all indentures
supplemental thereto reference is hereby made for a statement of the respective
rights and obligations thereunder of the Issuer, the Trustee and the Registered
Owners. The Notes are subject to all terms of the Indenture.

        The Class A-4 Notes are and will be secured by the Trust Estate pledged
as security therefor as provided in the Indenture. The Class A-1 Notes, the
Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes are senior to the
Class B Notes as and to the extent provided in the Indenture.

        Principal of the Class A-4 Notes shall be payable on each Distribution
Date in an amount equal to the Class A Noteholder's Principal Distribution
Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July and October or, if any such date is not
a Business Day, the immediately succeeding Business Day, commencing July 25,
2003.

        As described on the face hereof, the entire unpaid principal amount of
this Note shall be due and payable on the Class A-4 Maturity Date.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable on the date on which (a) an Event of Default shall have
occurred and be continuing and (b) either the Trustee or the Registered Owners
of Obligations representing not less than a majority of the Outstanding Amount
of the Highest Priority Obligations shall have declared the Notes to be
immediately due and payable in the manner provided in the Indenture.

        Interest on the Class A-4 Notes shall be payable on each Distribution
Date on the principal amount outstanding of the Class A-4 Notes until the
principal amount thereof is paid in full, at a rate per annum equal to the Class
A-4 Rate. The "Class A-4 Rate" for each Accrual Period, other than the first
Accrual Period, shall be equal to the applicable Three-Month LIBOR, plus 0.22%;
provided, however, that if the Sponsor does not exercise its option to purchase
the Financed Eligible Loans as described in the Indenture and the Financed
Eligible Loans are not sold on the Trust Auction Date, the Class A-4 Rate shall
be increased by 0.13% per annum for each Accrual Period beginning on or after
the Optional Purchase Date. The "Class A-4 Rate" for the first Accrual Period
shall be determined by reference to the following formula: x + [21/30* (y-x)]
(where: x = Five-Month LIBOR, and y = Six-Month LIBOR), plus 0.22%, as
determined by the Administrator.

        Payments of interest on this Note on each Distribution Date, together
with the installment of principal, if any, to the extent not in full payment of
this Note, shall be paid to the Person in whose name such Note is registered on
the Record Date by check mailed first-class, postage prepaid to such Person's
address as it appears on the records of the Trustee on such Record Date, except
that, unless definitive Notes have been issued pursuant to the Indenture, with

                                     B-4-4
<PAGE>

respect to Notes registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be
made by wire transfer in immediately available funds to the account designated
by such nominee. If funds are expected to be available, as provided in the
Indenture, for payment in full of the then remaining unpaid principal amount of
this Note on a Distribution Date, then the Trustee shall notify the Person in
whose name a Note is registered at the close of business on the Record Date
preceding the Distribution Date on which the Issuer expects that the final
installment of principal of and interest on such Note will be paid. Such notice
shall be mailed or transmitted by facsimile prior to such final Distribution
Date and shall specify that such final installment will be payable only upon
presentation and surrender of such Note and shall specify the place where such
Note may be presented and surrendered for payment of such installment.

        As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered upon the records of
the Trustee upon surrender for transfer of any Note at the Principal Office of
the Trustee, duly endorsed for transfer or accompanied by an assignment duly
executed by the Registered Owner or his attorney duly authorized in writing, and
thereupon the Issuer shall execute and the Trustee shall authenticate and
deliver in the name of the transferee or transferees a new fully registered Note
or Notes of the same interest rate and for a like series, subseries, if any, and
aggregate principal amount of the same maturity.

        As to any Note, the person in whose name the same shall be registered
shall be deemed and regarded as the absolute owner thereof for all purposes, and
payment of either principal or interest on any fully registered Note shall be
made only to or upon the written order of the Registered Owner thereof or his
legal representative but such registration may be changed as provided in the
Indenture. All such payments shall be valid and effectual to satisfy and
discharge the liability upon such Note to the extent of the sum or sums paid.

        Each Registered Owner and each transferee of a Note shall be deemed to
represent and warrant that either (a) it is not acquiring the Note directly or
indirectly for, or on behalf of, an ERISA plan or any entity whose underlying
assets are deemed to be plan assets of such ERISA plan; or (b)(i) the
acquisition and holding of the Notes will not result in a nonexempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code or similar
law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant
to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly
dispose of the Notes.

        The Trustee shall require the payment by any Registered Owner requesting
exchange or transfer of any tax or other governmental charge required to be paid
with respect to such exchange or transfer. The applicant for any such transfer
or exchange may be required to pay all taxes and governmental charges in
connection with such transfer or exchange, other than exchanges pursuant to the
Indenture.

        The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

        The Issuer is permitted by the Indenture, under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Registered
Owners under the Indenture.

        The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

                                     B-4-5
<PAGE>

        This Note shall be construed in accordance with the laws of the State of
New York, without reference to its conflict of law provisions, and the
obligations, rights and remedies of the parties hereunder and thereunder shall
be determined in accordance with such laws.

        No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place and rate, and in the coin or currency, herein prescribed.

                                     B-4-6
<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

--------------------------------------------------------------------------------
        FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

--------------------------------------------------------------------------------
                         (name and address of assignee)
the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints

--------------------------------------------------------------------------------
attorney, to transfer said Note on the books kept for registration thereof, with
full power of substitution in the premises.

Dated:
       -----------------------------

                                          By                                   *
                                             ----------------------------------
                                          Name
                                               ---------------------------------
                                          Title
                                                --------------------------------


                                          Signature Guaranteed:



                                          By * *NOTICE: The signature to
                                          this assignment must correspond
                                          with the name of the registered
                                          owner as it appears on the face
                                          of the within Note in every
                                          particular, without alteration,
                                          enlargement or any change
                                          whatever. Such signature must be
                                          guaranteed by an "eligible
                                          guarantor institution" meeting
                                          the requirements of the Note
                                          Registrar, which requirements
                                          include membership or
                                          participation in STAMP or such
                                          other "signature guarantee
                                          program" as may be determined by
                                          the Trustee in addition to, or in
                                          substitution for, STAMP, all in
                                          accordance with the Securities
                                          Exchange Act of 1934, as amended.

                                     B-4-7
<PAGE>

                                   EXHIBIT B-5

                              FORM OF CLASS B NOTE


        Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer (as
defined below) or its agent for registration of transfer, exchange or payment,
and any Note issued is registered in the name of Cede & Co. or in such other
name as is requested by an authorized representative of DTC (and any payment is
made to Cede & Co. or to such other entity as is requested by an authorized
representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

        THE PRINCIPAL OF THIS NOTE IS PAYABLE AS SET FORTH HEREIN. ACCORDINGLY,
THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE LESS THAN THE
AMOUNT SHOWN ON THE FACE HEREOF. THIS NOTE IS NOT GUARANTEED OR INSURED BY ANY
GOVERNMENTAL AGENCY.

                        NELNET STUDENT LOAN TRUST 2003-1
                         STUDENT LOAN ASSET-BACKED NOTES
                                     CLASS B

REGISTERED NO. R-1                                      REGISTERED $30,150,000

Date of Issuance             Maturity Date              CUSIP No.
        February 4, 2003            January 25, 2037              64031QAQ4

PRINCIPAL SUM:        THIRTY MILLION ONE HUNDRED AND FIFTY THOUSAND AND
                      00/00 DOLLARS
REGISTERED OWNER:     CEDE & CO.

        Nelnet Student Loan Trust 2003-1, a statutory trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, on each Distribution Date the principal sum equal to the
applicable Class B Noteholder's Principal Distribution Amount for such
Distribution Date, as described in the Indenture of Trust dated as of January 1,
2003, between the Issuer (by Wilmington Trust Company, in its capacity as
Delaware Trustee) and Zions First National Bank, a national banking association,
as eligible lender trustee and trustee (the "Trustee") (capitalized terms used
but not defined herein being defined in Article I of the Indenture, which also
contains rules as to usage that shall be applicable herein); provided, however,
that the entire unpaid principal amount of this Note shall be due and payable on
the Maturity Date specified above (the "Class B Maturity Date").

        The Issuer shall pay interest on this Note at the rate per annum equal
to the Class B Rate (as defined on the reverse hereof), on each Distribution
Date until the principal of this Note is paid or made available for payment, on
the principal amount of this Note outstanding on the preceding Distribution Date

<PAGE>

or the Date of Issuance in the case of the first Distribution Date (after giving
effect to all payments of principal made on the preceding Distribution Date),
subject to certain limitations contained in the Indenture. Interest on this Note
shall accrue from and including the preceding Distribution Date (or, in the case
of the first Accrual Period, the Date of Issuance) to but excluding the
following Distribution Date (each an "Accrual Period"). Interest shall be
calculated on the basis of the actual number of days elapsed in each Accrual
Period divided by 360 and rounding the resultant figure to the fifth decimal
point. Such principal of and interest on this Note shall be paid in the manner
specified on the reverse hereof.

        The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

        Reference is made to the further provisions of this Note set forth on
the reverse hereof, which shall have the same effect as though fully set forth
on the face of this Note.

        Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.

                                     B-5-2
<PAGE>


        IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed, manually or in facsimile, as of the date set forth below.

                                       NELNET STUDENT LOAN TRUST 2003-1

                                       By  WILMINGTON TRUST COMPANY, not
                                           in its individual capacity
                                           but solely as Delaware
                                           Trustee under the Trust
                                           Agreement,



                                       By
                                          --------------------------------------
                                           Authorized Signatory


Date: [Date of Issuance]

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

        This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

                                      ZIONS FIRST NATIONAL BANK, not in its
                                      individual capacity but solely as Trustee,



                                      By
                                         ---------------------------------------
                                          Authorized Signatory


Date: [Date of Issuance]


                                      B-5-3
<PAGE>


        This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Student Loan-Backed Notes, Class B (the "Class B Notes"),
which, together with the Issuer's Student Loan-Backed Notes, Class A-1, Class
A-2, Class A-3 and Class A-4 (the "Class A-1 Notes," the "Class A-2 Notes, the
"Class A-3 Notes" and the "Class A-4 Notes," respectively) (and, together with
the Class B Notes the "Notes"), are issued under and secured by the Indenture,
to which Indenture and all indentures supplemental thereto reference is hereby
made for a statement of the respective rights and obligations thereunder of the
Issuer, the Trustee and the Registered Owners. The Notes are subject to all
terms of the Indenture.

        The Class B Notes are and will be secured by the Trust Estate pledged as
security therefor as provided in the Indenture. The Class A-1 Notes, Class A-2
Notes, Class A-3 Notes and Class A-4 Notes are senior to the Class B Notes as
and to the extent provided in the Indenture.

        Principal of the Class B Notes shall be payable on each Distribution
Date in an amount equal to the Class B Noteholder's Principal Distribution
Amount for such Distribution Date. "Distribution Date" means the twenty-fifth
(25th) day of each January, April, July and October or, if any such date is not
a Business Day, the immediately succeeding Business Day, commencing July 25,
2003.

        As described on the face hereof, the entire unpaid principal amount of
this Note shall be due and payable on the Class B Maturity Date. Notwithstanding
the foregoing, the entire unpaid principal amount of the Notes shall be due and
payable on the date on which (a) an Event of Default shall have occurred and be
continuing and (b) either the Trustee or the Registered Owners of Obligations
representing not less than a majority of the Outstanding Amount of the Highest
Priority Obligations shall have declared the Notes to be immediately due and
payable in the manner provided in the Indenture.

        Interest on the Class B Notes shall be payable on each Distribution Date
on the principal amount outstanding of the Class B Notes until the principal
amount thereof is paid in full, at a rate per annum equal to the Class B Rate.
The "Class B Rate" for each Accrual Period, other than the first Accrual Period,
shall be equal to the applicable Three-Month LIBOR, plus 0.70%; provided,
however, that if the Sponsor does not exercise its option to purchase the
Financed Eligible Loans as described in the Indenture and the Financed Eligible
Loans are not sold on the Trust Auction Date, the Class B Rate shall be
increased by 0.30% per annum for each Accrual Period beginning on or after the
Optional Purchase Date. The "Class B Rate" for the first Accrual Period shall be
determined by reference to the following formula: x + [21/30* (y-x)] (where: x =
Five-Month LIBOR, and y = Six-Month LIBOR), plus 0.70%, as determined by the
Administrator.

        Payments of interest on this Note on each Distribution Date, together
with the installment of principal, if any, to the extent not in full payment of
this Note, shall be paid to the Person in whose name such Note is registered on
the Record Date by check mailed first-class, postage prepaid to such Person's
address as it appears on the records of the Trustee on such Record Date, except
that, unless definitive Notes have been issued pursuant to the Indenture, with
respect to Notes registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payment shall be
made by wire transfer in immediately available funds to the account designated
by such nominee. If funds are expected to be available, as provided in the


                                       B-5-4
<PAGE>

Indenture, for payment in full of the then remaining unpaid principal amount of
this Note on a Distribution Date, then the Trustee shall notify the Person in
whose name a Note is registered at the close of business on the Record Date
preceding the Distribution Date on which the Issuer expects that the final
installment of principal of and interest on such Note will be paid. Such notice
shall be mailed or transmitted by facsimile prior to such final Distribution
Date and shall specify that such final installment will be payable only upon
presentation and surrender of such Note and shall specify the place where such
Note may be presented and surrendered for payment of such installment.

        As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered upon the records of
the Trustee upon surrender for transfer of any Note at the Principal Office of
the Trustee, duly endorsed for transfer or accompanied by an assignment duly
executed by the Registered Owner or his attorney duly authorized in writing, and
thereupon the Issuer shall execute and the Trustee shall authenticate and
deliver in the name of the transferee or transferees a new fully registered Note
or Notes of the same interest rate and for a like series, subseries, if any, and
aggregate principal amount of the same maturity.

        As to any Note, the person in whose name the same shall be registered
shall be deemed and regarded as the absolute owner thereof for all purposes, and
payment of either principal or interest on any fully registered Note shall be
made only to or upon the written order of the Registered Owner thereof or his
legal representative but such registration may be changed as provided in the
Indenture. All such payments shall be valid and effectual to satisfy and
discharge the liability upon such Note to the extent of the sum or sums paid.

        Each Registered Owner and each transferee of a Note shall be deemed to
represent and warrant that either (a) it is not acquiring the Note directly or
indirectly for, or on behalf of, an ERISA plan or any entity whose underlying
assets are deemed to be plan assets of such ERISA plan; or (b)(i) the
acquisition and holding of the Notes will not result in a nonexempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code or similar
law and (ii) if the Notes are subsequently deemed to be "plan assets" pursuant
to the regulations set forth at 29 C.F.R. ss. 2510.3-101, it will promptly
dispose of the Notes.

        The Trustee shall require the payment by any Registered Owner requesting
exchange or transfer of any tax or other governmental charge required to be paid
with respect to such exchange or transfer. The applicant for any such transfer
or exchange may be required to pay all taxes and governmental charges in
connection with such transfer or exchange, other than exchanges pursuant to the
Indenture.

        The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

        The Issuer is permitted by the Indenture, under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Registered
Owners under the Indenture.

                                       B-5-5
<PAGE>

        The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

        This Note shall be construed in accordance with the laws of the State of
New York, without reference to its conflict of law provisions, and the
obligations, rights and remedies of the parties hereunder and thereunder shall
be determined in accordance with such laws.

        No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place and rate, and in the coin or currency, herein prescribed.

                                       B-5-6
<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

--------------------------------------------------------------------------------
        FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

--------------------------------------------------------------------------------
                         (name and address of assignee)
the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints

--------------------------------------------------------------------------------
attorney, to transfer said Note on the books kept for registration thereof, with
full power of substitution in the premises.

Dated:
       -----------------------------

                                          By                                   *
                                             ----------------------------------
                                          Name
                                               ---------------------------------
                                          Title
                                                --------------------------------


                                          Signature Guaranteed:



                                          By * *NOTICE: The signature to
                                          this assignment must correspond
                                          with the name of the registered
                                          owner as it appears on the face
                                          of the within Note in every
                                          particular, without alteration,
                                          enlargement or any change
                                          whatever. Such signature must be
                                          guaranteed by an "eligible
                                          guarantor institution" meeting
                                          the requirements of the Note
                                          Registrar, which requirements
                                          include membership or
                                          participation in STAMP or such
                                          other "signature guarantee
                                          program" as may be determined by
                                          the Trustee in addition to, or in
                                          substitution for, STAMP, all in
                                          accordance with the Securities
                                          Exchange Act of 1934, as amended.

                                       B-5-7
<PAGE>

                                    EXHIBIT C

                         FORM OF ADMINISTRATOR'S MONTHLY
                       SERVICING PAYMENT DATE CERTIFICATE


        This Administrator's Monthly Servicing Payment Date Certificate (the
"Certificate") is being provided by Nelnet, Inc., as Administrator (the
"Administrator") to Nelnet Student Loan Trust 2003-1 (the "Issuer") pursuant to
Section 5.03(b) of the Indenture of Trust dated as of January 1, 2003 (the
"Indenture"), between the Issuer and Zions First National Bank (the "Trustee").
All capitalized terms used in this Certificate and not otherwise defined shall
have the same meanings as assigned to such terms in the Indenture.

        Pursuant to this Certificate, the Administrator hereby directs the
Trustee to distribute to the Servicer, by 1:00 p.m. (New York time) on
__________, __________ (the "Monthly Servicing Payment Date"), from and to the
extent of the Available Funds on deposit in the Collection Fund, $__________
Servicing Fee due with respect to the preceding calendar month.

        The Available Funds on this Monthly Servicing Payment Date is equal to
$__________.

        The Administrator hereby certifies that the information herein is true
and accurate in all material respects and that the Trustee may conclusively rely
on this Certificate with no further duty to examine or determine the information
contained herein.

        IN WITNESS WHEREOF, the Administrator has caused this Certificate to be
duly executed and delivered as of the date written below.

                                        Nelnet, Inc., as Administrator



                                        By
                                           -------------------------------------
                                            Authorized Signatory


[DATE]



<PAGE>
                                    EXHIBIT D

              FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE


        This Administrator's Distribution Date Certificate (the "Certificate")
is being provided by Nelnet, Inc., as Administrator (the "Administrator") to
Nelnet Student Loan Trust 2003-1 (the "Issuer") to pursuant to Section 5.03(c)
of the Indenture of Trust dated as of January 1, 2003 (the "Indenture"), between
the Issuer and Zions First National Bank (the "Trustee"). All capitalized terms
used in this Certificate and not otherwise defined shall have the same meanings
as assigned to such terms in the Indenture.

        Pursuant to this Certificate, the Administrator hereby directs the
Trustee to make the following deposits and distributions to the Persons or to
the account specified below by 1:00 p.m. (New York time) on __________,
__________ ("the Distribution Date"), to the extent of (x) the amount of
Available Funds in the Collection Fund and (y) the amount transferred from the
Reserve Fund pursuant to Section 5.04(b) and (c) of the Indenture. The Trustee
shall make the following deposits and distributions in the following order of
priority, and the Trustee shall comply with such instructions:

        (i) (a) $__________ Servicing Fee to the Servicer, (b) $__________
Trustee Fee to the Trustee and (c) $__________ Delaware Trustee Fee to the
Delaware Trustee, respectively, ratably, without preference or priority of any
kind, due on the Distribution Date;

        (ii) $__________ Administration Fee and $__________ unpaid
Administration Fees, if any, from prior Distribution Dates to the Administrator
due on the Distribution Date;

        (iii) $__________ Interest Distribution Amount to the Class A-1
Noteholders, _________ Interest Distribution Amount to the Class A-2
Noteholders, $_________ Interest Distribution Amount to the Class A-3
Noteholders, and $________ Interest Distribution Amount to the Class A-4
Noteholders, ratably, without preference or priority of any kind, according to
the amounts payable on the Class A Notes in respect of Class A Noteholders'
Interest Distribution Amount;

        (iv) $__________ Interest Distribution Amount to the Class B
Noteholders, ratably, without preference or priority of any kind, according to
the amounts payable in respect of Class B Noteholders' Interest Distribution
Amount;

        (v) $__________ to the Sponsor, representing the unpaid interest accrued
on the Financed Student Loans subsequent to the Cutoff Date but prior to the
Date of Issuance;

        (vi) $__________ Class A Noteholders' Principal Distribution Amount to
the Class A-1 Noteholders;

        (vii) $__________ Class A Noteholders' Principal Distribution Amount to
the Class A-2 Noteholders (on each Distribution Date on and after which the
Class A-1 Notes have been paid in full);

<PAGE>

        (viii) $__________ Class A Noteholders' Principal Distribution Amount to
the Class A-3 Noteholders (on each Distribution Date on and after which the
Class A-1 Notes and the Class A-2 Notes have been paid in full);

        (ix) $__________ Class A Noteholders' Principal Distribution Amount to
the Class A-4 Noteholders (on each Distribution Date on and after which the
Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes have been paid in
full);

        (x) $__________ Class B Noteholders' Principal Distribution Amount to
the Class B Noteholders (on each Distribution Date on and after which the Class
A Notes have been paid in full);

        (xi) $__________ to the Reserve Fund (if necessary to reinstate the
balance of the Reserve Fund up to the Specified Reserve Fund Balance);

        (xii) $__________ to the Servicer (representing the aggregate unpaid
amount of the Carryover Servicing Fee, if any);

        (xiii) if the Financed Eligible Loans have not been sold pursuant to
Sections 10.03 or 10.04 of the Indenture, pay (a) $__________ first to the Class
A Noteholders in the same order and priority as is set forth in Sections (vii)
through (x) above until the principal amount of the Class A Notes is paid in
full and (b) $__________ next to the Class B Noteholders until the principal
balance of the Class B Notes is reduced to zero; and

        (xiv) $__________ to the Sponsor. Amounts properly distributed to the
Sponsor pursuant to this paragraph (xiv) shall be deemed released from the Trust
Estate and the security interest therein granted to the Trustee, and the Sponsor
shall in no event thereafter be required to refund any such distributed amounts.

        The Available Funds on this Distribution Date is equal to $____________.

        Pursuant to this Certificate, if applicable, the Administrator further
hereby directs the Trustee to withdraw from the Reserve Fund for deposit to the
Collection Fund (i) an amount equal to $__________, representing the amount of
insufficient Available Funds in the Collection Account to make the transfers
required by Section(s) 5.03_____, and (ii) an amount equal to $__________,
representing the amount on deposit in the Reserve Fund in excess of the
Specified Reserve Fund Balance.

        The Administrator hereby certifies that the information herein is true
and accurate in all material respects and that the Trustee may conclusively rely
on this Certificate with no further duty to examine or determine the information
contained herein.

                                      D-2
<PAGE>


        IN WITNESS WHEREOF, the Administrator has caused this Certificate to be
duly executed and delivered as of the date written below.

                                       Nelnet, Inc., as Administrator



                                       By
                                          --------------------------------------
                                           Authorized Signatory


[DATE]



                                       C-3