<PAGE>
                                                                     EXHIBIT 4.4

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

                                                                  EXECUTION COPY

                               INDENTURE OF TRUST

                                 by and between

             COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-A

                                       and

                         U.S. BANK NATIONAL ASSOCIATION,
                           as Eligible Lender Trustee
                                 and as Trustee

                          Dated as of February 1, 2003

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

<PAGE>

             COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-A

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

<TABLE>
<CAPTION>
TRUST INDENTURE ACT SECTION                                      INDENTURE SECTION
---------------------------                                      -----------------
<S>                                                              <C>
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)                                                      9.17
312(c)                                                              9.17
Section 313(a)                                                      4.15
313(b)                                                              4.15
313(c)                                                              4.15, 8.04
Section 314(a)(1)                                                   4.16
314(a)(2)                                                           4.16
314(a)(3)                                                           4.16
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
317(a)(2)                                                           7.24
Section 318(a)                                                      9.09
318(c)                                                              9.09
</TABLE>

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

         (This Table of Contents is for convenience of reference only and is not
intended to define, limit or describe the purpose or intent of any provisions of
this Indenture of Trust.)

<TABLE>
<CAPTION>
                                                                                                                    Page
                                                                                                                    ----
<S>                <C>                                                                                              <C>
                                                      ARTICLE I

                                             DEFINITIONS AND USE OF PHRASES

                                                      ARTICLE II

                                            NOTE DETAILS AND FORM OF NOTES

Section 2.01       Note Details...............................................................................       25
Section 2.02       Execution, Authentication and Delivery of Notes............................................       26
Section 2.03       Registration, Transfer and Exchange of Notes; Persons Treated as Registered Owners.........       26
Section 2.04       Lost, Stolen, Destroyed and Mutilated Notes................................................       27
Section 2.05       Trustee's Authentication Certificate.......................................................       27
Section 2.06       Cancellation and Destruction of Notes by the Trustee.......................................       28
Section 2.07       Temporary Notes............................................................................       28
Section 2.08       Issuance of Notes..........................................................................       28
Section 2.09       Definitive Notes...........................................................................       28
Section 2.10       Payment of Principal and Interest..........................................................       29

                                                        ARTICLE III

                                       PARITY AND PRIORITY OF LIEN; OTHER OBLIGATIONS; AND
                                                 DERIVATIVE PRODUCT AGREEMENTS

Section 3.01       Parity and Priority of Lien................................................................       29
Section 3.02       Other Obligations..........................................................................       30
Section 3.03       Derivative Product Agreements; Counterparty Payments; Issuer Derivative Payments...........       30

                                                        ARTICLE IV

                                 PROVISIONS APPLICABLE TO THE NOTES; DUTIES OF THE ISSUER

Section 4.01       Payment of Principal and Interest..........................................................       31
Section 4.02       Covenants as to Additional Conveyances.....................................................       31
Section 4.03       Further Covenants of the Issuer............................................................       31
Section 4.04       Enforcement of Servicing Agreements........................................................       32
Section 4.05       Procedures for Transfer of Funds...........................................................       33
Section 4.06       Additional Covenants with Respect to the Act...............................................       33
</TABLE>

                                       i

<PAGE>

<TABLE>
<S>                <C>                                                                                               <C>
Section 4.07       Financed Eligible Loans; Collections Thereof; Assignment Thereof...........................       35
Section 4.08       Appointment of Agents, Direction to Trustee, Etc...........................................       35
Section 4.09       Capacity to Sue............................................................................       35
Section 4.10       Continued Existence; Successor to Issuer...................................................       35
Section 4.11       Amendment of Student Loan Purchase Agreements..............................................       36
Section 4.12       Representations; Negative Covenants........................................................       36
Section 4.13       Additional Covenants.......................................................................       42
Section 4.14       Providing of Notice........................................................................       43
Section 4.15       Certain Reports............................................................................       43
Section 4.16       Statement as to Compliance.................................................................       45
Section 4.17       Representations of the Issuer Regarding the Trustee's Security Interest....................       45
Section 4.18       Further Covenants of the Issuer Regarding the Trustee's Security Interest..................       46

                                                         ARTICLE V

                                                           FUNDS

Section 5.01       Creation and Continuation of Funds and Accounts............................................       46
Section 5.02       Acquisition Fund...........................................................................       46
Section 5.03       Collection Fund............................................................................       47
Section 5.04       Reserve Fund...............................................................................       53
Section 5.05       Investment of Funds Held by Trustee........................................................       54
Section 5.06       Release....................................................................................       57

                                                        ARTICLE VI

                                                   DEFAULTS AND REMEDIES

Section 6.01       Events of Default Defined..................................................................       58
Section 6.02       Remedy on Default; Possession of Trust Estate..............................................       59
Section 6.03       Remedies on Default; Advice of Counsel.....................................................       60
Section 6.04       Remedies on Default; Sale of Trust Estate..................................................       60
Section 6.05       Appointment of Receiver....................................................................       61
Section 6.06       Restoration of Position....................................................................       61
Section 6.07       Purchase of Properties by Trustee or Registered Owners.....................................       61
Section 6.08       Application of Sale Proceeds...............................................................       61
Section 6.09       Acceleration of Maturity; Rescission and Annulment.........................................       61
Section 6.10       Remedies Not Exclusive.....................................................................       62
Section 6.11       Collection of Indebtedness and Suits for Enforcement by Trustee............................       62
Section 6.12       Direction of Trustee.......................................................................       63
Section 6.13       Right to Enforce in Trustee................................................................       64
Section 6.14       Physical Possession of Obligations Not Required............................................       64
Section 6.15       Waivers of Events of Default...............................................................       64
</TABLE>

                                       ii

<PAGE>

<TABLE>
<S>                <C>                                                                                               <C>
                                                        ARTICLE VII

                                                        THE TRUSTEE

Section 7.01       Acceptance of Trust........................................................................       65
Section 7.02       Recitals of Others.........................................................................       65
Section 7.03       As to Filing of Indenture..................................................................       65
Section 7.04       Trustee May Act Through Agents.............................................................       66
Section 7.05       Indemnification of Trustee.................................................................       66
Section 7.06       Trustee's Right to Reliance................................................................       67
Section 7.07       Compensation of Trustee....................................................................       68
Section 7.08       Trustee May Own Notes......................................................................       68
Section 7.09       Resignation of Trustee.....................................................................       68
Section 7.10       Removal of Trustee.........................................................................       69
Section 7.11       Successor Trustee..........................................................................       69
Section 7.12       Manner of Vesting Title in Trustee.........................................................       70
Section 7.13       Additional Covenants by the Trustee to Conform to the Act..................................       70
Section 7.14       Right of Inspection........................................................................       70
Section 7.15       Limitation with Respect to Examination of Reports..........................................       71
Section 7.16       Servicing Agreement........................................................................       71
Section 7.17       Additional Covenants of Trustee............................................................       71
Section 7.18       Duty of Trustee with Respect to Rating Agencies............................................       71
Section 7.19       Merger of the Trustee......................................................................       72
Section 7.20       Receipt of Funds from Servicer.............................................................       72
Section 7.21       Special Circumstances Leading to Resignation of Trustee....................................       72
Section 7.22       Survival of Trustee's Rights to Receive Compensation, Reimbursement and Indemnification....       72
Section 7.23       Corporate Trustee Required; Eligibility; Conflicting Interests.............................       72
Section 7.24       Trustee May File Proofs of Claim...........................................................       73

                                                       ARTICLE VIII

                                                  SUPPLEMENTAL INDENTURES

Section 8.01       Supplemental Indentures Not Requiring Consent of Registered Owners.........................       73
Section 8.02       Supplemental Indentures Requiring Consent of Registered Owners.............................       75
Section 8.03       Additional Limitation on Modification of Indenture.........................................       75
Section 8.04       Notice of Defaults.........................................................................       76
Section 8.05       Conformity with the Trust Indenture Act....................................................       76

                                                        ARTICLE IX

                                                    GENERAL PROVISIONS

Section 9.01       Notices....................................................................................       76
Section 9.02       Covenants Bind Issuer......................................................................       78
</TABLE>

                                     iii

<PAGE>

<TABLE>
<S>                <C>                                                                                               <C>
Section 9.03       Lien Created...............................................................................       78
Section 9.04       Severability of Lien.......................................................................       78
Section 9.05       Consent of Registered Owners Binds Successors..............................................       78
Section 9.06       Nonliability of Persons; No General Obligation.............................................       78
Section 9.07       Nonpresentment of Notes or Interest Checks.................................................       78
Section 9.08       Security Agreement.........................................................................       79
Section 9.09       Laws Governing.............................................................................       79
Section 9.10       Severability...............................................................................       79
Section 9.11       Exhibits...................................................................................       79
Section 9.12       Non-Business Days..........................................................................       79
Section 9.13       Parties Interested Herein..................................................................       79
Section 9.14       Obligations Are Limited Obligations........................................................       79
Section 9.15       Counterparty Rights........................................................................       79
Section 9.16       Disclosure of Names and Addresses of Registered Owners.....................................       80
Section 9.17       Aggregate Principal Amount of Obligations..................................................       80
Section 9.18       Financed Eligible Loans....................................................................       80
Section 9.19       Concerning the Delaware Trustee............................................................       80

                                                         ARTICLE X

                               PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION OF INDENTURE

Section 10.01      Trust Irrevocable..........................................................................       81
Section 10.02      Satisfaction of Indenture..................................................................       81
Section 10.03      Optional Purchase of All Financed Eligible Loans...........................................       82
</TABLE>

<TABLE>
<S>                       <C>
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 AUCTION RATE NOTE
EXHIBIT C                 FORM OF ADMINISTRATOR'S MONTHLY PAYMENT DATE CERTIFICATE
EXHIBIT D                 FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE
EXHIBIT E                 BORROWER INCENTIVES AND OTHER SPECIAL PROGRAMS

ANNEX 1                   PROVISIONS RELATING TO AUCTION RATE NOTES
</TABLE>

                                       iv

<PAGE>

                               INDENTURE OF TRUST

         THIS INDENTURE OF TRUST, dated as of February 1, 2003 (this
"Indenture"), is by and between Collegiate Funding Services Education Loan Trust
2003-A (the "Issuer"), a statutory trust duly organized and existing under the
laws of the State of Delaware (the "State"), and U.S. Bank National Association,
a national banking association duly organized and operating under the laws of
the United States of America (together with its successors, the "Trustee"), as
indenture trustee hereunder and eligible lender trustee under the Issuer
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 is duly created as a statutory trust under the laws
of the State and by proper action has duly authorized the execution and delivery
of this Indenture, which Indenture provides for the issuance of student loan
asset-backed notes (the "Notes") to finance the acquisition of certain student
loans from the Sponsor and the payment to Holders of the Notes and to any
Counterparty; and

         WHEREAS, pursuant to the Issuer Eligible Lender Trust Agreement, the
Eligible Lender Trustee will hold legal title to such student loans acquired by
the Issuer; 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 Agreement (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 and the Eligible Lender Trustee, 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 Agreement 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, do hereby GRANT, CONVEY, PLEDGE, TRANSFER, ASSIGN AND
DELIVER to the Trustee, for the benefit of the Registered Owners of the Notes
and any Counterparty (to secure the payment of any and all amounts which may
from time to time become due and owing to a Counterparty pursuant to any
Derivative Product Agreement),

<PAGE>

all of the moneys, rights and properties described in the granting clauses A
through F below (the "Trust Estate"), as follows:

                                GRANTING CLAUSE A

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

                                GRANTING CLAUSE B

         All Funds and Accounts created under Section 5.01 hereof, and all
moneys and investments held therein, 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 and/or the Eligible Lender Trustee in and to
the Eligible Lender Trust Agreements, any Servicing Agreement, the Student Loan
Purchase Agreements, the Administration Agreement, the Custodian Agreements 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 Agreements;
provided, however, that this Granting Clause E shall not be for the benefit of a
Counterparty with respect to the Derivative Product Agreements; 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;

                                       2

<PAGE>

         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
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

         Capitalized terms used herein and not otherwise defined shall have the
meanings set forth below or in Annex 1 hereto, unless the context clearly
requires otherwise.

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

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

         "Acquisition Period" shall mean the period beginning on the Closing
Date and ending on the earlier of the date that there is no Remaining
Acquisition Amount in the Acquisition Fund and May 31, 2003.

         "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 Quarterly Distribution Date
as determined by the Administrator, the sum of (a) the Pool Balance as of the
last day of the immediately preceding Collection Period and (b) the Reserve Fund
Requirement for such Quarterly Distribution Date.

         "Administration Agreement" shall mean the Administration Agreement
dated as of February 1, 2003, among the Issuer, the Administrator, the Trustee,
the Eligible Lender Trustee and the Delaware Trustee as such agreement may be
amended or supplemented from time to time.

                                      3

<PAGE>

         "Administration Fee" shall mean a fee, payable on each Quarterly
Distribution Date, equal to 1/12 of 0.10% of the Pool Balance as of the last day
of the immediately preceding Collection Period, or such greater or lesser amount
as may be provided by Issuer Order (provided that the Rating Agency Confirmation
has been met with respect to such Issuer Order).

         "Administrator" shall mean Collegiate Funding Portfolio Administration,
L.L.C. in its capacity as administrator under that certain Administration
Agreement, or any other Person providing similar services and satisfying the
Rating Agency Confirmation.

         "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.

         "Assignment and Novation Agreement" shall mean the Assignment and
Novation Agreement, dated as of February 28, 2003 by and among the Trust,
Collegiate Funding Services Education Loan Trust I and Citibank, N.A.

         "Auction Rate Carry-Over Amount" shall mean, for a class of Auction
Rate Notes, the Class A-3 Carry-Over Amount, the Class A-4 Carry-Over Amount,
the Class A-5 Carry-Over Amount, the Class A-6 Carry-Over Amount or the Class B
Carry-Over Amount, as applicable, in each case, to the extent owed pursuant to
Annex 1 hereto (including interest accrued thereon as specified in such
Section.)

         "Auction Rate Notes" shall mean the Class A-3 Notes, the Class A-4
Notes, the Class A-5 Notes, the Class A-6 Notes and the Class B Notes.

         "Auction Rate Notes Accrued Interest Amount" shall mean, for any
Quarterly Distribution Date, the sum of the Class A-3 Noteholders' Accrued
Interest Amount, Class A-4 Noteholders' Accrued Interest Amount, Class A-5
Noteholders' Accrued Interest Amount, Class A-6 Noteholders' Accrued Interest
Amount and Class B Noteholders' Accrued Interest Amount for such Quarterly
Distribution Date.

         "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 Payment Date, the sum of the following amounts received to
the extent not previously distributed: (a) all collections received by a
Servicer on the Financed Eligible Loans (including payments from any Guaranty
Agency received with respect to the Financed Eligible Loans but net of (i) any
payments made or required to be made by the Issuer pursuant to the Joint Sharing
Agreement; and (ii) 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 with respect to Financed
Eligible Loans; (c) all Liquidation Proceeds from any Financed Eligible Loans
which have become Liquidated Financed Eligible Loans in

                                      4

<PAGE>

accordance with a Servicer's customary servicing procedures, and all other
moneys collected with respect to any Liquidated Financed Eligible Loan which has
been written off, net of the sum of any amounts expended by a Servicer in
connection with such liquidation and any amounts required by law to be remitted
to the obligor on such Liquidated Financed Eligible Loan; (d) the aggregate
Purchase Amounts received for Financed Eligible Loans sold by the Issuer; (e)
the aggregate amounts, if any, received from the Seller or a Servicer, as the
case may be, as reimbursement of non-guaranteed amounts, or lost Interest
Benefit Payments and Special Allowance Payments, with respect to the Financed
Eligible Loans pursuant to a Student Loan Purchase Agreement or a Servicing
Agreement, respectively; (f) other amounts received by a Servicer pursuant to
its role as Servicer under a Servicing Agreement and paid to the Issuer (g) all
interest earned or gain realized from the investment of amounts in any Fund or
Account; (h) any payments received under the Derivative Product Agreements from
the Counterparties in respect of such Distribution Date; and (i) any payments
received by the Issuer and the Trustee under the Joint Sharing Agreement.

         "Basic Documents" shall mean the Trust Agreement, this Indenture, any
Servicing Agreement, the Administration Agreement, the Assignment and Novation
Agreement, the Student Loan Purchase Agreements, the Custodian Agreements, the
Guarantee Agreements, the Joint Sharing Agreement, the Eligible Lender Trust
Agreement, the Derivative Product Agreements, the Auction Agent Agreement, the
Broker-Dealer Agreements, the Market Agent Agreements, the Joint Sharing
Agreement and other documents and certificates delivered in connection with any
thereof.

         "Business Day" shall mean (a) for purposes of calculating LIBOR, any
day on which the 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 December 30, December 31, April 14, April 15, such other dates as
may be agreed to in writing by the Market Agent, the Auction Agent, the
Broker-Dealer and the Issuer, or a Saturday, Sunday, holiday or day on which
banks located in the City of New York, New York, or the New York Stock Exchange,
the Trustee or the Auction Agent, are authorized or permitted by law or
executive order to close.

         "Carryover Servicing Fee" shall mean fees, if any, designated by the
Administrator as "Carryover Servicing Fees" in a written direction and as more
fully defined in the Master 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 Delaware establishing the Issuer as a statutory trust
under Delaware law.

         "Class A Auction Rate Notes" shall mean the Class A-3 Notes, the Class
A-4 Notes, the Class A-5 Notes and the Class A-6 Notes.

         "Class A Beneficiary" shall mean each Counterparty pursuant to a
Derivative Product Agreement and each Registered Owner of Class A Notes.

                                      5

<PAGE>

         "Class A Notes" shall mean, collectively, the Class A-1 Notes, the
Class A-2 Notes, the Class A-3 Notes, the Class A-4 Notes, the Class A-5 Notes
and the Class A-6 Notes secured on a senior priority to the Class B Obligations.

         "Class A Noteholders' Interest Distribution Amount" shall mean, for any
Auction Rate Distribution Date or Quarterly Distribution Date and a class of
Class A Notes, the Class A-1 Noteholders' Interest Distribution Amount, the
Class A-2 Noteholders' Interest Distribution Amount, the Class A-3 Noteholders'
Interest Distribution Amount, the Class A-4 Noteholders' Interest Distribution
Amount, the Class A-5 Noteholders' Interest Distribution Amount or the Class A-6
Noteholders' Interest Distribution Amount, as applicable, in each case to the
extent payable on such Auction Rate Distribution Date or Quarterly Distribution
Date.

         "Class A Obligations" shall mean Class A Notes and the Derivative
Product Agreements, the priority of payment of which is equal with that of Class
A Notes.

         "Class A-1 Maturity Date" shall mean the March 2012 Quarterly
Distribution Date.

         "Class A-1 Note Interest Shortfall" shall mean, with respect to any
Quarterly Distribution Date, the excess, if any, of (a) the Class A-1
Noteholders' Interest Distribution Amount on the immediately preceding Quarterly
Distribution Date over (b) the amount of interest actually distributed to the
Class A-1 Noteholders on such preceding Quarterly Distribution Date, plus
interest on the amount of such excess interest due to the Class A-1 Noteholders,
to the extent permitted by law, at the interest rate borne by the Class A-1
Notes from such immediately preceding Quarterly Distribution Date to the current
Quarterly Distribution Date, as determined by the Trustee.

         "Class A-1 Noteholder" shall mean the Person in whose name a Class A-1
Note is registered in the Note registration books of the Trustee.

         "Class A-1 Noteholders' Interest Distribution Amount" shall mean, with
respect to any Quarterly Distribution Date, the sum of (a) the amount of
interest accrued at the Class A-1 Rate for the related Interest Accrual Period
on the aggregate outstanding principal balances of the Class A-1 Notes
immediately prior to such Quarterly Distribution Date; and (b) the Class A-1
Note Interest Shortfall for such Quarterly Distribution Date, as based on the
actual number of days in such Interest Accrual Period divided by 360.

         "Class A-1 Notes" shall mean the $125,000,000 Class A-1 Student Loan
Asset-Backed Notes, Series 2003-A, issued by the Issuer pursuant to this
Indenture, substantially in the form of Exhibit B-1 hereto.

         "Class A-1 Rate" shall mean, for any Interest Accrual Period, other
than the first Interest Accrual Period, the applicable Three-Month LIBOR, plus
0.06%, as determined by the Trustee on each LIBOR Determination Date. For the
first Interest Accrual Period, the Class A-1 Rate shall be determined by the
Trustee by reference to straight line interpolation between Three-Month and
Four-Month LIBOR, based on the actual number of days in the first Interest
Accrual Period.

                                      6

<PAGE>

         "Class A-2 Maturity Date" shall mean the September 2020 Quarterly
Distribution Date.

         "Class A-2 Note Interest Shortfall" shall mean, with respect to any
Quarterly Distribution Date, the excess, if any, of (a) the Class A-2
Noteholders' Interest Distribution Amount on the immediately preceding Quarterly
Distribution Date over (b) the amount of interest actually distributed to the
Class A-2 Noteholders on such preceding Quarterly Distribution Date, plus
interest on the amount of such excess interest due to the Class A-2 Noteholders,
to the extent permitted by law, at the interest rate borne by the Class A-2
Notes from such immediately preceding Quarterly Distribution Date to the current
Quarterly Distribution Date, as determined by the Trustee.

         "Class A-2 Noteholder" shall mean the Person in whose name a Class A-2
Note is registered in the Note registration books of the Trustee.

         "Class A-2 Noteholders' Interest Distribution Amount" shall mean, with
respect to any Quarterly Distribution Date, the sum of (a) the amount of
interest accrued at the Class A-2 Rate for the related Interest Accrual Period
on the aggregate outstanding principal balances of the Class A-2 Notes
immediately prior to such Quarterly Distribution Date; and (b) the Class A-2
Note Interest Shortfall for such Quarterly Distribution Date, as based on the
actual number of days in such Interest Accrual Period divided by 360.

         "Class A-2 Notes" shall mean the $319,025,000 Class A-2 Student Loan
Asset-Backed Notes, Series 2003-A, 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 Interest Accrual Period other than
the first Interest Accrual Period the Three-Month LIBOR for such Interest
Accrual Period plus 0.30%, as determined by the Trustee. For the first Interest
Accrual Period, the Class A-2 Rate shall be determined by the Trustee by
reference to straight line interpolation between Three-Month and Four-Month
LIBOR based on the actual number of days in the first Interest Accrual Period.

         "Class A-3 Carry-Over Amount" shall mean, for any Distribution Date
relating to the Class A-3 Notes, any unpaid Carry-Over Amounts with respect to
the Class A-3 Notes.

         "Class A-3 Maturity Date" shall mean the March 2042 Quarterly
Distribution Date.

         "Class A-3 Note Interest Shortfall" shall mean, for each Auction Rate
Distribution Date for the Class A-3 Notes, the excess, if any, of (a) the Class
A-3 Noteholders' Interest Distribution Amount on the immediately preceding
Auction Rate Distribution Date for the Class A-3 Notes over (b) the amount of
interest actually distributed to the Class A-3 Noteholders on such immediately
preceding Auction Rate Distribution Date, plus interest accrued on the amount of
such interest due to the Class A-3 Noteholders, to the extent permitted by law,
at the Class A-3 Rate for the related Interest Accrual Period, from such
immediately preceding Auction Rate Distribution Date to the current Auction Rate
Distribution Date, as determined by the Trustee.

         "Class A-3 Noteholder" shall mean the Person in whose name a Class A-3
Note is registered on the Note registration books maintained by the Trustee.

                                      7

<PAGE>

         "Class A-3 Noteholders' Accrued Interest Amount" shall mean, for each
Quarterly Distribution Date, the Class A-3 Noteholders' Interest Distribution
Amount payable to the Class A-3 Notes on the Auction Rate Distribution Date for
the Class A-3 Notes immediately following such Quarterly Distribution Date;
provided, however, the Class A-3 Noteholders' Accrued Interest Amount will be
zero for any Quarterly Distribution Date that is also an Auction Rate
Distribution Date for the Class A-3 Notes.

         "Class A-3 Noteholders' Interest Distribution Amount" shall mean, for
each Auction Rate Distribution Date for the Class A-3 Notes, the sum of (a) the
amount of interest accrued at the Class A-3 Rate for the related Interest
Accrual Period on the aggregate outstanding principal balance of the Class A-3
Notes immediately prior to such Auction Rate Distribution Date; and (b) the
Class A-3 Note Interest Shortfall for such Distribution Date, as based on the
actual number of days in such Interest Accrual Period divided by 360.

         "Class A-3 Notes" shall mean the $116,950,000 Class A-3 Student Loan
Asset-Backed Notes, Series 2003-A, 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 Interest Accrual Period for the
Class A-3 Notes, other than the first Interest Accrual Period, the Auction Note
Interest Rate applicable to such class for such Interest Accrual Period, and for
the first Interest Accrual Period, the Initial Auction Rate for such class.

         "Class A-4 Carry-Over Amount" shall mean, for any Distribution Date
relating to the Class A-4 Notes, any unpaid Carry-Over Amounts with respect to
the Class A-4 Notes.

         "Class A-4 Maturity Date" shall mean the March 2042 Quarterly
Distribution Date.

         "Class A-4 Note Interest Shortfall" shall mean, for each Auction Rate
Distribution Date for the Class A-4 Notes, the excess, if any, of (a) the Class
A-4 Noteholders' Interest Distribution Amount on the immediately preceding
Auction Rate Distribution Date for the Class A-4 Notes over (b) the amount of
interest actually distributed to the Class A-4 Noteholders on such immediately
preceding Auction Rate Distribution Date, plus interest accrued on the amount of
such interest due to the Class A-4 Noteholders, to the extent permitted by law,
at the Class A-4 Rate for the related Interest Accrual Period, from such
immediately preceding Auction Rate Distribution Date to the current Auction Rate
Distribution Date, as determined by the Trustee.

         "Class A-4 Noteholder" shall mean the Person in whose name a Class A-4
Note is registered on the Note registration books maintained by the Trustee.

         "Class A-4 Noteholders' Accrued Interest Amount" shall mean, for each
Quarterly Distribution Date, the Class A-4 Noteholders' Interest Distribution
Amount payable to the Class A-4 Notes on the Auction Rate Distribution Date for
the Class A-4 Notes immediately following such Quarterly Distribution Date;
provided, however, the Class A-4 Noteholders' Accrued Interest Amount will be
zero for any Quarterly Distribution Date that is also an Auction Rate
Distribution Date for the Class A-4 Notes.

                                      8

<PAGE>

         "Class A-4 Noteholders' Interest Distribution Amount" shall mean, for
each Auction Rate Distribution Date for the Class A-4 Notes, the sum of (a) the
amount of interest accrued at the Class A-4 Rate for the related Interest
Accrual Period on the aggregate outstanding principal balance of the Class A-4
Notes immediately prior to such Auction Rate Distribution Date; and (b) the
Class A-4 Note Interest Shortfall for such Distribution Date, as based on the
actual number of days in such Interest Accrual Period divided by 360.

         "Class A-4 Notes" shall mean the $116,950,000 Class A-4 Student Loan
Asset-Backed Notes, Series 2003-A, issued by the Issuer pursuant to this
Indenture, substantially in the form of Exhibit B-3 hereto.

         "Class A-4 Rate" shall mean, for any Interest Accrual Period for the
Class A-4 Notes, other than the first Interest Accrual Period, the Auction Note
Interest Rate applicable to such class for such Interest Accrual Period, and for
the first Interest Accrual Period, the Initial Auction Rate for such class.

         "Class A-5 Carry-Over Amount" shall mean, for any Distribution Date
relating to the Class A-5 Notes, any unpaid Carry-Over Amount s with respect to
the Class A-5 Notes.

         "Class A-5 Maturity Date" shall mean the March 2042 Quarterly
Distribution Date.

         "Class A-5 Note Interest Shortfall" shall mean, for each Auction Rate
Distribution Date for the Class A-5 Notes, the excess, if any, of (a) the Class
A-5 Noteholders' Interest Distribution Amount on the immediately preceding
Auction Rate Distribution Date for the Class A-5 Notes over (b) the amount of
interest actually distributed to the Class A-5 Noteholders on such immediately
preceding Auction Rate Distribution Date, plus interest accrued on the amount of
such interest due to the Class A-5 Noteholders, to the extent permitted by law,
at the Class A-5 Rate for the related Interest Accrual Period, from such
immediately preceding Auction Rate Distribution Date to the current Auction Rate
Distribution Date, as determined by the Trustee.

         "Class A-5 Noteholder" shall mean the Person in whose name a Class A-5
Note is registered on the Note registration books maintained by the Trustee.

         "Class A-5 Noteholders' Accrued Interest Amount" shall mean, for each
Quarterly Distribution Date, the Class A-5 Noteholders' Interest Distribution
Amount payable to the Class A-5 Notes on the Auction Rate Distribution Date for
the Class A-5 Notes immediately following such Quarterly Distribution Date;
provided, however, the Class A-5 Noteholders' Accrued Interest Amount will be
zero for any Quarterly Distribution Date that is also an Auction Rate
Distribution Date for the Class A-5 Notes.

         "Class A-5 Noteholders' Interest Distribution Amount" shall mean, for
each Auction Rate Distribution Date for the Class A-5 Notes, the sum of (a) the
amount of interest accrued at the Class A-5 Rate for the related Interest
Accrual Period on the aggregate outstanding principal balance of the Class A-5
Notes immediately prior to such Auction Rate Distribution Date; and (b) the
Class A-5 Note Interest Shortfall for such Distribution Date, as based on the
actual number of days in such Interest Accrual Period divided by 360.

                                      9

<PAGE>

         "Class A-5 Notes" shall mean the $59,250,000 Class A-5 Student Loan
Asset-Backed Notes, Series 2003-A, issued by the Issuer pursuant to this
Indenture, substantially in the form of Exhibit B-3 hereto.

         "Class A-5 Rate" shall mean, for any Interest Accrual Period for the
Class A-5 Notes, other than the first Interest Accrual Period, the Auction Note
Interest Rate applicable to such class for such Interest Accrual Period, and for
the first Interest Accrual Period, the Initial Auction Rate for such class.

         "Class A-6 Carry-Over Amount" shall mean, for any Distribution Date
relating to the Class A-6 Notes, any unpaid Carry Over Amounts with respect to
the Class A-6 Notes.

         "Class A-6 Maturity Date" shall mean the March 2042 Quarterly
Distribution Date.

         "Class A-6 Note Interest Shortfall" shall mean, for each Auction Rate
Distribution Date for the Class A-6 Notes, the excess, if any, of (a) the Class
A-6 Noteholders' Interest Distribution Amount on the immediately preceding
Auction Rate Distribution Date for the Class A-6 Notes over (b) the amount of
interest actually distributed to the Class A-6 Noteholders on such immediately
preceding Auction Rate Distribution Date, plus interest accrued on the amount of
such interest due to the Class A-6 Noteholders, to the extent permitted by law,
at the Class A-6 Rate for the related Interest Accrual Period, from such
immediately preceding Auction Rate Distribution Date to the current Auction Rate
Distribution Date, as determined by the Trustee.

         "Class A-6 Noteholder" shall mean the Person in whose name a Class A-6
Note is registered on the Note registration books maintained by the Trustee.

         "Class A-6 Noteholders' Accrued Interest Amount" shall mean, for each
Quarterly Distribution Date, the Class A-6 Noteholders' Interest Distribution
Amount payable to the Class A-6 Notes on the Auction Rate Distribution Date for
the Class A-6 Notes immediately following such Quarterly Distribution Date;
provided, however, the Class A-6 Noteholders' Accrued Interest Amount will be
zero for any Quarterly Distribution Date that is also an Auction Rate
Distribution Date for the Class A-6 Notes.

         "Class A-6 Noteholders' Interest Distribution Amount" shall mean, for
each Auction Rate Distribution Date for the Class A-6 Notes, the sum of (a) the
amount of interest accrued at the Class A-6 Rate for the related Interest
Accrual Period on the aggregate outstanding principal balance of the Class A-6
Notes immediately prior to such Auction Rate Distribution Date; and (b) the
Class A-6 Note Interest Shortfall for such Distribution Date, as based on the
actual number of days in such Interest Accrual Period divided by 360.

         "Class A-6 Notes" shall mean the $59,250,000 Class A-6 Student Loan
Asset-Backed Notes, Series 2003-A, issued by the Issuer pursuant to this
Indenture, substantially in the form of Exhibit B-3 hereto.

         "Class A-6 Rate" shall mean, for any Interest Accrual Period for the
Class A-6 Notes, other than the first Interest Accrual Period, the Auction Note
Interest Rate applicable to such

                                      10

<PAGE>

class for such Interest Accrual Period, and for the first Interest Accrual
Period, the Initial Auction Rate for such class.

         "Class B Carry-Over Amount" shall mean, for any Distribution Date, any
unpaid Carry-Over Amounts with respect to the Class B Notes.

         "Class B Maturity Date" shall mean the March 2042 Quarterly
Distribution Date.

         "Class B Note Interest Shortfall" shall mean, for each Auction Rate
Distribution Date for the Class B Notes, the excess, if any, of (a) the Class B
Noteholders' Interest Distribution Amount on the immediately preceding Auction
Rate Distribution Date for the Class B Notes over (b) the amount of interest
actually distributed to the Class B Noteholders on such immediately preceding
Auction Rate Distribution Date, plus interest accrued on the amount of such
interest due to the Class B Noteholders, to the extent permitted by law, at the
Class B Rate for the related Interest Accrual Period, from such immediately
preceding Auction Rate Distribution Date to the current Auction Rate
Distribution Date, as determined by the Trustee.

         "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' Accrued Interest Amount" shall mean, for each
Quarterly Distribution Date, the Class B Noteholders' Interest Distribution
Amount payable to the Class B Notes on the Auction Rate Distribution Date for
the Class B Notes immediately following such Quarterly Distribution Date;
provided, however, the Class B Noteholders' Accrued Interest Amount will be zero
for any Quarterly Distribution Date that is also an Auction Rate Distribution
Date for the Class B Notes.

         "Class B Noteholders' Interest Distribution Amount" shall mean, for
each Auction Rate Distribution Date for the Class B Notes, the sum of (a) the
amount of interest accrued at the Class B Rate for the related Interest Accrual
Period on the aggregate outstanding principal balance of the Class B Notes
immediately prior to such Auction Rate Distribution Date; and (b) the Class B
Note Interest Shortfall for such Distribution Date, as based on the actual
number of days in such Interest Accrual Period divided by 360.

         "Class B Notes" shall mean the $42,350,000 Class B Student Loan
Asset-Backed Notes, Series 2003-A, issued by the Issuer pursuant to this
Indenture, substantially in the form of Exhibit B-3 hereto.

         "Class B Obligations" shall mean Class B Notes.

         "Class B Rate" shall mean, for any Interest Accrual Period for the
Class B Notes, other than the first Interest Accrual Period, the Auction Note
Interest Rate applicable to such class for such Interest Accrual Period, and for
the first Interest Accrual Period, the Initial Auction Rate for such class.

                                      11

<PAGE>

         "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.

         "Closing Date" shall mean February 28, 2003.

         "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 Quarterly
Distribution Date, the period beginning on the Closing Date and ending on May
31, 2003, and with respect to each subsequent Quarterly Distribution Date, the
Collection Period means the three calendar months immediately following the end
of the previous Collection Period, beginning June 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.

         "Counterparties" shall mean (i) the Initial Counterparties and their
respective successors and assigns and (ii) the counterparties to any Derivate
Product Agreements entered into pursuant to Section 3.03.

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

         "Custodian" shall mean SunTech, Inc., as custodian pursuant to the
Custodian Agreement and its successors and assigns in such capacity, and any
other Person entering into a similar agreement and satisfying the Rating Agency
Confirmation.

         "Custodian Agreement" shall mean the Custodian Agreement, dated as of
February 1, 2003, among SunTech Inc., the Issuer and the Trustee.

         "Cutoff Date" shall mean (i) with respect to the initial pool of
Financed Eligible Loans, the Closing Date; and (ii) with respect to subsequently
acquired Eligible Loans, the date on which such loans are transferred to the
Trust.

                                      12

<PAGE>

         "Delaware Trustee" shall mean Wilmington Trust Company, not in its
individual capacity but solely as trustee under the Trust Agreement, and its
successors and assigns in such capacity.

         "Delaware Trustee Fee" shall mean the annual administration fee set
forth in the Fee and Indemnity Agreement dated as of February 1, 2003 between
the Delaware Trustee and Collegiate Funding Services, L.L.C., payable on each
Quarterly Distribution Date, beginning on the June 2003 Quarterly Distribution
Date.

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

         "Derivative Product Agreements" shall mean (i) the LIBOR Derivative
Product Agreement and the Interest Rate Cap Derivative Product Agreement and
(ii) any other derivative product agreement entered into pursuant to Section
3.03 hereof.

         "Derivative Value" shall mean the value of a Derivative Product
Agreement, if any, to the Counterparty, provided that such value is defined and
calculated in substantially the same manner as amounts are defined and
calculated pursuant to the applicable provisions of an ISDA Master Agreement.

         "Distribution Date" shall mean (i) for an Auction Rate Note, each
related Auction Rate Distribution Date and (ii) for a LIBOR-Rate Note and, to
the extent specified herein with respect to certain amounts owed under the
Auction Rate Notes and to other parties, each Quarterly Distribution Date.

         "Eligible Lender" shall mean (i) the Eligible Lender Trustee 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 Agreements" shall mean (i) the Eligible Lender
Trust Agreement dated as of the date hereof between the Issuer, as grantor, and
the Eligible Lender Trustee, as eligible lender trustee, (ii) the Eligible
Lender Trust Agreement, dated as of the date hereof, between the Sponsor, as
grantor, and the Eligible Lender Trustee, as eligible lender trustee, and (iii)
any similar agreement entered into by the Issuer or the Sponsor and an "eligible
lender" under the Higher Education Act pursuant to which such "eligible lender"
holds Financed Eligible Loans as legal owner in trust for the Issuer or the
Sponsor as beneficial owner, in each case as supplemented or amended from time
to time.

         "Eligible Lender Trustee" shall mean U.S. Bank National Association, as
trustee under the Eligible Lender Trust Agreements and this Agreement, and its
successors and assigns in such capacity.

         "Eligible Loan" shall mean any consolidation loan or add-on loan made
to a borrower for or in connection with post-secondary education that is
originated pursuant to Section 528C of the Act.

                                      13

<PAGE>

         "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.

         "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, the Class A-5 Maturity Date, the Class A-6 Maturity
Date or the Class B Maturity Date, as applicable.

         "Financed" or "Financing" when used with respect to Eligible Loans or
Student Loans, shall mean or refer to Eligible Loans or Student 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 or Student Loans substituted
or exchanged for Financed Eligible Loans or Student Loans, but does not include
Eligible Loans or Student Loans released from the lien of this Indenture and
sold or transferred, to the extent permitted by this Indenture.

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

         "Funds" shall mean each of the Funds created pursuant to Sections 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

                                      14

<PAGE>

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.

         "H.15(519)" shall mean the weekly statistical release designated as
such, or any successor publication, published by the Board of Governors of the
United States Federal Reserve System.

         "H.15 Daily Update" shall mean the daily update for H.15 (519),
available through the world wide web site of the Board of Governors of the
Federal Reserve System at http://www.federalreserve.gov/releases/h15/update, or
any successor site or publications.

         "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 any
supplement hereto or amendment hereof entered into in accordance with the
provisions hereof.

         "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.

         "Index Maturity" shall mean (i) for One-Month LIBOR, one month, (ii)
for Three-Month LIBOR, three months, (iii) for Four-Month LIBOR, four months,
(iv) for Six-Month LIBOR, six months and (v) for One-Year LIBOR, one year.

         "Initial Counterparties" shall (i) mean Citibank, N.A., as counterparty
pursuant to the LIBOR Derivative Product Agreement and (ii) the Bank of New
York, as counterparty to the Interest Rate Cap Derivative Product Agreement.

                                      15

<PAGE>

         "Initial Pool Balance" shall mean the Pool Balance as of the Cut-off
Date, which is $704,686,379.

         "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.

         "Interest Accrual Period" shall mean (i) with respect to each class of
LIBOR-Rate Notes, initially, the period commencing on the Closing Date to but
not including June 30, 2003, and thereafter, with respect to each Quarterly
Distribution Date, the period beginning on the prior Quarterly Distribution Date
and ending on the day immediately preceding such Quarterly Distribution Date and
(ii) with respect to each class of Auction Rate Notes, the period described as
such in Annex 1 hereto.

         "Interest Rate Cap Derivative Product Agreement" shall mean the ISDA
Master Agreement (including the schedule thereto) and the related Confirmation,
Ref. No. 30506, dated February 28, 2003, between the Issuer and the Initial
Counterparty.

         "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 and "P-1" by Moody's;

                  (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 and "Aa3" or
higher by Moody's (if such depository institution does not have commercial paper
rated by Moody's ) or "A1" or higher (if such depository institution has
commercial paper which is rated "P-1" by Moody's ), and, if commercial paper is
outstanding, commercial paper which is rated "A-1+" by S&P and "P-1" by Moody's;

                  (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

                                      16

<PAGE>

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
and "Aa2" or higher by Moody's (if such depository institution does not have
commercial paper rated by Moody's ) or "A1" or higher (if such depository
institution has commercial paper which is rated "P-1" by Moody's ), and, if
commercial paper is outstanding, commercial paper which is rated "A-1+" by S&P
and "Aa2" by Moody's;

                  (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 and "Aaa" by Moody's; 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 "A" or higher by S&P and "Aa3"
or higher by Moody's (if such depository institution does not have commercial
paper rated by Moody's ) or "A1" or higher (if such depository institution has
commercial paper which is rated "P-1" by Moody's ), and, if commercial paper is
outstanding, commercial paper which is rated "A-1+" by S&P and "P-1" by Moody's;

                  (g) overnight repurchase agreements and overnight reverse
repurchase agreements with a Rating Agency Confirmation from each Rating Agency;

                  (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 and "P-1" by Moody's 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 and Moody's and, if commercial paper is outstanding,
commercial paper which is rated "A-1+" by S&P and "P-1" by Moody's 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
and Moody's (if such depository institution does not have commercial paper rated
by Moody's ) or "A1" or higher (if such depository institution has commercial
paper which is rated "P-1" by Moody's ), and, if commercial paper is
outstanding, commercial paper which is rated "A-1+" by S&P and "P-1" by Moody's
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;

                                      17

<PAGE>

                  (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 and
Moody's for long-term or short-term debt or shares of a so-called money market
or mutual fund rated "AAAm/AAAm-G" or higher by S&P and "Aaa" or higher by
Moody's, 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 and "P-1" by Moody's, 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 and "Aaa" by Moody's, including funds for which the Trustee
or an affiliate thereof acts as investment advisor or provides other similar
services for a fee; and

                  (l) any other investment with a Rating Agency 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 Agreement.

         "Issuer" shall mean Collegiate Funding Services Education Loan Trust
2003-A, a Delaware statutory trust, and any successor or assignee thereto under
this Indenture.

         "Issuer Derivative Payment" shall mean any payment required to be made
by or on behalf of the Issuer due to a Counterparty pursuant to a Derivative
Product Agreement.

         "Issuer Eligible Lender Trust Agreement" shall mean the Eligible Lender
Trust Agreement between the Issuer and the Eligible Lender Trustee.

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

         "Joint Sharing Agreement" shall mean the Joint Sharing Agreement, dated
as of February 1, 2003, among the Joint Sharing Agreement Parties, the Issuer
and the Trustee, as eligible lender trustee for the Issuer.

         "Joint Sharing Agreement Parties" shall mean Collegiate Funding
Education Loan Trust I and U.S. Bank National Association, as eligible lender
trustee for Collegiate Funding Education Loan Trust I, and any other parties
from time to time party to the Joint Sharing Agreement.

         "LIBOR" shall mean One-Month LIBOR, Three-Month LIBOR, Four-Month
LIBOR, Six-Month LIBOR or One-Year LIBOR, as applicable.

                                      18

<PAGE>

         "LIBOR Derivative Product Agreement" shall mean the ISDA Master
Agreement (including the schedule thereto), and the related Confirmation, Ref.
No. R030036, dated February 28, 2003, between the Issuer and the Initial
Counterparty.

         "LIBOR Determination Date" shall mean, for each Interest Accrual
Period, the second Business Day before the beginning of that Interest Accrual
Period.

         "LIBOR-Rate Notes" shall mean the Class A-1 Notes and the Class A-2
Notes.

         "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.

         "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).

         "Master Servicer" shall mean Collegiate Funding Master Servicing,
L.L.C., as master servicer pursuant to the Master Servicing Agreement.

         "Master Servicing Agreement" shall mean the Master Servicing Agreement
dated as of February 1, 2003, between the Issuer and Collegiate Funding Master
Servicing, L.L.C., as master servicer.

         "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 Final Maturity Date, by earlier prepayment or purchase,
by declaration of acceleration, or otherwise.

         "Minimum Purchase Amount" shall mean, on any Quarterly Distribution
Date, an amount that would be sufficient to (a) reduce the Outstanding Amount of
each class of Notes on such Quarterly 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
Quarterly Distribution Date; (c) pay any Servicing Fees and Carryover Servicing
Fees due and owing; (d) pay any Issuer Derivative Payments due and owing; and
(e) in the case of the Auction Rate Notes, pay any Carry-Over Amounts and
interest on such amounts.

                                      19

<PAGE>

         "Monthly Payment Date" shall mean the 26th day of each calendar month
or, if such day is not a Business Day, the immediately succeeding Business Day,
commencing in March 2003.

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

         "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.

         "Noteholder" shall mean the Person in whose name a Note is registered
in the Note registration books of the Trustee.

         "Note Rates" shall mean, with respect to any Interest Accrual Period,
the Class A-1 Rate, the Class A-2 Rate, the Class A-3 Rate, the Class A-4 Rate,
the Class A-5 Rate, the Class A-6 Rate and the Class B Rate for such Interest
Accrual Period, respectively.

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

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

         "One-Month LIBOR," "Three-Month LIBOR," "Four-Month LIBOR," "Six-Month
LIBOR" and "One-Year LIBOR" shall mean, with respect to any Interest Accrual
Period, the London interbank offered rate for deposits in U.S. dollars having
the applicable Index Maturity as it appears on Telerate Page 3750 as of 11:00
a.m., London time, on the related LIBOR Determination Date as determined by, in
the case of the LIBOR-Rate Notes, the Trustee, and in the case of the Auction
Rate Notes, the Auction Agent or the Trustee, as applicable. 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 Trustee
or the Auction Agent, as applicable, 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 Trustee or the Auction
Agent, as applicable, 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,
One-Month-LIBOR, Three-Month LIBOR, Four-Month LIBOR, Six-Month LIBOR or
One-Year LIBOR, as the case may be, in effect for the applicable Interest
Accrual Period will be in effect for the previous Interest Accrual Period.

         "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,

                                      20

<PAGE>

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, excluding Notes which have been
replaced pursuant to Section 2.03 hereof , and when used in connection with a
Derivative Product Agreement, a Derivative Product Agreement which has not
expired or been terminated, unless provision has been made for such payment
pursuant to Section 10.02 hereof.

         "Outstanding Amount" shall mean the aggregate principal amount of all
Notes Outstanding at the date of determination or, if the context so requires,
the aggregate principal amount of one or more classes of Class A 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 whether or not such interest is expected to be capitalized), plus
amounts on deposit in the Acquisition Fund, as reduced by the principal portion
of the following, without duplication: (a) all payments received by the Issuer
through such date from or on behalf of borrowers on such Financed Eligible
Loans, including payments by Guaranty Agencies and the Department; (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
Losses 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 a Servicer under a 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, with respect to each
Quarterly Distribution Date, the greater of (a) the amount by which the
Outstanding Amount of the Notes immediately prior to such Quarterly Distribution
Date exceeds the quotient obtained by dividing the Adjusted Pool Balance as of
the last day of the related Collection Period by 101.5% and (b) the amount by
which the Outstanding Amount of the Class A Notes immediately prior to such
Quarterly Distribution Date exceeds the quotient obtained by dividing the
Adjusted Pool Balance as of the last day of the related Collection Period by
103.6%. For the Initial Quarterly Distribution Date, the "Principal Distribution
Amount" also will include any amounts transferred from the Acquisition Fund to
the Collection Fund during the initial Collection Period. Further, on the Final
Maturity Date for a class of Notes, the Principal Distribution Amount on that
date also

                                      21

<PAGE>

shall include the amount needed to reduce the Outstanding principal amount of
such class of Notes to zero.

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

         "Priority Termination Payment" shall mean, with respect to a Derivative
Product Agreement, any termination payment payable by the Issuer under such
Derivative Product Agreement relating to an early termination of such Derivative
Product Agreement by the Counterparty, as the non-defaulting party, following
(i) a monthly payment default by the Issuer thereunder (ii) the occurrence of an
Event of Default specified in Section 6.01(d) of this Indenture or (iii) the
Trustee's taking any action hereunder to liquidate the Trust Estate following an
Event of Default and acceleration of the Notes pursuant to Section 6.04 hereof.

         "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 and any unamortized
premium, it being acknowledged that any accrued and unpaid Interest Subsidy
Payments or Special Allowance Payments will continue to be payable to the
Trustee and constitute part of the Trust Estate.

         "Quarterly Distribution Date" shall mean the 28th day of each March,
June, September and December (or, if any such day is not a Business Day, the
immediately following Business Day), commencing in June 2003.

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

         "Rating Agency" shall mean each of 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 Agency 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
Business Day immediately preceding such Distribution Date.

                                      22

<PAGE>

         "Reference Banks" shall mean, with respect to a determination of LIBOR
for any Interest Accrual Period by the Trustee or the Auction Agent, as
applicable, four major banks in the London interbank market selected by the
Trustee or the Auction Agent, as applicable.

         "Registered Owner" shall mean any Noteholder, and, with respect to a
Derivative Product Agreement, any Counterparty, unless the context otherwise
requires, except that, solely for the purpose of giving any consent pursuant to
this Indenture, any Note registered in the name of the Sponsor or any affiliate
of the Sponsor shall be deemed not to be Outstanding and the Outstanding Amount
evidenced thereby shall not be taken into account in determining whether the
requisite principal amount of Obligations necessary to effect such consent has
been obtained unless at the time the Sponsor and its affiliates own all of the
Notes that are Outstanding.

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

         "Remaining Acquisition Amount" shall mean the excess, if any, of (i)
the amount deposited into the Acquisition Fund on the Closing Date over (ii) the
sum of all amounts withdrawn from the Acquisition Fund up until such date.

         "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.

         "Reserve Fund Requirement" shall mean, at any time, an amount equal to
the greater of (i) 1.0% of the Outstanding Amount of the Notes as of the last
day of the related Collection Period and (ii) $500,000.

         "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 Collegiate Funding of Delaware, L.L.C., and its
successors and assigns.

         "Servicer" shall mean Collegiate Funding Master Servicing, L.L.C., and
any other additional servicer or successor servicer or subservicer selected by
the Issuer, including an

                                      23

<PAGE>

affiliate of the Issuer, so long as the Issuer obtains a Rating Agency
Confirmation as to each such other servicer.

         "Servicer's Report" shall mean the servicer reports to be furnished to
the Issuer by the Master Servicer monthly pursuant to the Master Servicing
Agreement.

         "Servicing Agreement" shall mean (i) the Master Servicing Agreement and
(ii) any servicing agreement between the Issuer and any Servicer (or among the
Issuer, the Eligible Lender Trustee and any Servicer), under which such Servicer
agrees to act as the Issuer's agent in connection with the administration and
collection of Financed Eligible Loans in accordance with this Indenture.

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

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

         "Sponsor" shall mean Collegiate Funding of Delaware, L.L.C., 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.

         "Student Loan" shall mean an Eligible Loan.

         "Student Loan Purchase Agreements" shall mean (a) the FFELP Loan
Purchase Agreement, dated as of February 1, 2003, among the Issuer, the Seller,
Collegiate Funding Services, L.L.C. and the Eligible Lender Trustee, (b) the
FFELP Loan Purchase Agreement, dated as of February 1, 2003, among the Seller,
Collegiate Funding Services Education Loan Trust I, Collegiate Funding Services,
L.L.C. and U.S. Bank National Association, as eligible lender trustee, and (c)
each additional student loan purchase agreement entered into among the Issuer,
the Seller and the Eligible Lender Trustee 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).

                                      24

<PAGE>

         "Termination Payment" shall mean, with respect to a Derivative Product
Agreement, any termination payment payable by the Issuer under such Derivative
Product Agreement relating to an early termination of such Derivative Product
Agreement by the Counterparty, as the non-affected party or non-defaulting
party, after the occurrence of a termination event or event of default specified
in such Derivative Product Agreement, including any Priority Termination
Payment.

         "Trust" shall mean the Issuer.

         "Trust Agreement" shall mean the Trust Agreement dated as of February
1, 2003 between the Delaware Trustee and the Sponsor, as the same may be amended
from time to time.

         "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.

         "Trustee" shall mean U.S. Bank National Association, 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 forth
in the Trustee Fee Letter dated as of February 1, 2003, payable in installments
on each Quarterly Distribution Date. 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 Agreements.

         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

                                      25

<PAGE>

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 $838,775,000. 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 case of the LIBOR-Rate Notes, in
minimum denominations of $1,000 and in integral multiples of $1,000 in excess
thereof and, in the case of the Auction Rate Notes, in minimum denominations of
$50,000 and integral multiples of $50,000 in excess thereof.

         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.

                                      26

<PAGE>

         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.

         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.

                                       27

<PAGE>

         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.

         SECTION 2.08 ISSUANCE OF NOTES. The Issuer shall have the authority,
upon complying with the provisions of this Article II, to issue and deliver the
Notes which shall be secured by the Trust Estate. In addition, the Issuer may,
subject to Section 3.03 hereof, enter into any Derivative Product Agreements 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 a Servicer or the Administrator under a 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

                                       28

<PAGE>


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 LIBOR-Rate Notes shall accrue interest as provided in
         the forms of Class A-1 Notes and Class A-2 Notes set forth in Exhibits
         B-1 and B-2 hereto. The Auction Rate Notes shall accrue interest as
         specified in Annex 1 hereto. Such interest shall be payable with
         respect to each class of Notes on each applicable Distribution Date as
         specified in Section 5.03(c) hereof, 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 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 applicable Distribution Date as provided in
         Section 5.03(c) hereof. 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 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 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 applicable 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 PRODUCT AGREEMENTS

         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,

                                       29

<PAGE>

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 plus any Special
Allowance Payments that may not be payable to the Trustee 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.

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

                                       30

<PAGE>

                                   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, except as specifically provided in this Indenture with respect to
certain payment and other priorities, 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
         to which it is a party, and will punctually perform all duties required
         by the Trust Agreement and the laws of the State.

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

                  (d) The Issuer shall cause to be kept separate, 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 Agreement.

                  (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

                                       31

<PAGE>

         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 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 a
         Servicing Agreement or a Custodian Agreement.

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

         SECTION 4.04 ENFORCEMENT OF SERVICING AGREEMENTS. The Issuer shall
comply with and shall require each Servicer (other than a subservicer of the
Master Servicer) to comply with the following, whether or not the Issuer is
otherwise in default under this Indenture:

                  (a) cause to be diligently enforced and taken all reasonable
         steps, actions and proceedings necessary for the enforcement of all
         terms, covenants and conditions of all Servicing Agreements, including
         the prompt payment of all amounts due the Issuer thereunder, including,
         without limitation, all principal and interest payments (as such
         payments may be adjusted to take into account (i) any discount that the
         Issuer or the Administrator on its behalf may cause to be made
         available to borrowers who make payments on Financed Eligible Loans
         through automatic withdrawal or (ii) any reduction in interest payable
         on Financed Eligible Loans provided for in any borrower incentive or
         other special program under which such Financed Eligible Loans were
         originated), and all Interest Benefit Payments, insurance, guarantee
         and default claims and Special Allowance Payments which relate to any
         Financed Eligible Loans and cause any such Servicer to specify whether
         payments received by it represent principal or interest;

                  (b) not permit the release of the obligations of any such
         Servicer under any applicable 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 applicable Servicing Agreement;

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

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

                                       32

<PAGE>

                  (f) the Issuer shall not waive any default by any such
         Servicer under the applicable Servicing Agreement without the written
         consent of the Trustee;

                  (g) the Issuer shall cause Collegiate Funding Master
         Servicing, L.L.C., as Servicer, to deliver to the Trustee and the
         Issuer, on or before March 1 of each year, beginning with March 2004, a
         certificate stating that (i) a review of the activities of each
         Servicer during the preceding calendar year and of its performance
         under the applicable 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, each Servicer
         has fulfilled all its obligations under its Servicing Agreement
         throughout such year, or, there has been a default in the fulfillment
         of any such obligation, specifying each such default known to such
         officer and the nature and stature thereof. The Issuer shall send
         copies of such annual certificate of the Master Servicer to each Rating
         Agency; and

                  (h) not consent or agree to or permit any amendment or
         modification of any Servicing Agreement to which it is a party 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, together with Rating Agency
         Confirmation, 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
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 Guaranty Agencies with respect to the

                                       33

<PAGE>

         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 (as such payments may be adjusted to take into
         account (i) any discount that the Issuer or the Administrator on its
         behalf may cause to be made available to borrowers who make payments on
         Financed Eligible Loans through automatic withdrawal or (ii) any
         reduction in interest payable on Financed Eligible Loans provided for
         in any borrower incentive or other special program under which such
         Financed Eligible Loans were originated) and all Interest Benefit
         Payments, insurance, guarantee and default claims and Special Allowance
         Payments which relate to such Financed Eligible Loans;

                  (c) the Issuer, or the Administrator on behalf of the Issuer,
         shall cause the Financed Eligible Loans to be serviced by entering into
         one or more Servicing Agreements or other agreements with one or more
         Servicers 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

                  (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

                                       34

<PAGE>

                  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 Servicers, shall diligently collect all
principal and interest payments on all Financed Eligible Loans (as such payments
may be adjusted to take into account (i) any discount that the Issuer or the
Administrator on its behalf may cause to be made available to borrowers who make
payments on Financed Eligible Loans through automatic withdrawal or (ii) any
reduction in interest payable on Financed Eligible Loans provided for in any
borrower incentive or other special program under which such Financed Eligible
Loans were originated), 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 Servicers (other than a subservicer of the Master 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, either 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 Agreement, the Guarantee Agreements, the Auction Agent Agreement,
the Market Agent Agreements, the Broker-Dealer Agreements, the Derivative
Product Agreements, the Student Loan Purchase Agreements, each 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.

         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

                                       35

<PAGE>

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.

         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 as a statutory trust 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 the Derivative
                  Product Agreements and the other Basic Documents to which it
                  is a party, and to grant a security interest in the Trust
                  Estate to the Trustee and the Counterparties and the creation
                  and issuance of the Notes, execution, delivery and performance
                  of this Indenture and the Derivative Product Agreements and
                  the other Basic Documents to which it is a party, and grant of
                  a security interest in the Trust Estate to the Trustee have
                  been duly authorized by the Issuer by all necessary statutory
                  trust action.

                           (iv) Binding Obligation. This Indenture and the
                  Derivative Product Agreements and the other Basic Documents to
                  which it is a party, assuming due authorization, execution and
                  delivery by the Trustee and the Counterparties and the other
                  parties to such Basic Documents, the Notes in the hands of the

                                       36

<PAGE>
                  Registered Owners thereof and the Issuer Derivative Payments
                  are and will be legal, valid and binding special limited
                  obligations of the Issuer secured by and payable solely from
                  the Trust Estate, 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 other
                  Basic Documents to which the Issuer is a party and the
                  fulfillment of the terms hereof and thereof 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 the Issuer's affiliates is a party
                  pending, or, to the best of the Issuer's knowledge,
                  threatened, before any court, regulatory body, administrative
                  agency or other tribunal or governmental instrumentality (A)
                  asserting the invalidity of this Indenture and the other Basic
                  Documents to which the Issuer is a party, (B) seeking to
                  prevent the issuance of any Notes or the consummation of any
                  of the transactions contemplated by this Indenture and the
                  other Basic Documents to which the Issuer is a party 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 and the other Basic Documents to which the Issuer is
                  a party.

                           (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
                  and the Derivative Product Agreements and any other Basic
                  Documents to which the Issuer is a party, and the creation and
                  issuance of the Notes, have been taken or obtained on or prior
                  to the Closing Date.

                                       37

<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
                  "Collegiate Funding Services Education Loan Trust 2003-A" 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

                                       38

<PAGE>

                  defraud any current or future creditor of the Issuer; (B) the
                  Issuer was not insolvent and did not become insolvent as a
                  result of any such grant; (C) the Issuer was not engaged and
                  was not about to engage in any business or transaction for
                  which any property remaining with such entity was an
                  unreasonably small capital or for which the remaining assets
                  of such entity are unreasonably small in relation to the
                  business of such entity or the transaction; (D) the Issuer did
                  not intend to incur, and did not believe or should not have
                  reasonably believed, that it would incur, debts beyond its
                  ability to pay as they become due; and (E) the consideration
                  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 in the Basic Documents.

                           (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 or any underwriter of the Notes 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;

                                       39

<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
                  Agency 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
                  to be created on a parity with, subordinate to or prior to the
                  lien of this Indenture 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) take any action or fail to take any action that
                  would result in the lien of this Indenture or the priority of
                  that lien for the obligations secured thereby being lost or
                  impaired;

                           (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 Basic Documents, 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

                                       40

<PAGE>

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

                  (c) The Issuer makes the following representations and
         warranties as to the Trust Estate which is granted to the 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, and no
                  Financed Eligible Loan will be subject to any borrower
                  incentive or other special program that provides for the
                  reduction in interest or principal payable on such Financed
                  Eligible Loan in amounts in excess of, or on terms more
                  favorable than, those described in Exhibit E.

                           (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 security
                  interest in the Trust Estate, including the Financed Eligible
                  Loans, have been made no later than the Closing Date and
                  copies of the file-stamped financing statements shall be
                  delivered to the Trustee promptly following 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 and the Counterparties) 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) Payment or Adequate Provision for Payment to be
                  Made. The Issuer will cause to be paid, or will make adequate
                  provision for the satisfaction

                                       41

<PAGE>

                  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 on the Financed
                  Eligible Loans.

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

         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 Agency 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.

                                       42

<PAGE>

                  (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 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 the Basic Documents, 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, the
Derivative Product Agreements or the applicable Student Loan Purchase
Agreements, or of any failure on the part of the Seller or Collegiate Funding
Services Education Loan Trust I to observe or perform in any material respect
any covenant, representation or warranty of the Seller or Collegiate Funding
Services Education Loan Trust I set forth in the applicable Student Loan
Purchase Agreements, shall promptly notify the Trustee, the Master 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

                                       43

<PAGE>

                  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
         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.

                  (c) Within 15 days following the end of each month, the
         Trustee shall prepare or cause to be prepared, and will forward to (i)
         each Registered Owner by mail (which, so long as the Notes are held in
         book-entry form, shall be the Clearing Agency or its nominee), or (ii)
         upon the written request of a Noteholder sent to the Principal Office
         of the Trustee, to such Noteholder, a statement setting forth the
         following information with respect to the Notes and the Financed
         Eligible Loans as of the end of such period:

                           (i) The amount of principal payments made with
                  respect to each class of Notes during the preceding month;

                           (ii) The amount of interest payments made with
                  respect to each class of Notes during the preceding month;

                           (iii) The aggregate principal balance of the Financed
                  Eligible Loans as of the close of business on the last day of
                  the preceding month;

                           (iv) The aggregate outstanding principal amount of
                  each class of Notes;

                           (v) The interest rate for each class of Notes during
                  the preceding month and the next Distribution Date for each
                  class;

                           (vi) The number and principal amount of Financed
                  Eligible Loans that are delinquent or for which claims have
                  been filed with a Guarantee Agency; and

                           (vii) The outstanding principal amount of the Notes
                  as of the close of business on the last day of the preceding
                  month.

                                       44

<PAGE>

         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 State of Delaware) in the Financed Eligible Loans and all
         other assets constituting part of the Trust Estate 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 and all other assets constituting part of the
         Trust Estate 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) 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
         and all other assets of the Trust Estate granted to the Trustee
         hereunder.

                  (e) The Issuer has given the Trustee a copy of a written
         acknowledgment from the Custodian that the Custodian is holding
         executed copies of the promissory notes and master promissory notes
         that constitute or evidence the Financed Eligible Loans, and that the
         Custodian is holding such solely on behalf and for the benefit of the
         Trustee.

                  (f) 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 or any other portion of the Trust Estate. 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

                                       45

<PAGE>

         Eligible Loans or any other portion of the Trust Estate 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 and all other assets
         of the Trust Estate.

                                   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.

         SECTION 5.02 ACQUISITION FUND. There shall be deposited into the
Acquisition Fund moneys from proceeds of the Notes in an amount equal to $
827,871,792.50. Financed Eligible Loans shall be held by the Trustee or its
agent or bailee (including a Custodian or 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 Product Agreements, and (b)
upon receipt by the Trustee of an Eligible Loan Acquisition Certificate, to
acquire Eligible Loans pursuant to a Student Loan Purchase

                                       46

<PAGE>

Agreement at a price not in excess of, in respect of each Eligible Loan (i)
acquired on the Closing Date, 103.05% of the aggregate principal balance of such
Eligible Loan plus accrued borrower interest thereon, and (ii) otherwise,
102.50% of the aggregate principal balance of such Eligible Loan, plus accrued
borrower 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 May 31, 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 Quarterly Distribution
Date in June 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) Deposits to Collection Fund. There shall 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) Payments on Monthly Payment Dates. The Administrator shall
         instruct the Trustee in writing no later than the second Business Day
         preceding each Monthly Payment Date (based on the information contained
         in a certificate of the Administrator (in the form set forth as Exhibit
         C hereto) and the related Servicer's Report) to make the following
         distributions by 1:00 p.m. (New York time) on such Monthly Payment
         Date, from and to the extent of the Available Funds on deposit in the
         Collection Fund, in the following priority: (i) to the Department and
         each Guaranty Agency, pro rata, based on amounts owed to each such
         party, without preference or priority of any kind, amounts

                                       47

<PAGE>


         owed to such parties in respect of the Financed Eligible Loans; (ii) to
         the Master Servicer, Servicing Fees owed to it for such month and any
         unpaid Servicing Fees from prior months; and (iii) to the
         Counterparties, pro rata, based on amounts owed to each such party,
         without preference or priority of any kind, any Issuer Derivative
         Payments owed to such Counterparties for that month, excluding all
         Termination Payments other than Priority Termination Payments.

                  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).

                  (c) Payments on Quarterly Distribution Dates and Auction Rate
         Distribution Dates. The Administrator shall instruct the Trustee in
         writing no later than the second Business Day preceding each Auction
         Rate Distribution Date and Quarterly 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 from Available Funds
         in the Collection Fund to the Persons or to the account specified below
         by 1:00 p.m. (New York time) on such Distribution Date and the Trustee
         shall comply with such instructions:

                           (A) to the Department, and each Guarantee Agency pro
                  rata, based on amounts owed to each such party, without
                  preference or priority of any kind, amounts owed to such
                  parties in respect of the Financed Eligible Loans, including
                  amounts described in clause (a)(i) and (ii) of the definition
                  of Available Funds, respectively, to the extent not already
                  paid;

                           (B) to pay to the Master Servicer, the Trustee, the
                  Auction Agent, the Broker-Dealers and the Delaware Trustee,
                  pro rata, based on amounts owed to each such party, without
                  preference or priority of any kind, the Servicing Fee (to the
                  extent remaining unpaid following the Monthly Payment Date),
                  the Trustee Fee, the Auction Agent Fee, the Broker-Dealer
                  Fees, and the Delaware Trustee Fee, respectively, due on such
                  Distribution Date, in each case, together with such fees
                  remaining unpaid from prior Distribution Dates (and, in the
                  case of the Servicing Fee, prior Monthly Payment Dates);

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

                           (D) to pay (i) to the Class A Noteholders of each
                  class for which such date is a Distribution Date, the portion
                  of the Class A Noteholders' Interest Distribution Amount
                  payable to such class on such Distribution Date and (ii) to
                  the Counterparties, any Issuer Derivative Payments owed to
                  such Counterparty on such Distribution Date (excluding all
                  Termination Payments other than Priority Termination
                  Payments), pro rata, based on amounts owed to each such party,
                  without preference or priority of any kind;

                                       48

<PAGE>

                           (E) to pay to the Class B Noteholders, the Class B
                  Noteholders' Interest Distribution Amount payable on such
                  Distribution Date for the Class B Notes;

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

                           (G) to pay to the Class A-2 Noteholders until the
                  Class A-2 Notes are paid in full, the Class A-2 Noteholders'
                  Principal Distribution Amount;

                           (H) to pay to the Class A-3 Notes, the Class A-4
                  Notes, the Class A-5 Notes and the Class A-6 Notes, in each
                  case, until paid in full, the Principal Distribution Amount,
                  pro rata, in lots of $50,000, without preference or priority
                  of any kind; and

                           (I) to pay to the Class B Noteholders in lots of
                  $50,000 until the Class B Notes have been paid in full, the
                  Class B Noteholders' Principal Distribution Amount;

                           (J) to deposit to the Reserve Fund, the amount, if
                  any, necessary to reinstate the balance of the Reserve Fund up
                  to the Reserve Fund Requirement;

                           (K) to pay to the Class A-3 Noteholders, the Class
                  A-4 Noteholders, the Class A-5 Noteholders and the Class A-6
                  Noteholders, any unpaid Auction Rate Carry-Over Amount for
                  each such class, pro rata, without preference or priority of
                  any kind;

                           (L) to pay to the Class B Noteholders, any unpaid
                  Auction Rate Carry-Over Amount for such class;

                           (M) to pay to the Counterparties, pro rata, without
                  preference or priority of any kind, any Issuer Derivative
                  Payments due to each such Counterparty under the applicable
                  Derivative Product Agreement;

                           (N) to pay to the Master Servicer, the aggregate
                  unpaid amount of the Carryover Servicing Fee, if any; and

                           (O) on each Quarterly Distribution Date, subject to
                  the remaining Sections of this Section 5.03, to pay to the
                  Sponsor any remaining funds.

                  Notwithstanding the above, on each Quarterly Distribution
         Date, all deposits and distributions made following clause (E) above
         shall be made only with money then available in the Collection Fund
         that exceeds the Auction Rate Notes Accrued Interest Amount for such
         Quarterly Distribution Date.

                                       49

<PAGE>

                  Amounts properly distributed to the Sponsor pursuant to
         paragraph (O) 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.

                  (d) Determination, Allocation and Payment of Principal
         Distribution Amount. The Principal Distribution Amount will be
         determined and allocated to the Notes only on Quarterly Distribution
         Dates. If a class of LIBOR-Rate Notes is allocated some or all of the
         Principal Distribution Amount on a Quarterly Distribution Date, that
         class also will be paid such amount on such Quarterly Distribution
         Date. If a class of Auction Rate Notes is allocated some or all of the
         Principal Distribution Amount on a Quarterly Distribution Date, such
         class will be paid such amount on such Quarterly Distribution Date only
         if such date is also an Auction Rate Distribution Date for such class.
         Otherwise, such Principal Distribution Amount or portion thereof will
         be allocated to such class and held in the Collection Fund and paid to
         such class on the immediately succeeding Auction Rate Distribution Date
         for such class.

                  (e) Allocations of Funds among Holders of Auction Rate Notes.
         If less than all of the Auction Rate Notes of a given class are to be
         paid or allocated principal in an amount sufficient to cover the full
         amount payable to such Note, the particular Auction Rate Notes of such
         class to be paid shall be selected by the Trustee by random lots of
         $50,000. If there are any amounts available to pay principal to the
         Class A-3 Notes, the Class A-4 Notes, the Class A-5 Notes and the Class
         A-6 Notes or to the Class B Notes, as applicable, that are not in
         $50,000 increments, the Trustee shall retain such amounts in the
         Collection Account to pay principal to the Class A-3 Notes, Class A-4
         Notes, Class A-5 Notes, Class A-6 Notes and Class B Notes.

                  (f) Optional Redemption of Class B Notes. Prior to the date on
         which the Outstanding Amount of the Class A Notes is reduced to zero,
         the Issuer may, by Issuer Order, instruct the Trustee to pay principal
         on the Class B Notes on an Auction Rate Distribution Date from amounts
         otherwise distributable to the Sponsor pursuant to clause (O) on the
         preceding Quarterly Distribution Date.

                  (g) Redemption of Auction Rate Notes Generally; Prepayment
         Date and Prepayment Price. Following the payment in full of the
         LIBOR-Rate Notes, the Notes of any class of Auction Rate Notes shall be
         subject to redemption or principal distribution at the option of the
         Issuer on any date selected by it (a "Prepayment Date") pursuant to
         Section 5.03(h), (i) or (j) and as otherwise provided in clauses (k)
         through (o) below. The redemption price (the "Prepayment Price") for
         any Notes to be redeemed pursuant to Section 5.03(h), (i) or (j) shall
         be 100% of the outstanding principal balance of such Notes plus
         interest accrued thereon through the Prepayment Date, provided, that if
         all of the Outstanding Notes are to be redeemed, the redemption price
         shall also include an amount sufficient to pay all fees owed to the
         Trustee, the Master Servicer, the Auction Agent, the Broker-Dealers,
         the Administrator and the Delaware Trustee, any Issuer Derivative
         Payments owed to a Counterparty and any Auction Rate Carry-Over Amounts
         owed to a class of Auction Rate Notes.

                                       50

<PAGE>

                  (h) Optional Redemption of Auction Rate Notes. For any Auction
         Rate Distribution Date following the payment in full of the LIBOR-Rate
         Notes, the Issuer may, by Issuer Order, instruct the Trustee to pay
         principal on one or more classes of Auction Rate Notes selected by the
         Issuer, from amounts otherwise distributable to the Sponsor pursuant to
         clause (O) on such Quarterly Distribution Date.

                  (i) Optional Redemption From Sale of Financed Eligible Loans.
         For any Auction Rate Distribution Date following the payment in full of
         the LIBOR-Rate Notes, the Issuer may, by Issuer Order, direct the
         Trustee to sell Financed Eligible Loans and use the proceeds of such
         sale to redeem one or more classes of Auction Rate Notes selected by
         the Issuer, provided that (i) the Trustee may not sell any Financed
         Eligible Loans for less than the Purchase Amount for each such Financed
         Eligible Loan and (ii) the Issuer and the Trustee shall have received
         Rating Agency Confirmation with respect to such sale. Any such sale
         shall be effected by the Trustee in the same manner as a sale of the
         Trust Estate pursuant to Section 6.04 hereof, and proceeds of such sale
         shall be deposited into the Collection Fund and applied to redeem each
         such class on the immediately succeeding Auction Rate Distribution Date
         for such class.

                  (j) Extraordinary Optional Redemption. For any Auction Rate
         Distribution Date following the payment in full of the LIBOR-Rate
         Notes, the Issuer may, by Issuer Order, direct the Trustee to redeem
         some or all of the Auction Rate Notes selected by the Issuer at the
         applicable Prepayment Price on any Auction Rate Distribution Date for
         each such class, if the Issuer reasonably determines that the rate of
         return on the Financed Eligible Loans has materially decreased or that
         the costs of administering the Trust Estate have placed unreasonable
         burdens on the Issuer's ability (or the Administrators' ability on
         behalf of the Issuer) to perform the Issuer's obligations under this
         Indenture.

                  (k) Notice of Redemption and Purchase. An election of the
         Issuer to prepay any class of Auction Rate Notes pursuant to Section
         5.03(f) through (j) shall be evidenced by an Issuer Order, received by
         the Trustee and the Auction Agent no later than the 25th day preceding
         the Prepayment Date, stating (i) the Prepayment Date, (ii) the class or
         classes of Notes or portion thereof to be prepaid, (iii) the principal
         amount of each such class or classes of Notes or portion thereof to be
         redeemed and (iv) the portion of the Prepayment Price allocable to each
         such class or portion thereof.

                  Notice of prepayment with respect to any class of Notes shall
         be given by the Trustee by first-class mail, postage prepaid, mailed by
         no later than 15 days prior to the Prepayment Date to the Registered
         Owners of Notes to be prepaid at the address of such Registered Owner
         appearing in the note register; but neither failure to give such notice
         nor any defect in any notice so given shall affect the validity of the
         proceedings for prepayment of any Note not affected by such failure or
         defect. So long as any such Notes are maintained in book-entry form,
         the Trustee shall treat the Clearing Agency as the sole Registered
         Owner of such Notes. All notices of prepayment shall state (i) the
         Prepayment Date, (ii) the Prepayment Price, (iii) the name (including
         class designation), Final Maturity Date and CUSIP number of each of the
         Notes to be prepaid, (iv) the principal amount of Notes of each class
         to be prepaid, and, if less than all outstanding

                                       51

<PAGE>

         Notes of a class are to be prepaid, the identification (and, in the
         case of partial prepayment, the respective principal amounts) of the
         Notes of each class to be prepaid, (v) that, on the Prepayment Date,
         the Prepayment Price on each such Note will become due and payable and
         that interest on each such Note shall cease to accrue on and after such
         date, (vi) the place or places where such Notes are to be surrendered
         for payment of the Prepayment Price thereof, and (vii) if it be the
         case, that such Notes are to be prepaid by the application of certain
         specified trust moneys and for certain specified reasons.

                  Within 60 days after any Prepayment Date, a second notice of
         prepayment shall be given by the Trustee, in the manner described
         above, to the Registered Owner of a Note that was not presented for
         prepayment within 30 days after the Prepayment Date. Following
         provision of notice, the Prepayment Price will become due and payable
         on the Prepayment Date, and interest shall cease to accrue on the Notes
         to be redeemed. Upon surrender of any such Note for redemption in
         accordance with such notice, such Note shall be paid at the Prepayment
         Price. If any Note called for redemption shall not be so paid upon
         surrender thereof for redemption, the Prepayment Price and, to the
         extent lawful, interest thereon shall, until paid, bear interest from
         the Prepayment Date at the interest rate borne by the Note on the
         Prepayment Date.

                  Any Note which is to be redeemed only in part shall be
         surrendered to the Trustee (with, if the Trustee so requires, due
         endorsement by, or a written instrument of transfer in form
         satisfactory to the Trustee duly executed by, the Registered Owner
         thereof or his, her or its attorney duly authorized in writing) and an
         Authorized Representative shall execute and the Trustee shall
         authenticate and deliver to the Registered Owner of such Note, without
         service charge, a new Note or Notes of the same class, of any
         authorized denomination or denominations, in aggregate outstanding
         principal balance equal to the unredeemed portion of the principal of
         the Note so surrendered. Any Note with respect to which a partial
         distribution of principal is made shall remain Outstanding in the then
         current outstanding principal balance. The Trustee shall retain a
         record of the outstanding principal balance of each Note any portion of
         the principal of which has been distributed.

                  (l) Limitation on Redemption of Class B Notes. Notwithstanding
         anything to the contrary, in no event may any Class B Notes be redeemed
         pursuant to Section 5.03(i) or (j) if any Class A Notes would be
         Outstanding following such redemption.

                  (m) Limitation on Sale of Financed Eligible Loans. Except upon
         satisfying the Rating Agency Confirmation, the Issuer may direct the
         Trustee to sell to any purchaser one or more Financed Eligible Loans
         only in the following circumstances: (i) to the Sponsor or other seller
         if such party is required to repurchase such Financed Eligible Loan
         pursuant to a Loan Purchase Agreement; (ii) to a Guaranty Agency under
         a Guarantee Agreement; (iii) pursuant to Section 5.03(i) hereof or (iv)
         pursuant to Section 10.03 hereof. Any money received by the Issuer in
         connection with a sale of Financed Eligible Loans pursuant to this
         paragraph shall, in the case of a sale pursuant to (1) clauses (i) and
         (ii) of the preceding sentence, be deposited into the Collection Fund
         for application on the immediately succeeding Monthly Payment Date,
         Quarterly

                                       52

<PAGE>

         Distribution Date or Auction Rate Distribution Date, as applicable, and
         (2) clauses (iii) and (iv) of the preceding sentence, be applied as set
         forth in Section 5.03(i) and Section 10.03 hereof, respectively.
         Notwithstanding the foregoing, except pursuant to Section 10.03 hereof,
         the Issuer may not direct the Trustee to sell any Financed Eligible
         Loans to the Sponsor (unless the Sponsor is required to repurchase such
         Eligible Loan pursuant to a Loan Purchase Agreement).

         SECTION 5.04 RESERVE FUND.

                  (a) On the Closing Date, the Trustee shall deposit $8,387,750
         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)(J) hereof.

                  (b) On each Monthly 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)(A) through (c)(E), then the Administrator shall instruct the
         Trustee in writing to withdraw from the Reserve Fund on such Monthly
         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 Final Maturity Date for a class of Notes, and
         after giving effect to the distribution of the Available Funds on such
         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 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 for application to payment of the outstanding principal
         balance of such class of Notes.

                  (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 Reserve Fund Requirement 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) On the final Distribution Date upon termination of the
         Trust and following the payment in full of the Outstanding Amount of
         the Notes and of all other amounts (other than unpaid Issuer Derivative
         Payments and Carryover Servicing Fees) owing or to be distributed
         hereunder to Noteholders, the Trustee, the Master Servicer, the
         Administrator, the Auction Agent, the Broker-Dealers, the Delaware
         Trustee or the Counterparties (excluding Termination Payments other
         than Priority Termination Payments), 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
         Issuer Derivative 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(d).

                                       53

<PAGE>

         SECTION 5.05 INVESTMENT OF FUNDS HELD BY TRUSTEE. 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
may invest amounts held hereunder in those Investment Securities described in
clause (b) 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 and Monthly Payment 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.

                                       54

<PAGE>

         Any investment of funds in Investment Securities shall be held by a
financial institution in accordance with the following requirements:

                           (i) all Investment Securities shall be held in an
                  account with such financial institution in the name of the
                  Trustee;

                           (ii) all Investment Securities held in such account
                  shall be delivered to the Trustee in the following manner:

                                    (A) with respect to bankers' acceptances,
                  commercial paper, negotiable certificates of deposit and other
                  obligations that constitute "instruments" within the meaning
                  of Section 9-102(a)(47) of the Uniform Commercial Code in
                  effect in the applicable jurisdiction (the "UCC") (other than
                  certificated securities) and are susceptible of physical
                  delivery, transferred to the Trustee by physical delivery to
                  the Trustee, indorsed to, or registered in the name of, the
                  Trustee or its nominee or indorsed in blank; or such
                  additional or alternative procedures as may hereafter become
                  appropriate to effect the complete transfer of ownership of
                  any such Investment Securities to the Trustee free of any
                  adverse claims, consistent with changes in applicable law or
                  regulations or the interpretation thereof;

                                    (B) with respect to a "certificated
                  security" (as defined in Section 8-102(a)(4) of the UCC),
                  transferred:

                                        (1) by physical delivery of such
                              certificated security to the Trustee, provided
                              that if the certificated security is in registered
                              form, it shall be indorsed to, or registered in
                              the name of, the Trustee or indorsed in blank;

                                        (2) by physical delivery of such
                              certificated security in registered form to a
                              "securities intermediary" (as defined in Section
                              8-102(a)(14) of the UCC) acting on behalf of the
                              Trustee if the certificated security has been
                              specially indorsed to the Trustee by an effective
                              endorsement;

                                    (C) with respect to any security issued by
                  the U.S. Treasury, the Federal Home Loan Mortgage Corporation
                  or by the Federal National Mortgage Association that is a
                  book-entry security held through the Federal Reserve System
                  pursuant to Federal book entry regulations, the following
                  procedures, all in accordance with applicable law, including
                  applicable federal regulations and Articles 8 and 9 of the
                  UCC: book-entry registration of such property to an
                  appropriate book-entry account maintained with a Federal
                  Reserve Bank by a securities intermediary which is also a
                  "depositary" pursuant to applicable federal regulations and
                  issuance by such securities intermediary of a deposit advice
                  or other written confirmation of such book-entry registration
                  to the Trustee of the purchase by the securities intermediary
                  on behalf of the Trustee of such book-entry security; the
                  making by such securities intermediary of entries in

                                       55

<PAGE>

                  its books and records identifying such book-entry security
                  held through the Federal Reserve System pursuant to Federal
                  book-entry regulations as belonging to the Trustee and
                  indicating that such securities intermediary holds such
                  book-entry security solely as agent for the Trustee; or such
                  additional or alternative procedures as may hereafter become
                  appropriate to effect complete transfer of ownership of any
                  such Investment Securities to the Trustee free of any adverse
                  claims, consistent with changes in applicable law or
                  regulations or the interpretation thereof;

                                    (D) with respect to any "uncertificated
                  security" (as defined in Section 8-102(a)(18) of the UCC) that
                  is not governed by clause (C) above, transferred:

                                        (1) (a) by registration to the Trustee
                              as the registered owner thereof, on the books and
                              records of the issuer thereof, or

                                        (b) by registration to another Person
                              (not a securities intermediary) that either
                              becomes the registered owner of the uncertificated
                              security on behalf of the Trustee or, having
                              become the registered owner, acknowledges that it
                              holds for the Trustee; or

                                        (2) by the issuer thereof having agreed
                              that it will comply with instructions originated
                              by the Trustee without further consent of the
                              registered owner thereof;

                                    (E) with respect to any "security
                  entitlement" (as defined in Section 8-102(a)(17) of the UCC):

                                        (1) if a securities intermediary

                                        (a) indicates by book entry that a
                              "financial asset" (as defined in Section
                              8-102(a)(9) of the UCC) has been credited to the
                              Trustee's "securities account" (as defined in
                              Section 8-501(a) of the UCC),

                                        (b) receives a financial asset (as so
                              defined) from the Trustee or acquires a financial
                              asset for the Trustee, and, in either case,
                              accepts it for credit to the Trustee's securities
                              account (as so defined),

                                        (c) becomes obligated under other law,
                              regulation or rule to credit a financial asset to
                              the Trustee's securities account, or

                                        (d) has agreed that it will comply with
                              "entitlement orders" (as defined in Section
                              8-102(a)(8) of the UCC) originated by the Trustee,
                              without further consent by the "entitlement
                              holder" (as defined in Section 8-102(a)(7) of the
                              UCC), and

                                       56

<PAGE>

                                        (2) such financial asset either is such
                              Investment Security or a security entitlement
                              evidencing a claim thereto; and

                                    (F) in each case of delivery contemplated
                  pursuant to clauses (A) through (E) above, the Trustee shall
                  make appropriate notations on its records, and shall cause the
                  same to be made on the records of its nominees, indicating
                  that such Investment Security is held in trust pursuant to and
                  as provided in this Indenture.

         Any cash held by the Trustee shall be considered a "financial asset"
for purposes of this paragraph. Subject to the other provisions hereof, the
Trustee shall have sole control over each such investment and the income
thereon, and any certificate or other instrument evidencing any such investment,
if any, shall be delivered directly to the Trustee or its agent, together with
each document of transfer, if any, necessary to transfer title to such
investment to the Trustee in a manner which complies with this paragraph.

         The Trustee agrees that it has no security interest or other adverse
claim to the Funds or the Investment Securities therein that are part of the
Trust Estate other than pursuant to this Indenture and that it will not enter
into any agreement that would give any Person or entity other than the Trustee
the right to give entitlement orders with respect to such Investment Securities
or the Funds.

         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
         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 and all amounts payable to the Master Servicer, the Administrator,
         the Auction Agents, the Broker-Dealers, the Delaware Trustee and the
         Counterparties 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

                                       57

<PAGE>

         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 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

                  (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.

                                       58

<PAGE>

         SECTION 6.02 REMEDY ON DEFAULT; POSSESSION OF TRUST ESTATE. Subject to
Sections 7.05, 7.07 and 6.09 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 Master Servicer, the Auction Agent, the Broker Dealers
and the Delaware Trustee, pro rata, without preference or priority of any kind,
according to the amounts due and payable to each such party, any Servicing Fees,
Auction Agent Fees, Broker-Dealer Fees and Delaware Trustee Fees, respectively,
due to each such party and remaining unpaid;

         THIRD, pro rata, to (i) the Counterparties, pro rata, without
preference or priority of any kind, in proportion to their respective
entitlements under the applicable Derivative Product Agreements (excluding all
Termination Payments other than Priority Termination Payments) and (ii) to the
Class A Noteholders of each class for amounts due and unpaid on each such class
of Class A Notes for interest, pro rata, without preference or priority of any
kind, according to the amounts due and payable on each such class of 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 pro rata, 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, pro rata without preference or priority of any
kind, according to the amounts due and payable on the Class B Notes for
principal;

         SEVENTH, to the Noteholders of Class A Auction-Rate Notes, all Auction
Rate Carry-Over Amounts for such classes then due and unpaid, pro rata, without
preference or priority of any kind, according to the amounts due and payable on
such Class A Notes for such Carry-Over Amounts;

                                       59

<PAGE>

         EIGHTH, to the Class B Noteholders, all Auction Rate Carry-Over Amounts
for such class then due and unpaid, pro rata, without preference or priority of
any kind according to the amounts due and payable on the Class B Notes for such
Auction Rate Carry-Over Amounts;

         NINTH, to the Counterparties, in proportion to the respective
entitlements under the applicable Derivative Product Agreements without
preference or priority of any kind, for any due and unpaid Issuer Derivative
Payments (including all Termination Payments);

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

         ELEVENTH, 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 (provided, that so
long as the Notes remain in book-entry form, the only Registered Owner shall be
the Clearing Agency or its nominee) 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

                                       60

<PAGE>

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
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 PURCHASE OF PROPERTIES BY TRUSTEE OR REGISTERED OWNERS. In
case of any such sale of the Trust Estate, any Registered Owner or Registered
Owners or committee of Registered Owners or the Trustee, may bid for and
purchase such property and upon compliance with the terms of sale may hold,
retain possession and dispose of such property as the absolute right of the
purchaser or purchasers without further accountability and shall be entitled,
for the purpose of making any settlement or payment for the property purchased,
to use and apply any Obligations hereby secured and any interest thereon due and
unpaid, by presenting such Obligations in order that there may be credited
thereon the sum apportionable and applicable thereto out of the net proceeds of
such sale, and thereupon such purchaser or purchasers shall be credited on
account of such purchase price payable to him or them with the sum apportionable
and applicable out of such net proceeds to the payment of or as a credit on the
Obligations so presented.

         SECTION 6.08 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 6.09 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 51%
of the Outstanding Amount of the Highest Priority Obligations may declare all
the Outstanding Obligations to be immediately due and payable, by a notice in
writing to the Issuer (and to the Trustee if given by Registered

                                       61

<PAGE>

Owners), and upon any such declaration the unpaid principal amount of such
Outstanding 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, the Master
                  Servicer, the Delaware Trustee, the Auction Agent and the
                  Broker-Dealers and their 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 6.15
         hereof.

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

         SECTION 6.10 REMEDIES NOT EXCLUSIVE. The remedies herein conferred upon
or reserved to the Trustee or the Registered Owners (excluding the Sponsor) 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 6.11 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

                                       62

<PAGE>

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

         SECTION 6.12 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
51% 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

                                       63

<PAGE>

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 6.12 shall be expressly subject to the provisions of Sections
7.01(c), 7.05 and 7.07 hereof.

         SECTION 6.13 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.

         SECTION 6.14 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 6.15 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 (excluding the Sponsor) 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

                                       64

<PAGE>

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.

                                  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.

                  (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,

                                       65

<PAGE>

(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 6.09 hereof, for each of
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

                                       66

<PAGE>

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.

         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.

                                       67

<PAGE>

         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 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).

         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;

                                       68

<PAGE>

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 Administrator for cause or upon the sale or other
disposition of the Trustee or its corporate trust functions or (c) by the
Administrator 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.

         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 Administrator by an
instrument in writing duly authorized by the Administrator. In the case of any
such appointment by the Administrator of a successor to the Trustee, the
Administrator 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 Administrator 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

                                       69

<PAGE>

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
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.

                                       70

<PAGE>

         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:

                 Standard & Poor's Ratings Services,
                 A Division of the McGraw-Hall Companies, Inc.
                 55 Water Street
                 New York, New York 10041
                 Attention:  Asset-Backed Surveillance Group

                 Moody's Investors Service, Inc.
                 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.

                                       71

<PAGE>

         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.

         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), shall have a combined
capital and surplus of at least $50,000,000 and be an "eligible lender" under
the Act. 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.

                                       72

<PAGE>

         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.

         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.

                                  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:

                                       73

<PAGE>

                  (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;

                  (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 Agreement, and to modify Section 3.03 hereof with
         respect to any particular Derivative Product Agreement;

                  (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 Agency
         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;

                                       74

<PAGE>

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
Agreement. 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

                                       75

<PAGE>

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
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

                                       76

<PAGE>

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:

                 Collegiate Funding Services Education Loan Trust 2003-A
                 c/o Wilmington Trust Company, Delaware Trustee
                 Rodney Square North
                 1100 North Market Street
                 Wilmington, Delaware
                 Attention: Corporate Trust Administration
                 Telephone:  (302) 636-6019
                 Facsimile:  (302) 636-4140

                 With a copy to the Administrator:

                 Collegiate Funding Portfolio Administration, L.L.C.
                 100 Riverside Parkway
                 Suite 125
                 Fredericksburg, Virginia  22406
                 Attention:  Kevin Landgraver
                 Telephone:  (540) 374-1600
                 Facsimile:  (540) 374-2021

                 If intended for the Trustee:

                 U.S. Bank National Association
                 425 Walnut Street, CN-WN-06CT
                 Cincinnati, Ohio 45202
                 Attention: Corporate Trust Department
                 Telephone: (513) 632-2518
                 Facsimile: (513) 632-3286

         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.

                                       77

<PAGE>

         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.

         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

                                       78

<PAGE>

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 Uniform Commercial Code of the
States of New York and Delaware.

         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.

         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. Other than rights to the payment of
Derivative Product Agreement Fees and Derivative Product Agreement Payments as
described in Section

                                       79

<PAGE>

5.04(d) hereof, no Counterparty which shall be in default under any Derivative
Product Agreement 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 Agreement shall
however, continue to maintain all obligations undertaken by it under the terms
of its Derivative Product Agreement.

         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 and the Derivative Value of any Derivative Product Agreement.

         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.

                                       80

<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, 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 Agreement, 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 Final Maturity Date or earlier prepayment date
         thereof. Any Outstanding Note shall, prior to the 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 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
         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 Final Maturity Date thereof, as the case may be.
         Notwithstanding

                                       81

<PAGE>

         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 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 Agreement terminated when
         payment of all Issuer Derivative Payments due and payable to each
         Counterparty under its respective Derivative Product Agreement have
         been made or duly provided for to the satisfaction of each Counterparty
         and the respective Derivative Product Agreement 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.

         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 10% or less of the Initial Pool
Balance, of the percentage that the then outstanding Pool Balance bears to the
Initial Pool Balance. The Sponsor shall have the option to purchase the Financed
Eligible Loans on the date (the "Optional Purchase Date") that is the 10th
Business Day preceding the earlier of (i) the March 2022 Quarterly Distribution
Date or (ii) the Distribution Date next succeeding the

                                       82

<PAGE>

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.

                [Remainder of This Page Intentionally Left Blank]

                                       83

<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.

                          COLLEGIATE FUNDING SERVICES
                          EDUCATION LOAN TRUST 2003-A,
                          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/ Janel R. Havrilla
                               -------------------------------------------------
                          Name: Janel R. Havrilla
                          Title:Financial Services Officer

                          U.S. BANK NATIONAL ASSOCIATION, as Trustee and
                          as Eligible Lender Trustee under the Issuer Eligible
                          Lender Trust Agreement

                          By: /s/ Daniel R. Bley
                               -------------------------------------------------
                               Name: Daniel R. Bley
                               Title: Vice President & Trust Officer

Agreed and accepted:

COLLEGIATE FUNDING PORTFOLIO
ADMINISTRATION, L.L.C.

By:/s/ Kevin Landgraver
   ------------------------------
   Name: Kevin Landgraver
   Title: Treasurer