Document:

EXHIBIT 10.1

                             NOTE PURCHASE AGREEMENT
                   TERI-GUARANTEED [PRODUCT NAME] LOAN PROGRAM
                                   [Bank Name]

         This Note Purchase Agreement, by and between [Bank Name] ("Program
Lender"), a organized under the laws of the and having a principal office
located at , and THE FIRST MARBLEHEAD CORPORATION, a Delaware corporation having
a principal place of business at 800 Boylston Street, 34th Floor, Boston,
Massachusetts 02199-8157 ("FMC"), is made as of ;

                              W I T N E S S E T H:

         WHEREAS, Program Lender is in the business of making education loans
under education lending programs, including, without limitation, the [Product
Name] Loan Program (as defined in Section 1); and

         WHEREAS, FMC exists to provide funds for education loans for the
benefit of students at Participating Institutions (as defined in Section 1); and

         WHEREAS, in order to facilitate funding of [Product Name] Conforming
Loans (as defined in Section 1), Program Lender has agreed to sell, from time to
time, pools containing [Product Name] Conforming Loans originated by Program
Lender to FMC or a Purchaser Trust (as defined in Section 1); and

         WHEREAS, the [Product Name] Conforming Loans are made by Program Lender
and purchased by FMC on the condition that they qualify for and in fact are
covered by a guaranty issued by The Education Resources Institute, Inc.
("TERI").

         NOW, THEREFORE, in consideration of these presents and the covenants
contained herein, the parties hereto hereby agree as follows:

                                       1
<PAGE>

I. DEFINITIONS. Capitalized terms used herein without definition have the
meanings set forth in the Program Guidelines (hereinafter defined).

         "Affiliate" shall mean, as to any person, any other person that,
directly or indirectly, is in control of, is controlled by, or is under common
control with, such person. A person shall be deemed to control another person if
the controlling person possesses, directly or indirectly, the power to direct or
to cause the direction of the management and policies of the other person,
whether through the ownership of voting securities, by contract or otherwise.

         "Alternative Student Loan" (or "ASL") means an education loan made to a
student or parent to finance costs of higher education, which loan is not
insured or guaranteed by any agency of the United States or of any State.

         "Business Day" shall mean any day other than: (a) a Saturday or Sunday,
or (b) a day on which banking institutions in the State of [Bank state] are
required or authorized by law or executive order to be closed.

         "Change in Control" means, for either party to this Agreement, any of
the following: (1) the acquisition or a series of acquisitions within six (6)
months of each other by any other entity, individual or group (within the
meaning of Sections 13(d)(3) or 14(d)(2) of the Securities Exchange Act of 1934,
as amended (the "Exchange Act") of beneficial ownership (as defined in Rule
13d-3 promulgated under the Exchange Act) of more than fifty percent (50%) of
the common stock and/or other securities which have more than fifty percent
(50%) of the combined voting power of the securities entitled to vote in the
election of directors; or (2) the sale of all or substantially all of the common
stock or assets to any other entity, individual or group; or (3) the
reorganization, merger or consolidation in which the shareholders immediately
before such event will not immediately thereafter own more than fifty percent
(50%) of the combined voting power

                                       2
<PAGE>

entitled to vote in the election of directors of the reorganized, merged or
consolidated voting securities. A "Change in Control" shall not include any
transactions with an entity that is an Affiliate immediately prior to such
transaction.

         "Collateral" has the meaning set forth in the Security Agreement.

         "Custodian" means U.S. Bank National Association, its successors and
assigns, in its capacity as Bank under the Security Agreement of even date
herewith and as Depository Institution under the Control Agreement of even date
herewith (collectively, "Security Documents"), or a successor Bank or
alternative Depository Institution appointed in accordance with the Security
Documents.

         ["Direct to Consumer" (or "DTC") loans are those [Product Name] Loans
for which proof of enrollment, but no school certification, is obtained, as set
forth in the Program Guidelines. "Direct to Consumer" loans are typically
marketed by direct mail, phone and internet, as opposed to marketing through
school financial aid offices. "Direct to Consumer" loans are identified on those
pages of the Schedule 3.3 to the Guaranty Agreement, as amended and/or
supplemented from time to time, that include headings identifying the loans
thereon as Direct to Consumer products.]

         "First Marblehead" or "FMC" shall mean The First Marblehead
Corporation, a Delaware corporation.

         "First Payment Date" means the date when the first monthly payment is
due with respect to a particular [Product Name] Conforming Loan.

         "[Product Name] Conforming Loans" shall mean Loans (a) made in
accordance with and conforming to the requirements of the Program Guidelines at
the time the Loans were made, (b)

                                       3
<PAGE>

serviced by the Servicer in accordance with the Program Guidelines, and (c)
covered by and subject to all the benefits of the Guaranty Agreement.

         "[Product Name] Loan Pool" or "Pool" shall mean and refer to a group of
[Product Name] Notes purchased and pledged or intended to be purchased and
pledged as collateral in a particular Securitization Transaction.

         "[Product Name] Notes" or "Notes" shall mean notes or other forms of
consumer debt instruments, evidencing [Product Name] Conforming Loans.

         "[Product Name] Program" shall mean the [Product Name] Loan Program
described in the Program Guidelines.

         "Guaranty Agreement" means the Guaranty Agreement between Program
Lender and TERI dated , as it may be amended from time to time.

         "Interim Financing Transaction" shall mean a temporary financing
mechanism of 364 days or less in duration, pursuant to which an interim or
warehouse holder (whether or not affiliated with FMC) lends funds to FMC or a
Purchaser Trust to finance the purchases of Seasoned Loans by FMC or such
Purchaser Trust.

         "Loan" shall mean a loan of funds, including all disbursements thereof,
made by the Program Lender to a Borrower (as defined in the Guaranty Agreement)
under the [Product Name] Program.

         "Market Disruption Event" means any of the following, which, in the
reasonable judgment of FMC, makes it impractical to proceed with the completion
of a Securitization Transaction pursuant to a Permanent Financing Transaction:
(a) any suspension or limitation on trading in securities generally on the New
York Stock Exchange or the National Association of Securities Dealers National
Market system; (b) any banking moratorium declared by federal

                                       4
<PAGE>

Massachusetts, or New York or authorities of the state in which Program Lender
is headquartered; (c) any outbreak or escalation of major hostilities or armed
conflict, or any declaration of war by Congress; (d) any change in federal or
state law or regulations; (e) the closing of the market for commercial paper or
asset-backed securities or significant disruption in the functioning of those
markets; and, which also means the occurrence of a TERI Insolvency Event.

         "Marketer" shall mean the entity, or all entities collectively, with
which Program Lender contracts to market the [Product Name] Loan Program
pursuant to a Marketing Agreement.

         "Marketing Agreement" means the Referral Marketing Agreement, or
Referral Marketing Agreements collectively, entered into between Marketer,
Program Lender, and FMC.

         "Minimum Purchase Price" has the meaning set forth in Section 2.04.

         "Note Insurer" means_____________, or any other provider of credit
insurance or note insurance with respect to the obligations of the Purchaser
Trust.

         ["Origination Agreement" refers to (a) the Origination Agreement to be
entered into between TERI and Program Lender with respect to origination of
[Product Name] Conforming Loans, as amended from time to time, and (b) any
subsequent agreement relating to origination services provided to Program Lender
with respect to [Product Name] Notes purchased under this Agreement that is
acceptable in form and substance to each of FMC and TERI.]

         "Origination Records" means and refers to the original [Product Name]
Loan Application and Note, a form of cosigner notice when required under 16
C.F.R. ss. 444, and any other standardized documentation specified from time to
time in the Program Guidelines as required to be received by the Servicer from
the Program Lender in order to service [Product Name] Conforming Loans
adequately and accurately.

                                       5
<PAGE>

         "Participating Institution" means an educational institution approved
by TERI for receipt of [Product Name] Conforming Loan funds.

         "Permanent Financing Transaction" shall mean the purchase, whether or
not following an Interim Financing Transaction, of Loans by FMC or an
FMC-sponsored entity, including without limitation a Purchaser Trust, that has
arranged financing for a term of one year or greater.

         "PHEAA" shall mean the Pennsylvania Higher Education Assistance Agency,
a public corporation and government instrumentality organized under the laws of
the Commonwealth of Pennsylvania, and having an address at 1200 North Seventh
Street, Harrisburg, PA 17102.

         "Pledged Account" has the meaning set forth in the Security Agreement.

         "Program Guidelines" means the Program Guidelines attached to the
         Guaranty Agreement as Exhibit A.

         "Program Year" means the period of May 1 of one year through April 30
of the subsequent year.

         "Purchase Date" shall mean (a) the date of consummation of a
Securitization Transaction with respect to a particular Pool of Seasoned Loans
originated by Program Lender, which date: (i) shall be set by written notice
from FMC to Program Lender, given to Program Lender not less than five (5)
Business Days in advance of the specified date, and (ii) shall occur during the
Purchase Period (including any extension thereof) for each loan in such Pool in
question, or (b) the date on which FMC or a designee Purchaser Trust purchases a
[Product Name] Conforming Loan during the Right of First Refusal Period. FMC may
schedule up to twelve (12) Purchase Dates per calendar year.

                                       6
<PAGE>

         "Purchase Period" means, with respect to any particular [Product Name]
Loan, the period beginning on the first date such loan becomes a "Seasoned Loan"
and ending one hundred and eighty (180) days thereafter, as same may be extended
pursuant to the terms of this Agreement.

         "Purchase Transaction" means any purchase of a Pool of Seasoned Loans
by FMC or a Purchaser Trust, either in an Interim Financing Transaction or a
Permanent Financing Transaction, whether in a Securitization transaction or
otherwise.

         "Purchaser Trust" shall mean and refer to a trust or other SPE formed
or sponsored by FMC or by any Affiliate of FMC for the purpose of purchasing,
directly or indirectly, [Product Name] Conforming Loans though an Interim
Financing Transaction or Permanent Financing Transaction. Any action required or
permitted to be taken by FMC hereunder may be taken by a Purchaser Trust with
respect to a particular Pool, and FMC may assign its rights hereunder to a
Purchaser Trust without the consent of the Program Lender. If FMC elects to
finance the purchase of such Loans on an interim basis by using an SPE or any
other temporary financing vehicle as an interim holder, (i) the term Purchaser
Trust shall include both such interim holder and any other SPE to whom the Loans
are ultimately transferred in a Securitization Transaction; and (ii) the
representations, warranties and indemnities made by the Program Lender to FMC
hereunder shall pass directly to both the interim holder and the ultimate
purchaser SPE.

         "Rating Agencies" shall mean and refer to Standard and Poor's
Corporation and/or Moody's Investors Service, Inc., and/or Fitch Investors
Services.

         "Right of First Refusal Period" means for a [Product Name] Loan, the
earlier of (I) one hundred and eighty (180) days after expiration of the
relevant Purchase Period or (ii) forty-five (45) days after notice that a bona
fide written offer has been received by Program Lender under

                                       7
<PAGE>

Section 2.02 with respect to such [Product Name] Loan, provided that no such
notice may be given until after expiration of the relevant Purchase Period.

         ["School Channel" loans means those [Product Name] Loans for which
school certification is obtained, as set forth in the Program Guidelines.
"School Channel" loans are typically marketed through school financial aid
offices. "School Channel" loans are identified on the pages of the Schedule 3.3
to the Guaranty Agreement, as amended and/or supplemented from time to time,
that include headings identifying the loans thereon as School Channel products.]

         "Seasoned Loan" means a [Product Name] Conforming Loan as of (i) thirty
(30) days after completion of all scheduled disbursements for School Channel
[Product Name] Conforming Loans and (ii) fifteen (15) days after the last
disbursement for Direct to Consumer [Product Name] Conforming Loans, but, in
either case, shall exclude any loan disbursed by paper check if the paper check
has not yet been paid by the drawee. In the event a disbursement check is paid
by the drawee more than (i) thirty (30) days after it is written and the loan is
fully disbursed for School Channel [Product Name] Conforming Loans and (ii)
fifteen (15) days after it is written for Direct to Consumer [Product Name]
Conforming Loans, the loan shall become a Seasoned Loan on the date of such
payment. For purposes of computation of the Minimum Purchase Price, the term
"Seasoned Loan" also includes defaulted [Product Name] Conforming Loans not yet
purchased by TERI.

         "Securitization Costs" means the actual costs and expenses incurred by
FMC, the Purchaser Trust, and all others entitled to payment for expenses by the
Purchaser Trust or FMC, in connection with a Securitization Transaction
including, without limitation, the following:

         (Structuring and Origination Fees; Copy/Binding Costs)
         (Underwriting Expenses)
         (Rating Fee)

                                       8
<PAGE>

         (Owner Trustee and Indenture Trustee Transaction and First Year Fees;
         Expenses)
         (Counsel for Indenture Trustee)
         (Counsel for FMC)
         (Servicer Auditor)
         (Bond Insurer)

         "Securitization Transaction" shall mean the purchase of a Pool of
[Product Name] Loans either pursuant to an Interim Financing Transaction or a
Permanent Financing Transaction, including without limitation the purchase of a
Pool of Seasoned Loans by FMC or a Purchaser Trust funded through the issuance
and sale of commercial paper, certificates, bonds or other securities or
evidences of indebtedness, the repayment of which is supported by payments on
the Seasoned Loans included in such Pool. A Securitization Transaction may also
include, without limitation, a continuing series of transactions occurring on a
periodic basis in which Program Lender makes a sale of then-outstanding Seasoned
Loans to a Purchaser Trust, which Purchaser Trust in turn either utilizes the
Pool directly as collateral for its own debt or resells the Pool (in whole or in
part) in further sales to a securitization conduit providing financing to the
Purchaser Trust or to another Purchaser Trust that issues financial instruments.

         "Servicer" shall mean and refer to , or such other servicer as may be
approved by FMC and TERI and retained by the holder of [Product Name] Conforming
Loans in accordance with the terms hereof and of the Guaranty Agreement.

         "Servicing Agreement" refers to: (a) the Servicing Agreement entered
into or to be entered into between Servicer and Program Lender with respect to
servicing of [Product Name] Conforming Loans, as amended from time to time, and
(b) any subsequent servicing agreement between Program Lender and the Servicer
governing servicing of [Product Name] Conforming Loans purchased under this
Agreement, in either case such agreement and any amendment thereto to be
satisfactory in form and substance to FMC and its counsel.

                                       9
<PAGE>

         "SPE" means a special purpose entity formed and operated for the
purpose of acting as purchaser and owner of [Product Name] Conforming Loans and
other education loans.

         "TERI Insolvency Event" means (1) the commencement by TERI of a
voluntary petition under the federal bankruptcy laws, as now constituted or
hereafter amended, or any other applicable federal or state bankruptcy,
insolvency or other similar laws, (2) the consent by TERI to the appointment of
or taking possession by a receiver, liquidator, trustee, custodian (or other
similar official) of or for TERI or for any substantial part of its property,
(3) the making by TERI of any assignment for the benefit of creditors, (4) the
insolvency or the failure of TERI generally to pay its debts as such debts
become due, (5) the downgrading of TERI's credit worthiness below the rating on
January 2, 2003 or the placement of a negative watch on TERI by one of the
Rating Agencies, or (6) a default by TERI under one or more Guaranty Agreements
to which TERI is a party because of a failure to pay claims, or the taking of
action by TERI in furtherance of any of the foregoing.

         "Term" shall mean the period commencing on the effective date hereof
and ending upon termination hereof, all as set forth in Article X.

         "Total Principal Amount" means the total principal amount of Seasoned
Loans available to be sold and purchased from Program Lender.

         "Trust Agreement" means, with respect to any particular Securitization
Transaction, the agreement pursuant to which a Purchaser Trust is formed.

         "Trust Indenture" means, with respect to any particular Securitization
Transaction that is an Interim Financing Transaction or a Permanent Financing
Transaction, the agreement pursuant to which FMC or a Purchaser Trust issues
evidences of indebtedness secured by the payments on the related [Product Name]
Conforming Loans.

                                       10
<PAGE>

II. AGREEMENT FOR PURCHASE AND SALE OF NOTES.

         2.01. PURCHASE AND SALE.

         On each Purchase Date during the Term of this Agreement and subject to
the conditions set forth herein, Program Lender shall sell to FMC or a designee
Purchaser Trust, and FMC or such Purchaser Trust shall purchase, every Seasoned
Loan owned by Program Lender on the Purchase Date. Program Lender shall be
responsible for the design and execution of a marketing program [except to the
extent delegated under a Marketing Agreement].

         2.02. PRE-CLOSING INFORMATION; FMC PURCHASE.

         (a) LOAN INFORMATION. Program Lender will cause Servicer to inform FMC
periodically of information reasonably requested by FMC in anticipation of a
Securitization Transaction, including, without limitation, the number of
Seasoned Loans ready for purchase, the amount of paid and unpaid principal and
accrued interest with respect to each such Seasoned Loan, payment status
(including defaulted loans presented for guaranty payment), and the identity of
Participating Institutions affected by the Securitization, together with the
information contained in PHEAA's MR-50 and MR-53 reports and TERI's weekly
origination report, which reports shall be provided in electronic media in the
Servicer's or TERI's standard format.

         (b) PURCHASE SCHEDULING. FMC will use its best efforts to specify
Purchase Dates that fall in the second and fourth calendar quarters of each
year, but in any event will, subject to Sections 2.02(d) and 3.01(b), purchase
or cause a Purchaser Trust to purchase within a Purchase Period all of the
Seasoned Loans held by Program Lender prior to the expiration of the Purchase
Period for any Loan in the Pool (i.e., at least once every six (6) months). FMC
shall have the sole and exclusive right to purchase such [Product Name] Loans
during the Purchase Period, which right may be assigned to one or more Purchaser
Trusts. FMC may reschedule the

                                       11
<PAGE>

Purchase Date without penalty of any kind, provided that the Purchase Date
occurs prior to the expiration of the Purchase Period (i.e., before any Loan
then held by Program Lender has been a Seasoned Loan for more than six (6)
months). The Purchase Period with respect to any Loan may be extended due to
lack of volume as set forth in Section 2.02(d) or for a failure to comply with
one or more conditions as set forth in Section 3.01(b). Program Lender agrees,
in consideration of FMC's undertaking pursuant to this section, not to sell or
offer to sell to any third person any interest in any [Program Name] Loan
originated by Program Lender prior to the end of the Purchase Period with
respect to such Loan. During the Right of First Refusal Period, if Program
Lender receives any bona fide third-party written offer to purchase such
[Product Name] Conforming Loan, and if Program Lender desires to accept such
offer, Program Lender shall, prior to accepting any such offer, provide a copy
of same to FMC, and FMC (or a Purchaser Trust) shall have the sole and exclusive
right to purchase such [Product Name] Conforming Loan on the terms of such
third-party offer within the Right of First Refusal Period for such [Product
Name] Conforming Loan. If FMC (or a Purchaser Trust) fails to exercise such
right prior to the end of the Right of First Refusal Period with respect to such
Loan, Program Lender shall within its sole discretion be entitled to: (i) sell
such [Product Name] Conforming Loan to any third party or to retain such
[Product Name] Conforming Loan, in whole or in part, for its own account, free
and clear of any claim under this Agreement; and/or (ii) immediately terminate
this Agreement.

         (c) SECURITIZATION AND PURCHASE COMMITMENT BASED UPON VOLUME. In the
event that the Total Principal Amount of Seasoned Loans held by Program Lender
is:

                  (1) Less than _____________ Dollars ($____________), FMC will
use reasonable efforts to purchase or cause the purchase of all Seasoned Loans
in a Securitization

                                       12
<PAGE>

Transaction. FMC shall bear no liability if such reasonable efforts fail to
purchase or cause the purchase of all Seasoned Loans.

                  (2) Greater than _____________ Dollars ($___________) but less
than ___________ Dollars ($_____________), FMC will use its best efforts to
purchase or cause the purchase of all Seasoned Loans in a Securitization
Transaction, but will have no obligation to do so if FMC is unable to do so
after the use of best efforts.

                  (3) Greater than ______________ Dollars ($___________) but
less than ___________ Dollars ($___________), FMC shall purchase or cause the
purchase of all Seasoned Loans; provided, however, that such obligation shall be
effective only if lenders whose loans aggregate ______________ Dollars
($________________) or more in principal amount agree to have their loans
included in the same Securitization Transaction (FMC shall use reasonable
efforts under this Section 2.02(c)(2) to cause lenders to permit the addition of
Seasoned Loans in a Securitization Transaction.

                  (4) Greater than _____________ Dollars ($______________), FMC
shall purchase or cause the purchase of all Seasoned Loans in a Securitization
Transaction.

         (d) EXTENSION OF PURCHASE PERIOD DUE TO LACK OF VOLUME. In the event
that the volume conditions (set forth in Section 2.02(c)) for a binding purchase
commitment are not satisfied, FMC may, but need not, declare the Purchase Period
with respect to each [Product Name] Conforming Loan that is then a Seasoned Loan
extended by one hundred and eighty (180) days. FMC may continue to declare such
extensions, in its discretion, until the earlier of: (a) the date when such
volume conditions have been satisfied or (b) the date this Agreement expires or
is terminated (in which event FMC shall schedule a Purchase Date for all
outstanding [Product Name] Loans, to occur prior to the expiration of the
Purchase Period for the last loan made

                                       13
<PAGE>

subject to this Agreement; PROVIDED, HOWEVER, that if this Agreement is
terminated under subsection 2.02(b)(ii) on account of FMC's failure to purchase
Seasoned Loans, then Program Lender shall not be required to sell loans
hereunder and shall have recourse to its remedies under Section 2.02(e)).

         (e) DAMAGES FROM FAILURE TO PURCHASE. If FMC or a Purchaser Trust fails
to purchase within a Purchase Period (as the same may be extended pursuant to
Section 2.02(d)) one or more Seasoned Loans prior to the end of the Purchase
Period with respect to such Loans, to the extent such failure is not excused
under Section 3.01(b), FMC shall pay to Program Lender as liquidated damages
_____% of the Total Principal Amount of all Seasoned Loans as to which the
Purchase Period has expired; PROVIDED, HOWEVER, that if FMC pays said _____%
liquidated damages amount and Program Lender subsequently sells the Loans in
question to FMC, a Purchaser Trust or any third party during the Right of First
Refusal Period, the _____% liquidated damages amount shall be refunded to FMC to
the extent the sum of (i) the _____% liquidated damages amount and (ii) the
total amount received by Program Lender for such Loans exceeds the Minimum
Purchase Price (as defined in Section 2.04 and computed as of the actual
purchase date). If a failure to purchase is continuing, additional damages may
become payable at thirty-day intervals as the Purchase Period expires as to
additional loans. Such payments shall constitute liquidated damages in full
satisfaction of FMC's obligations with respect to the purchase of such loans,
and FMC shall have no further liability to Program Lender with respect thereto.
Once the Right of First Refusal Period for a [Product Name] Loan has expired,
Program Lender shall be under no further obligation to offer such [Product Name]
Loan to FMC (or a Purchaser Trust) for purchase.

                                       14
<PAGE>

                  (f) FMC RELIANCE ON PROGRAM GUIDELINES. Program Lender further
agrees, in consideration of FMC's undertaking pursuant to this section, that no
change shall be made in either the Program Guidelines or the interest rate and
terms, as well as other consumer loan terms and conditions of [Product Name]
Loans without FMC's prior written consent, which consent shall not be
unreasonably withheld.

         2.03. POOL SUPPLEMENT.

         Each purchase and sale of the Seasoned Loans included in a Pool on a
Purchase Date shall be made pursuant to a pool supplement substantially in the
form of Exhibit A ("Pool Supplement") which shall: (1) set forth the Minimum
Purchase Price for the Seasoned Loans included in the Pool, (2) incorporate by
reference the terms and conditions of this Agreement applicable to sales of
[Product Name] Conforming Loans, and (3) include a Schedule of Seasoned Loans
setting forth the details and characteristics of each such Seasoned Loan
included in the Pool. Each Pool Supplement shall be executed by an authorized
agent of each Purchaser Trust and the Program Lender and shall be delivered on
the related Purchase Date. The Purchaser Trust shall provide a preliminary
settlement sheet in the form of Schedule 1 to the Pool Supplement not less than
two (2) Business Days prior to the Purchase Date.

         2.04. MINIMUM PURCHASE PRICE.

         On the Purchase Date, Program Lender shall assign and convey all
Seasoned Loans included in the Pool to FMC, or a Purchaser Trust, in
consideration of receipt of the Minimum Purchase Price therefor. For purposes of
this Agreement the term "Minimum Purchase Price" shall mean the sum of:

                  [INSERT PRICING FORMULA]

                                       15
<PAGE>

III. PROCEDURES AND CONDITIONS FOR TRANSFER.

         3.01. CONVEYANCES OF [PRODUCT NAME] CONFORMING LOANS; CONDITIONS TO
         PURCHASE.

         (a) On each Purchase Date, upon execution and delivery of the related
Pool Supplement, Program Lender shall sell, transfer, assign, set over and
otherwise convey to FMC or the Purchaser Trust, without recourse, all right,
title and interest of Program Lender in and to:

                  (1)      The Seasoned Loans included in the related Pool
                           originated by Program Lender and all payments due or
                           to become due thereon;

                  (2)      Any claims against TERI and proceeds of such claims
                           with respect to origination of the Seasoned Loans
                           included in the Pool;

                  (3)      Any claims against Servicer with respect to servicing
                           of the Seasoned Loans prior to the Purchase Date.

                  (4)      The proceeds of any and all of the foregoing received
                           after the Purchase Date or received prior thereto and
                           not credited against the Minimum Purchase Price as
                           computed on the Purchase Date; and

                  (5)      All rights of Program Lender under the Guaranty
                           Agreement with respect to the Seasoned Loans in the
                           Pool.

         (b) The obligation of FMC and/or any Purchaser Trust to purchase the
Seasoned Loans on the related Purchase Date shall be subject to satisfaction of
the following conditions (any of which may be waived by FMC or such Purchaser
Trust, in whole or in part in its sole discretion):

                  (1)      Program Lender shall have delivered to the Purchaser
                           Trust a duly authorized and executed Pool Supplement;

                                       16
<PAGE>

                  (2)      Each of the representations and warranties made by
                           Program Lender with respect to the Seasoned Loans
                           included in such Pool shall be true and correct in
                           all material respects as of the related Purchase
                           Date;

                  (3)      Lender shall have entered into an [Origination
                           Agreement and a] Servicing Agreement satisfactory in
                           form and substance to FMC and such agreement[s] shall
                           be in full force and effect as of the Purchase Date
                           and shall not have been modified except with the
                           express prior written consent of FMC and Program
                           Lender;

                  (4)      (a) Program Lender shall have performed and observed
                           the terms and conditions of this Agreement in all
                           material respects,

                           (b) Program Lender and TERI shall have performed and
                           observed the terms and conditions of the Origination
                           Agreement in all material respects and there shall
                           not have occurred a default thereunder, and

                           (c) Program Lender and Servicer shall have performed
                           and observed the terms and conditions of the
                           Servicing Agreement in all material respects and
                           there shall not have occurred a default thereunder;

                  (5)      The Seasoned Loans to be purchased shall have been
                           originated and serviced in conformity with the
                           Program Guidelines in all material respects and shall
                           be covered by the Guaranty Agreement;

                  (6)      If requested by FMC, TERI shall have executed and
                           delivered a confirmation of guaranty in the form of a
                           certificate of guaranty ("Certificate of Guaranty"),
                           covering all Seasoned Loans being purchased,

                                       17
<PAGE>

                           for the benefit of the Purchaser Trust and the
                           indenture trustee in the Securitization Transaction;

                  (7)      The Custodian, acting pursuant to the Security
                           Agreement, shall have transferred to the indenture
                           trustee in the Securitization Transaction the portion
                           of the Pledged Account and the Collateral specified
                           in Section 2 of the Security Agreement;

                  (8)      If required by any other lender whose loans are
                           included in the Securitization Transaction, the
                           Program Lender shall have executed and delivered a
                           Co-Lender Indemnification Agreement substantially in
                           the form of Exhibit B;

                  (9)      Program Lender shall have delivered the opinion of
                           its counsel confirming the matters set forth in
                           subsections 5.02(a) and (b), such opinion to be
                           satisfactory in form and substance to counsel for
                           FMC;

                  (10)     Program Lender shall, at its own expense, on or prior
                           to the Purchase Date, indicate in computer files
                           relating to [Product Name] Conforming Loans that the
                           Seasoned Loans identified in the related Pool
                           Supplement have been sold to the Purchaser Trust
                           pursuant to this Agreement and such Pool Supplement;

                  (11)     Program Lender hereby authorizes the filing of a
                           UCC-1 financing statement with respect to the
                           Seasoned Loans included in such Pool in the
                           appropriate office of the jurisdiction in which the
                           Program Lender is located (or, in the event of a
                           change of law, Program Lender shall have

                                       18
<PAGE>

                           taken, but at no additional cost or expense to the
                           Program Lender, such action as may be reasonably
                           required by the Purchaser Trust);

                  (12)     As of such Purchase Date: (i) Program Lender was not
                           insolvent and will not become insolvent as a result
                           of the sale and transfer of Seasoned Loans on such
                           Purchase Date, (ii) Program Lender did not intend to
                           incur or believe that it would incur debts that would
                           be beyond Program Lender's ability to pay as such
                           debts matured, (iii) such transfer was not made with
                           actual intent to hinder, delay or defraud any Person,
                           and (iv) Program Lender was "Well Capitalized," as
                           such term is defined by the rules and regulations
                           promulgated by the Office of the Comptroller of the
                           Currency as in effect on the Purchase Date;

                  (13)     No Market Disruption Event has occurred; provided
                           that if satisfaction of the condition set forth in
                           this Section 3.01(b)(13) is the only outstanding
                           condition to closing, FMC shall schedule a new
                           Purchase Date as soon as is reasonably practicable
                           after the Market Disruption Event has ceased;

                  (14)     Program Lender shall have caused Servicer to deliver
                           timely data reports to FMC, as set forth in Section
                           2.02 hereof; and

                  (15)     Program Lender shall have executed and delivered a
                           Certificate in the form of Exhibit C.

         (c) The obligation of Program Lender to sell the Seasoned Loans
included in the Pool on a related Purchase Date is subject to satisfaction of
the following conditions (any of which may be waived by Program Lender in whole
or in part, in its sole discretion):

                                       19
<PAGE>

                  (1)      Purchaser Trust shall have delivered to Program
                           Lender a duly authorized and executed Pool
                           Supplement; and

                  (2)      Purchaser Trust shall have paid the Minimum Purchase
                           Price to Program Lender by wire transfer of
                           immediately available funds. Such wire transfer shall
                           be made in conformity with the following
                           instructions:

                           [Bank Name]
                           [Bank Location]
                           ABA #
                           A/C#
                           ATTENTION:
                           Comments:

         3.02. DELIVERY OF DOCUMENTS.

         On the Purchase Date, Program Lender shall deliver to the Servicer, as
agent for the Purchaser Trust, and/or to the trustee of the Trust Indenture,
each [Product Name] Note evidencing a Seasoned Loan included in the Pool and the
related Origination Records. If a Co-Lender Indemnification Agreement is
required as a condition of FMC's or any Purchaser Trust's obligations under
Section 3.01(b)(8) hereof, Program Lender shall execute and deliver a Co-Lender
Indemnification Agreement to each lender selling loans in the Securitization
Transaction.

         3.03. CONFIRMATION OF REPRESENTATIONS AND WARRANTIES; PERMANENT
         FINANCING TRANSACTIONS.

         (a) In each Pool Supplement, Program Lender shall confirm and certify
its representations and warranties contained herein as if fully set forth in the
Pool Supplement.

         (b) The parties hereto understand and agree that the representations
and warranties of the Program Lender in this Agreement are made both with
respect to an Interim Financing

                                       20
<PAGE>

Transaction and a Permanent Financing Transaction, as applicable, to each
Purchaser Trust that purchases a [Product Name] Conforming Loan, whether
directly or indirectly (including, without limitation, any purchaser in any
Interim Financing Transaction or Permanent Financing Transaction), any fiduciary
under any Trust Indenture, and any Note Insurer providing credit enhancement
with respect to a Permanent Financing Transaction. Upon the request of FMC and
in connection with each Permanent Financing Transaction in which loans
previously sold in an Interim Financing Transaction will be purchased, Program
Lender shall confirm and certify its representations and warranties contained
herein to any or all of the Permanent Financing Transaction participants listed
above in a Certification substantially in the form of Exhibit D.

         3.04. RIGHTS TRANSFERRED.

         The transfer of funds pursuant to Section 2.04 hereof shall constitute,
and the delivery to FMC, or its designated Purchaser Trust of each Pool
Supplement shall evidence, a sale and assignment to FMC or the Purchaser Trust
of the related Seasoned Loans and of all of Program Lender's interest in such
Seasoned Loans. As purchaser of such Seasoned Loans, FMC or the Purchaser Trust
shall receive: (i) interest on such Seasoned Loans from and after the Purchase
Date, and (ii) any and all other payments and recoveries received by the
Servicer or Program Lender from the borrowers and co-signers of such Seasoned
Loans, or others pursuant to, or in respect of, such Seasoned Loans from and
after the Purchase Date, and all proceeds thereof.

         3.05. SUBSEQUENT RECEIPTS.

         In the event that Program Lender shall receive, subsequent to any such
assignment, any amounts whatsoever in respect to the Seasoned Loans so assigned
in the nature of those described in Section 3.04 above, such amounts shall be
held by Program Lender in trust for FMC

                                       21
<PAGE>

or the Purchaser Trust to which it has sold the Notes, and the Program Lender
shall deliver such amounts within one Business Day to the trustee under the
Trust Indenture.

         3.06. ASSIGNMENT OF ORIGINATION RIGHTS.

         Program Lender shall insure that Program Lender's rights under the
Servicing Agreement and the Origination Agreement with respect to any matters
occurring prior to the Purchase Date and affecting the Seasoned Loans included
in each Pool shall be transferred to FMC or the Purchaser Trust by execution and
delivery of a Pool Supplement. Program Lender shall require the party who
originated each such Seasoned Loan to complete any loan origination services
being performed for Program Lender on the Purchase Date so that complete
Origination Records are ready for transfer to the Purchaser Trust (or to
Servicer on its behalf).

         3.07. NO ASSUMPTION OF LIABILITY TO FUND [PRODUCT NAME] LOAN NOTES.

         By their purchase of Seasoned Loans (and any related [Product Name]
Notes), neither FMC nor any Purchaser Trust, shall assume any liability,
responsibility or obligation with respect to any disbursements or reimbursements
that are due and owing, or which are, or may be alleged to be due and owing, by
Program Lender to any Participating Institution or to any Seasoned Loan borrower
by reason of the Seasoned Loans included in the Pool and evidenced by the
[Product Name] Notes. Program Lender shall be solely responsible to fulfill its
obligations under any agreements it may have with any Participating Institution
regarding origination and funding of such Seasoned Loans. Notwithstanding the
foregoing, FMC or the Purchaser Trust shall assume from Program Lender any
liability to repurchase from TERI a defaulted Loan upon cure of the default,
with respect to any Loan that would be a Seasoned Loan but for such default and
purchase by TERI. Such repurchase obligation shall be governed by the
Certificate of Guaranty described in Section 3.01(b)(6), above.

                                       22
<PAGE>

         3.08. SERVICING AND ORIGINATION COSTS.

         Program Lender shall be solely responsible for and shall pay all costs
due to any third party from Program Lender (including, without limitation,
amounts due to TERI or Servicer) with respect to origination of [Product Name]
Conforming Loans and with respect to loan servicing of [Product Name] Conforming
Loans incurred prior to purchase of a [Product Name] Conforming Loan hereunder.
FMC shall be solely responsible for and shall pay any obligations it has
incurred in connection with the [Product Name] Conforming Loans and shall be
solely responsible for arranging and paying all costs for servicing of the
[Product Name] Conforming Loans after purchase of such Loans.

         3.09. SECURITIZATION COSTS. FMC or the Purchaser Trust shall be solely
responsible for and shall pay any Securitization Costs and any and all
obligations it has incurred in connection with the purchase, financing of
purchase and securitization of the Seasoned Loans.

         3.10. EFFECT OF LOAN CANCELLATIONS. In the event that the Borrower
cancels a Seasoned Loan in a manner and at a time permitted under the Program
Guidelines, if that Seasoned Loan has already been purchased under this
Agreement, Program Lender will return to the Purchaser Trust all amounts
received by it with respect to such purchase. FMC shall prepare an accounting of
all such cancellations within 30 days after the last date permitted for
cancellation of Seasoned Loans purchased on a particular Purchase Date.

IV. MARKETING.

         4.01. EXCLUSIVITY. Program Lender agrees that it shall not market or
solicit with respect to any [Direct to Consumer or more] Alternative Student
Loan product, except products covered by this Agreement, during the term of this
Agreement.

                                       23
<PAGE>

         4.02. MARKETING PROGRAM DEVELOPMENT & INFORMATION. Program Lender
understands that FMC affiliates and TERI provide loan origination services for
multiple lenders and products. Although education lending is unavoidably
seasonal, it is in the interest of Program Lender to avoid having unnecessary
concentrations of loan applications that are submitted simultaneously. Such
concentrations cause degradation of services to all applicants. Accordingly,
Program Lender agrees to provide quarterly estimates of its projected marketing
activity, with monthly updates to FMC and to TERI. Such estimates may include
gross marketing contacts with expected response rates or expected net
applications, and in all cases shall include timing of mailings, telemarketing
and other direct marketing. Upon request, Program Lender shall consult in good
faith regarding reasonable marketing schedule modifications requested by FMC or
TERI to avoid application concentration.

V. REPRESENTATIONS AND WARRANTIES.

         5.01. REPRESENTATIONS AND WARRANTIES OF FMC.

         FMC makes the following representations and warranties as of the date
hereof, as of the date of each purchase of Seasoned Loans and as of any other
date specified below. FMC shall cause each Purchaser Trust to make substantially
the same representations and warranties in a Pool Supplement as of the date of
each purchase of Seasoned Loans:

         (a) FMC represents and warrants that it is and shall remain a Delaware
corporation duly organized, validly existing and in good standing under the laws
of the State of Delaware, and has the requisite corporate authority to conduct
all activities and consummate all transactions contemplated by this Agreement.

         (b) FMC has all requisite corporate power and authority to execute,
deliver and perform its obligations under this Agreement, and has duly
authorized the execution, delivery

                                       24
<PAGE>

and performance of, and has duly executed and delivered this Agreement, and this
Agreement constitutes the legal, valid and binding obligation of FMC enforceable
against FMC in accordance with its terms, except that such enforceability may be
limited by bankruptcy, insolvency, reorganization or other similar laws.

         (c) Neither the execution and delivery of this Agreement, the
consummation of the transactions contemplated hereby, nor the fulfillment of or
compliance with the terms and conditions hereof, will conflict with, or result
in a breach of, or constitute a default under, any of the terms, conditions or
provisions of any legal restriction or any agreement or instrument to which FMC
is now a party or by which it is bound.

         5.02. REPRESENTATIONS AND WARRANTIES OF PROGRAM LENDER.

         Program Lender makes the following representations and warranties as of
the date hereof, as of the date of each Purchase Transaction, whether by Interim
Financing Transaction or Permanent Financing Transaction, and as of any other
date specified below:

         (a) Program Lender represents and warrants that it is, and shall
continue to be, a national banking association or federal savings bank duly
organized, validly existing and in good standing under the laws of the United
States, and has the requisite authority to conduct all activities and consummate
all transactions contemplated by this Agreement.

         (b) Program Lender has all requisite power and authority to execute,
deliver and perform its obligations under this Agreement, and has duly
authorized the execution, delivery and performance of, and has duly executed and
delivered this Agreement, and this Agreement, together with each Pool Supplement
executed pursuant hereto, constitutes the legal, valid and binding obligation of
Program Lender enforceable against Program Lender in accordance with its terms,
except as such enforceability may be limited by (i) receivership,
conservatorship and

                                       25
<PAGE>

supervisory powers of bank regulatory agencies generally, (ii) applicable
bankruptcy, receivership, conservatorship, insolvency, reorganization,
moratorium or other similar laws affecting creditors' rights generally from time
to time in effect, or (iii) general principles of equity.

         (c) Neither the execution and delivery of this Agreement, the
consummation of the transactions contemplated hereby, nor the fulfillment of or
compliance with the terms and conditions hereof, will conflict with, or result
in a breach of, or constitute a default under, any of the terms, conditions or
provisions of any legal restriction or any agreement or instrument to which
Program Lender is now a party or by which it is bound.

         (d) Each of the [Product Name] Conforming Loans originated by Program
Lender and sold to FMC or a Purchaser Trust pursuant to any Purchase Transaction
(i) is the valid, binding and enforceable obligation of the borrower executing
the same, and of any cosigner thereto, duly and properly executed by each
borrower, any student maker named therein, and any cosigner thereunder, and
enforceable against each borrower, any student maker named therein, and any
cosigner thereunder in accordance with its terms except as enforceability may be
affected by bankruptcy, insolvency, moratorium or other similar laws affecting
the rights of creditors generally and by equitable principles, (ii) is covered
by and entitled to the benefits of the Guaranty Agreement to the extent of 100%
of the principal thereof and accrued interest thereon, (iii) is a Seasoned Loan,
fully disbursed with no further requirement for future advances thereunder.

         (e) Each [Product Name] Conforming Loan was originated in the United
States of America, its territories, its possessions or other areas subject to
its jurisdiction by Program Lender, or its agents, in the ordinary course of its
business and was made to a borrower with legal

                                       26
<PAGE>

capacity to execute and deliver the [Product Name] Note under applicable law.
Each [Product Name] Conforming Loan originated by Program Lender sold hereunder
and any accompanying notices and disclosures:

                  (i) conforms to all applicable state and federal laws, rules
                  and regulations, and

                  (ii) was documented on forms set forth in the Program
                  Guidelines, including, without limitation, promissory note
                  forms that

                           (1) require interest accrual (whether or not such
                           interest is being paid currently or is being
                           capitalized) and yield interest at the rate
                           applicable thereto; and

                           (2) provide or, when the payment schedule with
                           respect thereto is determined, will provide for
                           payments on a periodic basis that fully amortize the
                           principal amount of the [Product Name] Conforming
                           Loan by its maturity, as such maturity may be
                           modified in accordance with any applicable deferral
                           or forbearance periods granted in accordance with
                           applicable laws and the Program Guidelines; and

                  (iii) contained consumer loan terms and involved guaranty fees
                  payable to TERI in strict conformity with the Program
                  Guidelines.

         (f) The origination, servicing, and collection (if any) of each
[Product Name] Conforming Loan was conducted in accordance with

                  (i) the Program Guidelines, including, without limitation, the
                  requirements therein that

                           (A) no loan be originated for a dead borrower or a
                           borrower involved in a bankruptcy proceeding,

                                       27
<PAGE>

                           (B) at least one borrower for each loan must be a
                           United States citizen/national or a permanent
                           resident alien of the United States, and

                           (C) the borrower must have attained the age of
                           majority at the time of the loan application, and

                  (ii) all applicable state and federal laws including, without
                  limitation, the Equal Credit Opportunity Act.

         No application to Program Lender for a [Product Name] Conforming Loan
shall be, or has been, rejected, approved or discouraged by Program Lender on
the basis of race, sex, color, religion, national origin, age (other than laws
limiting the capacity to enter a binding contract) or marital status, the fact
that all or a part of the borrower's or co-signer's, income derives from any
public assistance program, or the fact that the applicant, borrower or any
co-signer has, in good faith, exercised any right under the Consumer Credit
Protection Act.

         (g) Each [Product Name] Conforming Loan originated by Program Lender
sold to FMC or Purchaser Trust is in compliance with any applicable usury laws
at the time made and as of the time of assignment to FMC or a Purchaser Trust.

         (h) There is no defense to payment, counterclaim, right of rescission,
or setoff with respect to any [Product Name] Conforming Loan sold under this
Agreement, and no fraud, error, omission, misrepresentation, or similar
occurrence with respect to any [Product Name] Conforming Loan sold under this
Agreement has taken place on the part of any party involved in the origination
of the [Product Name] Conforming Loan (including, without limitation, fraud by
the obligor under the [Product Name] Note). There is no action before any state
or federal court, administrative or regulatory body, pending or threatened
against Program Lender in which an

                                       28
<PAGE>

adverse result would have a material adverse effect upon the validity or
enforceability of [Product Name] Conforming Loans originated by Program Lender
and included in the Pool.

         (i) Each and every [Product Name] Conforming Loan sold pursuant to this
Agreement is owned by Program Lender free and clear of any liens, claims or
demands of any person, and Program Lender has the absolute right to transfer the
same to FMC or a Purchaser Trust.

         (j) With respect to each [Product Name] Note originated by Program
Lender and included in the Pool: (A) the terms thereof have not been impaired,
waived, altered or modified in any respect, except pursuant to written
forbearance agreements in accordance with the requirements of and in the terms
set forth in the Program Guidelines, (B) the borrower is not entitled to any
refund, rebate, or reduction of any amounts paid or due except in accordance
with Section 3.10 hereof and the cancellation policy in the Program Guidelines,
and (C) such [Product Name] Note has been serviced at all times in accordance
with the Program Guidelines, including, without limitation the forms of
promissory note therein , and is held by the Servicer pursuant to the Servicing
Agreement.

         5.03. EXCLUSIVE REPRESENTATIONS AND WARRANTIES.

         The representations and warranties set forth in Section 4.02 above are
the sole and exclusive representations and warranties made by the Program
Lender, its representatives, agents, officers, directors and other employees,
with respect to this Agreement, any Pool Supplement, any [Product Name]
Conforming Loan, any obligor, and the sale of any [Product Name] Conforming Loan
to the Purchaser Trust hereunder or otherwise.

                                       29
<PAGE>

         5.04. REMEDY FOR BREACH OF REPRESENTATIONS AND WARRANTIES.

         In the event any representation or warranty made by Program Lender
pursuant to Section 5.02 above shall prove to be materially inaccurate or
incomplete as of the date when made with respect to one or more [Product Name]
Conforming Loans, Program Lender shall have the obligation upon written notice
from FMC or the Purchaser Trust to repurchase the affected [Product Name]
Conforming Loan or Loans no later than such 60 days after such notice for a cash
purchase price equal to the outstanding principal balance thereof plus all
accrued and unpaid interest. Upon receipt of said repurchase price, FMC shall,
or, if applicable, shall cause the Purchaser Trust or the Servicer to, deliver
the [Product Name] Note and the Origination Records relating thereto to Program
Lender, duly endorsed or assigned to Program Lender or to such person as Program
Lender may direct, in any such case, without recourse to FMC or the Purchaser
Trust. Whether or not Program Lender performs its obligation to repurchase,
Program Lender shall indemnify FMC, any Purchaser Trust and any fiduciary under
a Trust Agreement pursuant to Article VIII of this Agreement. Notwithstanding
the foregoing, FMC or the Purchaser Trust shall afford the Program Lender thirty
(30) days to cure the insufficiency or inaccuracy of the representation or
warranty prior to any notice demanding that Program Lender perform its
obligation to repurchase the affected [Program Name] Conforming Loan.

VI. SURVIVAL OF REPRESENTATIONS, WARRANTIES AND INDEMNITIES.

         As to any [Product Name] Conforming Loans purchased hereunder, the
representations and warranties contained herein and the indemnifications and
indemnification procedures contained in Article VIII hereof with respect to such
[Product Name] Conforming Loans shall survive until each such [Product Name]
Conforming Loan is paid in full.

                                       30
<PAGE>

VII. MISCELLANEOUS.

         7.01. NO ASSIGNMENT.

         No party may assign its rights or obligations under this Agreement
without the prior written consent of the parties hereto, PROVIDED, HOWEVER,
that: (a) Program Lender may assign its rights hereunder to an Affiliate that is
a national banking association or state-chartered bank having the legal power
and right under applicable law (including, without limitation, usury law in the
State where it is located) to make [Product Name] Conforming Loans, and (b) FMC
shall may assign its rights hereunder to one or more Purchaser Trusts or other
interim or permanent holders of [Product Name] Conforming Loans. No assignment
shall relieve the assignor of liability hereunder. Any assignment in violation
of this Section 7.01 shall be automatically null and void.

         7.02. AMENDMENT.

         This Agreement may not be amended nor terms or provisions hereof waived
unless such amendment or waiver is in writing and signed by all parties hereto.

         7.03. NO WAIVER.

         No delay or failure by any party to exercise any right, power or remedy
hereunder shall constitute a waiver thereof by such party, and no single or
partial exercise by any party of any right, power or remedy shall preclude other
or further exercise thereof or any exercise of any other rights, powers or
remedies.

         7.04. ENTIRE AGREEMENT.

         This Agreement and the documents and agreements referred to herein
embody the entire agreement and understanding among the parties hereto and
supersede all prior agreements and understandings relating to the subject matter
hereof and thereof.

                                       31
<PAGE>

         7.05. NOTICES.

         All notices given by any party to the others under this Agreement shall
be in writing delivered: (a) personally, (b) by facsimile transmission, (c) by
overnight courier, prepaid, or (d) by depositing the same in the United States
mail, certified, return receipt requested, with postage prepaid, addressed to
the party at the address set forth below. Any party may change the address to
which notices are to be sent by notice of such change to each other party given
as provided herein. Such notices shall be effective on the date received.
Notices shall be given as follows:

         If to Program Lender:

         [Bank Name]

         _________________________________
         _________________________________
         _________________________________

         With a copy to:

         _________________________________
         _________________________________
         _________________________________

         If to FMC:

         Daniel Maxwell Meyers
         The First Marblehead Corporation
         800 Boylston St., 34th Floor
         Boston, MA  02199-8157
         Facsimile: (866) 255 4583
         E-Mail: dmeyers@firstmarblehead.com

         With a copy to:

         Richard P. Hackett, Esq.
         Pierce Atwood
         One Monument Square
         Portland, ME 04101
         Facsimile:  (207) 791-1350
         E-Mail: rhackett@pierceatwood.com

                                       32
<PAGE>

         7.06. ATTORNEYS' FEES.

         In the event of a lawsuit or arbitration proceeding arising out of or
relating to this Agreement, the prevailing party shall be entitled, at the
discretion of the court or arbitrator, to recover costs and reasonable
attorneys' fees incurred in connection with the lawsuit or arbitration
proceeding.

         7.07. GOVERNING LAW.

This Agreement shall be governed by and construed in accordance with the laws of
the Commonwealth of Massachusetts (without reference to choice-of-law rules).

         7.08. COUNTERPARTS.

         This Agreement may be executed in any number of counterparts, all of
which together shall constitute one agreement.

         7.09. NO THIRD PARTIES BENEFITED.

         This Agreement is made and entered into for the protection and legal
benefit of the parties, and their permitted successors and assigns (including,
without limitation, any Purchaser Trust), and each and every Indemnified Person
(as hereinafter defined) (all of which shall be entitled to enforce the
Indemnity contained in Sections 8.01 and 8.02 hereof), and no other person shall
be a direct or indirect legal beneficiary of, or have any direct or indirect
cause of action or claim in connection with, this Agreement.

         7.10. OPINIONS.

         Concurrent with the execution hereof, each party shall deliver to the
other the opinion of its corporate counsel (which may be internal counsel) to
the effect that this Agreement has been duly authorized by all necessary
corporate or other organizational action, this Agreement is

                                       33
<PAGE>

within the corporate or other organizational power of such party and that this
Agreement has been duly executed and delivered by an authorized officer of the
party.

         7.11. PERMITTED FILING.

         FMC may file this Agreement (with redactions as permitted by law) with
the appropriate federal regulators, including but not limited to the Securities
and Exchange Commission, as required by such regulators.

VIII. INDEMNIFICATION.

         8.01. BY PROGRAM LENDER.

         Regardless of the exercise or nonexercise of the repurchase obligation
under Section 5.04, Program Lender shall indemnify and hold harmless FMC, each
Purchaser Trust that purchases a [Product Name] Conforming Loan, whether
directly or indirectly (including, without limitation, any purchaser in an
Interim Financing Transaction or Permanent Financing Transaction) and any
fiduciary under any Trust Indenture, any Note Insurer providing credit
enhancement with respect to a Permanent Financing Transaction, and any officer,
director, employee or agent of any of the foregoing (herein, individually
referred to as an "Indemnified Person" and collectively referred to as the
"Indemnified Persons") against any and all liabilities, losses, costs, damages
and expenses, including, without limitation, attorneys' fees and legal expenses
and sums paid, liabilities incurred or expenses paid or incurred in connection
with settling claims, suits or judgments or obtaining or attempting to obtain
release from liability under the Trust Indenture or this Agreement which such
Indemnified Person may sustain or incur by reason of any breach of any
representation, warranty or covenant of Program Lender contained herein. This
section shall survive any termination of this Agreement.

                                       34
<PAGE>

         8.02. BY FMC.

         FMC or the applicable Purchaser Trust, as the case may be, shall
indemnify and hold harmless Program Lender and any officer, director, employee
or agent of Program Lender (herein, collectively referred to as "Indemnified
Persons") against any and all liabilities, losses, costs, damages, and expenses,
including, without limitation, attorneys' fees and legal expenses and sums paid,
liabilities incurred or expenses paid or incurred in connection with settling
claims or judgments or obtaining or attempting to obtain release from liability,
which such Indemnified Person may sustain or incur by reason of any breach of
any representation, warranty or covenant of FMC or the applicable Purchaser
Trust, as the case may be, contained herein. This section shall survive any
termination of this Agreement.

         8.03. INDEMNITY PROCEDURES.

         (a) In the event that any claim or demand for which an indemnifying
party would be liable to an Indemnified Person hereunder is asserted against or
sought to be collected from an Indemnified Person by a third party (an
"Action"), the Indemnified Person shall promptly notify the indemnifying party
of such Action, specifying the nature of such claim or demand and the amount or
the estimated amount thereof to the extent feasible (which estimate the parties
agree shall not be conclusive of the final amount of such claims and demand)
(the "Claim Notice"). The failure to provide the Claim Notice to the
indemnifying party promptly will not relieve the indemnifying party of any
liability it may have to the Indemnified Person giving the Claim Notice, except
to the extent that the indemnifying party demonstrates that the defense of such
action is actually and materially prejudiced by the indemnifying party's failure
to give such Claim Notice promptly. The indemnifying party shall have ten (10)
days from the delivery of the Claim Notice (the "Notice Period") to notify the
Indemnified Person, (1) whether or not the

                                       35
<PAGE>

indemnifying party disputes liability to the Indemnified Person hereunder with
respect to such claim or demand and (2) notwithstanding any such dispute,
whether or not the indemnifying party desires, at its sole cost and expense, to
defend the Indemnified Person against such claim or demand in which case the
indemnifying party shall assume all past and future responsibility for such
action and shall reimburse the Indemnified Person for all expenses in connection
with the Action. Notwithstanding the assumption by the indemnifying party of the
defense of any Action, the Indemnified Person shall be permitted to participate
in such defense at its cost and expense.

         (b) Pending the resolution of any dispute by the indemnifying party of
its liability with respect to any claim or demand, such claim or demand shall
not be settled without the prior written consent of the Indemnified Person,
which consent shall not be unreasonably withheld so long as the Indemnified
Person suffers no economic loss thereby and such settlement includes an
unconditional term thereof given by the claimant or plaintiff of a release of
the Indemnified Person from all liability with respect to the claim or demand.
Notwithstanding the foregoing, if it is reasonably likely that damages in such
Action would result in an injunction or other equitable relief then the
Indemnified Person may, by notice to the indemnifying party, assume the right to
defend, compromise or settle such Action; PROVIDED, the indemnifying party may
participate in such Action at its expense and; PROVIDED, FURTHER, no such Action
shall be settled without the consent of both the Indemnified Person and the
indemnifying party.

         (c) In the event that an indemnifying party notifies the Indemnified
Person within the Notice Period that the indemnifying party desires to defend
the Indemnified Person against such claim or demand, then, except as hereinafter
provided, the indemnifying party shall have the right and obligation to defend
the Indemnified Person by appropriate proceedings, which proceedings shall be
promptly settled or prosecuted by the indemnifying party to a final conclusion
in such a

                                       36
<PAGE>

manner as to avoid any risk of the Indemnified Person becoming subject to
liability for any other matter; provided, however, the indemnifying party shall
not, without the prior written consent of the Indemnified Person, consent to the
entry of any judgment against the Indemnified Person or enter into any
settlement or compromise which does not include, as an unconditional term
thereof, the giving by the claimant or plaintiff to the Indemnified Person of a
release, in form and substance satisfactory to such Indemnified Person, as the
case may be, from all liability with respect to such claim or litigation. If any
Indemnified Person desires settlement without the prior consent of the
indemnifying party, which consent shall not be unreasonably withheld, it may do
so at its sole cost and expense.

         (d) If the indemnifying party elects not to defend the Indemnified
Person against such Action, whether by not giving the Indemnified Person timely
notice as provided above, or otherwise, then the Action may be defended by the
Indemnified Person at the indemnifying party's cost and expense (without
imposing any obligation on any Indemnified Person to defend any such claim or
demand), in which case it may defend such Action in such a manner as it may deem
appropriate (including settlement) and then that portion thereof as to which
such defense is unsuccessful, in each case, shall be conclusively deemed to be a
liability of the indemnifying party hereunder; PROVIDED that if the indemnifying
party shall have disputed its liability to the Indemnified Person hereunder, as
provided in Section 8.03(a) above, then such determination or settlement shall
not affect the right of the indemnifying party to dispute the Indemnified
Person's claim for indemnification.

         (e) In the event an Indemnified Person should have a claim against the
indemnifying party hereunder that does not involve a claim or demand being
asserted against or sought to be collected from it by a third party, the
Indemnified Person shall promptly send a Claim Notice

                                       37
<PAGE>

with respect to such claim to the indemnifying party. If the indemnifying party
disputes its liability with respect to such claim or demand, the Indemnified
Person shall have the right to pursue all of its legal and equitable remedies
against the indemnifying party for indemnity hereunder.

         8.04. PAYMENT. Upon the determination of the liability under Section
8.03 hereof, the indemnifying party shall pay to the Indemnified Person within
ten (10) days after such determination, the amount of any claim for
indemnification made hereunder, subject to the limitations set forth herein.
Upon payment in full of any claim, either by set off or otherwise, the entity
making payment shall be subrogated to the rights of the Indemnified Person
against any person, with respect to the subject matter of such claim.

IX. DISPUTE RESOLUTION

         9.01. INFORMAL DISPUTE RESOLUTION.

         Any controversy or claim between the parties arising from or in
connection with this Agreement or the relationship of the parties under this
Agreement whether based in contract, tort, common law, equity, statute,
regulation, order or otherwise, and whether arising before or after the
termination of this Agreement ("Dispute") shall be resolved as follows:

         (a) Upon written request of either party, the parties will each appoint
a designated representative whose task it will be to meet for the purpose of
endeavoring to resolve such Dispute.

         (b) The designated representatives shall meet as often as the parties
reasonably deem necessary to discuss the problem in an effort to resolve the
Dispute without the necessity of any formal proceeding.

                                       38
<PAGE>

         (c) Arbitration proceedings for the resolution of a Dispute under
Section 9.02 may not be commenced until the earlier to occur of the following:

                  (i) the designated representatives conclude in good faith that
         amicable resolution through continued negotiation of the matter does
         not appear likely; or

                  (ii) the expiration of a thirty (30) day period commencing
         immediately following receipt of the initial request to negotiate the
         Dispute.

         9.02. ARBITRATION.

         If the provisions of Section 9.01 have been satisfied, but the Dispute
has not been resolved, then the Dispute shall be settled pursuant to the
following:

         (a) Any controversy or claim between or among the parties arising out
of or relating to this Agreement or any agreements or instruments relating
hereto or delivered in connection herewith and any claim based on or arising
from an alleged tort, shall at the request of any party be determined by
arbitration. The arbitration shall be conducted in accordance with the United
States Arbitration Act (Title 9, U.S. Code), notwithstanding any choice of law
provision in this Agreement, and under the Commercial Rules of the American
Arbitration Association ("AAA"). The arbitrator(s) shall give effect to statutes
of limitation in determining any claim. Any controversy concerning whether an
issue is arbitrable shall be determined by the arbitrator(s). Judgment upon the
arbitration award may be entered in any court having jurisdiction. The
institution and maintenance of an action for judicial relief or pursuit of a
provisional or ancillary remedy shall not constitute a waiver of the right of
any party, including the plaintiff, to submit the controversy or claim to
arbitration if any other party contests such action for judicial relief.

         (b) No provision of this Section shall limit the right of any party to
this Agreement to exercise self-help remedies such as setoff, foreclosure
against or sale of any real or personal

                                       39
<PAGE>

property collateral or security, or obtaining provisional or ancillary remedies
from a court of competent jurisdiction before, after, or during the pendency of
any arbitration or other proceeding. The exercise of a remedy does not waive the
right of either party to resort to arbitration or reference. At the option of
any party holding a deed of trust, foreclosure under such deed of trust or
mortgage may be accomplished either by exercise of power of sale under the deed
of trust or mortgage or by judicial foreclosure.

         9.03. PERMISSIBLE LEGAL PROCEEDINGS.

         Notwithstanding anything contained in Sections 9.01 and 9.02, (a) a
party may institute legal proceedings to seek a temporary restraining order or
other temporary or preliminary injunctive relief to prevent immediate and
irreparable harm to such party, and for which monetary damages would be
inadequate, pending final resolution of the dispute, controversy or claim
pursuant to arbitration, and (b) a party may institute legal proceedings if
necessary to preserve a superior position with respect to other creditors. Such
conduct shall not constitute a waiver of the right of either party to resort to
arbitration to obtain relief other than that specified in this Section 9.03.

X. TERM AND TERMINATION.

         10.01. TERM AND TERMINATION.

         (a) TERMINATION BY FMC. FMC may terminate this Agreement if:

                  (1)      The Guaranty Agreement [Loan Origination Agreement or
                           Servicing Agreement] is terminated by reason of a
                           breach thereof by Program Lender; or

                  (2)      Program Lender materially breaches this Agreement,
                           and fails to cure such material breach, within 60
                           days of written demand for cure; or

                                       40
<PAGE>

                  (3)      Program Lender shall file any proceeding under the
                           U.S. Bankruptcy Code or similar state insolvency act,
                           or shall be the subject of any involuntary bankruptcy
                           proceeding, including without limitation a seizure of
                           assets by the FDIC, which proceeding is not dismissed
                           within 60 days after the filing thereof; or

                  (4)      the Guaranty Agreement expires or is not renewed or a
                           TERI Insolvency Event occurs;

                  (5)      [Product Name] Loan Program volume does not meet
                           Program Year minimums as follows:

                           (i)      during the first full Program Year (i.e.
                                    ________________), total [Product Name]
                                    Conforming Loans that become Seasoned Loans
                                    are less than ____________________;

                           (ii)     during the second full Program Year, total
                                    [Product Name] Conforming Loans that become
                                    Seasoned Loans are less than
                                    __________________; or

                           (iii)    during any subsequent Program Year, total
                                    [Product Name] Conforming Loans that become
                                    Seasoned Loans are less than
                                    _____________________.

         (b) TERMINATION BY PROGRAM LENDER. Program Lender may terminate this
Agreement:

                  (1)      If the Guaranty Agreement [or Loan Origination
                           Agreement] is terminated by reason of a breach
                           thereof by TERI; or

                  (2)      [If the Servicing Agreement is terminated by reason
                           of breach thereof by Servicer; or]

                                       41
<PAGE>

                  (3)      If FMC materially breaches this Agreement, and fails
                           to cure such material breach, within 60 days of
                           written demand for cure; provided, however, that in
                           the event termination is due to the unexcused failure
                           of FMC or a Purchaser Trust to purchase within a
                           Purchase Period (as the same may be extended pursuant
                           to Section 2.02(d)) one or more Seasoned Loans prior
                           to the end of the Purchase Period with respect to
                           such Loans, Program Lender may terminate this
                           Agreement only if FMC or a Purchaser Trust fails to
                           purchase such Loans prior to the end of the Right of
                           First Refusal Period with respect to such Loans; or

                  (4)      If FMC shall file any proceeding under the U.S.
                           Bankruptcy Code or similar state insolvency act, or
                           shall be the subject of any involuntary bankruptcy
                           proceeding, which proceeding is not dismissed within
                           60 days after the filing thereof.

         (c) TERMINATION BY REASON OF EXPIRATION.

         Unless earlier terminated under Sections 10.01(a) or (b), this
Agreement shall remain in full force and effect until [date that is May 1
_________________ after agreement date]. Thereafter, this Agreement shall
automatically renew for additional one-year periods unless either party shall
give the other notice of nonrenewal at least 90 days prior to the expiration of
the then-effective term.

         (d) EFFECT OF TERMINATION.

                  (1) BREACH OR BANKRUPTCY. In the event of termination under
any of Sections 10.01(a)(2), (3), 10.01(b)(3) or (4), neither party shall have
any further obligations to purchase or

                                       42
<PAGE>

sell Loans under this Agreement, but the nonbreaching party shall have whatever
remedies are provided by law.

                  (2) TERI INSOLVENCY OR EXPIRATION OF AGREEMENT. In the event
of termination under Section 10.01(a)(4), (5) or 10.01(c), the Agreement (i)
shall continue in full force and effect with respect to [Product Name]
Conforming Loans made prior to such termination until the expiration of the
Right of First Refusal Period (under Section 2.02 hereof) of all [Product Name]
Loans guaranteed pursuant to the Guaranty Agreement, and (ii) FMC or a designee
Purchaser Trust has the right to purchase any [Product Name] Conforming Loans
originated prior to such termination, on the terms set forth in this Agreement,
until the end of the Right of First Refusal Period with respect to such loans.

                  (3) BREACH BY THIRD PARTY. In the event of termination (i)
under Section 10.01(a)(1) or 10.01(b)(1) by virtue of termination of the
Guaranty Agreement, this Agreement shall continue in full force and effect with
respect to any [Product Name] Conforming Loans that remain guaranteed under the
Guaranty Agreement notwithstanding termination thereof as to additional loans;
(ii) under Section 10.01(a)(1) or 10.01(b)(1) by virtue of termination of the
Loan Origination Agreement, this Agreement shall continue in full force and
effect with respect to [Product Name] Conforming Loans originated under the Loan
Origination Agreement prior to the effective date of termination thereof; or
(iii) under Section 10.01(a)(1) or 10.01(b)(2) by virtue of termination of the
Servicing Agreement, this Agreement shall continue in full force and effect with
respect to [Product Name] Conforming Loans serviced under and in conformity with
the Servicing Agreement prior to the effective date of termination thereof and
through the Purchase Date.

                                       43
<PAGE>

                  (4) SURVIVING OBLIGATIONS. After termination of this
Agreement, certain obligations hereunder shall survive as provided in Article VI
hereof.

                  (5) WIND DOWN PROCEDURES. After notice of termination or
expiration of this Agreement is given (including, without limitation, notice
under section 10.02), the parties shall meet to develop a transition plan to
deal with applications and approved loans that have not been fully processed
and/or funded. Such plan shall require all parties to fulfill any legal
commitments already made to borrowers or applicants.

         10.02. EFFECT OF CHANGE IN CONTROL OR OTHER TRANSACTION INVOLVING
PROGRAM LENDER. If Program Lender undergoes a Change in Control, FMC may
terminate this Agreement upon 60 Business Days prior written notice; provided,
however, that prior to delivering such notice, Program Lender will arrange for
FMC to meet with representatives of the Program Lender's successor entity and
engage in good faith negotiations for the continuation of this Agreement upon
mutually acceptable terms and conditions.

                                       44
<PAGE>

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

WITNESS:                                   [BANK NAME]:

                                           ____________________________________

___________________________________        By:_________________________________
Print Name:_______________________         Print Name:_________________________
                                           Title:______________________________

                                           THE FIRST MARBLEHEAD CORPORATION

___________________________________        By:_________________________________
Print Name:_______________________         Print Name:_________________________
                                           Title:______________________________

                                       45
<PAGE>

                             NOTE PURCHASE AGREEMENT
                                INDEX TO EXHIBITS

Exhibit A         Pool Supplement

Exhibit B         Co-Lender Indemnification Agreement

Exhibit C         Certificate of [Bank Name]

Exhibit D         Confirmation of Representations and Warranties

                                       46
<PAGE>

                      EXHIBIT A TO NOTE PURCHASE AGREEMENT

                            [Form of Pool Supplement]

This Pool Supplement ("Supplement") is entered into pursuant to and forms a part
of that certain Note Purchase Agreement (the "Agreement") dated as of
__________, by and between The First Marblehead Corporation ("FMC") and [Bank
Name]. This Supplement is dated , . Capitalized terms used in this Supplement
without definitions have the meaning set forth in the Agreement.

         ARTICLE 1: PURCHASE AND SALE.

         In consideration of the Minimum Purchase Price set forth in Schedule 1
attached hereto, Program Lender hereby transfers, sells, sets over and assigns
to [name of purchasing entity] ("Purchaser Trust"), upon the terms and
conditions set forth in the Agreement (which are incorporated herein by
reference with the same force and effect as if set forth in full herein), each
[Product Name] Conforming Loan described in the attached Schedule 2 ("the
Transferred [Product Name] Loans") along with all of Program Lender's rights
under the Guaranty Agreement relating to the Transferred [Product Name] Loans.
Program Lender hereby transfers and delivers to the Purchaser Trust each
[Product Name] Note evidencing such [Product Name] Conforming Loan and all
Origination Records relating thereto, in accordance with the terms of the
Agreement. Purchaser Trust hereby purchases said [Product Name] Notes on said
terms and conditions.

         ARTICLE 2: PRICE.

         The amounts paid pursuant to this Supplement is the Minimum Purchase
Price, as that term is defined in Section 2.04 of the Agreement.

         ARTICLE 3: REPRESENTATIONS AND WARRANTIES.

         3.01. BY PROGRAM LENDER.

         Program Lender repeats the representations and warranties contained in
Section 5.02 of the Agreement and confirms the same are true and correct as of
the date hereof with respect to the Agreement and to this Supplement.

         3.02. BY PURCHASER TRUST.

         The Purchaser Trust hereby represents and warrants to the Program
Lender that at the date of execution and delivery of this Supplement by the
Purchaser Trust:

         (a) The Purchaser Trust is duly organized and validly existing as a
business trust under the laws of the State of Delaware with the due power and
authority to own its properties

                                       47
<PAGE>

and to conduct its business as such properties are currently owned and such
business is presently conducted, and had at all relevant times, and has, the
power, authority and legal right to acquire and own the Transferred [Product
Name] Loans.

         (b) The Purchaser Trust is duly qualified to do business and has
obtained all necessary licenses and approvals, in all jurisdictions in which the
ownership or lease of property or the conduct of its business shall require such
qualifications.

         (c) The Purchaser Trust has the power and authority to execute and
deliver this Pool Supplement and to carry out its respective terms; the
Purchaser Trust has the power and authority to purchase the Transferred [Product
Name] Loans and rights relating thereto as provided herein from the Program
Lender and the Purchaser Trust has duly authorized such purchase from the
Program Lender by all necessary action; and the execution, delivery and
performance of this Pool Supplement has been duly authorized by the Purchaser
Trust by all necessary action on the part of the Purchaser Trust.

         (d) This Pool Supplement, together with the Agreement of which this
Supplement forms a part, constitutes a legal, valid and binding obligation of
the Purchaser Trust, enforceable in accordance with its terms.

         (e) The consummation of the transactions contemplated by the Agreement
and this Supplement and the fulfillment of the terms hereof do not conflict
with, result in any breach of any of the terms and provisions of, or constitute
(with or without notice or lapse of time) a default under, the governing
instruments of the Purchaser Trust or any indenture, agreement or other
instrument to which the Purchaser Trust is a party or by which it is bound; or
result in the creation or imposition of any lien upon any of its properties
pursuant to the terms of any such indenture, agreement or other instrument; or
violate any law or any order, rule or regulation applicable to the Purchaser
Trust of any court or of any federal or state regulatory body, administrative
agency or other governmental instrumentality having jurisdiction over the
Purchaser Trust or its properties.

         (f) There are no proceedings or investigations pending, or threatened,
before any court, regulatory body, administrative agency or other governmental
instrumentality having jurisdiction over the Purchaser Trust or its properties:
(1) asserting the invalidity of the Agreement or this Pool Supplement, (2)
seeking to prevent the consummation of any of the transactions contemplated by
the Agreement or this Pool Supplement, or (3) seeking any determination or
ruling that is likely to materially or adversely affect the performance by the
Purchaser Trust of its obligations under, or the validity or enforceability of
the Agreement or this Pool Supplement.

         ARTICLE 4: CROSS RECEIPT.

         Program Lender hereby acknowledges receipt of the Minimum Purchase
Price. Purchaser Trust hereby acknowledges receipt of the Transferred [Product
Name] Loans included in the Pool.

                                       48
<PAGE>

         ARTICLE 5: ASSIGNMENT OF ORIGINATION, GUARANTY AND SERVICING RIGHTS.

         [OPTION ONE - Purchaser Assures Program Lender's Servicing Agreement]
Program Lender hereby assigns and sets over to Purchaser Trust so much of its
rights under the Guaranty Agreement, [the Origination Agreement,] and the
Servicing Agreement as relate to the Transferred [Product Name] Loans described
in Schedule 2, including, without limitation, the right to continued loan
servicing under the Servicing Agreement pursuant to a Servicing Assignment and
Servicer consent Letter delivered herewith.

         [OPTION TWO - Purchaser Has Direct Servicing Agreement in Place].
Program Lender hereby assigns and sets over to Purchaser Trust any claims it may
now or hereafter have under the Guaranty Agreement [the Origination Agreement,]
and the Servicing Agreement to the extent the same relate to the Transferred
[Product Name] Loans described in Schedule 2, other than any right to obtain
servicing after the date hereof. It is the intent of this provision to vest in
Purchaser Trust any claim of Program Lender relating to defects in
[origination,] guaranty, or servicing of the loans purchased hereunder in order
to permit Purchaser Trust to assert such claims directly and obviate any need to
make the same claims against Program Lender under this Agreement.

         ARTICLE 6: OWNER TRUSTEE.

         It is expressly understood and agreed by the parties hereto that (a)
this Pool Supplement is executed and delivered by (the "Owner Trustee") not
individually or personally, but solely as owner trustee of the Purchaser Trust
under the Trust Agreement dated as of , with , in the exercise of the powers and
authority conferred and vested in it, (b) each of the representations,
undertakings and agreements herein made on the part of the Purchaser Trust are
made and intended not as personal representations, undertakings and agreements
by the Owner Trustee, but are made and intended for the purpose for binding only
the Purchaser Trust, (c) nothing herein contained shall be construed as creating
any personal or individual liability on the Owner Trustee, to perform any
covenant either expressed or implied contained herein, all such liability, if
any, being expressly waived by the parties hereby and by any person claiming by,
through, or under the parties hereto, and (d) under no circumstances shall the
Owner Trustee be personally liable for the payment of any indebtedness or
expenses of the Purchaser Trust or be liable for the breach or failure of any
obligation, representation, warranty or covenant made or undertaken by the
Purchaser Trust under this Supplement or any other documents related to the
[Product Name] Notes.

                                       49
<PAGE>

         IN WITNESS WHEREOF, the parties have caused this Supplement to be
executed as of the date set forth above.

                                  THE FIRST MARBLEHEAD CORPORATION

                                  By:_________________________________
                                  Print Name:_________________________
                                  Title:______________________________

                                  PURCHASER NAME:

                                  By:_________________________________
                                  Print Name:_________________________
                                  Title:______________________________

                                  PROGRAM LENDER:

                                  ____________________________________

                                  By:_________________________________
                                  Print Name:_________________________
                                  Title:______________________________

                                       50
<PAGE>

                          Schedule 1 to Pool Supplement
                                    (SAMPLE)

                               SETTLEMENT SCHEDULE
                                 FMC 200__-CP-__

PROGRAM NAME LOANS

# OF LOANS          TOTAL PRINCIPAL           ACCRUED INTEREST AT NOTE RATE

                                       51
<PAGE>

                      EXHIBIT B TO NOTE PURCHASE AGREEMENT
                       CO-LENDER INDEMNIFICATION AGREEMENT

 THIS CO-LENDER INDEMNIFICATION AGREEMENT (the "Agreement") is made as of
[DATE], by and between [Names and Addresses of Co-Lenders] ("Co-Lender"), and
[LENDER NAME] ("Program Lender"), a [type of bank] organized under the laws of
the , with its headquarters and principal place of business located at
_____________ (Co-Lender and [Lender Name] are sometimes collectively referred
to as the "Lenders" and are each sometimes severally referred to as a "Lender").

                                    RECITALS

         A.       The Lenders are participants in certain private education loan
                  programs to pay the costs of attending institutions of
                  education which are themselves participants in the TERI
                  Program (the "Participating Institutions") whereunder such
                  loans (the "TERI Loans") are guaranteed by The Education
                  Resources Institute, Inc. ("TERI") (collectively, the "TERI
                  Programs").

         B.       Each of the Lenders, individually, have entered into an
                  agreement (each, a "Purchase Agreement") with The First
                  Marblehead Corporation or The National Collegiate Trust,
                  pursuant to which Purchase Agreements such Lenders have agreed
                  to sell certain TERI Loans to [Name of Purchasing Entity] (the
                  "Purchaser Trust"), each such purchase to be funded through
                  the issuance and sale of certificates, bonds or other
                  evidences of indebtedness, the repayment of which are
                  supported by such TERI Loans (the "Subject Securitization
                  Transaction").

         C.       As a condition precedent to the obligation of each Lender to
                  consummate the sale of TERI Loans originated by them to the
                  Purchaser Trust, all Lenders whose TERI Loans will be included
                  in the Subject Securitization Transaction are required to
                  execute and deliver to the other Lenders requesting same a
                  copy of this Agreement.

         NOW, THEREFORE, in consideration of the foregoing Recitals and for
other good and valuable consideration, the receipt and adequacy of which are
hereby acknowledged, the parties hereto hereby agree as follows:

                                    ARTICLE I
                         REPRESENTATIONS AND WARRANTIES

         1.01. Each Lender represents and warrants to each other Lender
requesting this Agreement, as to itself, that as of the date hereof:

         (a) It is a national banking association, duly organized, validly
existing and in good standing under the laws of the United States and has the
power and authority to originate and/or

                                       52
<PAGE>

hold TERI Loans, to consummate the transaction contemplated by the Purchase
Agreement to which it is a party, and to execute and deliver and perform its
obligations under this Agreement;

         (b) This Agreement has been duly authorized, executed and delivered and
constitutes its legal, valid and binding obligation, enforceable against it in
accordance with its terms except as enforceability may be limited by (a) the
receivership, conservatorship and similar supervisory powers of bank regulatory
agencies generally, as well as bankruptcy, insolvency, liquidation,
receivership, moratorium, reorganization or other similar laws affecting the
enforcement of the rights of creditors; (b) general principles of equity
(including availability of equitable remedies), whether enforcement is sought in
a proceeding in equity or at law; and (c) applicable securities laws and public
policy considerations underlying the securities laws to the extent that such
public policy considerations limit the enforceability of the provisions of this
Agreement which purport to provide indemnification with respect to securities
law liabilities;

         (c) Each TERI Loan included in the Subject Securitization Transaction
originated by it is the valid, binding and enforceable obligation of the
borrower executing the same, and of any cosigner thereto, enforceable against
the borrower and cosigner thereunder in accordance with its terms except as
enforceability may be affected by bankruptcy, insolvency, moratorium or other
similar laws affecting the rights of creditors generally and by equitable
principles;

         (d) At the time of origination, each TERI Loan included in the Subject
Securitization Transaction originated by it and any accompanying notices and
disclosures conforms in all material respects to all applicable state and
federal laws, rules and regulations and the origination thereof was conducted in
material compliance with all applicable state and federal laws concerning the
actions of the Lender, including, without limitation, the Equal Credit
Opportunity Act;

         (e) At the time of origination, each TERI Loan included in the Subject
Securitization Transaction originated by it is in compliance in all material
respects with any applicable usury laws at the time made and as of the time of
sale to the Purchaser Trust pursuant to the Purchase Agreement to which Lender
is a party; and

         (f) The respective Lender has no actual knowledge of any defense to
payment with respect to any TERI Loan included in the Subject Securitization
Transaction originated by it nor is there any action before any state or federal
court, administrative or regulatory body, pending against the Lender with regard
to its TERI Loans in which an adverse result would have a material adverse
effect upon the validity or enforceability of its TERI Loans.

                                    ARTICLE 2
                                 INDEMNIFICATION

         2.01. Cross-Indemnification. Each Lender (an "Indemnifying Party")
hereby agrees to indemnify, hold harmless and defend each other and such other
Lender's respective officers, directors, employees, attorneys, agents (not
including any Participating Institution or the servicer of any TERI Loan) and
each person who controls such other Lender within the meaning of either

                                       53
<PAGE>

Section 15 of the Securities Act of 1933, as amended, or Section 20 of the
Securities Exchange Act of 1934, as amended (collectively and severally, the
"Indemnified Parties"), from and against any and all claims, obligations,
penalties, actions, suits, judgments, costs, disbursements, losses, liabilities
and/or damages (including, without limitation, reasonable external attorneys'
fees and the allocated costs of internal salaried attorneys) of any kind
whatsoever which may at any time be imposed on, assessed against or incurred by
any such Indemnified Party in any way relating to or arising out of the material
inaccuracy or incompleteness of any representation or warranty made by the
Indemnifying Lender hereunder or the material inaccuracy or incompleteness of
any representation or warranty made by the Indemnifying Lender to any
Participating Institution in connection with the TERI Program or the Subject
Securitization Transaction. The indemnity provided by each Indemnifying Lender
hereunder is in addition to any liability which such Lender may otherwise have
to the Indemnified Parties, at law, in equity or otherwise, in connection with
the Subject Securitization Transaction.

         2.02. Procedure for Indemnification. In case any proceeding (including
any governmental investigation) shall be instituted against any Indemnified
Party in respect of which indemnity is sought pursuant to Section 2.01, such
Indemnified Party shall promptly notify the applicable Indemnifying Party in
writing. The Indemnifying Party, upon request of the Indemnified Party, shall
acknowledge its obligation, subject to the terms hereof, to indemnify the
Indemnified Party in writing and shall retain counsel reasonably satisfactory to
the Indemnified Party to represent the Indemnified Party and any others the
Indemnifying Party may designate in such proceeding and the Indemnifying Party
shall pay the fees and disbursements of such counsel related to such proceeding,
within a reasonable period of time after such fees and disbursements are billed
by such counsel. If the Indemnifying Party fails to acknowledge its obligation,
subject to the terms hereof, to indemnify in writing or fails to retain such
counsel within a reasonable period of time after such notice was given, then the
Indemnified Party shall have the right to retain its own counsel, and the fees
and expenses of such counsel shall be at the expense of the Indemnifying Party.
In any such proceeding, any Indemnified Party shall have the right to retain its
own counsel, but the fees and expenses of such counsel shall be at the expense
of such Indemnified Party unless (a) the preceding sentence is applicable, (b)
the Indemnifying Party and the Indemnified Party shall have mutually agreed to
the retention of such counsel or (c) the named parties to any such proceeding
(including any impleaded parties) include both the Indemnifying Party and the
Indemnified Party and representation of both parties by the same counsel would
be inappropriate due to actual or potential differing interests between them. It
is understood that the Indemnifying Party shall not, in connection with any
proceeding or related proceedings in the same jurisdiction, be liable for the
reasonable fees and expenses of more than one separate firm (in addition to any
local counsel) for all such Indemnified Parties, and that all such fees and
expenses shall be reimbursed as they are incurred.

         2.03. Settlements of Proceedings. The Indemnifying Party shall not be
liable for any settlement of any proceeding effected without its written
consent, but if settled with such consent or if there be a final judgment for
the plaintiff, the Indemnifying Party agrees to indemnify the Indemnified Party
from and against any loss or liability by reason of such settlement or judgment.
No Indemnifying Party, without the prior written consent of the Indemnified
Party, shall effect any settlement of any pending or threatened proceeding in
respect of which any Indemnified

                                       54
<PAGE>

Party is or could have been a party and indemnity could have been sought
hereunder by such Indemnified Party, unless such settlement includes an
unconditional release of such Indemnified Party from all liability on claims
that are the subject of such proceeding.

                                    ARTICLE 3
                                  MISCELLANEOUS

         3.01. Notices. All demands, notices and communications upon or to any
Lender under this Agreement shall be in writing, personally delivered or mailed
by certified mail, return receipt requested, to such Lender at its address set
forth below or to such other address as may hereafter be furnished by such
Lender to the other Lenders hereunder in writing, and shall be deemed to have
been duly given upon receipt.

         If to Co-Lender:

         _________________________________
         _________________________________
         _________________________________

         with a copy to:

         _________________________________
         _________________________________
         _________________________________

         If to Program Lender:

         _________________________________
         _________________________________
         _________________________________

         With a copy to:

         _________________________________
         _________________________________
         _________________________________

         3.02. Successors and Assigns. This Agreement is binding on the Lenders
and their respective successors and assigns. No Lender shall assign its rights
or obligations under this Agreement without the prior written consent of all
other Lender hereunder, other than to its wholly owned affiliate, and any
assignment in violation of this prohibition shall be automatically deemed null
and void.

                                       55
<PAGE>

         3.03. Arbitration. The parties acknowledge that this Agreement
evidences a transaction involving interstate commerce. Any controversy or claim
arising out of or relating to this Agreement, or the breach of the same, shall
be settled through consultation and negotiation in good faith and a spirit of
mutual cooperation for up to fifteen (15) days commencing on the date when one
party gives written notice to the other party of any controversy or claim.
However, if those attempts fail, the parties agree that any misunderstandings or
disputes arising from this Agreement shall be decided by binding arbitration
which shall be conducted, upon request by either party, in New York, New York or
such other mutually agreed upon location, before one (1) arbitrator designated
by the American Arbitration Association (the "AAA"), in accordance with the
terms of the Commercial Arbitration Rules of the AAA, and, to the maximum extent
applicable, the United States Arbitration Act (Title 9 of the United States
Code). Notwithstanding anything herein to the contrary, either party may proceed
to a court of competent jurisdiction to obtain equitable relief at any time.

         3.04. Severability. Any provision of this Agreement that is prohibited
or unenforceable in any jurisdiction shall, as to such jurisdiction, be
ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

         3.05. Counterparts. This Agreement may be executed by the parties
hereto in separate counterparts, each of which when so executed and delivered
shall be an original, but all such counterparts shall together constitute but
one and the same instrument.

         3.06. Headings. The headings of the various Articles and Sections
herein are for convenience of reference only and shall not define or limit any
of the terms or provisions hereof.

         3.07. Amendment. This Agreement may not be amended nor terms or
provisions hereof waived unless such amendment or waiver is in writing and
signed by all parties hereto.

         3.08. No Waiver. No delay or failure by any party to exercise any
right, power or remedy hereunder shall constitute a waiver thereof by such
party, and no single or partial exercise by any party of any right, power or
remedy shall preclude other or further exercise thereof or any exercise of any
other rights, powers or remedies.

         3.09. Entire Agreement. This Agreement embodies the entire agreement
and understanding between the parties with respect to the subject matter hereof
and supersedes all prior agreements and understandings relating to the subject
matter hereof and thereof.

         3.10. Governing Law. This Agreement shall be governed by and construed
in accordance with the internal laws of the State of New York without regard to
its conflict of laws doctrine.

         3.11. No Third Party Beneficiaries. This Agreement is made and entered
into for the protection and legal benefit of the parties hereto, their permitted
successors and assigns, and each

                                       56
<PAGE>

and every Indemnified Party, and no other person shall be a direct or indirect
beneficiary of, or have any direct or indirect cause of action or claim in
connection with, this Agreement.

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

                                            CO-LENDER(S)
                                            _________________________

                                            By:________________________________
                                            Print Name:
                                            Title:

                                            [LENDER NAME]

                                            _________________________

                                            By:________________________________
                                            Print Name:
                                            Title:

                                       57
<PAGE>

                                    EXHIBIT C

                                   CERTIFICATE
                                       OF
                                   [BANK NAME]

         This Certificate is being delivered to Thacher Proffitt & Wood LLP
("TPW") for reliance hereon by TPW in rendering its opinion letter to which this
Certificate is annexed, dated the date hereof (the "OPINION LETTER"). The
undersigned understands, acknowledges and agrees that the facts set forth in the
Opinion Letter have been relied upon by TPW in rendering the Opinion Letter and
by each addressee thereof and other parties to the transactions to which the
Opinion Letter relates in the consummation of those transactions. Capitalized
terms not defined herein have the meanings assigned to them in the Opinion
Letter and the Agreements. The undersigned hereby represents, warrants,
covenants and certifies, after reasonable investigation and review and
consultation as appropriate with its attorneys and accountants, as follows:

         1. The Bank will sell from time to time Transferred Assets to the Trust
for cash proceeds pursuant to its respective Student Loan Purchase Agreement and
Pool Supplement. You have informed us that pursuant to the Indenture the Trust
will grant a security interest in the Transferred Assets and certain other
property (collectively, the "Collateral") to the Indenture Trustee as secured
party acting on behalf of the Noteholders and the Note Insurer. In the future in
the ordinary course of the Bank's business the Bank's affiliates may from time
to time purchase and sell securities backed by the Student Loans.

         2. In connection with each transaction to which the Opinion Letter
relates, the Bank (i) will not be left with unreasonably small capital for the
business in which it is engaged and proposes to be engaged, (ii) will not have
any intent to hinder, delay or defraud any of its creditors, (iii) will have a
valid business reason therefor and (iv) will receive new value consisting of
cash constituting reasonably equivalent value and fair consideration.

         3. The transfers pursuant to the Agreements of the Student Loans by the
Bank to the Trust were intended to constitute sales. Those transfers will be
reported as such in the general ledgers and other accounting records, and in any
separate unconsolidated financial statements of the Bank. Those transfers (i)
were intended to constitute a sale of the Student Loans and will be reported as
such under United States generally accepted accounting principles ("GAAP") and
for United States federal income tax purposes such that the Student Loans will
no longer be included in any consolidated financial statements in which the
financial statements of the Bank are included and (ii) meet all of the
requirements for such accounting and tax treatment, except that the undersigned
makes no representation, warranty, covenant or certification herein as to
whether any requirement under GAAP that the Student Loans have been legally
isolated from the Bank has been satisfied, which requirement is the subject of
the Opinion Letter.

         4. Except as described in the Agreements and the Opinion Letter, the
Bank does not now have or intend to acquire any other direct or indirect
ownership or other economic interest in, or other right or obligation with
respect to, any Student Loan or security backed thereby.

                                       58
<PAGE>

         5. The officers executing the Agreements on behalf of the Bank are duly
authorized by the board of directors of the Bank or its loan committee to
execute documents of the type and nature of the Agreements. That approval is
reflected in resolutions adopted by the board of directors set forth in the
Secretary's Certificate attached hereto as Schedule C-1. Counsel for the Bank
will provide an opinion certifying that the specific officers executing the
Agreements were duly authorized by the board of directors to execute the
Agreements. Copies of the Agreements and such resolutions and opinions will be
maintained continuously from the time of adoption and execution in the official
records of the Bank.

                                       59
<PAGE>

         The undersigned has executed this Certificate as of the date of the
Opinion Letter.

                                            [Bank Name]

                                            By:________________________________
                                            Print Name:________________________
                                            Title:_____________________________

                                       60
<PAGE>

                                  SCHEDULE C-1

                          TO BE PROVIDED BY [BANK NAME]

                                       61
<PAGE>

                                    EXHIBIT D

                           CERTIFICATE OF [BANK NAME]

         I, the _______________ of [Bank Name] ("Program Lender"), a duly
authorized officer of Program Lender, do hereby certify to the parties named
below (the "Reliance Parties") that all representations and warranties made by
Program Lender in the Note Purchase Agreement dated ________, 20____ between
Program Lender and The First Marblehead Corporation ("FMC") and in the Pool
Supplement dated _________, 20___ were true and correct on the date of the sale
of the Loans listed on Schedule 1 attached to said Pool Supplement and I have no
knowledge that said representations and warranties are untrue today.

Name:__________________________________

Title:_________________________________

RELIANCE PARTIES [All parties referred to in NPA as entitled to rely on Program
Lender's representations in Permanent Financing]

                                       62Exhibit 10.2
                                                                    ------------

                           DEPOSIT AND SALE AGREEMENT
              THE NATIONAL COLLEGIATE STUDENT LOAN TRUST 20____-___

         This Deposit and Sale Agreement (the "SALE AGREEMENT"), dated as of
_________, 20___, between The National Collegiate Funding LLC, in its capacity
as seller (in such capacity, the "SELLER"), and The National Collegiate Student
Loan Trust 20___-___, as purchaser (the "PURCHASER"), shall be effective upon
execution by the parties hereto.

         WHEREAS, the Seller is the owner of certain student loans; and

         WHEREAS, the Seller may desire to sell its interest in such student
loans and the Purchaser desires to purchase such loans from the Seller.

         NOW, THEREFORE, in connection with the mutual promises contained
herein, the parties hereto agree as follows:

                                    ARTICLE I

                                      TERMS

         Section 1.01. TERMS. This Sale Agreement establishes the terms under
which the Seller will sell and the Purchaser will purchase the Loans (and all
obligations of the Borrowers thereunder) specified in the Sale Confirmation
(each, a "SALE CONFIRMATION") as the parties will execute, substantially in the
form of ATTACHMENT A hereto, incorporating by reference the terms of this Sale
Agreement, and shall be a separate agreement between the Seller and the
Purchaser with respect to the Loans covered by the terms of such Sale
Confirmation for all purposes. If the terms of a Sale Confirmation conflict with
the terms of this Sale Agreement, the terms of such Sale Confirmation shall
supersede and govern.

                                   ARTICLE II

                                   DEFINITIONS

         Section 2.01. DEFINITIONS. Capitalized terms used but not otherwise
defined herein shall have the definitions set forth in Appendix A of the
Indenture.

         For purposes hereof:

         (a) "BILL OF SALE" means that document executed by an authorized
officer of the Seller which shall set forth the Loans offered by the Seller and
accepted for purchase by the Purchaser and which shall sell, assign and convey
to the Purchaser and its assignees all right, title and interest of the Seller
in the Loans listed on the Bill of Sale and will certify that the
representations and warranties made by the Seller pursuant to Section 5.02 of
this Sale Agreement are true and correct.

         (b) "BORROWER" means the obligor on a Loan.

<PAGE>

         (c) "CUT-OFF DATE" means _________, 20____, and with respect to
subsequent sales hereunder, a date agreed to by the Seller and the Purchaser to
use in determining the Principal Balance and accrued interest to be capitalized
for purposes of completing the Loan Transmittal Summary Form.

         (d) "DELINQUENT" means the period where any payment of principal or
interest due on the Loan is overdue (after giving effect to all grace,
forbearance and deferment periods).

         (e) "ELIGIBLE LOAN" means a Loan offered for sale by Seller under the
Sale Agreement which as of the Cut-off Date is current or no more Delinquent
than permitted under the Sale Agreement in payment of principal or interest and
which meets the following criteria as of the effective date of the Bill of Sale:

                  (i) Is a student loan;

                  (ii) Is owned by the Seller and is fully disbursed;

                  (iii) Bears interest at a stated rate of not more than the
         maximum rate permitted under applicable law;

                  (iv) Is supported by the following documentation:

                           (A) For each Loan:

                                    (1) Loan application, and any supplement
                                        thereto,

                                    (2) Original promissory note or credit
                                        agreement entered into by the Borrower
                                        with respect to the Loan, as applicable,
                                        and any addendum thereto or the
                                        electronic records therefor,

                                    (3) Any other document and/or record which
                                        the Purchaser may be required to retain
                                        pursuant to the Program under which the
                                        Loan was originated; and

                           (B) For each Loan, if applicable:

                                    (1) Payment history (or similar
                                        documentation) including (i) an
                                        indication of the Principal Balance and
                                        the date through which interest has been
                                        paid, each as of the Cut-off Date and
                                        (ii) an accounting of the allocation of
                                        all payments by the Borrower or on the
                                        Borrower's behalf to principal and
                                        interest on the Loan;

                                    (2) Documentation which supports periods of
                                        current or past deferment or past
                                        forbearance;

                                       2
<PAGE>

                                    (3) A collection history, if the Loan was
                                        ever in a delinquent status, including
                                        detailed summaries of contacts and
                                        including the addresses or telephone
                                        numbers used in contacting or attempting
                                        to contact the Borrower and any
                                        endorser;

                                    (4) Evidence of all requests for
                                        skip-tracing assistance and current
                                        address of the Borrower, if located;

                                    (5) Evidence of requests for pre-claims
                                        assistance, and evidence that the
                                        Borrower's school(s) has/have been
                                        notified; and

                                    (6) A record of any event resulting in a
                                        change to or confirmation of any data in
                                        the Loan file.

         (f) "LOAN" means the student loans offered for sale pursuant to the
Sale Agreement and related documentation together with any guaranties and other
rights relating thereto.

         (g) "LOAN TRANSMITTAL LOAN SCHEDULE" means the schedule attached to the
Bill of Sale.

         (h) "LOAN TRANSMITTAL SUMMARY FORMS" means the forms provided to the
Seller by the Purchaser and completed by the Seller which list, by Borrower, the
Loans subject to the Bill of Sale and the outstanding Principal Balance and
accrued interest thereof as of the Cut-off Date.

         (i) "NOTE" means the promissory note or credit agreement, as
applicable, of the Borrower and any amendment thereto evidencing the Borrower's
obligation.

         (j) "PRINCIPAL BALANCE" means the outstanding principal amount of the
Loan, plus accrued interest to be capitalized (if any).

         (k) "PURCHASE PRICE" means the payment amount specified in the Sale
Confirmation.

                                  ARTICLE III

                                SALE AND PURCHASE

         Section 3.01. CONSUMMATION OF SALE AND PURCHASE. The sale and purchase
of Eligible Loans pursuant to a Sale Agreement shall be consummated upon the
Purchaser's receipt from the Seller of the Bill of Sale and the payment by the
Purchaser to the Seller of the Purchase Price, and when consummated such sale
and purchase shall be effective as of the date of the Bill of Sale. The Seller
and the Purchaser shall use their best efforts to perform promptly their
respective obligations pursuant to the Sale Agreement.

         Section 3.02. SETTLEMENT OF THE PAYMENT. The Purchaser on the date of
the Bill of Sale shall pay the Seller the Purchase Price by wire transfer in
immediately available funds to the account specified by the Seller.

                                       3
<PAGE>

                                   ARTICLE IV

                    CONDITIONS PRECEDENT TO SALE AND PURCHASE

         Section 4.01. ACTIVITIES PRIOR TO THE SALE. Following the execution of
a Sale Agreement, the Seller shall provide any reasonable assistance requested
by the Purchaser in determining that all required documentation on the Loans is
present and correct.

         Section 4.02. CONTINUED SERVICING. The Seller shall use its best
efforts to cause to be serviced all the Loans sold to the Purchaser hereunder by
the servicer servicing the Loans at time of acquisition by the Seller.

         Section 4.03. BILL OF SALE/LOAN TRANSMITTAL SUMMARY FORM. The Seller
shall deliver to the Purchaser:

         (a) A Bill of Sale executed by an authorized officer of the Seller
covering Loans offered by the Seller and accepted by the Purchaser as set forth
thereon, selling, assigning and conveying to the Purchaser and its assignees all
right, title and interest of the Seller, in each of the Loans and stating that
the representations and warranties made by the Seller in Article V of this Sale
Agreement are true and correct on and as of the date of the Bill of Sale; and

           (b) The Loan Transmittal Loan Schedule, attached to the Bill of Sale,
identifying each of the Eligible Loans which is the subject of the Bill of Sale
and setting forth the unpaid Principal Balance of each such Loan.

         Section 4.04. OFFICER'S CERTIFICATE. The Seller shall furnish to the
Purchaser, with each Bill of Sale provided in connection with each sale of Loans
pursuant to this Sale Agreement, an Officer's Certificate, dated as of the date
of such Bill of Sale.

                                   ARTICLE V

                    REPRESENTATIONS AND WARRANTIES OF SELLER

         Section 5.01. GENERAL. The Seller represents and warrants to the
Purchaser that as of the date of this Sale Agreement;

         (a) The Seller is duly organized and existing under the laws of the
State of Delaware; and

         (b) The Seller has all requisite power and authority to enter into and
to perform the terms of this Sale Agreement and each Sale Confirmation.

         Section 5.02. LOAN REPRESENTATIONS. The Seller represents and warrants
to the Purchaser as to the Loans purchased by the Purchaser under each Sale
Confirmation and each Bill of Sale executed pursuant to this Sale Agreement:

         (a) The Seller has good and marketable title to, and is the sole owner
of, the Loans, free and clear of all security interests, liens, charges, claims,
offsets, defenses, counterclaims or

                                       4
<PAGE>

encumbrances of any nature and no right of rescission, offsets, defenses, or
counterclaims have been asserted or threatened with respect to the Loans;

         (b) This Agreement creates a valid and continuing security interest (as
defined in the applicable UCC) in the Loans in favor of the Purchaser, which
security interest is prior to all other security interests, liens, charges,
claims, offsets, defenses, counterclaims or encumbrances, and is enforceable as
such as against creditors of and purchasers from the Seller;

         (c) The Loans constitute "instruments" or "payment intangibles" within
the meaning of the applicable UCC;

         (d) The Loans are Eligible Loans and the description of the Loans set
forth in this Sale Agreement and the Loan Transmittal Summary Form is true and
correct;

         (e) The Seller is authorized to sell, assign, transfer and repurchase
the Loans; and the sale, assignment and transfer of such Loans is or, in the
case of a Loan repurchased by the Seller, will be made pursuant to and
consistent with the laws and regulations under which the Seller operates, and
will not violate any decree, judgment or order of any court or agency, or
conflict with or result in a breach of any of the terms, conditions or
provisions of any agreement or instrument to the Seller is a party or by which
the Seller or its property is bound, or constitute a default (or an event which
could constitute a default with the passage of time or notice or both)
thereunder;

         (f) Each of the Loans: (i) is the valid, binding and enforceable
obligation of the Borrower executing the same, and of any cosigner thereto,
enforceable against each Borrower and any cosignor thereunder in accordance with
its terms except as enforceability may be affected by bankruptcy, insolvency,
moratorium or other similar laws affecting the rights of creditors generally and
by equitable principles and (ii) is covered by and entitled to the benefits of a
guaranty agreement.

         (g) At the time of origination, (i) each Loan and any accompanying
notices and disclosures conform in all material respects to all applicable state
and federal laws, rules and regulations, (ii) each Loan was documented on forms
set forth in the Program Manual and contained consumer loan terms and involved
guaranty fees payable to The Education Resources Institute, Inc. in strict
conformity with the Program Manual, and (iii) the origination of each Loan was
conducted in substantial compliance with the Program Manual and in compliance in
all material respects with all applicable state and federal laws concerning the
actions of the person who originated the Loan or of any agent or independent
contractor acting under contract with or at the request of the person who
originated the Loan, including without limitation The Education Resources
Institute, Inc., and any agents and subcontractors retained by any of them; and
(iv) the person who originated the Loan did not discriminate based upon the age,
sex, race, national origin, color, religion or handicapped status of any
Borrower in making such Loan.

         (h) At the time of origination, each Loan was in compliance with any
applicable usury laws.

                                       5
<PAGE>

         (i) There is no defense to payment, counterclaim, or setoff at the time
of origination with respect to any of the Loans. To the best of the Seller's
information and belief, there is no action before any state or federal court,
administrative or regulatory body pending against the Seller or against any of
the persons who originated the Loans and involving any of the Loans in which an
adverse result would have a material adverse effect upon the validity or
enforceability of any of the Loans.

         (j) Each Loan is owned by the Seller, free and clear of any liens,
claims or demands of any person, and the Seller has the absolute right to
transfer the same to Purchaser.

         (k) With respect to each Note evidencing a Loan: (i) the terms thereof
have not been impaired, waived, altered or modified in any respect, except
pursuant to written forbearance agreements in accordance with the requirements
of and in the terms set forth in the Program Manual, and (B) such Note has been
serviced at all times in substantial compliance with the Program Manual;

         (l) No consents and approvals are required by the terms of the Loans to
the sale of the Loans hereunder to the Seller;

         (m) No Loan is sixty (60) days or more Delinquent as of the Cut-off
Date and no default, breach, violation or event permitting acceleration under
the terms of any Loan has arisen; and neither the Seller nor any predecessor
holder of any Loan has waived any of the foregoing other than as permitted by
the Basic Documents;

         (n) It is the intention of the Seller and the Purchaser, and the Seller
hereby warrants, that the transfer and assignment herein contemplated constitute
a valid sale of the Loans from the Seller to the Purchaser and that the
beneficial interest in and title to such Loans not be part of the Seller's
estate in the event of the bankruptcy of the Seller or the appointment of a
receiver with respect to the Seller;

         (o) The Seller 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 Loans granted hereunder;

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

                                       6
<PAGE>

                                   ARTICLE VI

                        PURCHASE OF LOANS; REIMBURSEMENT

         Section 6.01. PURCHASE OF LOANS; REIMBURSEMENT. Each party to this Sale
Agreement shall give notice to the other such parties and to the Servicer, the
Administrator and the Owner Trustee promptly, in writing, upon the discovery of
any breach of the Seller's representations and warranties made pursuant to
Article V hereof which has a materially adverse effect on the interest of the
Purchaser in any Loan. In the event of such a material breach, the Seller shall
cure or repurchase any affected Loan not later than 270 days following the date
of discovery of such material breach. In consideration of the purchase of any
such Loan pursuant to this Article VI, the Seller shall remit the Purchase
Amount the Purchaser.

         Section 6.02. SUBSTITUTION. In lieu of repurchasing Loans pursuant to
this Article VI, the Seller may, at its option, substitute Eligible Loans or
arrange for the substitution of Eligible Loans which are substantially similar
on an aggregate basis as of the date of substitution to the Loans for which they
are being substituted with respect to the following characteristics:

         (a) Status (i.e., in-school, grace, deferment, forbearance or
repayment);

         (b) Program type (I.E., creditworthy, credit ready, undergrad, grad);

         (c) School type;

         (d) Total return;

         (e) Principal balance; and

         (f) Remaining term to maturity.

         In addition, each substituted Eligible Loan will comply, as of the date
of substitution, with all of the representations and warranties made hereunder.
In choosing Eligible Loans to be substituted pursuant to this Article VI, the
Seller shall make a reasonable determination that the Eligible Loans to be
substituted will not have a material adverse effect on the Noteholders.

         In the event that Seller elects to substitute Eligible Loans pursuant
to this Article VI, the Seller will remit to the Administrator the amount of any
shortfall between the Purchase Amount of the substituted Eligible Loans and the
Purchase Amount of the Loans for which they are being substituted. The sole
remedy of the Purchaser, the Owner Trustee and the Noteholders with respect to a
breach by the Seller pursuant to Article V hereof shall be to require the Seller
to purchase Loans, to reimburse the Purchaser as provided above or to substitute
Loans pursuant to this Article VI.

                                       7
<PAGE>

                                  ARTICLE VII

                     OBLIGATION TO REMIT SUBSEQUENT PAYMENTS
                           AND FORWARD COMMUNICATIONS

         Section 7.01. OBLIGATION TO REMIT SUBSEQUENT PAYMENTS. Any payment
received by the Seller with respect to amounts accrued after the date of the
Bill of Sale for any Loan sold to the Purchaser, which payment is not reflected
in the Loan Transmittal Summary Form, shall be received by the Seller in trust
for the account of the Purchaser and the Seller hereby disclaims any title to or
interest in any such amounts. Within two (2) business days following the date of
receipt, the Seller shall remit to the Purchaser an amount equal to any such
payments along with a listing on a form provided by the Purchaser identifying
the Loans with respect to which such payments were made, the amount of each such
payment and the date each such payment was received.

         Section 7.02. FORWARD COMMUNICATIONS. Any written communication
received at any time by the Seller with respect to any Loan subject to any
Student Loan Purchase Agreement shall be transmitted by the Seller to the
servicer within two (2) business days of receipt. Such communications shall
include, but not be limited to, letters, notices of death or disability, notices
of bankruptcy, forms requesting deferment of repayment or loan cancellation, and
like documents.

                                  ARTICLE VIII

                         CONTINUING OBLIGATION OF SELLER

         Section 8.01. CONTINUING OBLIGATION OF SELLER. The Seller shall provide
all reasonable assistance necessary for Purchaser to resolve account problems
raised by any Borrower provided such account problems are attributable to or are
alleged to be attributable to (a) an event occurring during the period the
Seller owned the Loan, or (b) a payment made or alleged to have been made to the
Seller. Further, the Seller agrees to execute any financing statements at the
request of the Purchaser in order to reflect the Purchaser's interest in the
Loans.

                                   ARTICLE IX

                        LIABILITY OF SELLER; INDEMNITIES

         Section 9.01. LIABILITY OF SELLER; INDEMNITIES. The Seller shall be
liable in accordance herewith only to the extent of the obligations specifically
undertaken by the Seller under this Sale Agreement.

         (a) The Seller shall indemnify, defend and hold harmless the Purchaser
and the Owner Trustee in its individual capacity and their officers, directors,
employees and agents from and against any taxes that may at any time be asserted
against any such Person with respect to the transactions contemplated herein and
in the other Basic Documents (except any such income taxes arising out of fees
paid to the Owner Trustee), including any sales, gross receipts, general

                                       8
<PAGE>

corporation, tangible and intangible personal property, privilege or license
taxes and costs and expenses in defending against the same.

         (b) The Seller shall indemnify, defend and hold harmless the Purchaser
and the Owner Trustee in its individual capacity and their officers, directors,
employees and agents of the Purchaser and the Owner Trustee from and against any
and all costs, expenses, losses, claims, damages and liabilities arising out of,
or imposed upon such Person through, the Seller's willful misfeasance, bad faith
or gross negligence in the performance of its duties under this Sale Agreement,
or by reason of reckless disregard of its obligations and duties under this Sale
Agreement.

         Indemnification under this Section shall survive the termination of
this Sale Agreement and shall include reasonable fees and expenses of counsel
and expenses of litigation. If the Seller shall have made any indemnity payments
pursuant to this Section and the Person to or for the benefit of whom such
payments are made thereafter shall collect any of such amounts from others, such
Person shall promptly repay such amounts to the Seller, without interest.

                                   ARTICLE X

                    MERGER OR CONSOLIDATION OF, OR ASSUMPTION
                          OF THE OBLIGATIONS OF SELLER

         Section 10.01. MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
OBLIGATIONS OF SELLER. Any Person (a) into which the Seller may be merged or
consolidated, (b) which may result from any merger or consolidation to which the
Seller shall be a party or (c) which may succeed to the properties and assets of
the Seller substantially as a whole, shall be the successor to the Seller
without the execution or filing of any document or any further act by any of the
parties to this Sale Agreement; PROVIDED, HOWEVER, that the Seller hereby
covenants that it will not consummate any of the foregoing transactions except
upon satisfaction of the following: (i) the surviving Person, if other than the
Seller, executes an agreement of assumption to perform every obligation of the
Seller under this Sale Agreement, (ii) immediately after giving effect to such
transaction, no representation or warranty made pursuant to Section 5 herein
shall have been breached, (iii) the surviving Person, if other than the Seller,
shall have delivered an Officers' Certificate and an Opinion of Counsel each
stating that such consolidation, merger or succession and such agreement of
assumption comply with this Section and that all conditions precedent, if any,
provided for in this Sale Agreement relating to such transaction have been
complied with, and that the Rating Agency Condition shall have been satisfied
with respect to such transaction, (iv) if the Seller is not the surviving
entity, such transaction will not result in a material adverse federal or state
tax consequence to the Purchaser or the Noteholders or the Certificateholders
and (v) if the Seller is not the surviving entity, the Seller shall have
delivered an Opinion of Counsel either (A) stating that, in the opinion of such
counsel, all financing statements and continuation statements and amendments
thereto have been executed and filed that are necessary fully to preserve and
protect the interest of the Purchaser in the Loans and reciting the details of
such filings, or (B) stating that, in the opinion of such counsel, no such
action shall be necessary to preserve and protect such interests.

                                       9
<PAGE>

                                   ARTICLE XI

                  LIMITATION ON LIABILITY OF SELLER AND OTHERS

         Section 11.01. LIMITATION ON LIABILITY OF SELLER AND OTHERS. The Seller
and any director or officer or employee or agent thereof may rely in good faith
on the advice of counsel or on any document of any kind, prima facie properly
executed and submitted by any Person respecting any matters arising hereunder
(provided that such reliance shall not limit in any way the Seller's obligations
under Article V herein). The Seller shall not be under any obligation to appear
in, prosecute or defend any legal action that shall not be incidental to its
obligations under this Sale Agreement or the Student Loan Purchase Agreement,
and that in its opinion may involve it in any expense or liability. Except as
provided herein, the repurchase (or substitution) and reimbursement obligations
of the Seller will constitute the sole remedy available to the Purchaser for
uncured breaches; provided, however, that the information with respect to the
Loans listed on the Bill of Sale may be adjusted in the ordinary course of
business subsequent to the date of the Bill of Sale and to the extent that the
aggregate Principal Balance listed on the Bill of Sale is less than the
aggregate Principal Balance stated on the Bill of Sale, Seller shall remit such
amount to the Purchaser. Such reconciliation payment shall be made from time to
time but no less frequently than semi-annually.

                                  ARTICLE XII

                                    EXPENSES

         Section 12.01. EXPENSES. Except as otherwise provided herein, each
party to this Sale Agreement or the Student Loan Purchase Agreement shall pay
its own expense incurred in connection with the preparation, execution and
delivery of this Sale Agreement or the Student Loan Purchase Agreement and the
transactions contemplated herein or therein.

                                  ARTICLE XIII

                              SURVIVAL OF COVENANTS

         Section 13.01. SURVIVAL OF COVENANTS. All covenants, agreements,
representations and warranties made herein and in or pursuant to any Sale
Confirmation executed pursuant to this Sale Agreement shall survive the
consummation of the purchase of the Loans provided for in each Sale
Confirmation. All covenants, agreements, representations and warranties made or
furnished pursuant hereto by or for the benefit of the Seller shall bind and
inure to the benefit of any successors or assigns of Purchaser and shall survive
with respect to each Loan. Each Sale Confirmation supersedes all previous
agreements and understandings between the Purchaser and the Seller with respect
to the subject matter thereof. A Sale Confirmation may be changed, modified or
discharged, and any rights or obligations hereunder may be waived, only by a
written instrument signed by a duly authorized officer of the party against whom
enforcement of any such waiver, change, modification or discharge is sought. The
waiver by the Purchaser of any covenant, agreement, representation or warranty
required to be made or furnished by the Seller or the waiver by the Purchaser of
any provision herein contained or contained in any Sale Confirmation shall not
be deemed to be a waiver of any breach of any other covenant,

                                       10
<PAGE>

agreement, representation, warranty or provision herein contained or contained
in any Sale Confirmation, nor shall any waiver or any custom or practice which
may evolve between the parties in the administration of the terms hereof or of
any Sale Confirmation, be construed to lessen the right of the Purchaser to
insist upon the performance by the Seller in strict accordance with said terms.

                                  ARTICLE XIV

                      COMMUNICATION AND NOTICE REQUIREMENTS

         Section 14.01. COMMUNICATION AND NOTICE REQUIREMENTS. All
communications, notices and approvals provided for hereunder shall be in writing
and mailed or delivered to the Seller or the Purchaser, as the case may be.
Notice given in any such communication, mailed to the Seller or the Purchaser by
appropriately addressed registered mail, shall be deemed to have been given on
the day following the date of such mailing.

                                   ARTICLE XV

                               FORM OF INSTRUMENTS

         Section 15.01. FORM OF INSTRUMENTS. All instruments and documents
delivered in connection with this Sale Agreement and any Sale Confirmation, and
all proceedings to be taken in connection with this Sale Agreement and any Sale
Confirmation and the transactions contemplated herein and therein, shall be in a
form as set forth in the attachments hereto, and Purchaser shall have received
copies of such documents as it or its counsel shall reasonably request in
connection therewith. Any instrument or document which is substantially in the
same form as an Attachment hereto or a recital herein will be deemed to be
satisfactory as to form.

                                  ARTICLE XVI

                                    AMENDMENT

         Section 16.01. AMENDMENT. This Sale Agreement and any Sale Confirmation
may be amended by the parties thereto without the consent of the related
Noteholders for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of the Sale Agreement and Sale
Confirmation or of modifying in any manner the rights of such Noteholders;
provided that such action will not, in the opinion of counsel satisfactory to
the related Owner Trustee, materially and adversely affect the interest of any
such Noteholder.

         In addition, this Sale Agreement and any Sale Confirmation may also be
amended from time to time by the Seller and the Purchaser, with the consent of
the Noteholders of Notes evidencing a majority of the Outstanding Amount of the
Notes, for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Sale Agreement or any Sale
Confirmation or of modifying in any manner the rights of the Noteholders;
provided, however, that no such amendment shall (a) increase or reduce in any
manner the amount of, or accelerate or delay the time of, collections of
payments with respect to Loans or distributions that shall be required to be
made for the benefit of the Noteholders or (b)

                                       11
<PAGE>

reduce the aforesaid percentage of the Outstanding Amount of the Notes, the
Noteholders of which are required to consent to any such amendment, without the
consent of all outstanding Noteholders.

         Promptly after the execution of any such amendment or consent (or, in
the case of the Rating Agencies, five Business Days prior thereto), the
Purchaser shall furnish written notification of the substance of such amendment
or consent to the Owner Trustee, and each of the Rating Agencies.

         It shall not be necessary for the consent of Noteholders pursuant to
this Section to approve the particular form of any proposed amendment or
consent, but it shall be sufficient if such consent shall approve the substance
thereof.

         Prior to the execution of any amendment to this Sale Agreement, the
Owner Trustee shall be entitled to receive and rely upon an Opinion of Counsel
stating that execution of such amendment is authorized or permitted by this Sale
Agreement the Owner Trustee may, but shall not be obligated to, enter into any
such amendment which affects the Owner Trustee's own rights, duties or
immunities under this Sale Agreement or otherwise.

                                  ARTICLE XVII

                                   ASSIGNMENT

         Section 17.01. ASSIGNMENT. The Seller hereby assigns its entire right,
title and interest as purchaser under this Agreement and the Student Loan
Purchase Agreement thereunder to the Purchaser as of the date hereof and
acknowledges that the Purchaser will assign the same, together with the right,
title and interest of the Purchaser hereunder, to the Indenture Trustee under
the Indenture.

                                 ARTICLE XVIII

                                  GOVERNING LAW

         Section 18.01. GOVERNING LAW. THIS SALE AGREEMENT AND ANY SALE
CONFIRMATION SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF
THE STATE OF NEW YORK, INCLUDING SECTIONS 5-1401 AND 5-1402 OF THE NEW YORK
GENERAL OBLIGATIONS LAW, BUT OTHERWISE WITHOUT REGARD TO CONFLICT OF LAW
PRINCIPLES, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES, HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                                       12
<PAGE>

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

                                         THE NATIONAL COLLEGIATE FUNDING LLC, as
                                         Seller

                                         By:____________________________________
                                            Name:
                                            Title:

                                         THE NATIONAL COLLEGIATE STUDENT LOAN
                                         TRUST 20___-___, as Purchaser

                                         By:__________________, not in its
                                            individual capacity but solely as
                                            Owner Trustee

                                            By:_________________________________
                                               Name:
                                               Title:

                                       13
<PAGE>

                                SALE CONFIRMATION

                          Dated as of _________, 20____
                                SALE CONFIRMATION
              THE NATIONAL COLLEGIATE STUDENT LOAN TRUST 20___-___

         The National Collegiate Funding LLC (the "SELLER") hereby offers for
sale to The National Collegiate Student Loan Trust 20___-___ (the "PURCHASER")
the entire right, title and interest of the Seller in the Loans described in the
Bill of Sale and Loan Transmittal Summary Form incorporated herein and, to the
extent indicated below, the Purchaser accepts the Seller's offer.

                         TERMS, CONDITIONS AND COVENANTS

         In consideration of the Purchase Price, the Seller hereby sells to the
Purchaser the entire right, title and interest of the Seller in the Loans
accepted for purchase, subject to all the terms and conditions of the Deposit
and Sale Agreement (the "SALE AGREEMENT"), dated as of __________, 20____,
between the Seller and the Purchaser, as amended, which Sale Agreement is
incorporated herein by reference. The Payment for the Loans shall equal
$_________________.

         This document shall constitute a Sale Confirmation as referred to in
the Sale Agreement and, except as modified herein, each term used herein shall
have the same meaning as in the Sale Agreement. All references in the Sale
Agreement to Loans or Eligible Loans shall be deemed to refer to the Loans
governed by this Sale Confirmation. The Seller hereby makes, as of the date
hereof, all the representations and warranties contained in the Sale Agreement
and makes such representations and warranties with respect to the Loans governed
by this Sale Confirmation.

         The parties hereto intend that the transfer of Loans described in the
Bill of Sale and Loan Transmittal Summary Form be, and be construed as, a valid
sale of such Loans. However, in the event that notwithstanding the intentions of
the parties, such transfer is deemed to be a transfer for security, then the
Seller hereby grants to the Purchaser a first priority security interest in and
to all Loans described in the Bill of Sale and Loan Transmittal Summary Form to
secure a loan in an amount equal to the Purchase Price of such Loans.

<PAGE>

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

                                         THE NATIONAL COLLEGIATE FUNDING LLC, as
                                         Seller

                                         By:____________________________________
                                            Name:
                                            Title:

                                         THE NATIONAL COLLEGIATE STUDENT LOAN
                                         TRUST 20___-___, as Purchaser

                                         By:__________________, not in its
                                            individual capacity but solely as
                                            Owner Trustee

                                            By:_________________________________
                                               Name:
                                               Title:

<PAGE>

                     BILL OF SALE DATED __________, 20_____

         The undersigned, The National Collegiate Funding (the "SELLER"), for
value received and pursuant to the terms and conditions of a Sale Confirmation
(the "SALE CONFIRMATION") between Seller and The National Collegiate Student
Loan Trust 20____-____ (the "PURCHASER") does hereby sell, assign and convey to
the Purchaser and its assignees all right, title and interest of, in the Loans
identified herein which the Purchaser has accepted for purchase. The Loans
accepted for purchase by the Purchaser and the effective date of sale and
purchase are described below and the individual Loans are listed on the SCHEDULE
A attached hereto.

         The Seller hereby makes the representations and warranties set forth in
Article V of the Deposit and Sale Agreement incorporated by reference in the
Sale Confirmation.

                       SCHEDULE OF LOANS ON FOLLOWING PAGE

<PAGE>

              The National Collegiate Student Loan Trust 20___-___
                                Schedule of Loans

<PAGE>

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

                                         THE NATIONAL COLLEGIATE FUNDING LLC, as
                                         Seller

                                         By:____________________________________
                                            Name:
                                            Title:

                                         THE NATIONAL COLLEGIATE STUDENT LOAN
                                         TRUST 20___-___, as Purchaser

                                         By:__________________, not in its
                                            individual capacity but solely as
                                            Owner Trustee

                                            By:_________________________________
                                               Name:
                                               Title:

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00061-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00061-of-00352.parquet"}]]